|
Revenue
|
1,574.44M | 1,675.10M | 1,727.45M | 1,699.78M | 1,730.45M | 2,063.04M | 1,921.56M | 1,959.04M | 1,910.59M | 2,103.90M | 2,039.44M | 2,012.86M | 2,008.19M | 2,170.18M | 2,116.24M | 2,152.69M | 2,159.53M | 2,323.20M | 2,242.67M | 2,244.87M | 2,284.95M | 2,543.77M | 2,395.07M | 2,279.34M | 2,188.59M | 2,400.86M | 2,292.67M | 2,300.24M | 2,302.38M | 2,627.94M | 2,280.23M | 2,187.31M | 2,207.38M | 2,492.61M | 2,331.29M | 2,330.57M | 2,359.14M | 2,524.70M | 2,360.36M | 2,344.74M | 2,290.70M | 2,501.51M | 2,384.43M | 2,422.47M | 2,381.46M | 2,420.11M | 2,461.15M | 2,606.62M | 2,863.67M | 3,454.75M | 3,044.36M | 3,096.56M | 3,034.41M | 3,283.47M | 2,970.99M | 2,977.64M | 2,963.30M | 3,198.08M | 2,996.91M | 2,887.35M | 2,898.44M | 3,138.09M | 2,988.81M | 2,898.81M | 3,032.88M | 3,185.66M |
|
Cost of Revenue
|
1,314.12M | 1,370.91M | 1,409.06M | 1,419.32M | 1,445.54M | 1,708.07M | 1,547.55M | 1,632.81M | 1,612.74M | 1,767.87M | 1,702.03M | 1,677.25M | 1,701.13M | 1,818.40M | 1,772.05M | 1,799.88M | 1,829.22M | 1,937.69M | 1,844.03M | 1,866.11M | 1,920.95M | 2,120.19M | 1,950.47M | 1,819.79M | 1,779.20M | 1,905.83M | 1,734.66M | 1,773.88M | 1,827.09M | 2,029.42M | 1,727.95M | 1,700.39M | 1,754.97M | 1,987.58M | 1,833.00M | 1,837.77M | 1,904.10M | 1,991.37M | 1,872.02M | 1,875.60M | 1,857.26M | 2,007.79M | 1,916.01M | 1,945.11M | 1,959.03M | 1,962.34M | 2,010.98M | 2,130.31M | 2,440.32M | 2,876.67M | 2,505.61M | 2,543.09M | 2,528.36M | 2,717.06M | 2,475.04M | 2,486.22M | 2,465.25M | 2,683.66M | 2,488.18M | 2,383.55M | 2,410.07M | 2,616.86M | 2,513.58M | 2,414.38M | 2,545.57M | 2,740.82M |
|
Gross Profit
|
260.32M | 304.19M | 318.39M | 280.47M | 284.92M | 354.97M | 374.00M | 326.23M | 297.86M | 336.03M | 337.41M | 335.61M | 307.06M | 351.78M | 344.19M | 352.80M | 330.31M | 385.52M | 398.64M | 378.76M | 364.00M | 423.58M | 444.61M | 459.56M | 409.39M | 495.03M | 558.01M | 526.36M | 475.29M | 598.52M | 552.28M | 486.92M | 452.41M | 511.55M | 498.30M | 492.80M | 455.05M | 533.33M | 488.33M | 469.15M | 433.44M | 493.72M | 468.42M | 477.35M | 422.43M | 457.76M | 450.17M | 476.31M | 423.35M | 578.08M | 538.75M | 553.47M | 506.05M | 566.42M | 495.95M | 491.42M | 498.05M | 514.42M | 508.73M | 503.81M | 488.37M | 521.23M | 475.23M | 484.43M | 487.31M | 444.84M |
|
Selling, General & Administrative
|
142.01M | 142.70M | 145.53M | 146.78M | 146.52M | 166.46M | 145.16M | 160.14M | 156.59M | 156.69M | 152.48M | 148.68M | 145.02M | 159.69M | 155.83M | 173.07M | 151.00M | 147.44M | 166.19M | 165.78M | 153.03M | 165.94M | 180.30M | 189.73M | 184.63M | 188.95M | 209.95M | 211.14M | 206.88M | 244.01M | 210.22M | 181.01M | 176.66M | 191.42M | 219.87M | 204.55M | 211.50M | 205.29M | 193.54M | 170.08M | 180.17M | 183.79M | 195.52M | 193.91M | 181.09M | 190.80M | 196.38M | 199.97M | 226.28M | 230.44M | 225.97M | 224.66M | 222.15M | 206.49M | 222.06M | 212.49M | 291.07M | 216.55M | 240.39M | 266.67M | 259.65M | 238.59M | 263.01M | 251.43M | 258.71M | 223.47M |
|
Operating Expenses
|
142.01M | 142.70M | 145.53M | 146.78M | 146.52M | 166.46M | 145.16M | 160.14M | 156.59M | 156.69M | 152.48M | 148.68M | 145.02M | 159.69M | 155.83M | 173.07M | 151.00M | 147.44M | 166.19M | 165.78M | 153.03M | 165.94M | 180.30M | 189.73M | 184.63M | 188.95M | 209.95M | 211.14M | 206.88M | 244.01M | 210.22M | 181.01M | 176.66M | 191.42M | 219.87M | 204.55M | 211.50M | 205.29M | 193.54M | 170.08M | 180.17M | 183.79M | 195.52M | 193.91M | 181.09M | 190.80M | 196.38M | 199.97M | 226.28M | 230.44M | 225.97M | 224.66M | 222.15M | 206.49M | 222.06M | 212.49M | 291.07M | 216.55M | 240.39M | 266.67M | 259.65M | 238.59M | 263.01M | 251.43M | 258.71M | 223.47M |
|
Operating Income
|
119.53M | 162.88M | 175.68M | 137.64M | 140.61M | 192.65M | 235.75M | 172.76M | 146.82M | 186.95M | 195.93M | 194.74M | 171.86M | 218.66M | 203.52M | 195.56M | 183.22M | 223.69M | 245.00M | 223.09M | 224.64M | 238.89M | 265.97M | 277.70M | 231.16M | 292.50M | 359.54M | 323.82M | 274.79M | 365.75M | 355.36M | 316.03M | 279.70M | 325.64M | 301.95M | 301.74M | 256.69M | 319.58M | 306.25M | 312.36M | 256.66M | 321.00M | 280.49M | 293.46M | 249.58M | 276.70M | 268.02M | 289.42M | 207.48M | 357.68M | 319.68M | 334.73M | 291.04M | 367.16M | 289.45M | 295.80M | 216.76M | 270.04M | 284.44M | 252.32M | 236.69M | 294.48M | 228.33M | 248.35M | 239.75M | 2.17M |
|
EBIT
|
119.53M | 162.88M | 175.68M | 137.64M | 140.61M | 192.65M | 235.75M | 172.76M | 146.82M | 186.95M | 195.93M | 194.74M | 171.86M | 218.66M | 203.52M | 195.56M | 183.22M | 223.69M | 245.00M | 223.09M | 224.64M | 238.89M | 265.97M | 277.70M | 231.16M | 292.50M | 359.54M | 323.82M | 274.79M | 365.75M | 355.36M | 316.03M | 279.70M | 325.64M | 301.95M | 301.74M | 256.69M | 319.58M | 306.25M | 312.36M | 256.66M | 321.00M | 280.49M | 293.46M | 249.58M | 276.70M | 268.02M | 289.42M | 207.48M | 357.68M | 319.68M | 334.73M | 291.04M | 367.16M | 289.45M | 295.80M | 216.76M | 270.04M | 284.44M | 252.32M | 236.69M | 294.48M | 228.33M | 248.35M | 239.75M | 2.17M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.29M | 10.99M | 8.46M | 10.14M | 3.87M | 1.80M | 14.41M | 7.93M | 10.10M | 1.36M | 9.24M | 2.80M | 19.43M | 13.50M | 10.48M | -3.24M | 9.20M | 1.65M | 16.23M | -2.86M |
|
Non Operating Income
|
6.41M | 2.18M | 0.44M | 1.42M | -6.18M | 22.02M | -6.14M | -5.21M | -5.48M | 16.05M | 1.59M | 2.34M | 0.84M | 1.75M | 1.81M | 1.12M | -0.46M | -9.95M | -1.92M | -3.40M | 1.60M | -2.63M | 1.15M | 1.12M | 0.19M | -12.63M | 5.37M | 3.41M | 2.47M | 0.53M | 2.45M | 2.82M | 1.38M | 7.94M | 7.94M | 2.14M | 9.48M | 8.26M | 6.87M | 11.30M | 7.56M | 5.79M | 13.25M | -3.47M | 15.51M | 10.31M | -15.55M | -15.90M | 8.46M | 10.14M | -22.93M | -31.44M | | | | | | | | | | | | | | |
|
EBT
|
118.98M | 158.40M | 169.56M | 132.49M | 134.43M | 188.08M | 229.61M | 167.55M | 141.34M | 180.34M | 194.31M | 193.79M | 169.49M | 200.74M | 196.92M | 184.90M | 177.08M | 239.61M | 235.27M | 213.16M | 212.98M | 260.74M | 264.04M | 275.73M | 228.22M | 289.16M | 354.17M | 324.20M | 274.12M | 364.73M | 354.79M | 315.83M | 278.02M | 330.01M | 305.17M | 296.88M | 257.73M | 321.50M | 306.98M | 318.05M | 261.00M | 323.69M | 290.16M | 286.49M | 259.36M | 278.73M | 277.08M | 292.62M | 204.24M | 352.23M | 308.90M | 321.87M | 289.84M | 357.50M | 281.20M | 278.84M | 207.63M | 245.81M | 285.55M | 244.14M | 225.72M | 280.03M | 218.07M | 230.49M | 236.51M | -21.63M |
|
Tax Provisions
|
40.88M | 54.11M | 57.29M | 53.95M | 48.07M | 65.47M | 79.58M | 56.85M | 41.37M | 61.84M | 64.98M | 64.86M | 57.09M | 66.45M | 65.88M | 58.26M | 63.17M | 81.12M | 80.81M | 72.45M | 73.97M | 88.89M | 91.61M | 95.30M | 81.26M | 101.71M | 119.00M | 108.81M | 78.34M | 120.54M | 119.48M | 104.94M | 95.47M | 111.65M | 1.95M | 59.36M | 47.38M | 60.01M | 65.46M | 35.41M | 61.57M | 68.13M | 47.21M | 58.87M | 56.10M | 44.21M | 54.69M | 64.70M | 27.16M | 70.48M | 69.19M | 60.19M | 71.01M | 77.48M | 63.55M | 61.62M | 45.05M | 50.32M | 66.82M | 54.93M | 48.98M | 60.07M | 47.54M | 50.75M | 52.82M | 34.58M |
|
Profit After Tax
|
78.09M | 104.61M | 112.27M | 78.53M | 86.36M | 122.61M | 150.03M | 110.70M | 99.96M | 118.50M | 129.33M | 128.94M | 112.41M | 134.29M | 131.04M | 126.64M | 113.91M | 158.49M | 154.46M | 140.71M | 139.01M | 171.85M | 172.43M | 180.44M | 146.96M | 187.44M | 235.17M | 215.40M | 195.78M | 244.19M | 235.30M | 210.93M | 182.55M | 218.36M | 303.21M | 237.52M | 210.35M | 261.50M | 241.52M | 282.64M | 199.45M | 255.57M | 242.95M | 227.73M | 203.26M | 234.53M | 222.40M | 227.92M | 177.07M | 281.75M | 239.71M | 261.68M | 218.91M | 280.01M | 217.72M | 217.24M | 162.68M | 195.94M | 218.86M | 189.28M | 176.74M | 220.20M | 170.57M | 180.02M | 183.74M | -56.14M |
|
Equity Income
|
1.22M | 1.39M | 2.82M | 3.95M | 2.22M | 4.13M | 6.91M | 6.67M | 5.56M | 7.62M | 11.00M | 7.82M | 9.82M | 10.05M | 9.84M | 7.19M | 1.35M | 2.13M | 4.74M | 3.58M | 3.54M | 5.72M | 1.66M | 7.87M | 6.40M | 7.96M | 11.47M | 9.59M | 6.38M | 11.24M | 13.30M | 10.12M | 3.96M | 12.21M | 23.53M | 13.49M | 13.14M | 8.81M | 11.46M | 13.29M | 3.38M | 11.07M | 7.59M | 10.02M | 8.23M | 9.73M | 14.23M | 13.07M | 10.42M | 10.04M | 6.90M | 5.92M | 7.14M | 7.23M | 15.56M | 16.87M | 9.78M | 0.54M | 16.09M | 15.18M | 7.98M | 11.84M | 16.11M | 15.35M | 11.15M | -148.45M |
|
Income from Non-Controlling Interests
|
0.93M | 0.73M | 1.06M | 0.67M | 0.99M | 1.46M | 1.21M | 1.12M | 1.48M | 1.19M | 0.94M | 1.05M | 1.24M | 1.69M | 1.33M | 1.12M | 0.27M | 1.15M | 1.11M | 0.62M | 1.04M | 0.58M | 0.71M | 0.23M | 0.02M | 0.21M | 0.11M | -0.01M | 0.12M | 0.25M | 0.16M | -0.04M | 0.04M | 0.21M | 0.10M | 0.14M | 0.11M | 0.09M | 0.09M | 0.21M | -0.02M | 0.06M | 0.08M | -0.12M | 0.14M | 0.17M | 0.11M | 0.02M | 0.16M | 0.01M | 0.14M | 0.06M | -0.09M | 0.13M | -0.07M | -0.02M | -0.11M | -0.45M | -0.13M | -0.07M | 0.03M | -0.24M | -0.04M | -0.28M | -0.05M | -0.07M |
|
Income from Continuing Operations
|
78.09M | 104.30M | 112.27M | 78.53M | 86.36M | 122.61M | 150.03M | 110.70M | 99.96M | 118.50M | 129.33M | 128.94M | 112.41M | 134.29M | 131.04M | 126.64M | 113.91M | 158.49M | 154.46M | 140.71M | 139.01M | 171.85M | 172.43M | 180.44M | 146.96M | 187.44M | 235.17M | 215.38M | 195.78M | 244.19M | 235.30M | 210.89M | 182.55M | 218.36M | 303.21M | 237.52M | 210.35M | 261.50M | 241.52M | 282.64M | 199.43M | 255.57M | 242.95M | 227.62M | 203.26M | 234.53M | 222.40M | 227.92M | 177.07M | 281.75M | 239.71M | 261.68M | 218.83M | 280.01M | 217.65M | 217.22M | 162.57M | 195.48M | 218.73M | 189.21M | 176.74M | 219.96M | 170.53M | 179.74M | 183.70M | -56.20M |
|
Consolidated Net Income
|
78.09M | 104.30M | 112.27M | 78.53M | 86.36M | 122.61M | 150.03M | 110.70M | 99.96M | 118.50M | 129.33M | 128.94M | 112.41M | 134.29M | 131.04M | 126.64M | 113.91M | 158.49M | 154.46M | 140.71M | 139.01M | 171.85M | 172.43M | 180.44M | 146.96M | 187.44M | 235.17M | 215.38M | 195.78M | 244.19M | 235.30M | 210.89M | 182.55M | 218.36M | 303.21M | 237.52M | 210.35M | 261.50M | 241.52M | 282.64M | 199.43M | 255.57M | 242.95M | 227.62M | 203.26M | 234.53M | 222.40M | 227.92M | 177.07M | 281.75M | 239.71M | 261.68M | 218.83M | 280.01M | 217.65M | 217.22M | 162.57M | 195.48M | 218.73M | 189.21M | 176.74M | 219.96M | 170.53M | 179.74M | 183.70M | -56.20M |
|
Income towards Parent Company
|
78.09M | 104.30M | 112.27M | 78.53M | 86.36M | 122.61M | 150.03M | 110.70M | 99.96M | 118.50M | 129.33M | 128.94M | 112.41M | 134.29M | 131.04M | 126.64M | 113.91M | 158.49M | 154.46M | 140.71M | 139.01M | 171.85M | 172.43M | 180.44M | 146.96M | 187.44M | 235.17M | 215.38M | 195.78M | 244.19M | 235.30M | 210.89M | 182.55M | 218.36M | 303.21M | 237.52M | 210.35M | 261.50M | 241.52M | 282.64M | 199.43M | 255.57M | 242.95M | 227.62M | 203.26M | 234.53M | 222.40M | 227.92M | 177.07M | 281.75M | 239.71M | 261.68M | 218.83M | 280.01M | 217.65M | 217.22M | 162.57M | 195.48M | 218.73M | 189.21M | 176.74M | 219.96M | 170.53M | 179.74M | 183.70M | -56.20M |
|
Net Income towards Common Stockholders
|
78.09M | 104.30M | 111.21M | 77.86M | 85.37M | 121.15M | 148.83M | 109.58M | 98.48M | 117.31M | 128.40M | 127.89M | 112.41M | 134.29M | 131.04M | 126.64M | 113.91M | 158.49M | 154.46M | 140.71M | 139.01M | 171.85M | 172.43M | 180.44M | 146.96M | 187.44M | 235.17M | 215.38M | 195.78M | 244.19M | 235.30M | 210.89M | 182.55M | 218.36M | 303.21M | 237.52M | 210.35M | 261.50M | 241.52M | 282.64M | 199.43M | 255.57M | 242.95M | 227.62M | 203.26M | 234.53M | 222.40M | 227.92M | 177.07M | 281.75M | 239.71M | 261.68M | 218.83M | 280.01M | 217.65M | 217.22M | 162.57M | 195.48M | 218.73M | 189.21M | 176.74M | 219.96M | 170.53M | 179.74M | 183.70M | -56.20M |
|
EPS (Basic)
|
0.57 | 0.78 | 0.42 | 0.29 | 0.32 | 0.91 | 0.56 | 0.41 | 0.37 | 0.44 | 0.49 | 0.49 | 0.42 | 0.50 | 0.49 | 0.47 | 0.43 | 0.60 | 0.58 | 0.53 | 0.52 | 0.65 | 0.33 | 0.34 | 0.28 | 0.35 | 0.44 | 0.41 | 0.37 | 0.46 | 0.44 | 0.40 | 0.35 | 0.41 | 0.57 | 0.45 | 0.40 | 0.49 | 0.45 | 0.53 | 0.37 | 0.48 | 0.45 | 0.42 | 0.38 | 0.44 | 0.41 | 0.42 | 0.33 | 0.52 | 0.44 | 0.48 | 0.40 | 0.52 | 0.40 | 0.40 | 0.30 | 0.36 | 0.40 | 0.35 | 0.32 | 0.40 | 0.31 | 0.33 | 0.33 | -0.10 |
|
EPS (Weighted Average and Diluted)
|
0.57 | 0.77 | 0.41 | 0.29 | 0.32 | 0.90 | 0.55 | 0.40 | 0.36 | 0.43 | 0.48 | 0.48 | 0.41 | 0.49 | 0.48 | 0.46 | 0.42 | 0.58 | 0.57 | 0.52 | 0.51 | 0.63 | 0.32 | 0.33 | 0.27 | 0.35 | 0.43 | 0.40 | 0.36 | 0.45 | 0.44 | 0.39 | 0.34 | 0.41 | 0.56 | 0.44 | 0.39 | 0.48 | 0.44 | 0.52 | 0.37 | 0.47 | 0.45 | 0.42 | 0.37 | 0.43 | 0.41 | 0.42 | 0.32 | 0.51 | 0.44 | 0.48 | 0.40 | 0.51 | 0.40 | 0.40 | 0.30 | 0.36 | 0.40 | 0.34 | 0.32 | 0.40 | 0.31 | 0.33 | 0.33 | -0.10 |
|
Shares Outstanding (Weighted Average)
|
134.30M | 134.23M | 267.18M | 267.19M | 133.46M | 133.37M | 266.56M | 267.21M | | | | | | | | | | | | | | | | | | | | | | 529.29M | 528.59M | 528.71M | 528.49M | 528.36M | 529.45M | 529.80M | 530.61M | 530.74M | 534.50M | 535.48M | 534.72M | 534.58M | 535.08M | 538.12M | 539.11M | 538.01M | 539.91M | 540.20M | 541.75M | 541.11M | 542.68M | 544.70M | 546.08M | 544.92M | 546.38M | 546.42M | 546.39M | 546.42M | 547.02M | 547.87M | 548.68M | 548.13M | 549.46M | 550.28M | 550.41M | 550.16M |
|
Shares Outstanding (Diluted Average)
|
135.72M | 135.49M | 270.71M | 271.16M | 135.37M | 135.35M | 271.74M | 272.85M | | | | | | | | | | | | | | | | | | | | | | 542.47M | 540.06M | 539.85M | 539.50M | 539.12M | 543.48M | 543.15M | 543.76M | 543.87M | 547.12M | 546.72M | 545.71M | 545.23M | 544.82M | 546.37M | 547.15M | 546.59M | 547.44M | 547.54M | 548.07M | 547.58M | 547.93M | 550.04M | 550.17M | 549.57M | 550.03M | 549.52M | 549.23M | 548.98M | 547.92M | 548.68M | 549.27M | 548.83M | 549.85M | 550.61M | 550.72M | 550.50M |
|
EBITDA
|
119.53M | 162.88M | 175.68M | 137.64M | 140.61M | 192.65M | 235.75M | 172.76M | 146.82M | 186.95M | 195.93M | 194.74M | 171.86M | 218.66M | 203.52M | 195.56M | 183.22M | 223.69M | 245.00M | 223.09M | 224.64M | 238.89M | 265.97M | 277.70M | 231.16M | 292.50M | 359.54M | 323.82M | 274.79M | 365.75M | 355.36M | 316.03M | 279.70M | 325.64M | 301.95M | 301.74M | 256.69M | 319.58M | 306.25M | 312.36M | 256.66M | 321.00M | 280.49M | 293.46M | 249.58M | 276.70M | 268.02M | 289.42M | 207.48M | 357.68M | 319.68M | 334.73M | 291.04M | 367.16M | 289.45M | 295.80M | 216.76M | 270.04M | 284.44M | 252.32M | 236.69M | 294.48M | 228.33M | 248.35M | 239.75M | 2.17M |
|
Interest Expenses
|
6.96M | 6.66M | 6.56M | 6.57M | 6.49M | 6.96M | 6.58M | 7.19M | 5.62M | 3.27M | 3.21M | 3.28M | 3.21M | 3.15M | 3.09M | 3.14M | 3.12M | 3.10M | 3.09M | 3.09M | 3.12M | 3.39M | 3.08M | 3.08M | 3.13M | 3.82M | 3.41M | 3.03M | 3.15M | 3.29M | 3.03M | 3.02M | 3.06M | 3.58M | 4.73M | 7.00M | 8.44M | 6.33M | 6.15M | 5.62M | 3.21M | 3.10M | 3.58M | 3.50M | 5.72M | 8.27M | 8.23M | 7.79M | 11.70M | 15.59M | 14.64M | 14.66M | 15.62M | 17.60M | 18.35M | 18.32M | 18.37M | 18.36M | 18.33M | 21.68M | 21.46M | 19.43M | 19.46M | 19.52M | 19.46M | 19.60M |
|
Tax Rate
|
34.36% | 34.16% | 33.79% | 40.72% | 35.76% | 34.81% | 34.66% | 33.93% | 29.27% | 34.29% | 33.44% | 33.47% | 33.68% | 33.10% | 33.45% | 31.51% | 35.67% | 33.86% | 34.35% | 33.99% | 34.73% | 34.09% | 34.69% | 34.56% | 35.61% | 35.18% | 33.60% | 33.56% | 28.58% | 33.05% | 33.68% | 33.23% | 34.34% | 33.83% | 0.64% | 19.99% | 18.38% | 18.66% | 21.32% | 11.13% | 23.59% | 21.05% | 16.27% | 20.55% | 21.63% | 15.86% | 19.74% | 22.11% | 13.30% | 20.01% | 22.40% | 18.70% | 24.50% | 21.67% | 22.60% | 22.10% | 21.70% | 20.47% | 23.40% | 22.50% | 21.70% | 21.45% | 21.80% | 22.02% | 22.33% | -159.88% |