|
Revenue
|
494.21M | 576.14M | 595.30M | 815.09M | 580.66M | 680.32M | 708.38M | 956.25M | 687.86M | 845.29M | 903.21M | 1,148.18M | 813.29M | 921.34M | 949.49M | 1,248.70M | 855.99M | 989.38M | 1,106.80M | 1,509.43M | 1,037.40M | 1,277.20M | 1,366.00M | 1,748.98M | 1,203.50M | 1,373.50M | 1,501.30M | 1,887.50M | 1,336.80M | 1,603.60M | 1,705.20M | 8,345.60M | 3,117.70M | 3,470.30M | 3,522.20M | 4,343.00M | 3,555.20M | 3,903.70M | 3,969.80M | 4,889.70M | 3,820.60M | 4,266.50M | 4,495.60M | 5,400.50M | 4,096.00M | 3,670.40M | 3,978.10M | 4,845.40M | 4,037.10M | 4,495.00M | 4,889.20M | 5,945.70M | 4,801.40M | 5,278.40M | 5,177.50M | 5,604.80M | 4,715.50M | 5,052.50M | 5,111.40M | 5,881.40M | 5,124.50M | 5,628.70M | 5,868.80M | 6,810.90M | 5,746.40M | 6,250.10M | 6,510.40M |
|
Cost of Revenue
|
| | | | | | | | | 675.80M | 832.83M | 994.97M | | 789.77M | 876.82M | 1,084.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | | | | 169.50M | 70.39M | 153.20M | | 131.57M | 72.67M | 163.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
137.62M | 140.65M | 147.74M | 183.76M | 156.45M | 163.04M | 165.34M | 202.99M | 196.13M | 210.04M | 207.52M | 250.17M | 8.95M | 16.60M | 6.82M | 13.04M | 249.92M | 262.19M | 296.01M | 3.63M | 357.00M | 396.09M | 388.29M | 427.02M | 387.20M | 418.10M | 440.10M | 483.80M | 458.20M | 520.00M | 568.30M | 657.60M | 579.50M | 630.70M | 642.30M | 748.70M | 697.30M | 737.80M | 689.40M | 826.40M | 707.30M | 772.10M | 762.00M | 874.30M | 774.80M | 557.30M | 649.40M | 5,972.40M | 1,897.20M | 1,989.30M | 2,111.80M | 2,487.50M | 2,141.00M | 2,407.60M | 2,402.00M | 2,699.70M | 2,351.50M | 2,414.60M | 2,467.00M | 2,841.40M | 2,532.00M | 2,803.30M | 2,729.20M | 3,226.70M | 2,860.50M | 3,128.60M | 3,152.60M |
|
Other Operating Expenses
|
384.12M | 418.13M | 402.93M | 549.38M | 406.21M | 459.94M | 481.19M | 629.80M | 479.67M | 569.68M | 641.34M | 778.78M | 789.77M | 846.65M | 876.82M | 1,084.76M | 585.97M | 661.38M | 723.69M | 1,309.99M | 695.70M | 789.41M | 850.21M | 1,060.18M | 763.60M | 852.40M | 940.90M | 1,149.80M | 849.20M | 969.70M | 1,065.90M | 1,274.30M | 2,522.80M | 2,708.80M | 2,742.10M | 3,332.40M | 2,804.10M | 3,016.10M | 3,089.50M | 3,750.90M | 3,087.90M | 3,344.30M | 3,562.00M | 4,157.90M | 3,256.60M | 3,102.30M | 3,173.80M | -1455.80M | 2,059.20M | 2,281.40M | 2,484.50M | 3,012.60M | 2,484.70M | 2,635.70M | 2,572.90M | 2,650.40M | 2,346.20M | 2,488.70M | 2,525.30M | 2,749.60M | 2,478.30M | 2,673.00M | 2,911.30M | 3,211.00M | 2,765.90M | 2,924.10M | 3,084.10M |
|
Operating Expenses
|
521.74M | 558.78M | 550.67M | 733.14M | 562.67M | 622.98M | 646.53M | 832.78M | 675.80M | 779.73M | 848.86M | 1,028.96M | 798.72M | 863.26M | 883.64M | 1,097.81M | 835.89M | 923.56M | 1,019.70M | 1,313.62M | 1,052.70M | 1,185.50M | 1,238.50M | 1,487.20M | 1,150.80M | 1,270.50M | 1,381.00M | 1,633.60M | 1,307.40M | 1,489.70M | 1,634.20M | 1,931.90M | 3,102.30M | 3,339.50M | 3,384.40M | 4,081.10M | 3,501.40M | 3,753.90M | 3,778.90M | 4,577.30M | 3,795.20M | 4,116.40M | 4,324.00M | 5,032.20M | 4,031.40M | 3,659.60M | 3,823.20M | 4,516.60M | 3,956.40M | 4,270.70M | 4,596.30M | 5,500.10M | 4,625.70M | 5,043.30M | 4,974.90M | 5,350.10M | 4,697.70M | 4,903.30M | 4,992.30M | 5,591.00M | 5,010.30M | 5,476.30M | 5,640.50M | 6,437.70M | 5,626.40M | 6,052.70M | 6,236.70M |
|
Operating Income
|
-27.53M | 17.36M | 44.63M | 81.95M | 18.00M | 57.34M | 61.85M | 123.47M | 12.07M | 65.57M | 54.35M | 119.22M | 14.57M | 58.08M | 65.85M | 150.90M | 20.10M | 65.82M | 87.10M | 195.80M | -15.30M | 91.70M | 127.50M | 261.80M | 52.70M | 103.00M | 120.30M | 253.80M | 29.40M | 113.90M | 71.00M | 226.30M | 15.40M | 130.80M | 137.80M | 261.90M | 53.80M | 149.80M | 190.90M | 312.40M | 25.40M | 150.10M | 171.60M | 368.30M | 64.60M | 10.80M | 154.90M | 328.80M | 80.70M | 224.30M | 292.90M | 445.60M | 175.70M | 235.10M | 202.60M | 254.70M | 17.80M | 149.20M | 119.10M | 290.40M | 114.20M | 152.40M | 228.30M | 373.20M | 120.00M | 197.40M | 273.70M |
|
EBIT
|
-27.53M | 17.36M | 44.63M | 81.95M | 18.00M | 57.34M | 61.85M | 123.47M | 12.07M | 65.57M | 54.35M | 119.22M | 14.57M | 58.08M | 65.85M | 150.90M | 20.10M | 65.82M | 87.10M | 195.80M | -15.30M | 91.70M | 127.50M | 261.80M | 52.70M | 103.00M | 120.30M | 253.80M | 29.40M | 113.90M | 71.00M | 226.30M | 15.40M | 130.80M | 137.80M | 261.90M | 53.80M | 149.80M | 190.90M | 312.40M | 25.40M | 150.10M | 171.60M | 368.30M | 64.60M | 10.80M | 154.90M | 328.80M | 80.70M | 224.30M | 292.90M | 445.60M | 175.70M | 235.10M | 202.60M | 254.70M | 17.80M | 149.20M | 119.10M | 290.40M | 114.20M | 152.40M | 228.30M | 373.20M | 120.00M | 197.40M | 273.70M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 1.00M | | -0.30M | 1.00M | 2.50M | 1.70M | -0.30M | 13.50M | -0.30M | 0.80M | 0.70M | 1.10M | 0.90M | 5.20M | 2.70M | 6.50M | 11.80M | -0.20M | 1.30M | -2.10M | 0.20M | 135.30M | 0.50M | 14.30M | 0.10M | -1.20M | 3.00M | 3.00M | 1.50M | 9.70M | 2.90M | 4.80M | 1.70M | 2.50M | 3.10M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | 1.00M | | -0.30M | 1.00M | 2.50M | 1.70M | -0.30M | 13.50M | -0.30M | 0.80M | 0.70M | 1.10M | 0.90M | 5.20M | 2.70M | 6.50M | 11.80M | -0.20M | 1.30M | -2.10M | 0.20M | 135.30M | 0.50M | 14.30M | 0.10M | -1.20M | 3.00M | 3.00M | 1.50M | 9.70M | 2.90M | 4.80M | 1.70M | 2.50M | 3.10M |
|
EBT
|
-72.31M | -16.42M | 23.36M | 67.88M | 0.54M | 41.63M | 48.35M | 112.97M | 2.13M | 60.12M | 45.20M | 114.55M | 18.99M | 50.58M | 66.60M | 141.92M | 17.66M | 65.85M | 84.04M | 197.90M | -13.00M | 96.48M | 139.65M | 262.47M | 58.00M | 122.50M | 138.90M | 259.70M | 33.50M | 125.50M | 64.10M | 240.60M | 9.00M | 130.70M | 135.20M | 260.90M | 56.10M | 147.40M | 181.70M | 320.80M | 20.50M | 147.50M | 171.40M | 358.20M | 22.60M | 15.80M | 160.30M | 330.90M | 130.60M | 254.30M | 302.00M | 536.70M | 184.20M | 408.30M | 180.40M | 221.30M | -11.00M | 4.00M | 73.80M | 185.10M | 81.50M | 105.00M | 192.20M | 300.60M | 71.50M | 137.20M | 275.00M |
|
Tax Provisions
|
-10.85M | -2.46M | 3.50M | 15.48M | 0.12M | 9.57M | 11.12M | 28.22M | 0.53M | 15.03M | 11.30M | 29.52M | 4.82M | 12.85M | 16.92M | 34.66M | 4.40M | 16.40M | 20.93M | 50.37M | -29.14M | 24.12M | 34.91M | 67.71M | 14.70M | 31.10M | 25.70M | 61.30M | 8.30M | 31.10M | 15.90M | 62.50M | 1.30M | 35.80M | 36.00M | 183.20M | 13.50M | 37.60M | 45.60M | 117.60M | -0.70M | 36.20M | 42.10M | 82.10M | 5.00M | 1.50M | 25.70M | 74.70M | 28.20M | 54.90M | 65.30M | 115.90M | 40.30M | 72.80M | 42.30M | 45.40M | -2.30M | 0.80M | 14.50M | 12.70M | 15.90M | 20.50M | 37.40M | 58.70M | 14.00M | 26.70M | 52.60M |
|
Profit After Tax
|
-61.46M | -14.15M | 19.86M | 52.25M | 0.41M | 32.05M | 37.23M | 84.74M | 1.60M | 45.09M | 33.90M | 85.03M | 14.17M | 37.73M | 49.68M | 107.26M | 13.26M | 49.45M | 63.12M | 147.52M | 16.14M | 72.36M | 104.74M | 194.76M | 43.30M | 91.40M | 113.20M | 198.40M | 25.70M | 94.40M | 48.20M | 178.10M | 7.70M | 94.90M | 99.20M | 77.70M | 42.60M | 109.80M | 136.10M | 203.20M | 21.30M | 111.30M | 129.30M | 276.10M | 17.60M | 15.20M | 134.60M | 256.20M | 103.00M | 200.00M | 237.20M | 421.40M | 145.60M | 335.50M | 140.20M | 175.90M | -9.20M | 3.20M | 59.70M | 172.40M | 65.60M | 84.50M | 154.80M | 241.90M | 57.50M | 110.50M | 222.40M |
|
Equity Income
|
32.02M | -19.25M | -4.96M | -2.64M | -6.13M | -2.80M | -2.01M | -0.44M | -1.97M | 4.14M | 0.51M | 3.70M | 11.85M | -0.05M | 10.70M | 1.36M | 5.48M | 9.08M | 6.57M | 10.21M | 8.90M | 12.50M | 19.60M | 7.30M | 11.30M | 27.10M | 25.40M | 13.70M | 13.00M | 9.20M | 5.50M | 6.10M | 5.60M | 14.50M | 12.60M | 11.70M | 13.60M | 10.20M | 3.40M | 5.60M | 5.00M | 10.20M | 17.10M | 4.00M | -28.30M | 14.70M | 15.00M | 6.60M | 48.50M | 40.80M | 17.40M | 102.70M | 18.50M | 53.60M | 0.50M | -21.60M | -2.60M | -103.50M | -11.20M | -76.80M | -3.70M | -15.40M | -0.90M | -50.80M | -25.60M | -27.40M | 27.40M |
|
Net Income - Minority
|
-0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.01M | 0.19M | 0.09M | 0.15M | 0.17M | 0.08M | 0.10M | 0.19M | 0.11M | 0.99M | 0.02M | 0.11M | 0.14M | 0.29M | 0.17M | 0.19M | 0.11M | 2.92M | 0.26M | 0.20M | 0.24M | 0.42M | 0.45M | 0.88M | 1.40M | 1.10M | 2.70M | 2.40M | -0.50M | 15.40M | 0.20M | 1.10M | 0.50M | 0.40M | 0.90M | 1.30M | 2.30M | 1.80M | 1.20M | 1.90M | -0.10M | 0.60M | 0.40M | 1.70M | 12.30M | -0.90M | 2.70M | 6.10M | -0.60M | -0.60M | -0.50M | -0.60M | -1.70M | 141.60M | -2.10M | 1.10M | 0.50M | 0.70M | -0.40M | | -0.50M | 0.10M | -0.30M | 0.70M | 2.20M | -1.80M | -0.40M |
|
Income from Continuing Operations
|
-61.46M | -13.96M | 19.86M | 52.40M | 0.41M | 32.05M | 37.23M | 84.74M | 1.60M | 45.09M | 33.90M | 85.03M | 14.17M | 37.73M | 49.68M | 107.26M | 13.26M | 49.45M | 63.12M | 147.52M | 16.14M | 72.36M | 104.74M | 194.76M | 43.30M | 91.40M | 113.20M | 198.40M | 25.20M | 94.40M | 48.20M | 178.10M | 7.70M | 94.90M | 99.20M | 77.70M | 42.60M | 109.80M | 136.10M | 203.20M | 21.20M | 111.30M | 129.30M | 276.10M | 17.60M | 14.30M | 134.60M | 256.20M | 102.40M | 199.40M | 236.70M | 420.80M | 143.90M | 335.50M | 138.10M | 175.90M | -8.70M | 3.20M | 59.30M | 172.40M | 65.60M | 84.50M | 154.80M | 241.90M | 57.50M | 110.50M | 222.40M |
|
Consolidated Net Income
|
-61.46M | -13.96M | 19.86M | 52.40M | 0.41M | 32.05M | 37.23M | 84.74M | 1.60M | 45.09M | 33.90M | 85.03M | 14.17M | 37.73M | 49.68M | 107.26M | 13.26M | 49.45M | 63.12M | 147.52M | 16.14M | 72.36M | 104.74M | 194.76M | 43.30M | 91.40M | 113.20M | 198.40M | 25.20M | 94.40M | 48.20M | 178.10M | 7.70M | 94.90M | 99.20M | 77.70M | 42.60M | 109.80M | 136.10M | 203.20M | 21.20M | 111.30M | 129.30M | 276.10M | 17.60M | 14.30M | 134.60M | 256.20M | 102.40M | 199.40M | 236.70M | 420.80M | 143.90M | 335.50M | 138.10M | 175.90M | -8.70M | 3.20M | 59.30M | 172.40M | 65.60M | 84.50M | 154.80M | 241.90M | 57.50M | 110.50M | 222.40M |
|
Income towards Parent Company
|
-61.48M | -13.96M | 19.86M | 52.40M | 0.41M | 32.05M | 37.23M | 84.74M | 1.60M | 45.09M | 33.90M | 85.03M | 14.17M | 37.73M | 49.68M | 107.26M | 13.26M | 49.45M | 63.12M | 147.52M | 16.14M | 72.36M | 104.74M | 194.76M | 43.30M | 91.40M | 113.20M | 198.40M | 25.20M | 94.40M | 48.20M | 178.10M | 7.70M | 94.90M | 99.20M | 77.70M | 42.60M | 109.80M | 136.10M | 203.20M | 21.20M | 111.30M | 129.30M | 276.10M | 17.60M | 14.30M | 134.60M | 256.20M | 102.40M | 199.40M | 236.70M | 420.80M | 143.90M | 335.50M | 138.10M | 175.90M | -8.70M | 3.20M | 59.30M | 172.40M | 65.60M | 84.50M | 154.80M | 241.90M | 57.50M | 110.50M | 222.40M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | 0.15M | | | | 0.24M | | | | 0.17M | | | | 0.12M | | | | 0.10M | | | | 0.20M | | | | 0.20M | | | | 0.20M | | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-61.48M | -14.43M | 19.77M | 52.03M | 0.25M | 31.76M | 37.12M | 84.39M | 1.49M | 45.09M | 33.88M | 43.86M | 14.02M | 37.19M | 49.51M | 106.83M | 13.15M | 46.29M | 62.86M | 147.15M | 15.90M | 71.70M | 104.30M | 193.80M | 41.90M | 90.10M | 110.50M | 195.90M | 25.70M | 78.80M | 48.00M | 165.30M | 7.20M | 94.30M | 98.30M | 76.20M | 40.30M | 107.80M | 134.90M | 201.10M | 21.30M | 110.50M | 128.90M | 273.70M | 5.30M | 15.20M | 131.90M | 250.10M | 103.00M | 200.00M | 237.20M | 421.40M | 145.60M | 193.90M | 140.20M | 174.80M | -9.20M | 2.50M | 59.70M | 172.40M | 66.10M | 84.40M | 155.10M | 241.20M | 55.30M | 112.30M | 222.80M |
|
EPS (Basic)
|
-1.78 | -1.75 | 0.47 | 1.39 | 0.01 | 0.76 | 0.87 | 1.99 | 0.03 | 1.05 | 0.78 | 1.01 | 0.32 | 0.85 | 1.12 | 2.43 | 0.30 | 1.05 | 1.42 | 3.31 | 0.36 | 1.61 | 2.33 | 4.33 | 0.93 | 2.01 | 2.45 | 4.35 | 0.57 | 1.75 | 1.06 | 3.66 | 0.16 | 2.08 | 2.17 | 1.68 | 0.89 | 2.37 | 2.96 | 4.41 | 0.47 | 2.42 | 2.50 | 5.31 | 0.10 | 0.29 | 2.55 | 4.84 | 2.01 | 3.90 | 4.67 | 8.32 | 2.92 | 3.98 | 2.93 | 3.68 | -0.19 | 0.05 | 1.25 | 3.62 | 1.39 | 1.77 | 3.26 | 5.08 | 1.17 | 2.36 | 4.71 |
|
EPS (Weighted Average and Diluted)
|
-1.78 | -1.75 | 0.46 | 1.39 | 0.01 | 0.72 | 0.84 | 1.91 | 0.03 | 1.01 | 0.76 | 0.99 | 0.31 | 0.83 | 1.10 | 2.38 | 0.29 | 1.03 | 1.39 | 3.26 | 0.35 | 1.58 | 2.30 | 4.29 | 0.92 | 1.98 | 2.43 | 4.31 | 0.56 | 1.73 | 1.05 | 3.62 | 0.16 | 2.06 | 2.15 | 1.66 | 0.88 | 2.35 | 2.93 | 4.37 | 0.46 | 2.40 | 2.47 | 5.23 | 0.10 | 0.29 | 2.52 | 4.78 | 1.97 | 3.82 | 4.57 | 8.12 | 2.86 | 3.90 | 2.88 | 3.62 | -0.19 | 0.05 | 1.23 | 3.57 | 1.37 | 1.75 | 3.20 | 4.98 | 1.14 | 2.32 | 4.61 |
|
Shares Outstanding (Weighted Average)
|
34.62M | 34.75M | 41.78M | 41.84M | 41.93M | 42.04M | 42.64M | 42.65M | 42.86M | 42.93M | 43.43M | 43.63M | 43.63M | 43.75M | 44.04M | 44.05M | 44.10M | 44.10M | 44.43M | 44.44M | 44.50M | 44.81M | 44.81M | 44.82M | 44.83M | 44.86M | 44.96M | 45.04M | 45.09M | 45.12M | 45.18M | 45.25M | 45.25M | 45.29M | 45.34M | 45.37M | 45.41M | 45.49M | 45.57M | 45.62M | 45.62M | 45.74M | 51.52M | 51.53M | 51.57M | 51.78M | 51.30M | 51.11M | 51.31M | 51.31M | 50.47M | 50.47M | 48.86M | 48.86M | 47.92M | 47.46M | 47.60M | 47.76M | 47.68M | 47.57M | 47.56M | 47.46M | 47.46M | 47.44M | 47.39M | 47.47M | 47.38M |
|
Shares Outstanding (Diluted Average)
|
34.62M | 35.84M | 43.30M | 38.54M | 43.95M | 44.25M | 44.09M | 44.08M | 44.36M | 44.47M | 44.38M | 44.37M | 44.69M | 44.85M | 44.83M | 44.80M | 45.06M | 45.14M | 45.07M | 45.07M | 45.20M | 45.28M | 45.29M | 45.26M | 45.37M | 45.44M | 45.45M | 45.41M | 45.48M | 45.57M | 45.61M | 45.53M | 45.69M | 45.78M | 45.81M | 45.76M | 45.91M | 45.95M | 45.97M | 45.93M | 46.02M | 46.04M | 52.10M | 49.15M | 52.46M | 52.30M | 52.25M | 52.28M | 52.17M | 52.32M | 52.18M | 52.07M | 50.96M | 50.29M | 49.73M | 49.34M | | 48.33M | 48.39M | 48.29M | 48.28M | 48.32M | 48.50M | 48.37M | 48.38M | 48.37M | 48.36M |
|
EBITDA
|
-27.53M | 17.36M | 44.63M | 81.95M | 18.00M | 57.34M | 61.85M | 123.47M | 12.07M | 36.88M | -29.45M | 49.05M | 49.70M | -4.57M | 104.44M | 101.18M | -35.47M | 7.40M | 105.25M | 158.53M | 29.72M | 97.08M | 13.70M | 70.51M | -66.30M | 144.00M | 35.40M | 189.50M | 39.50M | 29.30M | 33.00M | 12.90M | 68.40M | 163.60M | 145.50M | 109.10M | 92.10M | 5.40M | 101.20M | 170.70M | 51.60M | 86.60M | 94.40M | 331.10M | -138.10M | 49.00M | 191.90M | 350.30M | 96.60M | 200.50M | 190.00M | 456.30M | 121.50M | 29.50M | 1.10M | 249.60M | 17.60M | 12.50M | -0.30M | 252.30M | 28.70M | 62.30M | 271.00M | 129.40M | 91.60M | 198.70M | 189.30M |
|
Interest Expenses
|
12.76M | 14.53M | 16.30M | 11.43M | 11.33M | 12.92M | 11.49M | 10.06M | 7.96M | 9.59M | 9.67M | 8.37M | 7.43M | 7.46M | 9.95M | 10.34M | 7.92M | 9.05M | 9.63M | 8.12M | 6.64M | 7.66M | 7.36M | 6.66M | 6.04M | 7.56M | 6.77M | 7.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
15.00% | 15.00% | 15.00% | 22.81% | 23.05% | 23.00% | 23.00% | 24.98% | 25.00% | 25.00% | 25.00% | 25.77% | 25.40% | 25.40% | 25.40% | 24.42% | 24.90% | 24.90% | 24.90% | 25.45% | | 25.00% | 25.00% | 25.80% | 25.34% | 25.39% | 18.50% | 23.60% | 24.78% | 24.78% | 24.80% | 25.98% | 14.44% | 27.39% | 26.63% | 70.22% | 24.06% | 25.51% | 25.10% | 36.66% | | 24.54% | 24.56% | 22.92% | 22.12% | 9.49% | 16.03% | 22.57% | 21.59% | 21.59% | 21.62% | 21.59% | 21.88% | 17.83% | 23.45% | 20.52% | 20.91% | 20.00% | 19.65% | 6.86% | 19.51% | 19.52% | 19.46% | 19.53% | 19.58% | 19.46% | 19.13% |