|
Revenue
|
| 796.55M | 964.61M | 932.48M | 973.17M | 847.85M | 948.79M | 991.33M | 975.78M | 946.16M | 1,172.46M | 1,136.48M | 1,091.74M | 1,010.26M | 1,118.99M | 1,091.95M | 1,068.56M | 979.19M | 992.35M | 1,112.87M | 1,151.28M | 1,092.38M | 1,245.82M | 1,146.59M | 696.91M | 1,045.62M | 1,179.15M | 1,140.03M | 1,179.01M | 1,080.52M | 1,125.77M | 1,076.98M | 1,021.07M | 959.13M | 986.02M | 934.72M | 895.73M | 776.01M | 823.73M | 809.48M |
|
Cost of Revenue
|
| 640.19M | 757.70M | 726.79M | 763.09M | 666.17M | 717.49M | 763.43M | 769.14M | 741.58M | 924.36M | 895.00M | 867.37M | 802.13M | 878.77M | 868.17M | 868.15M | 784.82M | 773.67M | 867.97M | 907.30M | 856.44M | 953.90M | 918.51M | 629.92M | 967.72M | 972.54M | 933.64M | 977.76M | 888.74M | 900.21M | 853.38M | 829.38M | 786.55M | 795.97M | 754.85M | 749.26M | 663.92M | 680.33M | 668.57M |
|
Gross Profit
|
| 155.24M | 205.79M | 204.56M | 208.96M | 181.69M | 231.29M | 227.89M | 208.55M | 204.59M | 248.10M | 241.47M | 224.37M | 208.13M | 240.22M | 223.78M | 200.41M | 194.37M | 218.67M | 244.89M | 243.97M | 235.94M | 291.92M | 228.07M | 66.99M | 171.67M | 206.61M | 206.39M | 201.25M | 191.79M | 225.56M | 223.60M | 191.68M | 172.58M | 190.04M | 179.87M | 146.48M | 112.08M | 143.40M | 140.91M |
|
Selling, General & Administrative
|
| 130.23M | 135.82M | 129.82M | 174.23M | 139.66M | 143.92M | 139.19M | 150.24M | 164.88M | 175.32M | 230.29M | 163.67M | 164.10M | 176.59M | 161.42M | 158.47M | 172.58M | 166.33M | 181.96M | 181.84M | 191.55M | 188.69M | 173.77M | 50.49M | 193.00M | 152.42M | 162.21M | 171.83M | 152.76M | 162.48M | 162.82M | 177.22M | 182.80M | 168.45M | 143.29M | 157.98M | 144.77M | 148.48M | 137.71M |
|
Restructuring Costs
|
| 2.98M | 2.12M | 3.94M | 4.80M | 1.20M | 0.55M | 2.26M | 9.04M | 2.97M | 2.51M | 3.89M | 7.95M | 3.72M | 5.73M | 7.93M | 4.16M | 6.54M | 2.27M | 1.32M | 0.34M | 0.93M | 1.15M | 0.58M | 0.30M | 0.00M | 5.30M | | | | | | | | | | | | | |
|
Operating Expenses
|
| 133.21M | 137.94M | 133.76M | 179.04M | 140.87M | 144.47M | 141.45M | 159.27M | 167.86M | 177.84M | 234.18M | 171.62M | 167.82M | 182.32M | 169.36M | 162.63M | 179.13M | 168.59M | 183.28M | 182.18M | 192.48M | 189.84M | 174.35M | 50.80M | 193.00M | 157.72M | 162.21M | 171.83M | 152.76M | 162.48M | 162.82M | 177.22M | 182.80M | 168.45M | 143.29M | 157.98M | 144.77M | 148.48M | 137.71M |
|
Operating Income
|
| 23.15M | 68.97M | 71.92M | 31.05M | 40.82M | 86.82M | 86.45M | 49.82M | 36.73M | 70.26M | 7.29M | 52.76M | 40.31M | 57.90M | 54.43M | 37.78M | 15.24M | 50.08M | 61.61M | 61.79M | 43.46M | 102.08M | 53.72M | 16.59M | 10.30M | 48.93M | -17.26M | 23.60M | 29.76M | 56.27M | 48.08M | 7.50M | -28.28M | 5.15M | -52.41M | -50.90M | -184.95M | -13.92M | -202.52M |
|
EBIT
|
| 23.15M | 68.97M | 71.92M | 31.05M | 40.82M | 86.82M | 86.45M | 49.82M | 36.73M | 70.26M | 7.29M | 52.76M | 40.31M | 57.90M | 54.43M | 37.78M | 15.24M | 50.08M | 61.61M | 61.79M | 43.46M | 102.08M | 53.72M | 16.59M | 10.30M | 48.93M | -17.26M | 23.60M | 29.76M | 56.27M | 48.08M | 7.50M | -28.28M | 5.15M | -52.41M | -50.90M | -184.95M | -13.92M | -202.52M |
|
Other Non Operating Income
|
| 0.72M | 0.92M | 7.73M | -10.37M | -5.73M | -5.87M | -6.00M | -22.52M | -6.29M | 4.96M | 8.00M | 7.36M | 10.41M | 22.41M | 2.69M | 0.12M | 2.33M | 2.50M | -1.38M | -0.70M | 10.84M | -0.15M | 3.25M | -0.70M | 7.34M | 17.08M | 5.18M | 22.10M | 3.69M | -2.16M | 9.45M | 14.74M | 14.26M | 2.49M | 3.48M | 4.55M | 10.59M | 4.60M | 1.10M |
|
Non Operating Income
|
| 0.72M | 0.51M | 7.73M | -10.37M | -5.73M | -5.87M | -6.00M | -22.52M | -6.29M | 4.96M | 8.00M | 7.36M | 3.47M | -4.87M | 2.69M | 0.12M | 2.33M | 2.50M | -1.38M | -0.70M | 10.84M | -0.15M | 3.25M | -0.70M | 7.34M | 17.08M | 5.18M | 22.10M | 3.69M | -2.16M | 9.45M | 14.74M | 14.26M | 2.49M | 3.48M | 4.55M | 10.59M | 4.60M | 1.10M |
|
EBT
|
| 6.86M | 51.31M | 61.10M | 11.04M | 8.20M | 63.41M | 63.24M | 10.91M | 35.54M | 57.45M | -3.05M | 41.17M | 26.13M | 34.54M | 39.54M | 19.84M | 0.97M | 33.50M | 41.45M | 40.76M | 35.84M | 83.07M | 37.60M | -5.55M | -0.72M | 45.81M | -33.35M | 22.98M | 11.95M | 33.25M | 34.31M | 9.06M | -31.16M | -8.93M | -65.71M | -65.02M | -189.52M | -25.81M | -218.85M |
|
Tax Provisions
|
| 2.10M | -15.71M | 13.50M | -240.66M | 2.25M | 17.70M | 13.04M | 104.82M | -4.13M | 22.67M | -31.69M | 3.08M | 10.35M | 12.20M | 22.50M | 12.04M | 1.20M | 10.40M | 16.00M | -2.51M | 10.40M | 22.40M | -2.95M | -10.16M | -0.20M | 10.90M | 11.71M | -2.96M | 3.50M | 10.80M | 17.40M | 31.70M | -3.43M | 9.60M | 7.30M | 3.36M | 0.62M | -3.51M | 148.75M |
|
Profit After Tax
|
| 6.04M | 66.89M | 46.08M | 258.16M | 6.43M | 46.78M | 51.27M | -93.69M | 40.40M | 34.78M | 28.64M | 38.09M | 15.78M | 22.36M | 17.04M | 7.80M | -0.23M | 23.10M | 25.48M | 43.24M | 25.48M | 60.71M | 40.54M | 42.09M | -3.58M | 45.83M | -45.06M | 33.62M | 15.13M | 38.28M | 43.78M | -34.76M | -27.73M | -18.49M | -74.40M | -68.40M | -190.14M | -22.30M | -367.60M |
|
Equity Income
|
| 0.77M | 0.49M | 1.20M | 1.34M | 0.48M | 1.07M | 1.07M | 1.01M | 0.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | 0.18M | 0.22M | 0.22M | 0.02M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | 0.01M | 0.06M | 0.01M | -0.04M | -0.02M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| 4.77M | 67.02M | 47.60M | 251.71M | 5.95M | 45.70M | 50.20M | -93.92M | 39.67M | 34.78M | 28.64M | 38.09M | 15.78M | 22.34M | 17.04M | 7.80M | -0.23M | 23.10M | 25.45M | 43.27M | 25.44M | 60.67M | 40.54M | 4.61M | -0.52M | 34.91M | -45.06M | 25.94M | 8.45M | 22.45M | 16.91M | -22.64M | -27.73M | -18.53M | -73.01M | -68.38M | -190.14M | -22.30M | -367.60M |
|
Consolidated Net Income
|
| 0.51M | -0.62M | -2.74M | -0.48M | | | | | 39.67M | 34.78M | 28.64M | 38.09M | 15.78M | 22.34M | 17.04M | 7.80M | -0.23M | 23.10M | 25.45M | 43.27M | 25.44M | 60.67M | 40.54M | 4.61M | 3.05M | 10.87M | 11.87M | 7.72M | 6.67M | 15.78M | 0.80M | -1.74M | | | | | -190.14M | -22.30M | -367.60M |
|
Income towards Parent Company
|
| 0.51M | -0.62M | -2.74M | -0.48M | | | | | 39.84M | 35.00M | 28.85M | 38.11M | 15.81M | 22.36M | 17.04M | 7.80M | -0.23M | 23.10M | 25.45M | 43.27M | 25.44M | 60.67M | 40.54M | 4.61M | 3.05M | 10.87M | 11.87M | 7.72M | 6.67M | 15.78M | 0.80M | -1.74M | | | | | -190.14M | -22.30M | -367.60M |
|
Preferred Dividend Payments
|
| 26.41M | 51.70M | 30.11M | 288.43M | 10.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| -20.36M | 15.19M | 15.98M | -68.08M | -4.03M | 46.78M | 51.27M | -93.69M | 40.40M | 34.78M | 28.64M | 38.09M | 15.78M | 22.36M | 17.04M | 7.80M | -0.23M | 23.10M | 25.45M | 43.27M | 25.44M | 60.67M | 40.54M | 4.61M | 3.05M | 10.87M | 11.87M | 7.72M | 6.67M | 15.78M | 0.80M | -1.74M | | | | | -190.14M | -22.30M | -367.60M |
|
EPS (Basic)
|
| -1.13 | 0.85 | 0.89 | -3.78 | -0.05 | 0.45 | 0.49 | -0.96 | 0.38 | 0.33 | 0.27 | 0.36 | 0.16 | 0.22 | 0.17 | 0.08 | 0.00 | 0.23 | 0.25 | 0.43 | 0.25 | 0.61 | 0.42 | 0.46 | 0.03 | 0.12 | 0.14 | 0.69 | 0.18 | 0.45 | 0.51 | -0.41 | -0.32 | -0.22 | -0.88 | -0.80 | -2.24 | -0.26 | -4.30 |
|
EPS (Weighted Average and Diluted)
|
| -1.14 | 0.18 | 0.19 | -3.78 | -0.05 | 0.43 | 0.47 | -0.96 | 0.37 | 0.32 | 0.27 | 0.36 | 0.16 | 0.22 | 0.17 | 0.08 | 0.00 | 0.23 | 0.25 | 0.42 | 0.25 | 0.60 | 0.41 | 0.46 | -0.04 | 0.52 | -0.53 | 0.09 | 0.18 | 0.45 | 0.51 | -0.02 | -0.32 | -0.22 | -0.88 | -0.80 | -2.24 | -0.26 | -4.30 |
|
Shares Outstanding (Weighted Average)
|
18.30M | 17.94M | 17.97M | 18.00M | 17.99M | 74.30M | 104.79M | 105.06M | 97.46M | 106.15M | 105.88M | 105.31M | 104.53M | 100.64M | 100.64M | 100.62M | 100.62M | 100.65M | 100.58M | 100.61M | 100.63M | 100.49M | 99.99M | 98.56M | 96.56M | 89.80M | 88.47M | 87.12M | 86.37M | 84.60M | 84.96M | 85.18M | 85.00M | 85.52M | 85.40M | 85.12M | 84.99M | 84.92M | 85.30M | 85.39M |
|
Shares Outstanding (Diluted Average)
|
18.30M | 17.94M | 82.95M | 84.74M | 17.99M | 74.30M | 109.09M | 108.96M | 97.46M | 108.87M | 108.26M | 107.48M | 106.36M | 101.46M | 101.47M | 101.42M | 101.46M | 100.65M | 101.30M | 101.78M | 101.68M | 102.64M | 102.14M | 100.63M | 98.37M | 89.80M | 89.56M | 88.02M | 87.08M | 85.15M | 85.76M | 86.35M | 85.87M | 85.52M | 85.40M | 85.12M | 84.99M | 84.92M | 85.30M | 85.39M |
|
EBITDA
|
| 23.15M | 68.97M | 71.92M | 31.05M | 40.82M | 86.82M | 86.45M | 49.82M | 36.73M | 70.26M | 7.29M | 52.76M | 40.31M | 57.90M | 54.43M | 37.78M | 15.24M | 50.08M | 61.61M | 61.79M | 43.46M | 102.08M | 53.72M | 16.59M | 10.30M | 48.93M | -17.26M | 23.60M | 29.76M | 56.27M | 48.08M | 7.50M | -28.28M | 5.15M | -52.41M | -50.90M | -184.95M | -13.92M | -202.52M |
|
Interest Expenses
|
| 17.01M | 18.17M | 18.55M | 23.86M | 26.89M | 17.55M | 17.20M | 17.39M | 15.66M | 17.83M | 18.34M | 18.99M | 17.66M | 18.49M | 17.57M | 18.06M | 16.60M | 19.08M | 18.78M | 20.34M | 18.45M | 18.86M | 19.38M | 20.10M | 18.35M | 20.20M | 21.27M | 22.71M | 21.49M | 20.85M | 16.74M | 13.18M | 15.69M | 16.56M | 16.32M | 18.66M | 14.92M | 16.49M | 17.43M |
|
Tax Rate
|
| 30.56% | -30.62% | 22.09% | -2,178.92% | 27.47% | 27.92% | 20.62% | 961.13% | -11.62% | 39.47% | 1,039.23% | 7.49% | 39.61% | 35.32% | 56.90% | 60.71% | 124.10% | 31.05% | 38.60% | -6.16% | 29.01% | 26.97% | -7.84% | 183.10% | 27.93% | 23.79% | -35.13% | -12.87% | 29.28% | 32.48% | 50.72% | 349.86% | 11.01% | -107.53% | -11.11% | -5.17% | -0.33% | 13.60% | -67.97% |