|
Revenue
|
1,406.01M | 1,382.57M | 1,347.11M | 1,347.24M | 1,400.09M | 1,309.55M | 1,262.20M | 1,343.60M | 1,477.85M | 1,442.51M | 1,378.30M | 1,409.04M | 1,469.79M | 1,473.49M | 1,435.66M | 1,486.82M | 1,976.30M | 1,961.54M | 1,924.10M | 1,813.10M | 2,048.25M | 1,990.66M | 1,951.45M | 1,881.18M | 2,041.73M | 2,150.66M | 1,998.00M | 2,172.05M | 2,310.34M | 2,294.14M | 2,182.57M | 2,220.64M | 2,453.04M | 2,448.51M | 2,369.10M | 2,412.20M | 2,577.01M | 2,545.80M | 2,448.62M | 2,442.49M | 2,584.49M | 2,519.18M | 2,424.51M | 2,285.76M | 2,049.80M | 2,574.87M | 2,641.76M | 2,669.03M | 2,953.83M | 2,817.02M | 2,760.74M | 3,015.66M | 3,153.19M | 2,917.54M | 2,650.71M | 2,806.20M | 2,950.50M | 2,766.10M | 2,612.30M | 2,679.40M | 2,801.30M | 2,719.00M | 2,637.20M | 2,525.80M | 2,802.10M | 2,757.90M |
|
Cost of Revenue
|
1,038.62M | 1,013.11M | 1,005.41M | 1,005.99M | 1,025.33M | 964.62M | 920.53M | 1,002.00M | 1,095.61M | 1,084.89M | 1,042.88M | 1,049.61M | 1,081.33M | 1,100.66M | 1,066.33M | 1,109.75M | 1,462.24M | 1,444.65M | 1,411.31M | 1,331.74M | 1,473.43M | 1,434.24M | 1,409.84M | 1,369.23M | 1,426.60M | 1,489.25M | 1,375.79M | 1,532.37M | 1,554.75M | 1,567.58M | 1,491.57M | 1,540.29M | 1,673.90M | 1,665.21M | 1,615.47M | 1,707.51M | 1,810.46M | 1,825.37M | 1,802.23M | 1,817.56M | 1,847.87M | 1,827.49M | 1,801.70M | 1,669.32M | 1,679.83M | 1,868.67M | 1,903.68M | 1,877.26M | 2,051.63M | 1,979.70M | 2,023.29M | 2,213.53M | 2,279.99M | 2,203.88M | 2,096.30M | 2,162.80M | 2,218.50M | 2,074.10M | 1,970.10M | 2,029.90M | 2,077.50M | 2,026.40M | 2,015.40M | 1,942.50M | 2,087.70M | 2,103.00M |
|
Gross Profit
|
367.39M | 369.46M | 341.69M | 341.25M | 374.76M | 344.93M | 341.67M | 341.59M | 382.25M | 357.62M | 335.42M | 359.43M | 388.46M | 372.84M | 369.33M | 377.07M | 514.06M | 516.89M | 512.80M | 481.36M | 574.81M | 556.42M | 541.60M | 511.94M | 615.13M | 661.40M | 622.21M | 639.68M | 755.59M | 726.56M | 691.00M | 680.35M | 779.14M | 783.30M | 753.62M | 704.69M | 766.55M | 720.43M | 646.39M | 624.93M | 736.62M | 691.69M | 622.81M | 616.44M | 369.97M | 706.20M | 738.08M | 791.77M | 902.21M | 837.32M | 737.44M | 802.13M | 873.20M | 713.66M | 554.41M | 643.40M | 732.00M | 692.00M | 642.20M | 649.50M | 723.80M | 692.60M | 621.80M | 583.30M | 714.40M | 654.90M |
|
Selling, General & Administrative
|
292.71M | 301.39M | 294.83M | 287.62M | 285.03M | 259.75M | 256.03M | 285.51M | 280.55M | 266.16M | 269.12M | 287.45M | 280.75M | 268.88M | 273.47M | 290.22M | 380.86M | 340.99M | 361.81M | 350.62M | 352.56M | 342.73M | 335.48M | 468.17M | 359.31M | 372.67M | 372.97M | 394.01M | 404.90M | 348.25M | 385.73M | 405.57M | 423.31M | 403.20M | 410.16M | 436.29M | 440.25M | 433.19M | 433.01M | 459.60M | 469.76M | 451.47M | 467.99M | 464.96M | 430.93M | 443.45M | 455.35M | 474.25M | 497.78M | 477.34M | 484.35M | 481.33M | 505.27M | 523.48M | 493.32M | 517.70M | 578.90M | 549.60M | 473.50M | 502.90M | 509.80M | 480.30M | 491.80M | 487.30M | 525.70M | 518.20M |
|
Operating Expenses
|
292.71M | 301.39M | 294.83M | 287.62M | 285.03M | 259.75M | 256.03M | 285.51M | 280.55M | 266.16M | 269.12M | 287.45M | 280.75M | 268.88M | 273.47M | 290.22M | 380.86M | 340.99M | 361.81M | 350.62M | 352.56M | 342.73M | 335.48M | 468.17M | 359.31M | 372.67M | 372.97M | 394.01M | 404.90M | 348.25M | 385.73M | 405.57M | 423.31M | 403.20M | 410.16M | 436.29M | 440.25M | 433.19M | 433.01M | 459.60M | 469.76M | 451.47M | 467.99M | 464.96M | 430.93M | 443.45M | 455.35M | 474.25M | 497.78M | 477.34M | 484.35M | 481.33M | 505.27M | 523.48M | 493.32M | 517.70M | 578.90M | 549.60M | 473.50M | 502.90M | 509.80M | 480.30M | 491.80M | 487.30M | 525.70M | 518.20M |
|
Operating Income
|
74.68M | 68.07M | 46.87M | 53.62M | 89.73M | 85.18M | 85.64M | 56.08M | 101.70M | 91.46M | 66.29M | 71.98M | 107.72M | 103.95M | 95.86M | 86.84M | 133.20M | 175.90M | 150.99M | 130.74M | 222.25M | 213.69M | 206.12M | 43.77M | 255.82M | 288.73M | 249.24M | 245.67M | 350.69M | 378.31M | 305.27M | 274.78M | 355.82M | 380.10M | 343.47M | 268.40M | 326.31M | 287.24M | 213.38M | 165.33M | 266.86M | 240.22M | 154.81M | 151.48M | -60.96M | 262.74M | 282.73M | 317.51M | 404.42M | 359.97M | 253.10M | 320.80M | 367.93M | -505.59M | 61.06M | 125.70M | 153.10M | -733.70M | 167.10M | 146.60M | 214.00M | 212.30M | 121.80M | 96.00M | 188.70M | 136.70M |
|
EBIT
|
74.68M | 68.07M | 46.87M | 53.62M | 89.73M | 85.18M | 85.64M | 56.08M | 101.70M | 91.46M | 66.29M | 71.98M | 107.72M | 103.95M | 95.86M | 86.84M | 133.20M | 175.90M | 150.99M | 130.74M | 222.25M | 213.69M | 206.12M | 43.77M | 255.82M | 288.73M | 249.24M | 245.67M | 350.69M | 378.31M | 305.27M | 274.78M | 355.82M | 380.10M | 343.47M | 268.40M | 326.31M | 287.24M | 213.38M | 165.33M | 266.86M | 240.22M | 154.81M | 151.48M | -60.96M | 262.74M | 282.73M | 317.51M | 404.42M | 359.97M | 253.10M | 320.80M | 367.93M | -505.59M | 61.06M | 125.70M | 153.10M | -733.70M | 167.10M | 146.60M | 214.00M | 212.30M | 121.80M | 96.00M | 188.70M | 136.70M |
|
Other Non Operating Income
|
6.70M | 6.06M | -11.74M | 4.69M | 3.13M | 1.82M | 6.18M | 0.01M | -0.40M | -13.41M | -0.26M | 1.82M | -0.44M | -0.32M | -1.37M | -6.39M | 1.10M | -1.17M | -2.66M | -4.89M | 1.55M | 2.37M | -14.43M | 1.08M | -2.93M | -4.25M | -11.53M | -3.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-24.43M | -30.66M | 74.08M | -29.38M | -39.58M | -25.41M | 105.99M | 0.01M | -0.40M | -13.41M | -0.26M | 1.82M | -0.44M | -0.32M | -1.37M | -6.39M | 1.10M | -1.17M | -2.66M | -4.89M | 1.55M | 2.37M | -9.74M | 1.08M | -2.93M | -4.25M | -11.53M | -3.43M | 5.81M | -3.84M | 3.19M | 2.83M | -3.00M | -1.28M | -3.75M | -4.00M | -2.09M | -0.71M | -0.50M | 3.74M | 3.05M | -52.71M | 9.52M | -5.68M | -1.04M | 0.73M | 6.74M | 2.23M | 11.17M | -0.02M | -1.14M | -2.44M | 2.82M | 1.24M | -10.02M | 0.60M | -2.20M | 8.50M | 3.90M | 1.10M | -1.60M | 0.70M | -0.40M | 0.50M | -3.00M | 0.40M |
|
EBT
|
50.24M | 37.41M | -115.69M | 24.24M | 50.15M | 59.78M | 58.48M | 29.50M | 75.54M | 52.92M | 41.91M | 51.30M | 88.43M | 85.66M | 79.09M | 61.30M | 108.98M | 149.10M | 126.18M | 103.75M | 203.10M | 181.28M | 175.76M | 28.41M | 236.05M | 265.17M | 219.24M | 229.94M | 346.15M | 365.06M | 299.98M | 269.41M | 344.43M | 371.55M | 332.46M | 256.87M | 316.35M | 277.51M | 198.46M | 158.59M | 259.39M | 178.19M | 153.37M | 137.13M | -74.95M | 248.62M | 273.58M | 304.50M | 400.70M | 345.00M | 239.79M | 306.88M | 358.69M | -518.14M | 36.48M | 109.20M | 128.00M | -745.30M | 153.60M | 132.80M | 199.80M | 201.80M | 111.50M | 90.10M | 180.50M | 132.10M |
|
Tax Provisions
|
3.04M | 2.02M | -8.95M | 2.97M | -18.81M | 7.51M | 11.04M | 4.97M | 13.45M | 5.22M | -1.99M | 10.29M | 15.25M | 15.36M | 12.70M | 10.73M | 23.24M | 28.99M | 15.42M | 22.70M | 50.24M | 30.02M | 28.68M | 5.90M | 49.28M | 49.46M | 27.23M | 57.83M | 90.03M | 94.23M | 65.47M | 68.36M | 82.68M | 100.53M | 91.59M | 47.63M | 118.81M | 49.49M | -31.58M | 37.02M | 56.73M | 22.52M | -111.30M | 26.67M | -26.36M | 43.16M | 25.18M | 67.69M | 64.25M | 73.82M | 50.69M | 61.45M | 78.18M | 15.57M | 2.91M | 28.90M | 26.80M | 15.00M | 14.20M | 27.80M | 42.30M | 39.80M | 18.30M | 17.50M | 34.00M | 23.30M |
|
Profit After Tax
|
47.21M | 35.40M | 19.78M | 21.27M | 68.97M | 52.26M | 45.76M | 23.44M | 60.90M | 46.65M | 42.93M | 40.38M | 73.19M | 70.30M | 66.39M | 50.49M | 84.57M | 119.07M | 94.65M | 81.08M | 152.75M | 151.27M | 146.87M | 22.35M | 186.49M | 214.91M | 191.56M | 171.55M | 255.19M | 269.88M | 233.75M | 200.55M | 260.68M | 270.02M | 240.38M | 208.77M | 196.59M | 227.01M | 229.34M | 121.58M | 202.44M | 155.52M | 264.67M | 110.51M | -48.59M | 205.45M | 248.22M | 236.81M | 336.45M | 271.18M | 189.10M | 245.43M | 280.51M | -533.97M | 34.01M | 80.30M | 101.20M | -760.40M | 139.50M | 105.00M | 157.50M | 162.00M | 93.20M | 72.60M | 146.50M | 108.80M |
|
Net Income - Minority
|
| | | | -30.25M | -31.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.95M | 1.05M | 1.51M | 0.73M | 0.88M | 1.17M | 1.68M | 1.10M | 1.19M | 1.05M | 0.97M | 0.64M | | | | 0.07M | -0.19M | 0.49M | 0.13M | -0.03M | 0.11M | -0.01M | -0.37M | 0.16M | 0.28M | 0.80M | -2.92M | 0.57M | 0.93M | 0.95M | 0.76M | 0.50M | 1.07M | 1.00M | 0.49M | 0.47M | 0.96M | 1.01M | 0.70M | -0.01M | 0.21M | 0.15M | 0.01M | -0.05M | -0.33M | 0.34M | 0.18M | 0.00M | 0.17M | 0.21M | 0.01M | 0.10M | 0.08M | 0.26M | 0.16M | 0.10M | | 0.10M | -0.10M | | 0.10M | | | | | |
|
Income from Continuing Operations
|
47.21M | 35.40M | -106.74M | 21.27M | 68.97M | 52.26M | 47.44M | 24.54M | 62.09M | 47.70M | 43.90M | 41.01M | 73.19M | 70.30M | 66.39M | 50.57M | 85.74M | 120.11M | 110.76M | 81.05M | 152.86M | 151.26M | 147.08M | 22.50M | 186.77M | 215.70M | 192.00M | 172.12M | 256.11M | 270.83M | 234.51M | 201.06M | 261.75M | 271.02M | 240.87M | 209.24M | 197.54M | 228.03M | 230.04M | 121.58M | 202.65M | 155.67M | 264.67M | 110.47M | -48.59M | 205.45M | 248.40M | 236.81M | 336.45M | 271.18M | 189.10M | 245.43M | 280.51M | -533.71M | 33.57M | 80.30M | 101.20M | -760.30M | 139.40M | 105.00M | 157.50M | 162.00M | 93.20M | 72.60M | 146.50M | 108.80M |
|
Consolidated Net Income
|
47.21M | 35.40M | -106.74M | 21.27M | 68.97M | 52.26M | 47.44M | 24.54M | 62.09M | 47.70M | 43.90M | 41.01M | | | | 50.57M | -1.36M | -0.55M | -15.98M | 81.05M | | | | 22.50M | 186.77M | 215.70M | 192.00M | 172.12M | 256.11M | 270.83M | 234.51M | 201.06M | 261.75M | 271.02M | 240.87M | 209.24M | 197.54M | 228.03M | 230.04M | 121.58M | 202.65M | 155.67M | 264.67M | 110.47M | -48.59M | 205.45M | 248.40M | 236.81M | 336.45M | 271.18M | 189.10M | 245.43M | 280.51M | -533.71M | 33.57M | 80.30M | 101.20M | -760.30M | 139.40M | 105.00M | 157.50M | 162.00M | 93.20M | 72.60M | 146.50M | 108.80M |
|
Income towards Parent Company
|
47.21M | 35.40M | -106.74M | 21.27M | 38.71M | 21.26M | 47.44M | 24.54M | 62.09M | 47.70M | 43.90M | 41.01M | | | | 50.57M | -1.36M | -0.55M | -15.98M | 81.05M | | | | 22.50M | 186.77M | 215.70M | 192.00M | 172.12M | 256.11M | 270.83M | 234.51M | 201.06M | 261.75M | 271.02M | 240.87M | 209.24M | 197.54M | 228.03M | 230.04M | 121.58M | 202.65M | 155.67M | 264.67M | 110.47M | -48.59M | 205.45M | 248.40M | 236.81M | 336.45M | 271.18M | 189.10M | 245.43M | 280.51M | -533.71M | 33.57M | 80.30M | 101.20M | -760.30M | 139.40M | 105.00M | 157.50M | 162.00M | 93.20M | 72.60M | 146.50M | 108.80M |
|
Net Income towards Common Stockholders
|
47.21M | 35.40M | -106.74M | 21.27M | 38.71M | 21.26M | 47.44M | 24.54M | 62.09M | 47.70M | 43.90M | 41.01M | | | | 50.57M | -1.36M | -0.55M | -15.98M | 81.05M | | | | 22.50M | 186.77M | 215.70M | 192.00M | 172.12M | 256.11M | 270.83M | 234.51M | 201.06M | 261.75M | 271.02M | 240.87M | 209.24M | 197.54M | 228.03M | 230.04M | 121.58M | 202.65M | 155.67M | 264.67M | 110.47M | -48.59M | 205.45M | 248.40M | 236.81M | 336.45M | 271.18M | 189.10M | 245.43M | 280.51M | -533.71M | 33.57M | 80.30M | 101.20M | -760.30M | 139.40M | 105.00M | 157.50M | 162.00M | 93.20M | 72.60M | 146.50M | 108.80M |
|
EPS (Basic)
|
0.68 | 0.50 | 0.29 | 0.30 | 0.95 | 0.74 | 0.67 | 0.34 | 0.89 | 0.68 | 0.64 | 0.59 | 1.06 | 1.02 | 0.96 | 0.73 | 1.17 | 1.64 | -0.22 | 1.11 | 2.10 | 2.08 | 2.01 | 0.31 | 2.54 | 2.91 | 2.61 | 2.32 | 3.44 | 3.64 | 3.16 | 2.70 | 3.52 | 3.63 | 3.24 | 2.81 | 2.64 | 3.03 | 3.09 | 1.68 | 2.80 | 2.16 | 3.68 | 1.54 | -0.68 | 2.88 | 3.49 | 3.37 | 4.84 | 3.95 | 2.85 | 3.79 | 4.41 | -8.40 | 0.53 | 1.26 | 1.59 | -11.94 | 2.20 | 1.65 | 2.47 | 2.57 | 1.47 | 1.16 | 2.35 | 1.75 |
|
EPS (Weighted Average and Diluted)
|
0.67 | 0.50 | 0.29 | 0.30 | 0.95 | 0.74 | 0.66 | 0.34 | 0.88 | 0.68 | 0.64 | 0.58 | 1.06 | 1.01 | 0.96 | 0.72 | 1.16 | 1.63 | -0.22 | 1.11 | 2.08 | 2.06 | 2.00 | 0.30 | 2.53 | 2.89 | 2.59 | 2.30 | 3.42 | 3.62 | 3.14 | 2.68 | 3.50 | 3.61 | 3.22 | 2.79 | 2.62 | 3.02 | 3.08 | 1.67 | 2.79 | 2.15 | 3.66 | 1.54 | -0.68 | 2.87 | 3.48 | 3.36 | 4.82 | 3.93 | 2.83 | 3.78 | 4.40 | -8.40 | 0.52 | 1.26 | 1.58 | -11.94 | 2.20 | 1.64 | 2.46 | 2.55 | 1.47 | 1.15 | 2.34 | 1.75 |
|
Shares Outstanding (Weighted Average)
|
68.45M | 68.46M | | 68.52M | 68.58M | 68.59M | | 68.67M | 68.74M | 68.76M | 68.74M | 68.86M | 68.98M | 69.01M | 68.99M | 69.38M | 72.41M | 72.58M | 71.77M | 72.74M | 72.83M | 72.86M | 72.84M | 72.99M | 73.26M | 73.92M | 73.52M | 73.98M | 74.12M | 74.15M | 74.10M | 74.21M | 74.33M | 74.34M | 74.36M | 74.45M | 74.60M | 74.60M | 74.41M | 72.34M | 72.40M | 72.30M | 71.99M | 71.55M | 71.36M | 71.20M | 71.21M | 70.18M | 69.81M | 69.39M | 68.85M | 64.69M | 64.12M | 63.92M | 63.80M | 63.60M | 63.70M | 63.70M | 63.70M | 63.70M | 63.70M | 63.50M | 63.30M | 62.60M | 62.50M | 62.30M |
|
Shares Outstanding (Diluted Average)
|
68.61M | 68.65M | | 68.73M | 68.79M | 68.77M | | 68.90M | 68.98M | 68.95M | 68.96M | 69.14M | 69.26M | 69.34M | 69.31M | 69.90M | 72.87M | 73.09M | 72.30M | 73.28M | 73.30M | 73.38M | 73.36M | 73.53M | 73.76M | 74.44M | 74.04M | 74.49M | 74.57M | 74.61M | 74.57M | 74.75M | 74.80M | 74.84M | 74.84M | 74.93M | 74.94M | 74.98M | 74.77M | 72.65M | 72.68M | 72.58M | 72.26M | 71.78M | 71.55M | 71.38M | 71.40M | 70.47M | 70.10M | 69.68M | 69.14M | 64.97M | 64.37M | 63.92M | 64.10M | 63.80M | 63.90M | 63.70M | 63.70M | 64.00M | 64.00M | 63.80M | 63.60M | 62.90M | 62.70M | 62.60M |
|
EBITDA
|
74.68M | 68.07M | 46.87M | 53.62M | 89.73M | 85.18M | 85.64M | 56.08M | 101.70M | 91.46M | 66.29M | 71.98M | 107.72M | 103.95M | 95.86M | 86.84M | 133.20M | 175.90M | 150.99M | 130.74M | 222.25M | 213.69M | 206.12M | 43.77M | 255.82M | 288.73M | 249.24M | 245.67M | 350.69M | 378.31M | 305.27M | 274.78M | 355.82M | 380.10M | 343.47M | 268.40M | 326.31M | 287.24M | 213.38M | 165.33M | 266.86M | 240.22M | 154.81M | 151.48M | -60.96M | 262.74M | 282.73M | 317.51M | 404.42M | 359.97M | 253.10M | 320.80M | 367.93M | -505.59M | 61.06M | 125.70M | 153.10M | -733.70M | 167.10M | 146.60M | 214.00M | 212.30M | 121.80M | 96.00M | 188.70M | 136.70M |
|
Interest Expenses
|
30.00M | 32.32M | 34.53M | 33.91M | 39.03M | 30.05M | 30.17M | 26.59M | 25.76M | 25.13M | 24.13M | 22.50M | 18.84M | 17.97M | 15.40M | 19.16M | 25.31M | 25.63M | 22.15M | 22.10M | 20.70M | 34.79M | 20.62M | 16.45M | 16.84M | 19.32M | 18.48M | 12.30M | 10.35M | 9.41M | 8.48M | 8.20M | 8.39M | 7.26M | 7.26M | 7.53M | 7.86M | 9.03M | 14.41M | 10.47M | 10.52M | 9.32M | 10.96M | 8.67M | 12.96M | 14.85M | 15.90M | 15.24M | 14.89M | 14.95M | 12.17M | 11.48M | 12.06M | 13.80M | 14.56M | 17.10M | 22.90M | 20.10M | 17.40M | 14.90M | 12.60M | 11.20M | 9.90M | 6.40M | 5.20M | 5.00M |
|
Tax Rate
|
6.04% | 5.39% | 7.74% | 12.27% | -37.51% | 12.57% | 18.88% | 16.83% | 17.80% | 9.87% | -4.75% | 20.06% | 17.24% | 17.93% | 16.06% | 17.51% | 21.32% | 19.44% | 12.22% | 21.88% | 24.74% | 16.56% | 16.32% | 20.78% | 20.88% | 18.65% | 12.42% | 25.15% | 26.01% | 25.81% | 21.82% | 25.37% | 24.01% | 27.06% | 27.55% | 18.54% | 37.56% | 17.83% | -15.91% | 23.34% | 21.87% | 12.64% | -72.57% | 19.45% | 35.17% | 17.36% | 9.20% | 22.23% | 16.03% | 21.40% | 21.14% | 20.02% | 21.80% | -3.00% | 7.97% | 26.47% | 20.94% | -2.01% | 9.24% | 20.93% | 21.17% | 19.72% | 16.41% | 19.42% | 18.84% | 17.64% |