|
Revenue
|
460.00M | 401.00M | 456.00M | 494.00M | 530.00M | 449.00M | 515.00M | 515.00M | 495.00M | 449.00M | 525.00M | 522.00M | 573.00M | 462.00M | 542.00M | 548.00M | 573.00M | 469.00M | 556.00M | 562.00M | 612.00M | 545.00M | 654.00M | 614.00M | 626.00M | 591.00M | 743.00M | 687.00M | 748.00M | 648.00M | 802.00M | 725.00M | 940.00M | 761.00M | 942.00M | 837.00M | 932.00M | 807.00M | 952.00M | 889.00M |
|
Cost of Revenue
|
| | | | | | 73.00M | 74.00M | 69.00M | 71.00M | 72.00M | 80.00M | 77.00M | 86.00M | 78.00M | 82.00M | 73.00M | 77.00M | 65.00M | 78.00M | 80.00M | 76.00M | 80.00M | 74.00M | 90.00M | 85.00M | 83.00M | 90.00M | 93.00M | 101.00M | 85.00M | 95.00M | 99.00M | 107.00M | 131.00M | 99.00M | 110.00M | 114.00M | 112.00M | 114.00M |
|
Gross Profit
|
| | | | | | 442.00M | 441.00M | 426.00M | 378.00M | 453.00M | 442.00M | 496.00M | 376.00M | 464.00M | 466.00M | 500.00M | 392.00M | 491.00M | 484.00M | 532.00M | 469.00M | 574.00M | 540.00M | 536.00M | 506.00M | 660.00M | 597.00M | 655.00M | 547.00M | 717.00M | 630.00M | 841.00M | 654.00M | 811.00M | 738.00M | 822.00M | 693.00M | 840.00M | 775.00M |
|
Selling, General & Administrative
|
61.00M | 61.00M | 63.00M | 55.00M | 67.00M | 64.00M | 63.00M | 66.00M | 69.00M | 70.00M | 49.00M | 83.00M | 71.00M | 78.00M | 74.00M | 67.00M | 71.00M | 74.00M | 63.00M | 75.00M | 86.00M | 79.00M | 82.00M | 89.00M | 89.00M | 84.00M | 84.00M | 83.00M | 80.00M | 93.00M | 89.00M | 79.00M | 95.00M | 97.00M | 102.00M | 109.00M | 96.00M | 96.00M | 99.00M | 101.00M |
|
Other Operating Expenses
|
327.00M | 303.00M | 357.00M | 356.00M | 339.00M | 316.00M | 374.00M | 340.00M | 324.00M | 299.00M | 385.00M | 366.00M | 391.00M | 325.00M | 380.00M | 384.00M | 369.00M | 324.00M | 500.00M | 400.00M | 390.00M | 397.00M | 477.00M | 418.00M | 431.00M | 395.00M | 567.00M | 517.00M | 551.00M | 474.00M | 628.00M | 533.00M | 672.00M | 545.00M | 681.00M | 627.00M | 664.00M | 593.00M | 679.00M | 693.00M |
|
Operating Expenses
|
388.00M | 364.00M | 420.00M | 411.00M | 406.00M | 380.00M | 437.00M | 406.00M | 393.00M | 369.00M | 434.00M | 449.00M | 462.00M | 403.00M | 454.00M | 451.00M | 440.00M | 398.00M | 563.00M | 475.00M | 476.00M | 476.00M | 559.00M | 507.00M | 520.00M | 479.00M | 651.00M | 600.00M | 631.00M | 567.00M | 717.00M | 612.00M | 767.00M | 642.00M | 783.00M | 736.00M | 760.00M | 689.00M | 778.00M | 794.00M |
|
Operating Income
|
99.00M | 64.00M | 64.00M | 113.00M | 124.00M | 69.00M | 78.00M | 109.00M | 100.00M | 80.00M | 91.00M | 75.00M | 111.00M | 57.00M | 88.00M | 97.00M | 133.00M | 71.00M | -16.00M | 81.00M | 133.00M | 61.00M | 83.00M | 101.00M | 106.00M | 112.00M | 92.00M | 87.00M | 117.00M | 81.00M | 85.00M | 113.00M | 162.00M | 116.00M | 146.00M | 88.00M | 168.00M | 118.00M | 174.00M | 95.00M |
|
EBIT
|
99.00M | 64.00M | 64.00M | 113.00M | 124.00M | 69.00M | 78.00M | 109.00M | 100.00M | 80.00M | 91.00M | 75.00M | 111.00M | 57.00M | 88.00M | 97.00M | 133.00M | 71.00M | -16.00M | 81.00M | 133.00M | 61.00M | 83.00M | 101.00M | 106.00M | 112.00M | 92.00M | 87.00M | 117.00M | 81.00M | 85.00M | 113.00M | 162.00M | 116.00M | 146.00M | 88.00M | 168.00M | 118.00M | 174.00M | 95.00M |
|
Other Non Operating Income
|
-1.00M | 1.00M | | -6.00M | | | 1.00M | | -1.00M | 1.00M | | -4.00M | 2.00M | | 3.00M | 1.00M | -4.00M | 3.00M | 3.00M | 4.00M | 2.00M | 3.00M | 1.00M | 3.00M | | | 13.00M | 4.00M | 12.00M | 5.00M | 5.00M | 9.00M | 6.00M | 9.00M | 6.00M | 5.00M | 5.00M | 7.00M | 5.00M | 1.00M |
|
Non Operating Income
|
6.00M | 9.00M | 4.00M | -4.00M | 2.00M | 3.00M | 5.00M | 3.00M | 3.00M | 3.00M | 2.00M | -1.00M | 5.00M | 2.00M | 5.00M | 4.00M | -4.00M | 7.00M | 7.00M | 9.00M | 6.00M | 8.00M | 5.00M | 7.00M | 3.00M | 3.00M | 17.00M | 8.00M | 15.00M | 9.00M | 10.00M | 16.00M | 11.00M | 15.00M | 12.00M | 11.00M | 10.00M | 13.00M | 9.00M | 4.00M |
|
EBT
|
78.00M | 46.00M | 40.00M | 79.00M | 96.00M | 42.00M | 53.00M | 82.00M | 72.00M | 52.00M | 62.00M | 43.00M | 84.00M | 28.00M | 61.00M | 68.00M | 99.00M | 44.00M | -44.00M | 56.00M | 105.00M | 36.00M | 55.00M | 71.00M | 71.00M | 77.00M | 70.00M | 54.00M | 88.00M | 49.00M | 53.00M | 83.00M | 122.00M | 79.00M | 105.00M | 44.00M | 122.00M | 74.00M | 123.00M | 40.00M |
|
Tax Provisions
|
17.00M | 9.00M | 6.00M | 18.00M | 23.00M | 10.00M | 13.00M | 40.00M | 8.00M | 6.00M | 9.00M | -6.00M | 11.00M | 3.00M | 6.00M | 7.00M | 18.00M | 5.00M | -27.00M | 4.00M | 9.00M | 4.00M | 5.00M | 5.00M | 11.00M | 13.00M | 12.00M | 3.00M | 14.00M | 10.00M | 6.00M | 15.00M | 13.00M | 7.00M | 11.00M | 6.00M | 22.00M | 12.00M | 20.00M | -1.00M |
|
Profit After Tax
|
61.00M | 37.00M | 34.00M | 61.00M | 73.00M | 32.00M | 40.00M | 42.00M | 64.00M | 46.00M | 53.00M | 49.00M | 73.00M | 25.00M | 55.00M | 61.00M | 81.00M | 39.00M | -17.00M | 52.00M | 96.00M | 32.00M | 50.00M | 66.00M | 60.00M | 64.00M | 58.00M | 51.00M | 74.00M | 39.00M | 47.00M | 68.00M | 109.00M | 72.00M | 94.00M | 38.00M | 100.00M | 62.00M | 103.00M | 41.00M |
|
Income from Continuing Operations
|
61.00M | 37.00M | 34.00M | 61.00M | 73.00M | 32.00M | 40.00M | 42.00M | 64.00M | 46.00M | 53.00M | 49.00M | 73.00M | 25.00M | 55.00M | 61.00M | 81.00M | 39.00M | -17.00M | 52.00M | 96.00M | 32.00M | 50.00M | 66.00M | 60.00M | 64.00M | 58.00M | 51.00M | 74.00M | 39.00M | 47.00M | 68.00M | 109.00M | 72.00M | 94.00M | 38.00M | 100.00M | 62.00M | 103.00M | 41.00M |
|
Consolidated Net Income
|
61.00M | 37.00M | 34.00M | 61.00M | 73.00M | 32.00M | 40.00M | 42.00M | 64.00M | 46.00M | 53.00M | 49.00M | 73.00M | 25.00M | 55.00M | 61.00M | 81.00M | 39.00M | -17.00M | 52.00M | 96.00M | 32.00M | 50.00M | 66.00M | 60.00M | 64.00M | 58.00M | 51.00M | 74.00M | 39.00M | 47.00M | 68.00M | 109.00M | 72.00M | 94.00M | 38.00M | 100.00M | 62.00M | 103.00M | 41.00M |
|
Income towards Parent Company
|
61.00M | 37.00M | 34.00M | 61.00M | 73.00M | 32.00M | 40.00M | 42.00M | 64.00M | 46.00M | 53.00M | 49.00M | 73.00M | 25.00M | 55.00M | 61.00M | 81.00M | 39.00M | -17.00M | 52.00M | 96.00M | 32.00M | 50.00M | 66.00M | 60.00M | 64.00M | 58.00M | 51.00M | 74.00M | 39.00M | 47.00M | 68.00M | 109.00M | 72.00M | 94.00M | 38.00M | 100.00M | 62.00M | 103.00M | 41.00M |
|
Net Income towards Common Stockholders
|
61.00M | 37.00M | 34.00M | 61.00M | 73.00M | 32.00M | 40.00M | 42.00M | 64.00M | 46.00M | 53.00M | 49.00M | 73.00M | 25.00M | 55.00M | 61.00M | 81.00M | 39.00M | -17.00M | 52.00M | 96.00M | 32.00M | 50.00M | 66.00M | 60.00M | 64.00M | 58.00M | 51.00M | 74.00M | 39.00M | 47.00M | 68.00M | 109.00M | 72.00M | 94.00M | 38.00M | 100.00M | 62.00M | 103.00M | 41.00M |
|
EPS (Basic)
|
0.68 | 0.42 | 0.38 | 0.69 | 0.82 | 0.36 | 0.44 | 0.47 | 0.72 | 0.51 | 0.59 | 0.55 | 0.82 | 0.28 | 0.61 | 0.68 | 0.91 | 0.44 | -0.19 | 0.58 | 1.07 | 0.36 | 0.56 | 0.74 | 0.67 | 0.72 | 0.65 | 0.57 | 0.81 | 0.39 | 0.47 | 0.68 | 1.08 | 0.69 | 0.91 | 0.34 | 0.91 | 0.56 | 0.94 | 0.35 |
|
EPS (Weighted Average and Diluted)
|
0.69 | 0.42 | | 0.68 | | | | 0.47 | | 0.51 | 0.59 | 0.55 | 0.82 | 0.28 | 0.61 | 0.68 | 0.90 | 0.43 | -0.19 | 0.58 | 1.07 | 0.36 | 0.56 | 0.74 | 0.67 | 0.72 | 0.65 | 0.57 | 0.80 | 0.39 | 0.46 | 0.68 | 1.08 | 0.69 | 0.90 | 0.34 | 0.91 | 0.56 | 0.94 | 0.36 |
|
Shares Outstanding (Weighted Average)
|
88.83M | 88.90M | 88.92M | 88.90M | 89.00M | 89.06M | 89.06M | 89.06M | 89.16M | 89.22M | 89.24M | 89.22M | 89.31M | 89.36M | 89.37M | 89.35M | 89.43M | 89.49M | 89.51M | 89.48M | 89.56M | 89.56M | 89.50M | 89.48M | 89.40M | 89.31M | 89.29M | 89.29M | 91.84M | 97.09M | 100.85M | 97.76M | 101.30M | 103.03M | 103.84M | 103.95M | 109.42M | 109.52M | 110.17M | |
|
Shares Outstanding (Diluted Average)
|
88.83M | 88.90M | | 89.05M | | | | 89.18M | | 89.22M | 89.24M | 89.35M | 89.31M | 89.56M | 89.59M | 89.56M | 89.58M | 89.62M | 89.63M | 89.64M | 89.70M | 89.69M | 89.65M | 89.63M | 89.53M | 89.45M | 89.45M | 89.64M | 92.57M | 97.63M | 101.10M | 97.95M | 101.47M | 103.23M | 104.34M | 104.16M | 109.68M | 109.77M | 110.42M | |
|
EBITDA
|
61.00M | 37.00M | 64.00M | 113.00M | 72.00M | 33.00M | 78.00M | 109.00M | 64.00M | 46.00M | 53.00M | 75.00M | 74.00M | 26.00M | 55.00M | 97.00M | 82.00M | 39.00M | -17.00M | 81.00M | 96.00M | 32.00M | 51.00M | 101.00M | 60.00M | 65.00M | 58.00M | 87.00M | 74.00M | 40.00M | 47.00M | 113.00M | 110.00M | 72.00M | 93.00M | 88.00M | 100.00M | 62.00M | 104.00M | 95.00M |
|
Interest Expenses
|
27.00M | 27.00M | 28.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 31.00M | 31.00M | 31.00M | 31.00M | 32.00M | 31.00M | 32.00M | 33.00M | 33.00M | 34.00M | 35.00M | 34.00M | 34.00M | 33.00M | 33.00M | 37.00M | 38.00M | 38.00M | 39.00M | 41.00M | 44.00M | 41.00M | 42.00M | 59.00M | 51.00M | 52.00M | 53.00M | 70.00M | 56.00M | 57.00M | 60.00M | 70.00M |
|
Tax Rate
|
21.79% | 19.57% | 15.00% | 22.78% | 23.96% | 23.81% | 24.53% | 48.78% | 11.11% | 11.54% | 14.52% | -13.95% | 13.10% | 10.71% | 9.84% | 10.29% | 18.18% | 11.36% | 61.36% | 7.14% | 8.57% | 11.11% | 9.09% | 7.04% | 15.49% | 16.88% | 17.14% | 5.56% | 15.91% | 20.41% | 11.32% | 18.07% | 10.66% | 8.86% | 10.48% | 13.64% | 18.03% | 16.22% | 16.26% | -2.50% |