|
Revenue
|
606.60M | 644.10M | 845.30M | 773.70M | 875.80M | 887.20M | 1,125.40M | 828.50M | 840.50M | 978.10M | 1,212.10M | 885.20M | 840.70M | 855.00M | 1,113.40M | 862.10M | 901.40M | 734.20M | 723.20M | 508.90M | 560.40M | 611.80M | 754.70M | 526.20M | 480.10M | 549.90M | 719.80M | 447.10M | 433.10M | 551.40M | 743.90M | 530.80M | 456.00M | 586.40M | 716.80M | 501.90M | 492.70M | 567.00M | 698.80M | 511.80M | 490.00M | 513.70M | 755.40M | 472.50M | 431.30M | 503.50M | 702.10M | -23.80M | 1,630.60M | 577.40M | 864.40M | 581.30M | 589.30M | 803.70M | 1,270.80M | 711.90M | 557.20M | 605.00M | 945.40M | 566.70M | 596.80M | 662.60M | 965.40M | 760.50M | 747.70M | 741.60M | 1,045.00M |
|
Cost of Revenue
|
353.20M | 324.20M | 414.10M | 466.20M | 570.10M | 506.50M | 612.60M | 498.20M | 533.20M | 550.10M | 658.50M | 536.10M | 485.30M | 409.30M | 539.60M | 484.50M | 553.00M | 370.60M | 273.00M | 232.30M | 293.40M | 270.90M | 305.30M | 237.00M | 211.60M | 210.90M | 259.80M | 182.70M | 177.90M | 197.70M | 269.80M | 234.70M | 208.70M | 232.10M | 255.70M | 201.10M | 210.50M | 208.70M | 244.40M | 228.90M | 212.60M | 178.70M | 234.00M | 161.60M | 135.00M | 137.40M | 209.10M | 163.10M | 1,346.80M | 200.00M | 330.10M | 250.70M | 255.70M | 393.30M | 673.80M | 339.60M | 200.60M | 181.80M | 333.80M | 195.50M | 232.20M | 193.90M | 350.10M | 300.20M | 324.00M | 261.10M | 388.50M |
|
Gross Profit
|
253.40M | 319.90M | 431.20M | 307.50M | 305.70M | 380.70M | 512.80M | 330.30M | 307.30M | 428.00M | 553.60M | 349.10M | 355.40M | 445.70M | 573.80M | 377.60M | 348.40M | 363.60M | 450.20M | 276.60M | 267.00M | 340.90M | 449.40M | 289.20M | 268.50M | 339.00M | 460.00M | 264.40M | 255.20M | 353.70M | 474.10M | 296.10M | 247.30M | 354.30M | 461.10M | 300.80M | 282.20M | 358.30M | 454.40M | 282.90M | 277.40M | 335.00M | 521.40M | 310.90M | 296.30M | 366.10M | 493.00M | | 283.80M | 377.40M | 534.30M | 330.60M | 333.60M | 410.40M | 597.00M | 372.30M | 356.60M | 423.20M | 611.60M | 371.20M | 364.60M | 468.70M | 615.30M | 460.30M | 423.70M | 480.50M | 656.50M |
|
Other Operating Expenses
|
0.20M | 0.10M | 0.90M | -1.20M | 218.90M | 229.20M | 238.60M | 248.90M | | | | 3.00M | 7.50M | | | | | | | | 205.20M | 199.10M | 201.30M | 204.10M | 212.10M | 211.80M | 209.20M | 217.60M | 217.30M | 227.80M | 216.80M | 186.40M | 201.60M | 208.50M | 212.00M | 215.10M | 215.60M | 220.60M | 227.10M | 224.90M | 227.70M | 225.00M | 247.10M | 240.60M | 240.00M | 240.70M | 235.00M | 239.80M | 235.20M | 247.90M | 249.50M | 249.30M | 250.50M | 253.80M | 279.10M | 280.40M | 280.10M | 276.80M | 280.50M | 275.00M | 290.60M | 292.80M | 302.10M | 278.10M | 290.40M | 293.90M | 315.20M |
|
Operating Expenses
|
| | 201.50M | 223.70M | 218.90M | 229.20M | 238.60M | 248.90M | 239.40M | 245.80M | 253.90M | 252.20M | 257.10M | 268.40M | 269.80M | 280.30M | 273.00M | 219.70M | 189.30M | 203.30M | 205.20M | 199.10M | 201.30M | 204.10M | 212.10M | 211.80M | 209.20M | 217.60M | 217.30M | 227.80M | 216.80M | 186.40M | 201.60M | 208.50M | 212.00M | 215.10M | 215.60M | 220.60M | 227.10M | 224.90M | 227.70M | 225.00M | 247.10M | 240.60M | 240.00M | 240.70M | 235.00M | 239.80M | 235.20M | 247.90M | 249.50M | 249.30M | 250.50M | 253.80M | 279.10M | 280.40M | 280.10M | 276.80M | 280.50M | 275.00M | 290.60M | 292.80M | 302.10M | 278.10M | 290.40M | 293.90M | 315.20M |
|
Operating Income
|
52.00M | 126.40M | 229.70M | 83.80M | 86.80M | 151.50M | 274.20M | 81.40M | 67.90M | 182.20M | 299.70M | 96.90M | 98.30M | 177.30M | 304.00M | 97.30M | 75.40M | 143.90M | 260.90M | 73.30M | 61.80M | 141.80M | 248.10M | 85.10M | 56.40M | 127.20M | 250.80M | 46.80M | 37.90M | 125.90M | 257.30M | 82.20M | 49.80M | 147.30M | 249.10M | 85.70M | 66.60M | 137.70M | 227.30M | 58.00M | 49.70M | 110.00M | 274.30M | 70.30M | 56.30M | 125.40M | 258.00M | 82.50M | 48.60M | 129.50M | 284.80M | 81.30M | 83.10M | 156.60M | 317.90M | 91.90M | 76.50M | 146.40M | 331.10M | 96.20M | 74.00M | 175.90M | 313.20M | 182.20M | 133.30M | 186.60M | 341.30M |
|
EBIT
|
52.00M | 126.40M | 229.70M | 83.80M | 86.80M | 151.50M | 274.20M | 81.40M | 67.90M | 182.20M | 299.70M | 96.90M | 98.30M | 177.30M | 304.00M | 97.30M | 75.40M | 143.90M | 260.90M | 73.30M | 61.80M | 141.80M | 248.10M | 85.10M | 56.40M | 127.20M | 250.80M | 46.80M | 37.90M | 125.90M | 257.30M | 82.20M | 49.80M | 147.30M | 249.10M | 85.70M | 66.60M | 137.70M | 227.30M | 58.00M | 49.70M | 110.00M | 274.30M | 70.30M | 56.30M | 125.40M | 258.00M | 82.50M | 48.60M | 129.50M | 284.80M | 81.30M | 83.10M | 156.60M | 317.90M | 91.90M | 76.50M | 146.40M | 331.10M | 96.20M | 74.00M | 175.90M | 313.20M | 182.20M | 133.30M | 186.60M | 341.30M |
|
Interest & Investment Income
|
0.70M | 0.40M | 0.30M | | | | | | 0.10M | 0.10M | 0.20M | 0.10M | | 0.10M | 0.40M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
6.20M | 6.50M | 7.00M | 7.50M | 3.10M | 3.40M | 0.60M | 7.90M | 6.30M | 7.00M | -2.20M | 8.70M | 7.70M | 2.50M | 2.60M | 4.80M | 14.70M | 4.50M | 6.20M | 6.40M | 1.40M | 3.10M | 7.20M | 6.10M | 4.90M | 5.60M | 8.90M | 7.60M | 5.60M | 7.60M | 5.70M | 7.10M | 8.80M | 10.30M | 15.00M | 12.30M | 5.40M | 4.70M | 4.10M | 7.50M | 6.70M | 5.00M | 4.60M | 5.60M | 7.40M | 14.10M | 5.50M | 10.50M | 3.00M | 6.30M | 5.60M | 11.40M | 22.60M | 21.90M | 16.10M | 14.00M | 16.90M | 12.70M | 8.50M | 10.10M | 4.50M | 8.90M | 6.80M | 10.40M | 7.00M | 17.20M | 6.10M |
|
Non Operating Income
|
6.20M | 8.10M | 8.90M | 4.50M | 3.00M | 0.70M | 0.50M | 3.00M | 8.50M | 9.40M | -2.50M | 3.10M | 7.70M | 0.60M | -1.70M | 0.70M | 9.40M | 20.30M | 48.70M | 39.70M | 47.10M | 41.10M | 47.20M | 44.80M | 37.10M | 33.30M | -66.10M | 32.20M | 33.80M | 22.20M | 40.80M | 0.80M | 45.30M | 42.70M | 52.60M | 46.60M | 37.10M | 31.80M | 46.80M | 48.40M | 26.20M | 37.30M | 37.00M | 6.50M | -744.40M | 28.90M | 15.00M | 35.70M | 54.10M | 33.40M | 43.30M | 361.80M | 291.60M | -27.90M | 38.70M | 3.70M | 16.40M | 14.50M | 6.60M | 6.70M | 6.40M | 10.50M | 10.70M | 2.20M | 6.90M | 15.10M | 5.10M |
|
EBT
|
25.50M | 102.80M | 201.90M | 52.00M | 55.70M | 118.20M | 238.30M | 49.20M | 42.30M | 157.10M | 261.70M | 63.20M | 65.90M | 137.50M | 260.70M | 56.00M | 43.60M | 126.90M | 275.90M | 77.70M | 73.00M | 143.50M | 258.10M | 94.00M | 56.10M | 122.50M | 147.70M | 42.40M | 35.40M | 112.10M | 262.70M | 76.10M | 56.00M | 151.40M | 265.80M | 96.50M | 65.10M | 128.60M | 235.40M | 68.60M | 41.30M | 111.40M | 271.70M | 39.00M | -726.40M | 113.50M | 233.20M | 78.60M | 63.30M | 123.00M | 288.60M | 403.60M | 334.60M | 86.30M | 314.40M | 54.00M | 45.10M | 103.20M | 280.30M | 44.40M | 20.20M | 121.50M | 259.70M | 119.20M | 72.90M | 129.50M | 276.80M |
|
Tax Provisions
|
7.90M | 31.90M | 64.40M | 16.90M | 30.50M | 40.30M | 74.80M | 15.40M | 12.60M | 47.80M | 80.30M | 20.00M | 18.40M | 35.90M | 68.30M | 12.50M | 15.60M | 33.90M | 60.70M | 20.10M | 23.70M | 42.70M | 70.80M | 35.60M | 12.90M | 35.00M | 36.50M | 13.00M | 10.20M | 40.60M | 79.10M | 18.20M | 20.00M | 46.60M | 82.40M | -198.30M | 10.10M | 17.90M | 30.30M | 13.90M | -5.80M | 11.20M | 20.80M | 3.60M | -234.60M | 27.60M | 55.80M | 23.80M | 10.60M | 10.10M | 36.10M | 84.40M | 55.10M | 13.20M | 51.60M | 159.70M | 6.80M | 14.80M | 38.40M | -3.80M | 1.60M | 19.20M | 41.00M | 17.30M | 10.20M | 22.00M | 45.50M |
|
Profit After Tax
|
17.60M | 70.90M | 137.50M | 35.10M | 25.20M | 77.90M | 163.50M | 33.80M | 29.70M | 109.30M | 181.40M | 43.20M | 47.50M | 101.60M | 192.40M | 43.50M | 28.00M | 93.00M | 215.20M | 57.60M | 49.30M | 100.80M | 187.30M | 58.40M | 43.20M | 87.50M | 111.20M | 29.40M | 25.20M | 71.50M | 183.60M | 57.90M | 36.00M | 104.80M | 183.40M | 294.80M | 55.00M | 110.70M | 205.10M | 54.70M | 47.10M | 100.20M | 250.90M | 35.40M | -491.80M | 85.90M | 177.40M | 54.80M | 52.70M | 112.90M | 252.50M | 319.20M | 279.50M | 73.10M | 262.80M | 50.30M | 38.30M | 88.40M | 241.90M | 48.20M | 18.60M | 102.30M | 218.70M | 101.90M | 62.70M | 107.50M | 231.30M |
|
Equity Income
|
| | | | | -1.30M | | | | | | | | | | | | 18.50M | 46.00M | 37.40M | 47.90M | 39.30M | 44.70M | 40.70M | 31.70M | 28.20M | -71.90M | 27.50M | 28.30M | 16.70M | 34.50M | 22.30M | 35.60M | 29.40M | 33.60M | 32.60M | 33.90M | 29.30M | 40.10M | 49.50M | 30.70M | 35.80M | 38.30M | 9.10M | -746.50M | 26.90M | 15.80M | | 53.20M | 33.50M | 41.20M | 41.90M | 282.30M | -39.60M | 39.40M | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.80M | 0.40M | 0.70M | 0.90M | 1.00M | 0.60M | 0.40M | 3.10M | 4.90M | 6.30M | 2.70M | 6.80M | 10.40M | 7.70M | 6.90M | 5.00M | 4.90M | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
17.60M | 70.90M | 137.50M | 35.10M | 25.20M | 77.90M | 163.50M | 33.80M | 29.70M | 109.30M | 181.40M | 43.20M | 47.50M | 101.60M | 192.40M | 43.50M | 28.00M | 93.00M | 215.20M | 57.60M | 49.30M | 100.80M | 187.30M | 58.40M | 43.20M | 87.50M | 111.20M | 29.40M | 25.20M | 71.50M | 183.60M | 57.90M | 36.00M | 104.80M | 183.40M | 294.80M | 55.00M | 110.70M | 205.10M | 54.70M | 47.10M | 100.20M | 250.90M | 35.40M | -491.80M | 85.90M | 177.40M | 54.80M | 52.70M | 112.90M | 252.50M | 319.20M | 279.50M | 73.10M | 262.80M | -105.70M | 38.30M | 88.40M | 241.90M | 48.20M | 18.60M | 102.30M | 218.70M | 101.90M | 62.70M | 107.50M | 231.30M |
|
Consolidated Net Income
|
17.60M | 70.90M | 137.50M | 35.10M | 25.20M | 77.90M | 163.50M | 33.80M | 29.70M | 109.30M | 181.40M | 43.20M | 47.50M | 101.60M | 192.40M | 43.50M | 28.00M | 93.00M | 215.20M | 57.60M | 49.30M | 100.80M | 187.30M | 58.40M | 43.20M | 87.50M | 111.20M | 29.40M | 25.20M | 71.50M | 183.60M | 57.90M | 36.00M | 104.80M | 183.40M | 294.80M | 55.00M | 110.70M | 205.10M | 54.70M | 47.10M | 100.20M | 250.90M | 35.40M | -491.80M | 85.90M | 177.40M | 54.80M | 52.70M | 112.90M | 252.50M | 319.20M | 279.50M | 73.10M | 262.80M | -105.70M | 38.30M | 88.40M | 241.90M | 48.20M | 18.60M | 102.30M | 218.70M | 101.90M | 62.70M | 107.50M | 231.30M |
|
Income towards Parent Company
|
17.60M | 70.90M | 137.50M | 35.10M | 25.20M | 77.90M | 163.50M | 33.80M | 29.70M | 109.30M | 181.40M | 43.20M | 47.50M | 101.60M | 192.40M | 43.50M | 28.00M | 93.00M | 215.20M | 57.60M | 49.30M | 100.80M | 187.30M | 58.40M | 43.20M | 87.50M | 111.20M | 29.40M | 25.20M | 71.50M | 183.60M | 57.90M | 36.00M | 104.80M | 183.40M | 294.80M | 55.00M | 110.70M | 205.10M | 54.70M | 47.10M | 100.20M | 250.90M | 35.40M | -491.80M | 85.90M | 177.40M | 54.80M | 52.70M | 112.90M | 252.50M | 319.20M | 279.50M | 73.10M | 262.80M | -105.70M | 38.30M | 88.40M | 241.90M | 48.20M | 18.60M | 102.30M | 218.70M | 101.90M | 62.70M | 107.50M | 231.30M |
|
Net Income towards Common Stockholders
|
17.60M | 70.90M | 137.50M | 35.10M | 25.20M | 77.90M | 163.50M | 33.80M | 29.70M | 109.30M | 181.40M | 43.20M | 47.50M | 101.60M | 192.40M | 43.50M | 28.00M | 93.00M | 215.20M | 57.60M | 49.30M | 100.80M | 187.30M | 58.40M | 43.20M | 87.50M | 111.20M | 29.40M | 25.20M | 71.50M | 183.60M | 57.90M | 36.00M | 104.80M | 183.40M | 294.80M | 55.00M | 110.70M | 205.10M | 54.70M | 47.10M | 100.20M | 250.90M | 35.40M | -491.80M | 85.90M | 177.40M | 54.80M | 52.70M | 112.90M | 252.50M | 319.20M | 279.50M | 73.10M | 262.80M | -105.70M | 38.30M | 88.40M | 241.90M | 48.20M | 18.60M | 102.30M | 218.70M | 101.90M | 62.70M | 107.50M | 231.30M |
|
EPS (Basic)
|
0.19 | 0.73 | 1.42 | 0.36 | 0.25 | 0.79 | 1.67 | 0.35 | 0.25 | 1.05 | 1.82 | 0.22 | 0.19 | 0.48 | 0.94 | 0.22 | 0.12 | 0.46 | 1.08 | 0.29 | 0.25 | 0.51 | 0.94 | 0.29 | 0.22 | 0.44 | 0.55 | 0.15 | 0.13 | 0.35 | 0.92 | 0.29 | 0.18 | 0.52 | 0.92 | 1.48 | 0.28 | 0.55 | 1.03 | 0.27 | 0.24 | 0.50 | 1.25 | 0.18 | -2.46 | 0.43 | 0.89 | 0.27 | 0.26 | 0.56 | 1.26 | 1.59 | 1.40 | 0.37 | 1.31 | 0.26 | 0.19 | 0.44 | 1.21 | 0.24 | 0.09 | 0.51 | 1.09 | 0.51 | 0.31 | 0.53 | 1.15 |
|
EPS (Weighted Average and Diluted)
|
0.18 | 0.72 | 1.40 | 0.36 | 0.25 | 0.78 | 1.65 | 0.34 | 0.25 | 1.04 | 1.80 | 0.22 | 0.19 | 0.47 | 0.94 | 0.22 | 0.12 | 0.46 | 1.08 | 0.29 | 0.25 | 0.50 | 0.94 | 0.29 | 0.22 | 0.44 | 0.55 | 0.15 | 0.13 | 0.35 | 0.92 | 0.29 | 0.18 | 0.52 | 0.92 | 1.47 | 0.27 | 0.55 | 1.02 | 0.27 | 0.24 | 0.50 | 1.25 | 0.18 | -2.46 | 0.43 | 0.89 | 0.27 | 0.26 | 0.56 | 1.26 | 1.59 | 1.39 | 0.36 | 1.31 | 0.25 | 0.19 | 0.44 | 1.20 | 0.24 | 0.09 | 0.51 | 1.09 | 0.50 | 0.31 | 0.53 | 1.14 |
|
Shares Outstanding (Weighted Average)
|
94.70M | 96.50M | 96.70M | 96.20M | 97.10M | 97.30M | 97.40M | 97.30M | 97.70M | 98.00M | 98.00M | 195.80M | 98.30M | 197.20M | 197.40M | 197.10M | 197.80M | 198.30M | 198.40M | 198.20M | 198.80M | 199.20M | 199.30M | 199.20M | 199.50M | 199.60M | 199.70M | 199.60M | 199.70M | 199.70M | 199.70M | 199.70M | 199.70M | 199.70M | 199.70M | 199.70M | 199.70M | 199.70M | 199.70M | 199.70M | 199.90M | 200.20M | 200.20M | 200.10M | 200.20M | 200.20M | 200.10M | 200.10M | 200.10M | 200.20M | 200.20M | 200.10M | 200.20M | 200.20M | 200.20M | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
95.30M | 97.50M | 97.70M | 97.20M | 98.50 | 98.70M | 99.00M | 98.90M | 99.10M | 99.30M | 99.30M | 198.50M | 98.80M | 197.80M | 198.30M | 198.10M | 198.80M | 199.40M | 199.70M | 199.40M | 199.50M | 200.00M | 200.20M | 199.90M | 199.50M | 199.60M | 199.70M | 199.60M | 199.70M | 199.80M | 199.90M | 199.90M | 200.00M | 200.00M | 200.10M | 200.00M | 200.20M | 200.50M | 200.60M | 200.50M | 200.50M | 200.60M | 200.80M | 200.70M | 200.20M | 200.50M | 200.40M | 200.10M | 200.10M | 200.40M | 200.40M | 200.30M | 200.60M | 200.70M | 200.90M | | | | | | | | | | | | |
|
EBITDA
|
52.00M | 126.40M | 229.70M | 83.80M | 86.80M | 151.50M | 274.20M | 81.40M | 67.90M | 182.20M | 299.70M | 96.90M | 98.30M | 177.30M | 304.00M | 97.30M | 75.40M | 143.90M | 260.90M | 73.30M | 61.80M | 141.80M | 248.10M | 85.10M | 56.40M | 127.20M | 250.80M | 46.80M | 37.90M | 125.90M | 257.30M | 82.20M | 49.80M | 147.30M | 249.10M | 85.70M | 66.60M | 137.70M | 227.30M | 58.00M | 49.70M | 110.00M | 274.30M | 70.30M | -492.70M | 86.80M | 179.60M | 82.50M | 56.20M | 113.60M | 254.10M | 81.30M | 287.30M | 74.00M | 264.50M | 91.90M | 76.50M | 146.40M | 331.10M | 96.20M | 74.00M | 175.90M | 313.20M | 182.20M | 133.30M | 186.60M | 341.30M |
|
Interest Expenses
|
32.70M | 31.70M | 36.70M | 36.30M | 34.10M | 34.00M | 36.40M | 35.20M | 34.10M | 34.50M | 35.50M | 36.80M | 40.10M | 40.40M | 41.60M | 42.00M | 41.20M | 37.30M | 33.70M | 35.30M | 35.90M | 39.40M | 37.20M | 35.90M | 37.40M | 38.00M | 37.00M | 36.60M | 36.30M | 36.00M | 35.40M | 34.40M | 35.00M | 37.10M | 35.90M | 35.80M | 38.60M | 40.90M | 38.70M | 37.80M | 34.60M | 35.90M | 39.60M | 37.80M | 38.30M | 40.80M | 39.80M | 39.60M | 39.40M | 39.90M | 39.50M | 39.50M | 40.10M | 42.40M | 42.20M | 41.60M | 47.80M | 57.70M | 57.40M | 58.50M | 60.20M | 64.90M | 64.20M | 65.20M | 67.30M | 72.20M | 69.60M |
|
Tax Rate
|
30.98% | 31.03% | 31.90% | 32.50% | 54.76% | 34.09% | 31.39% | 31.30% | 29.79% | 30.43% | 30.68% | 31.65% | 27.92% | 26.11% | 26.20% | 22.32% | 35.78% | 26.71% | 22.00% | 25.87% | 32.47% | 29.76% | 27.43% | 37.87% | 22.99% | 28.57% | 24.71% | 30.66% | 28.81% | 36.22% | 30.11% | 23.92% | 35.71% | 30.78% | 31.00% | -205.49% | 15.51% | 13.92% | 12.87% | 20.26% | -14.04% | 10.05% | 7.66% | 9.23% | 32.30% | 24.32% | 23.93% | 30.28% | 16.75% | 8.21% | 12.51% | 20.91% | 16.47% | 15.30% | 16.41% | 295.74% | 15.08% | 14.34% | 13.70% | -8.56% | 7.92% | 15.80% | 15.79% | 14.51% | 13.99% | 16.99% | 16.44% |