|
Revenue
|
1,964.74M | 1,546.84M | 2,755.27M | 3,551.07M | 3,412.15M | 3,765.76M | 4,106.74M | 3,975.48M | 3,916.06M | 4,617.19M | 5,117.26M | 5,589.19M | 4,771.76M | 4,433.43M | 4,795.24M | 5,116.93M | 4,569.62M | 4,050.46M | 3,532.95M | 2,979.12M | 2,680.09M | 2,486.20M | 2,169.45M | 1,750.81M | 2,146.20M | 2,030.20M | 2,312.43M | 2,270.78M | 2,089.53M | 2,159.75M | 2,400.49M | 2,802.89M | 3,126.57M | 3,468.84M | 3,274.30M | 2,979.63M | 3,507.54M | 3,245.65M | 3,348.91M | 2,595.09M | 1,469.58M | 2,061.38M | 2,195.55M | 2,553.33M | 3,279.14M | 3,323.91M | 4,091.89M | 4,500.54M | 5,323.65M | 4,626.75M | 4,426.95M | 4,030.33M | 3,831.69M | 4,221.05M | 4,409.11M | 4,145.39M | 4,409.70M | 4,422.24M | 4,186.24M | 4,592.20M | 4,626.93M | 4,694.42M |
|
Cost of Revenue
|
1,916.98M | 1,511.74M | 2,703.38M | 3,494.82M | 3,367.58M | 3,716.49M | 4,047.25M | 3,920.16M | 3,825.39M | 4,534.57M | 5,012.39M | 5,530.12M | 4,677.96M | 4,315.33M | 4,661.64M | 4,957.90M | 4,481.94M | 3,895.02M | 3,390.30M | 2,810.56M | 2,535.90M | 2,333.90M | 2,036.82M | 1,620.75M | 2,016.86M | 1,897.59M | 2,157.95M | 2,130.76M | 1,954.17M | 2,009.65M | 2,242.92M | 2,658.56M | 2,977.31M | 3,333.86M | 3,052.46M | 2,822.78M | 3,340.40M | 3,057.88M | 3,197.91M | 2,449.36M | 1,229.63M | 1,892.14M | 2,029.34M | 2,408.30M | 3,101.10M | 3,120.85M | 3,898.77M | 4,294.30M | 5,042.17M | 4,298.37M | 4,145.40M | 3,808.26M | 3,589.03M | 3,992.53M | 4,128.72M | 3,930.26M | 4,121.81M | 4,136.19M | 3,917.41M | 4,336.96M | 4,354.56M | 4,423.05M |
|
Gross Profit
|
47.77M | 35.09M | 51.89M | 56.25M | 44.57M | 49.28M | 59.50M | 55.32M | 90.67M | 82.62M | 104.87M | 59.07M | 93.80M | 118.09M | 134.87M | 159.02M | 87.69M | 155.44M | 142.64M | 168.56M | 144.19M | 152.30M | 132.62M | 130.06M | 129.34M | 132.61M | 154.48M | 140.03M | 135.36M | 150.09M | 157.57M | 144.33M | 149.26M | 134.97M | 221.84M | 156.84M | 167.14M | 187.77M | 151.00M | 145.74M | 239.95M | 169.24M | 166.21M | 145.03M | 178.04M | 203.06M | 193.13M | 206.24M | 281.48M | 328.38M | 281.56M | 222.06M | 242.66M | 228.52M | 280.40M | 215.13M | 287.88M | 286.05M | 268.83M | 255.24M | 272.36M | 271.37M |
|
Amortization - Intangibles
|
0.69M | 1.00M | 1.10M | 1.16M | 1.20M | 1.22M | 1.22M | 1.57M | 2.29M | 1.51M | 1.65M | 3.77M | 4.77M | 4.77M | 5.89M | 4.53M | 4.52M | 4.52M | 5.29M | 5.34M | 3.07M | 2.32M | 2.77M | 2.51M | 2.36M | 2.26M | 2.27M | 2.26M | 2.26M | 2.26M | 2.42M | 2.47M | 2.44M | 3.08M | 3.02M | 2.98M | 2.98M | 2.77M | 2.71M | 2.71M | 2.71M | 2.71M | 2.70M | 2.72M | 2.67M | 2.74M | 2.57M | 2.50M | 2.12M | 2.12M | 2.17M | 2.08M | 2.02M | 2.02M | 2.02M | 1.87M | 1.99M | 2.29M | 2.15M | 1.41M | 1.38M | 1.27M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 22.36M | 22.48M | 22.20M | 21.49M | 21.73M | 20.66M | 22.26M | 22.23M | 22.84M | 20.83M | 22.42M | 21.84M | 20.93M | 20.13M | 20.10M | 19.98M | 20.06M | 20.64M | 20.84M | 21.31M | 21.97M | 20.47M | 22.95M | 22.25M | 22.74M | 22.90M | 23.61M | 25.30M | 28.97M | 31.67M | 32.31M | 33.22M | 33.41M | 33.36M | |
|
Selling, General & Administrative
|
16.58M | 17.25M | 18.35M | 21.11M | 18.81M | 17.17M | 16.80M | 21.15M | 22.64M | 22.71M | 29.21M | 25.66M | 25.68M | 27.89M | 36.26M | 37.30M | 31.67M | 41.41M | 43.58M | 48.79M | 45.39M | 42.48M | 40.39M | 34.98M | 36.64M | 36.70M | 41.34M | 36.79M | 34.68M | 40.13M | 43.43M | 39.37M | 39.95M | 42.13M | 49.55M | 41.09M | 40.97M | 45.33M | 43.55M | 40.92M | 59.02M | 43.22M | 49.38M | 46.32M | 54.03M | 54.67M | 57.85M | 56.28M | 60.87M | 65.12M | 80.84M | 62.26M | 66.70M | 63.48M | 81.30M | 69.78M | 72.37M | 70.50M | 79.43M | 73.72M | 74.78M | 76.29M |
|
Restructuring Costs
|
| | | | | 1.70M | 0.30M | | | | | | | | | | | | | 2.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
9.35M | 11.41M | 20.01M | 18.97M | 18.96M | 20.61M | 19.83M | 24.93M | 39.43M | 41.71M | 41.37M | 47.11M | 52.14M | 51.49M | 52.91M | 53.14M | 55.95M | 57.84M | 58.19M | 72.13M | -0.44M | -0.68M | -0.77M | -6.10M | -0.40M | -7.50M | -6.50M | -2.30M | -2.40M | 13.10M | -5.60M | -1.87M | -1.22M | 3.50M | -0.10M | 0.49M | 67.47M | 69.14M | 64.94M | -0.40M | 0.65M | -0.07M | 1.00M | 62.72M | 70.39M | 73.86M | 74.35M | 74.85M | 27.18M | 99.01M | 99.43M | 85.57M | 90.38M | 93.46M | 92.18M | 59.41M | 68.16M | 66.68M | 65.66M | 59.93M | 71.65M | 101.02M |
|
Operating Expenses
|
25.93M | 28.66M | 38.36M | 40.08M | 37.77M | 39.47M | 36.93M | 46.09M | 62.07M | 64.42M | 70.58M | 72.78M | 77.82M | 79.38M | 89.17M | 90.44M | 87.62M | 99.25M | 101.77M | 123.22M | 120.84M | 122.79M | 116.10M | 115.83M | 117.42M | 264.86M | 200.63M | 94.40M | 110.49M | 115.73M | 142.65M | 74.05M | 121.64M | 126.83M | 139.64M | 127.07M | 129.27M | 136.89M | 130.32M | 126.93M | 139.36M | 129.06M | 133.53M | 129.10M | 145.05M | 149.38M | 153.52M | 153.10M | 108.53M | 187.08M | 202.51M | 170.56M | 179.98M | 180.54M | 198.78M | 189.30M | 204.01M | 202.60M | 210.76M | 199.35M | 212.30M | 209.95M |
|
Operating Income
|
21.84M | 6.44M | 13.54M | 16.17M | 6.80M | 9.80M | 22.57M | 9.23M | 28.61M | 18.20M | 34.29M | -13.71M | 15.98M | 38.72M | 44.42M | 68.58M | 0.06M | 56.19M | 40.87M | 45.34M | 23.35M | 29.51M | 16.53M | 14.22M | 11.92M | -132.25M | -46.15M | 45.63M | 24.87M | 34.36M | 14.92M | 79.21M | 27.62M | 8.14M | 82.20M | 29.77M | 37.88M | 50.88M | 20.68M | 18.81M | 100.59M | 40.18M | 32.69M | 15.93M | 32.99M | 53.68M | 39.61M | 53.14M | 186.81M | 141.30M | 79.04M | 51.50M | 62.68M | 47.98M | 81.61M | 25.84M | 83.87M | 83.45M | 58.06M | 55.89M | 60.07M | 61.41M |
|
EBIT
|
21.84M | 6.44M | 13.54M | 16.17M | 6.80M | 9.80M | 22.57M | 9.23M | 28.61M | 18.20M | 34.29M | -13.71M | 15.98M | 38.72M | 44.42M | 68.58M | 0.06M | 56.19M | 40.87M | 45.34M | 23.35M | 29.51M | 16.53M | 14.22M | 11.92M | -132.25M | -46.15M | 45.63M | 24.87M | 34.36M | 14.92M | 79.21M | 27.62M | 8.14M | 82.20M | 29.77M | 37.88M | 50.88M | 20.68M | 18.81M | 100.59M | 40.18M | 32.69M | 15.93M | 32.99M | 53.68M | 39.61M | 53.14M | 186.81M | 141.30M | 79.04M | 51.50M | 62.68M | 47.98M | 81.61M | 25.84M | 83.87M | 83.45M | 58.06M | 55.89M | 60.07M | 61.41M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | -13.96M | -16.45M | -20.64M | -22.27M | -22.98M | -21.02M | -21.20M | -21.13M | -23.29M | -21.92M | -20.63M | -20.39M | -21.45M | -21.61M | -22.58M | -23.51M | -22.96M | -23.07M | -22.09M | -21.74M | -21.60M | -21.09M | -19.85M | -21.00M | -20.36M | -20.32M | -19.66M | -19.75M | -21.47M | -21.06M | -19.05M | -19.68M | -22.07M | -21.81M | -21.09M | -20.67M | -29.70M | -35.53M | -35.13M | -34.42M | -36.04M | -34.52M | -33.32M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.08M | | | | | | | | | | | | | | | | | | | | | | | | -0.18M |
|
EBT
|
17.78M | 0.55M | 5.55M | 8.29M | -0.85M | 1.86M | 10.05M | -1.40M | 18.52M | 6.89M | 22.73M | -22.32M | 5.20M | 25.82M | 34.04M | 57.15M | -12.72M | 43.62M | 28.48M | 30.41M | 7.61M | 8.21M | -2.90M | -8.76M | -9.09M | -153.44M | -65.66M | 22.34M | 2.95M | 13.74M | -5.47M | 57.76M | 6.01M | -14.44M | 58.69M | 6.82M | 14.81M | 15.71M | -1.06M | -2.79M | 79.50M | 20.33M | 4.53M | -4.43M | 12.67M | 34.02M | 19.86M | 31.66M | 165.76M | 122.25M | 59.36M | 29.43M | 42.08M | 28.07M | 61.06M | -5.24M | 47.99M | 48.18M | 24.01M | 19.91M | 25.10M | 28.58M |
|
Tax Provisions
|
| | -1.95M | | | | | | -0.45M | 0.68M | 1.35M | -1.88M | | 2.73M | -0.03M | 0.32M | 0.09M | 0.24M | 0.31M | 0.97M | -0.72M | 0.72M | -2.84M | -0.92M | -0.55M | 3.14M | 17.17M | -0.16M | 0.96M | -0.72M | -23.64M | -0.91M | -0.02M | 0.03M | 6.52M | 0.02M | 0.44M | 0.81M | -0.18M | -5.87M | 3.53M | 2.14M | -13.25M | -0.13M | 0.53M | 0.39M | 0.55M | 1.18M | 2.95M | 10.81M | 1.88M | 0.40M | 0.69M | 1.26M | 5.79M | 0.36M | 1.84M | 2.25M | 5.51M | 1.23M | -0.11M | -0.45M |
|
Profit After Tax
|
17.78M | 0.55M | 5.94M | 8.29M | -0.85M | 1.86M | 10.05M | -1.40M | 18.96M | 6.21M | 21.39M | -20.44M | 5.20M | 23.09M | 34.08M | -1.00M | -12.81M | 43.38M | 28.17M | 29.45M | 8.33M | 7.49M | -0.06M | -7.83M | -8.54M | -156.58M | -65.66M | 22.95M | 2.37M | 14.88M | 18.55M | 59.04M | 6.41M | -14.46M | 52.53M | 7.13M | 14.49M | 15.08M | -0.88M | 3.28M | 76.26M | 18.23M | 4.44M | -4.30M | 12.14M | 33.64M | 19.32M | 30.48M | 162.81M | 111.44M | 57.48M | 29.03M | 41.39M | 26.81M | 55.28M | -5.60M | 46.15M | 45.92M | 23.86M | 18.68M | 25.21M | 29.02M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 0.12M | -1.38M | -0.35M | -0.15M | 0.36M | 0.07M | 2.35M | 0.66M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | -0.25M | 0.38M | -0.68M | -1.01M | 0.14M | 0.44M | 1.11M | 0.57M | -0.01M | 0.40M | -0.07M | -0.62M | -0.81M | -1.23M | -37.03M | -0.14M | -0.44M | -0.38M | -0.42M | -0.39M | -0.37M | -0.39M | -0.38M | -0.36M | -0.33M | -0.12M | -0.19M | -0.05M | -0.20M | -0.29M | -0.04M | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
17.78M | 0.55M | 7.50M | 8.29M | -0.85M | 1.86M | 10.05M | -1.40M | 18.96M | 6.21M | 21.39M | -20.44M | 5.20M | 23.09M | 34.08M | 56.83M | -12.81M | 43.38M | 28.17M | 29.45M | 8.33M | 7.49M | -0.06M | -7.83M | -8.54M | -156.58M | -82.83M | 22.50M | 1.99M | 14.46M | 18.16M | 58.67M | 6.02M | -14.46M | 52.17M | 6.79M | 14.37M | 14.89M | -0.88M | 3.08M | 75.97M | 18.19M | 17.78M | -4.30M | 12.14M | 33.64M | 19.32M | 30.48M | 162.81M | 111.44M | 57.48M | 29.03M | 41.39M | 26.81M | 55.28M | -5.60M | 46.15M | 45.92M | 18.50M | 18.68M | 25.21M | 29.02M |
|
Consolidated Net Income
|
17.78M | 0.55M | 7.50M | 8.29M | -0.85M | 1.86M | 10.05M | -1.40M | 18.96M | 6.21M | 21.39M | -20.44M | 5.20M | 23.09M | 34.08M | 56.83M | -12.81M | 43.38M | 28.17M | 29.45M | 8.33M | 7.49M | -0.06M | -7.83M | -8.54M | -156.58M | -82.83M | 22.50M | 1.99M | 14.46M | 18.16M | 58.67M | 6.02M | -14.46M | 52.17M | 6.79M | 14.37M | 14.89M | -0.88M | 3.08M | 75.97M | 18.19M | 17.78M | -4.30M | 12.14M | 33.64M | 19.32M | 30.48M | 162.81M | 111.44M | 57.48M | 29.03M | 41.39M | 26.81M | 55.28M | -5.60M | 46.15M | 45.92M | 18.50M | 18.68M | 25.21M | 29.02M |
|
Income towards Parent Company
|
17.78M | 0.55M | 7.50M | 8.29M | -0.85M | 1.86M | 10.05M | -1.40M | 18.96M | 6.21M | 21.39M | -20.44M | 5.20M | 23.09M | 34.08M | 56.83M | -12.81M | 43.38M | 28.17M | 29.45M | 8.33M | 7.49M | -0.06M | -7.83M | -8.54M | -156.58M | -82.83M | 22.50M | 1.99M | 14.46M | 18.16M | 58.67M | 6.02M | -14.46M | 52.17M | 6.79M | 14.37M | 14.89M | -0.88M | 3.08M | 75.97M | 18.19M | 17.78M | -4.30M | 12.14M | 33.64M | 19.32M | 30.48M | 162.81M | 111.44M | 57.48M | 29.03M | 41.39M | 26.81M | 55.28M | -5.60M | 46.15M | 45.92M | 18.50M | 18.68M | 25.21M | 29.02M |
|
Preferred Dividend Payments
|
-0.34M | -0.07M | 1.20M | -0.20M | -0.11M | -0.14M | 1.14M | 0.11M | 0.31M | 0.32M | 0.48M | 0.50M | 0.76M | 1.04M | 1.22M | 1.51M | 1.03M | 1.62M | 1.82M | 2.18M | 2.67M | 2.83M | -0.01M | -0.05M | -0.05M | -0.80M | -0.44M | 0.15M | 0.02M | 0.10M | 0.12M | 0.40M | 0.11M | -0.03M | 0.55M | 0.30M | 0.37M | 0.40M | 0.31M | 0.02M | 0.51M | 0.32M | 0.54M | 0.74M | 0.85M | 0.99M | 1.00M | 1.18M | 2.17M | 2.03M | 1.77M | 1.78M | 2.34M | 2.56M | 3.23M | 3.14M | 3.80M | 4.12M | 4.29M | 4.41M | 4.62M | 4.80M |
|
Net Income towards Common Stockholders
|
17.05M | 0.48M | 5.78M | 8.09M | -0.96M | 1.72M | 9.82M | -1.51M | 18.21M | 6.58M | 22.26M | -22.57M | 4.06M | 24.77M | 32.83M | 55.50M | -13.75M | 40.88M | 26.09M | 28.24M | 4.55M | 5.38M | -2.27M | -6.98M | -7.26M | -118.75M | -65.09M | 22.79M | 2.36M | 14.78M | 18.43M | 58.65M | 6.30M | -15.06M | 50.29M | 5.14M | 12.44M | 13.00M | -2.82M | 1.68M | 74.07M | 16.22M | 2.22M | -6.86M | 7.83M | 29.18M | 14.85M | 25.84M | 157.18M | 105.95M | 52.24M | 23.79M | 35.59M | 20.54M | 48.13M | -12.65M | 37.62M | 40.02M | 17.79M | 12.49M | 18.81M | 22.45M |
|
EPS (Basic)
|
1.14 | 0.03 | 0.31 | 0.40 | -0.04 | 0.08 | 0.46 | -0.06 | 0.67 | 0.24 | 0.81 | -0.83 | 0.15 | 0.91 | 1.20 | 2.04 | -0.50 | 1.50 | 0.93 | 0.92 | 0.15 | 0.16 | -0.07 | -0.21 | -0.22 | -3.54 | -1.94 | 0.68 | 0.07 | 0.44 | 0.55 | 1.74 | 0.19 | -0.44 | 1.49 | 0.15 | 0.37 | 0.38 | -0.08 | 0.05 | 2.19 | 0.48 | 0.06 | -0.20 | 0.23 | 0.86 | 0.44 | 0.76 | 4.63 | 3.12 | 1.54 | 0.70 | 1.05 | 0.60 | 1.42 | -0.37 | 1.11 | 1.18 | 0.53 | 0.37 | 0.55 | 0.66 |
|
EPS (Weighted Average and Diluted)
|
0.99 | 0.03 | 0.35 | 0.39 | -0.04 | 0.08 | 0.46 | -0.06 | 0.66 | 0.24 | 0.81 | -0.83 | 0.15 | 0.91 | 1.20 | 2.03 | -0.50 | 1.50 | 0.93 | 0.92 | 0.15 | 0.16 | -0.07 | -0.21 | -0.22 | -3.54 | -1.94 | 0.68 | 0.07 | 0.44 | 0.55 | 1.73 | 0.19 | -0.44 | 1.47 | 0.15 | 0.36 | 0.38 | -0.08 | 0.05 | 2.17 | 0.47 | 0.06 | -0.20 | 0.23 | 0.86 | 0.43 | 0.76 | 4.61 | 3.12 | 1.54 | 0.70 | 1.05 | 0.60 | 1.41 | -0.37 | 1.10 | 1.17 | 0.51 | 0.36 | 0.55 | 0.66 |
|
Shares Outstanding (Weighted Average)
|
16.98M | 16.98M | 16.98M | 21.58M | 21.58M | 21.58M | 21.58M | 27.43M | 27.43M | 27.43M | 27.43M | 27.43M | 27.43M | 27.43M | 27.43M | 27.43M | 27.43M | 27.43M | 27.43M | 31.00M | 31.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M | 34.00M |
|
Shares Outstanding (Diluted Average)
|
17.16M | 17.18M | 16.60M | 20.64M | 21.79M | 21.75M | 21.47M | 23.73M | 27.55M | 27.48M | 26.57M | 27.32M | 27.49M | 27.59M | 27.56M | 27.30M | 27.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
21.84M | 6.44M | 13.54M | 16.17M | 6.80M | 9.80M | 22.57M | 9.23M | 28.61M | 18.20M | 34.29M | -13.71M | 15.98M | 38.72M | 44.42M | 68.58M | 0.06M | 56.19M | 40.87M | 45.34M | 23.35M | 29.51M | 16.53M | 14.22M | 11.92M | -132.25M | -46.15M | 67.99M | 47.36M | 56.56M | 36.41M | 100.94M | 48.28M | 30.40M | 104.44M | 52.62M | 58.70M | 73.30M | 42.52M | 39.74M | 120.72M | 60.28M | 52.67M | 35.99M | 53.63M | 74.53M | 60.92M | 75.11M | 207.28M | 164.25M | 101.29M | 74.24M | 85.58M | 71.58M | 106.92M | 54.81M | 115.54M | 115.77M | 91.28M | 89.29M | 93.43M | 61.41M |
|
Interest Expenses
|
4.06M | 5.89M | 7.98M | 7.88M | 7.65M | 7.95M | 12.45M | 10.63M | 10.54M | 10.63M | 10.21M | 10.49M | 10.77M | 10.86M | 11.42M | 11.11M | 12.25M | 12.32M | 12.09M | 13.96M | 16.45M | 20.64M | 22.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | 9.84% | 5.93% | 8.40% | | 10.56% | | 0.56% | | 0.56% | 1.10% | 3.18% | | 8.79% | 97.83% | 10.51% | 6.05% | | | | 32.51% | | | | | | 11.11% | 0.35% | 2.96% | 5.18% | 17.06% | | 4.44% | 10.51% | | 2.94% | 4.21% | 1.13% | 2.75% | 3.72% | 1.78% | 8.84% | 3.17% | 1.36% | 1.64% | 4.49% | 9.47% | | 3.84% | 4.68% | 22.95% | 6.18% | | |