|
Revenue
|
1,209.40M | 1,284.70M | | 1,339.10M | 1,405.80M | 1,409.80M | 1,926.50M | 1,354.80M | 1,366.10M | 1,354.20M | 1,375.40M | 1,314.80M | 1,366.90M | 1,345.60M | 1,385.80M | 1,330.80M | 1,410.50M | 1,396.40M | 1,425.00M | 1,320.60M | 1,385.00M | 1,351.00M | 1,461.60M | 1,349.10M | 1,375.50M | 1,247.80M | 1,304.40M | 1,289.70M | 1,333.60M | 1,328.80M | 1,422.30M | 1,369.90M | 1,386.90M | 1,342.40M | 1,414.70M | 1,382.60M | 1,367.50M | 1,267.70M | 1,337.80M | 1,261.10M | 975.30M | 1,038.20M | 1,241.40M | 1,205.90M | 1,258.10M | 1,195.40M | | 1,296.40M | 1,267.30M | 1,167.90M | 1,306.00M | 1,268.30M | 1,217.20M | 1,118.00M | 1,232.20M | 1,045.10M | 1,057.50M | 1,038.10M | 1,191.10M | 1,164.90M | 1,101.80M | 935.00M | 1,049.20M |
|
Cost of Revenue
|
1,018.50M | 1,077.50M | | 1,127.90M | 1,183.70M | 1,184.10M | 1,621.30M | 1,131.10M | 1,142.90M | 1,126.70M | 1,153.20M | 1,097.90M | 1,146.20M | 1,125.20M | 1,154.30M | 1,108.50M | 1,182.40M | 1,171.00M | 1,192.40M | 1,100.30M | 1,162.70M | 1,122.80M | 1,212.10M | 1,116.40M | 1,145.00M | 1,032.70M | 984.70M | 1,058.10M | 1,104.80M | 1,098.10M | 1,159.30M | 1,131.70M | 1,146.40M | 1,103.30M | 1,160.30M | 1,131.00M | 1,123.50M | 1,040.00M | 1,092.70M | 1,037.80M | 786.10M | 847.20M | 1,017.30M | 992.60M | 1,027.10M | 966.50M | | 1,037.80M | 1,004.90M | 927.30M | 967.40M | 1,014.20M | 976.60M | 889.50M | 994.00M | 839.40M | 843.80M | 816.40M | 949.60M | 928.40M | 876.30M | 741.00M | 852.20M |
|
Gross Profit
|
190.90M | 207.20M | | 211.20M | 222.10M | 225.70M | 305.20M | 223.70M | 223.20M | 227.50M | 222.20M | 216.90M | 220.70M | 220.40M | 231.50M | 222.30M | 228.10M | 225.40M | 232.60M | 220.30M | 222.30M | 228.20M | 249.50M | 232.70M | 230.50M | 215.10M | 228.00M | 231.60M | 228.80M | 230.70M | 263.00M | 238.20M | 240.50M | 239.10M | 254.40M | 251.60M | 244.00M | 227.70M | 245.10M | 223.30M | 189.20M | 191.00M | 224.10M | 213.30M | 231.00M | 228.90M | | 258.60M | 262.40M | 240.60M | 338.60M | 254.10M | 240.60M | 228.50M | 238.20M | 205.70M | 213.70M | 221.70M | 241.50M | 236.50M | 225.50M | 194.00M | 197.00M |
|
Selling, General & Administrative
|
180.90M | 192.90M | | 209.60M | 200.80M | 203.60M | 270.20M | 209.00M | 199.40M | 203.50M | 209.30M | 209.80M | 202.60M | 200.20M | 221.90M | 216.00M | 222.20M | 218.30M | 230.00M | 208.20M | 210.80M | 211.60M | 223.00M | 218.00M | 220.60M | 196.30M | 208.20M | 215.20M | 208.50M | 212.50M | 234.60M | 226.20M | 220.10M | 217.20M | 221.30M | 234.80M | 221.50M | 210.60M | 216.20M | 219.50M | 178.10M | 193.40M | 214.60M | 202.70M | 217.30M | 219.90M | | 236.10M | 240.10M | 231.10M | 303.60M | 243.40M | 232.00M | 228.40M | 230.90M | 190.50M | 191.50M | 219.00M | 217.40M | 225.70M | 207.30M | 194.40M | 198.50M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 87.20M | | | | | | | | | | | 12.30M | | | 32.10M | | | | | | | | 0.90M | 4.40M | -0.20M | -18.70M | | | | | 11.60M | -10.00M | -0.10M | -3.80M | | 4.00M | 0.30M | -0.20M |
|
Operating Expenses
|
180.90M | 192.90M | | 209.60M | 200.80M | 203.60M | 270.20M | 209.00M | 199.40M | 203.50M | 209.30M | 209.80M | 202.60M | 200.20M | 221.90M | 216.00M | 222.20M | 218.30M | 230.00M | 208.20M | 210.80M | 211.60M | 223.00M | 218.00M | 220.60M | 196.30M | 208.20M | 215.20M | 208.50M | 212.50M | 234.60M | 226.20M | 220.10M | 217.20M | 221.30M | 234.80M | 221.50M | 210.60M | 216.20M | 219.50M | 178.10M | 193.40M | 214.60M | 202.70M | 217.30M | 219.90M | | 236.10M | 240.10M | 231.10M | 303.60M | 243.40M | 232.00M | 228.40M | 230.90M | 190.50M | 191.50M | 219.00M | 217.40M | 225.70M | 207.30M | 194.40M | 198.50M |
|
Operating Income
|
8.50M | 14.30M | | 1.60M | 21.30M | 22.10M | 36.50M | 14.70M | 23.80M | 24.00M | 9.80M | 7.10M | 16.40M | 20.20M | 9.60M | 6.30M | 5.90M | 7.10M | 2.60M | 12.10M | 11.50M | 16.60M | 26.50M | 14.70M | 9.90M | 18.80M | 23.00M | 16.40M | 20.30M | 18.20M | 28.40M | 12.00M | 20.40M | 21.90M | 33.10M | 16.80M | 34.80M | 17.10M | 13.10M | -111.80M | 11.10M | -2.40M | 9.50M | 10.60M | 13.70M | 9.00M | | 23.40M | 8.20M | -21.40M | -18.50M | 10.70M | 6.20M | 0.10M | 7.30M | 26.80M | 12.20M | 2.60M | -56.70M | 10.80M | 22.20M | -102.10M | -0.70M |
|
EBIT
|
8.50M | 14.30M | | 1.60M | 21.30M | 22.10M | 36.50M | 14.70M | 23.80M | 24.00M | 9.80M | 7.10M | 16.40M | 20.20M | 9.60M | 6.30M | 5.90M | 7.10M | 2.60M | 12.10M | 11.50M | 16.60M | 26.50M | 14.70M | 9.90M | 18.80M | 23.00M | 16.40M | 20.30M | 18.20M | 28.40M | 12.00M | 20.40M | 21.90M | 33.10M | 16.80M | 34.80M | 17.10M | 13.10M | -111.80M | 11.10M | -2.40M | 9.50M | 10.60M | 13.70M | 9.00M | | 23.40M | 8.20M | -21.40M | -18.50M | 10.70M | 6.20M | 0.10M | 7.30M | 26.80M | 12.20M | 2.60M | -56.70M | 10.80M | 22.20M | -102.10M | -0.70M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 14.80M | 30.00M | 6.30M | 35.50M | | -67.20M | | | -139.00M | | | | 67.20M | | | | | | | | |
|
Interest & Investment Income
|
| | | | 0.20M | 0.30M | | 0.60M | 0.30M | 0.10M | | 0.10M | 0.30M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-2.10M | -1.50M | | -0.40M | -0.70M | 1.50M | 4.60M | -0.60M | -0.50M | -0.70M | -1.70M | -1.00M | -1.60M | -1.30M | -0.60M | -1.70M | -0.30M | -2.20M | 1.40M | -2.50M | -1.00M | | | -0.90M | | -0.40M | 2.80M | -1.60M | -0.50M | -0.40M | 0.90M | -1.70M | 0.60M | -0.70M | 1.20M | -1.10M | 0.20M | -0.20M | -0.10M | 1.70M | 2.60M | -0.70M | -0.20M | -3.40M | -0.30M | -0.30M | | 2.80M | -1.10M | 0.20M | 5.60M | 2.10M | -0.60M | 1.60M | -2.40M | 1.80M | -6.50M | -4.40M | 2.30M | -3.20M | -2.30M | -1.60M | -1.90M |
|
Non Operating Income
|
-2.10M | -1.50M | | -0.40M | -0.70M | 1.00M | 4.60M | -0.60M | -0.50M | -0.70M | -1.70M | -1.00M | -1.60M | -1.30M | -0.60M | -1.70M | -0.30M | -2.20M | 1.40M | -2.50M | -1.00M | | | -0.90M | | -0.40M | 2.80M | -1.60M | -0.50M | -0.40M | 0.90M | -1.70M | 0.60M | -0.70M | 1.20M | -1.10M | 0.20M | -0.20M | -0.10M | 1.70M | 2.60M | -0.70M | -0.20M | -3.40M | -0.30M | -0.30M | | 2.80M | -1.10M | 0.20M | 5.60M | 2.00M | -0.60M | 1.60M | -2.40M | 1.80M | -6.50M | -4.40M | 2.30M | -3.20M | -2.30M | -1.60M | -1.90M |
|
EBT
|
6.40M | 12.80M | | 1.20M | 20.60M | 23.10M | 41.10M | 14.10M | 23.30M | 23.30M | 8.10M | 6.10M | 14.80M | 18.90M | 9.00M | 4.60M | 5.60M | 4.90M | 4.00M | 9.60M | 10.50M | 16.60M | 26.50M | 13.80M | 9.90M | 105.60M | 113.00M | 14.80M | 19.80M | 17.80M | 29.30M | 34.00M | -31.50M | 37.00M | -48.90M | 28.90M | 96.20M | -22.40M | 13.70M | -187.90M | 43.30M | 13.70M | 24.10M | 37.20M | 19.70M | 44.20M | | -61.40M | 7.10M | -21.20M | -172.30M | 12.70M | 5.60M | 1.70M | 4.90M | 29.80M | 5.70M | -1.80M | -55.60M | 7.60M | 19.90M | -103.70M | -2.60M |
|
Tax Provisions
|
2.50M | 3.20M | | 0.10M | 0.60M | 3.40M | 15.00M | 4.90M | 8.30M | 6.70M | -0.80M | -6.80M | 4.80M | 0.10M | -8.20M | 2.10M | 2.80M | 3.50M | -15.50M | 5.90M | 3.70M | 7.50M | | 2.70M | 0.80M | 24.70M | 12.90M | 2.70M | 1.50M | -4.10M | 12.70M | 6.40M | -15.60M | 5.90M | -23.80M | 6.40M | 12.70M | -12.80M | -5.90M | -36.20M | 0.90M | -1.20M | 2.50M | 10.50M | -2.60M | 11.10M | | -13.00M | 4.90M | -5.00M | -26.90M | 1.80M | -1.90M | -4.90M | -6.50M | 4.00M | 1.10M | -2.60M | -23.80M | 1.80M | 0.90M | 46.40M | 126.20M |
|
Profit After Tax
|
3.90M | 9.60M | | 1.10M | 20.00M | 19.70M | 53.40M | 9.60M | 15.00M | 16.60M | 8.90M | 12.90M | 10.00M | 18.80M | 17.20M | 2.50M | 2.80M | 1.40M | 17.00M | 3.70M | 6.80M | 9.10M | 34.20M | 11.20M | 8.90M | 80.90M | 19.80M | 12.20M | 18.70M | 23.00M | 17.70M | 29.10M | -15.40M | 33.10M | -23.90M | 22.50M | 83.80M | -10.50M | 17.00M | -153.20M | 42.40M | 16.70M | 22.60M | 26.70M | 24.00M | 34.80M | | -48.40M | 2.20M | -16.20M | -147.70M | 10.90M | 7.50M | 6.60M | 11.40M | 25.80M | 4.60M | 0.80M | -31.80M | 5.80M | 19.00M | -150.10M | -128.80M |
|
Equity Income
|
| | | | | | | | | | | -0.30M | -0.50M | -0.30M | | | | | | | | | | 0.10M | -0.20M | | | 0.10M | 0.40M | 1.10M | 1.10M | 1.50M | 0.50M | 2.00M | 1.20M | -0.40M | 0.30M | -0.90M | -2.60M | -1.50M | -1.30M | 1.80M | 1.80M | -1.10M | 1.70M | 1.70M | | 0.80M | | | -1.50M | | | | -0.80M | | | | | | | | |
|
Income from Continuing Operations
|
3.90M | 9.60M | | 1.10M | 20.00M | 19.70M | 26.10M | 9.20M | 15.00M | 16.60M | 8.90M | 12.90M | 10.00M | 18.80M | 17.20M | 2.50M | 2.80M | 1.40M | 19.50M | 3.70M | 6.80M | 9.10M | 26.50M | 11.10M | 9.10M | 80.90M | 100.10M | 12.10M | 18.30M | 21.90M | 16.60M | 27.60M | -15.90M | 31.10M | -25.10M | 22.50M | 83.50M | -9.60M | 19.60M | -151.70M | 42.40M | 14.90M | 21.60M | 26.70M | 22.30M | 33.10M | | -48.40M | 2.20M | -16.20M | -145.40M | 10.90M | 7.50M | 6.60M | 11.40M | 25.80M | 4.60M | 0.80M | -31.80M | 5.80M | 19.00M | -150.10M | -128.80M |
|
Consolidated Net Income
|
3.90M | 9.60M | | 1.10M | -1.20M | 19.70M | 26.10M | 0.40M | | | | 12.90M | | | | 2.50M | 2.80M | 1.40M | 19.50M | 3.70M | 6.80M | 9.10M | 26.50M | 11.10M | 9.10M | 80.90M | 100.10M | 12.10M | 18.30M | 21.90M | 16.60M | 27.60M | -15.90M | 31.10M | -25.10M | 22.50M | 83.50M | -9.60M | 19.60M | -151.70M | 42.40M | 14.90M | 21.60M | 26.70M | 22.30M | 33.10M | | -48.40M | 2.20M | -16.20M | -145.40M | 10.90M | 7.50M | 6.60M | 11.40M | 25.80M | 4.60M | 0.80M | -31.80M | 5.80M | 19.00M | -150.10M | -128.80M |
|
Income towards Parent Company
|
3.90M | 9.60M | | 1.10M | -1.20M | 19.70M | 26.10M | 0.40M | | | | 12.90M | | | | 2.50M | 2.80M | 1.40M | 19.50M | 3.70M | 6.80M | 9.10M | 26.50M | 11.10M | 9.10M | 80.90M | 100.10M | 12.10M | 18.30M | 21.90M | 16.60M | 27.60M | -15.90M | 31.10M | -25.10M | 22.50M | 83.50M | -9.60M | 19.60M | -151.70M | 42.40M | 14.90M | 21.60M | 26.70M | 22.30M | 33.10M | | -48.40M | 2.20M | -16.20M | -145.40M | 10.90M | 7.50M | 6.60M | 11.40M | 25.80M | 4.60M | 0.80M | -31.80M | 5.80M | 19.00M | -150.10M | -128.80M |
|
Net Income towards Common Stockholders
|
3.90M | 9.60M | | 1.10M | -1.20M | 19.70M | 26.10M | 0.40M | | | | 12.90M | | | | 2.50M | 2.80M | 1.40M | 19.50M | 3.70M | 6.80M | 9.10M | 26.50M | 11.10M | 9.10M | 80.90M | 100.10M | 12.10M | 18.30M | 21.90M | 16.60M | 27.60M | -15.90M | 31.10M | -25.10M | 22.50M | 83.50M | -9.60M | 19.60M | -151.70M | 42.40M | 14.90M | 21.60M | 26.70M | 22.30M | 33.10M | | -48.40M | 2.20M | -16.20M | -145.40M | 10.90M | 7.50M | 6.60M | 11.40M | 25.80M | 4.60M | 0.80M | -31.80M | 5.80M | 19.00M | -150.10M | -128.80M |
|
EPS (Basic)
|
0.11 | 0.26 | | 0.03 | 0.53 | 0.52 | 0.71 | 0.26 | 0.40 | 0.43 | 0.23 | 0.34 | 0.26 | 0.49 | 0.45 | 0.07 | 0.07 | 0.03 | 0.52 | 0.10 | 0.18 | 0.23 | 0.70 | 0.29 | 0.23 | 2.08 | 2.63 | 0.31 | 0.48 | 0.59 | 0.43 | 0.74 | -0.40 | 0.84 | -0.65 | 0.56 | 2.12 | -0.27 | 0.50 | -3.87 | 1.04 | 0.42 | 0.60 | 0.68 | 0.60 | 0.87 | | -1.23 | 0.06 | -0.42 | -3.76 | 0.29 | 0.20 | 0.18 | 0.31 | 0.73 | 0.13 | 0.02 | -0.88 | 0.16 | 0.52 | -4.26 | -3.68 |
|
EPS (Weighted Average and Diluted)
|
0.11 | 0.26 | | 0.03 | 0.53 | 0.52 | 0.71 | 0.26 | 0.40 | 0.43 | 0.23 | 0.34 | 0.26 | 0.49 | 0.45 | 0.07 | 0.07 | 0.03 | 0.52 | 0.10 | 0.18 | 0.23 | 0.70 | 0.29 | 0.23 | 2.06 | 2.61 | 0.31 | 0.47 | 0.58 | 0.43 | 0.74 | -0.40 | 0.84 | -0.64 | 0.56 | 2.12 | -0.27 | 0.50 | -3.87 | 1.04 | 0.42 | 0.60 | 0.68 | 0.60 | 0.87 | | -1.23 | 0.06 | -0.42 | -3.76 | 0.29 | 0.20 | 0.18 | 0.31 | 0.72 | 0.13 | 0.02 | -0.87 | 0.16 | 0.52 | -4.26 | -3.68 |
|
Shares Outstanding (Weighted Average)
|
36.00M | 36.70M | 36.10M | 36.70M | 36.80M | 36.80M | 36.80M | 36.90M | 37.00M | 37.10M | 37.00M | 37.20M | 37.20M | 37.40M | 37.30M | 37.40M | 37.40M | 37.60M | 37.50M | 37.70M | 37.70M | 37.90M | 37.80M | 38.00M | 38.00M | 38.10M | 38.10M | 38.30M | 38.30M | 38.30M | 38.30M | 38.60M | 38.80M | 38.80M | 38.80M | 39.00M | 39.10M | 39.10M | 39.10M | 39.20M | 39.30M | 39.30M | 39.30M | 39.30M | 39.40M | 39.40M | 39.40M | 38.60M | 38.30M | 38.20M | 38.10M | 37.10M | 36.50M | 36.20M | 35.90M | 35.40M | 35.50M | 35.60M | 35.50M | 35.00M | 35.20M | 35.30M | 35.10M |
|
Shares Outstanding (Diluted Average)
|
36.00M | 36.70M | 36.10M | 36.70M | 36.80M | 36.80M | 36.80M | 36.90M | 37.00M | 37.10M | 37.00M | 37.20M | 37.20M | 37.40M | 37.30M | 37.40M | 37.40M | 37.60M | 37.50M | 37.80M | 37.80M | 37.90M | 37.90M | 38.20M | 38.30M | 38.40M | 38.40M | 38.70M | 38.80M | 38.80M | 39.00M | 38.90M | 38.80M | 38.90M | 39.10M | 39.10M | 39.20M | 39.20M | 39.20M | 39.20M | 39.40M | 39.40M | 39.30M | 39.50M | 39.50M | 39.50M | 39.50M | 38.60M | 38.30M | 38.20M | 38.10M | 37.40M | 36.90M | 36.50M | 36.30M | 35.80M | 35.90M | 36.00M | 35.50M | 35.50M | 35.70M | 35.30M | 35.10M |
|
EBITDA
|
8.50M | 14.30M | | 1.60M | 21.30M | 22.10M | 36.50M | 14.70M | 23.80M | 24.00M | 9.80M | 7.10M | 16.40M | 20.20M | 9.60M | 6.30M | 5.90M | 7.10M | 2.60M | 12.10M | 11.50M | 16.60M | 26.50M | 14.70M | 9.90M | 18.80M | 23.00M | 16.40M | 20.30M | 18.20M | 28.40M | 12.00M | 20.40M | 21.90M | 33.10M | 16.80M | 34.80M | 17.10M | 13.10M | -111.80M | 11.10M | -2.40M | 9.50M | 10.60M | 13.70M | 9.00M | | 23.40M | 8.20M | -21.40M | -18.50M | 10.70M | 6.20M | 0.10M | 7.30M | 26.80M | 12.20M | 2.60M | -56.70M | 10.80M | 22.20M | -102.10M | -0.70M |
|
Interest Expenses
|
| | | | 0.80M | 0.70M | | 1.00M | 0.90M | 0.70M | | 0.70M | 0.80M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
39.06% | 25.00% | | 8.33% | 2.91% | 14.72% | 36.50% | 34.75% | 35.62% | 28.76% | -9.88% | -111.48% | 32.43% | 0.53% | -91.11% | 45.65% | 50.00% | 71.43% | -387.50% | 61.46% | 35.24% | 45.18% | | 19.57% | 8.08% | 23.39% | 11.42% | 18.24% | 7.58% | -23.03% | 43.34% | 18.82% | 49.52% | 15.95% | 48.67% | 22.15% | 13.20% | 57.14% | -43.07% | 19.27% | 2.08% | -8.76% | 10.37% | 28.23% | -13.20% | 25.11% | | 21.17% | 69.01% | 23.58% | 15.61% | 14.17% | -33.93% | -288.24% | -132.65% | 13.42% | 19.30% | 144.44% | 42.81% | 23.68% | 4.52% | -44.74% | -4,853.85% |