|
Revenue
|
754.68M | 900.73M | 976.16M | 928.94M | 904.40M | 989.74M | 1,023.28M | 1,037.39M | 970.99M | 979.46M | 1,004.24M | 964.26M | 874.70M | 879.36M | 956.05M | 950.67M | 949.07M | 1,008.72M | 1,134.37M | 1,103.11M | 1,173.47M | 1,356.49M | 1,418.57M | 1,494.23M | 1,535.68M | 1,670.47M | 1,810.12M | 1,734.32M | 1,554.36M | 1,584.32M | 1,621.75M | 1,603.81M |
|
Cost of Revenue
|
602.97M | 668.21M | 783.02M | 740.80M | 714.24M | 784.72M | 798.55M | 825.55M | 769.63M | 749.32M | 788.77M | 734.36M | 669.08M | 680.33M | 734.65M | 723.89M | 733.90M | 781.77M | 872.42M | 860.46M | 917.19M | 1,068.22M | 1,124.31M | 1,127.02M | 1,210.83M | 1,318.93M | 1,449.83M | 1,364.57M | 1,200.38M | 1,235.97M | 1,261.89M | 1,234.47M |
|
Gross Profit
|
151.71M | 232.52M | 193.14M | 188.14M | 190.17M | 205.02M | 224.72M | 211.84M | 201.36M | 230.13M | 215.47M | 229.90M | 205.62M | 199.03M | 221.40M | 226.78M | 215.17M | 226.95M | 261.95M | 242.66M | 256.28M | 288.27M | 294.27M | 367.20M | 324.85M | 351.54M | 360.29M | 369.75M | 353.98M | 348.35M | 359.86M | 369.34M |
|
Selling, General & Administrative
|
123.85M | 147.45M | 150.73M | 175.38M | 177.52M | 225.36M | 178.55M | 199.98M | 183.77M | 187.64M | 165.94M | 191.75M | 187.52M | 188.24M | 191.23M | 190.25M | 185.08M | 199.93M | 196.96M | 195.43M | 199.31M | 211.90M | 221.19M | 237.51M | 220.94M | 223.28M | 246.17M | 264.60M | 244.06M | 252.05M | 260.17M | 259.76M |
|
Restructuring Costs
|
0.12M | 4.93M | 2.46M | 5.43M | 9.36M | 7.71M | 9.89M | 7.39M | 12.01M | -2.48M | 2.41M | 7.99M | 2.65M | 4.09M | 2.54M | 2.70M | 2.40M | 9.53M | 2.56M | 1.78M | 1.62M | 1.92M | 5.49M | 2.98M | 2.89M | 2.30M | 3.77M | 8.18M | 3.70M | 5.13M | 5.07M | 4.29M |
|
Other Operating Expenses
|
-2.33M | 132.00M | | 92.26M | | | | 138.69M | 14.46M | | | | 15.35M | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
123.97M | 152.38M | 153.19M | 180.81M | 186.87M | 233.07M | 188.44M | 207.37M | 195.78M | 185.16M | 168.35M | 199.74M | 190.17M | 192.32M | 193.77M | 192.94M | 187.47M | 209.46M | 199.52M | 197.22M | 200.93M | 213.81M | 226.68M | 240.50M | 223.83M | 225.58M | 249.94M | 272.78M | 247.76M | 257.19M | 265.24M | 264.06M |
|
Operating Income
|
38.89M | 86.91M | 55.11M | 24.09M | 23.05M | -8.71M | 53.45M | 24.27M | 23.70M | 46.26M | 66.27M | 41.58M | 25.62M | 20.22M | 39.74M | 46.87M | 35.69M | 32.63M | 64.01M | 53.33M | 51.13M | 76.44M | 83.34M | 77.44M | 101.84M | 111.42M | 114.99M | 99.81M | 109.23M | 95.66M | 107.95M | 105.22M |
|
EBIT
|
38.89M | 86.91M | 55.11M | 24.09M | 23.05M | -8.71M | 53.45M | 24.27M | 23.70M | 46.26M | 66.27M | 41.58M | 25.62M | 20.22M | 39.74M | 46.87M | 35.69M | 32.63M | 64.01M | 53.33M | 51.13M | 76.44M | 83.34M | 77.44M | 101.84M | 111.42M | 114.99M | 99.81M | 109.23M | 95.66M | 107.95M | 105.22M |
|
Interest & Investment Income
|
0.74M | 1.27M | 0.35M | 0.35M | 0.48M | 0.23M | 0.43M | 0.17M | 0.23M | 0.20M | 0.09M | 0.28M | 0.10M | 0.15M | 0.07M | 0.08M | 0.07M | 0.17M | 0.38M | 0.35M | 0.79M | 0.31M | 0.49M | 0.60M | 1.15M | 3.83M | 4.23M | 2.22M | 2.14M | 1.07M | 1.84M | 1.83M |
|
Other Non Operating Income
|
1.15M | -1.49M | 0.70M | -39.89M | 0.04M | 1.51M | -3.13M | -3.29M | -0.45M | 0.71M | 1.65M | 1.85M | -1.79M | 0.41M | 0.18M | -1.35M | 0.14M | 0.24M | -0.69M | 3.08M | 1.31M | 0.54M | -0.19M | 3.33M | -3.33M | 0.90M | 1.92M | -1.40M | 1.64M | 5.02M | 1.57M | 0.64M |
|
Non Operating Income
|
-4.44M | 72.14M | -4.89M | -8.02M | -7.77M | -4.64M | -7.61M | -4.79M | -4.25M | -3.25M | -3.73M | -5.17M | -6.23M | -4.35M | -3.80M | -5.47M | -3.73M | -4.12M | -6.63M | -4.97M | -4.35M | -6.45M | -8.31M | -5.19M | -33.53M | -8.29M | -6.88M | -11.72M | -8.47M | -6.48M | -10.13M | -10.49M |
|
EBT
|
34.45M | 159.06M | 50.22M | 16.07M | 15.27M | -13.35M | 45.84M | 19.48M | 19.45M | 43.02M | 62.54M | 36.41M | 19.39M | 15.87M | 35.93M | 41.40M | 31.96M | 28.51M | 57.39M | 48.36M | 46.78M | 69.99M | 75.03M | 72.25M | 68.32M | 103.13M | 108.11M | 88.09M | 100.76M | 89.18M | 97.83M | 94.74M |
|
Tax Provisions
|
5.35M | 9.02M | 4.15M | 1.84M | 1.89M | -53.50M | -15.45M | -2.82M | 5.08M | 11.89M | 16.02M | 9.50M | 5.38M | 3.84M | 9.16M | 8.73M | 8.12M | 5.73M | 13.80M | 12.86M | 11.50M | 15.22M | 15.22M | 23.11M | 13.32M | 22.41M | 22.52M | 18.73M | 18.98M | 18.69M | 16.04M | 19.95M |
|
Profit After Tax
|
25.29M | 148.38M | 41.22M | 7.45M | 9.74M | 40.26M | 56.81M | 13.72M | 14.37M | 31.12M | 46.52M | 21.61M | 14.01M | 12.03M | 26.77M | 36.14M | 23.84M | 22.78M | 43.59M | 36.35M | 35.28M | 54.77M | 59.81M | 58.06M | 54.99M | 80.72M | 85.59M | 54.18M | 81.79M | 70.49M | 81.79M | 74.79M |
|
Equity Income
|
11.03M | 1.84M | 12.71M | 11.34M | 10.40M | 11.63M | 7.27M | 12.42M | 6.11M | 3.77M | 16.74M | 3.44M | 7.53M | 9.43M | 9.57M | 10.33M | 5.60M | 5.61M | -0.97M | 6.11M | -5.84M | 0.07M | 10.26M | -52.25M | -2.06M | -16.84M | 0.87M | -5.34M | -0.69M | -0.64M | 8.27M | -4.35M |
|
Income from Non-Controlling Interests
|
3.81M | 1.66M | 4.84M | 6.78M | 3.65M | -0.11M | 4.48M | 8.58M | 1.40M | 7.83M | 5.86M | 5.29M | 4.97M | 5.33M | 7.41M | 7.17M | 3.18M | 4.49M | 14.02M | 8.22M | 9.72M | 11.53M | 12.36M | 13.15M | 15.24M | 11.55M | 13.64M | 15.18M | 15.58M | 15.26M | 17.67M | 19.21M |
|
Income from Continuing Operations
|
29.10M | 150.04M | 46.07M | 14.23M | 13.39M | 40.15M | 61.29M | 22.30M | 14.37M | 31.12M | 46.52M | 26.91M | 14.01M | 12.03M | 26.77M | 32.67M | 23.84M | 22.78M | 43.59M | 35.50M | 35.28M | 54.77M | 59.81M | 49.14M | 54.99M | 80.72M | 85.59M | 69.36M | 81.79M | 70.49M | 81.79M | 74.79M |
|
Consolidated Net Income
|
29.10M | 150.04M | 46.07M | 14.23M | 13.39M | 40.15M | 61.29M | 22.30M | 14.37M | 31.12M | 46.52M | 26.91M | 14.01M | 12.03M | 26.77M | 32.67M | 23.84M | 22.78M | 43.59M | 35.50M | 35.28M | 54.77M | 59.81M | 49.14M | 54.99M | 80.72M | 85.59M | 69.36M | 81.79M | 70.49M | 81.79M | 74.79M |
|
Income towards Parent Company
|
29.10M | 150.04M | 46.07M | 14.23M | 13.39M | 40.15M | 61.29M | 22.30M | 14.37M | 31.12M | 46.52M | 26.91M | 14.01M | 12.03M | 26.77M | 32.67M | 23.84M | 22.78M | 43.59M | 35.50M | 35.28M | 54.77M | 59.81M | 49.14M | 54.99M | 80.72M | 85.59M | 69.36M | 81.79M | 70.49M | 81.79M | 74.79M |
|
Net Income towards Common Stockholders
|
29.10M | 150.04M | 46.07M | 14.23M | 13.39M | 40.15M | 61.29M | 22.30M | 14.37M | 31.12M | 46.52M | 26.91M | 14.01M | 12.03M | 26.77M | 32.67M | 23.84M | 22.78M | 43.59M | 35.50M | 35.28M | 54.77M | 59.81M | 49.14M | 54.99M | 80.72M | 85.59M | 69.36M | 81.79M | 70.49M | 81.79M | 74.79M |
|
EPS (Basic)
|
0.31 | 1.83 | 0.52 | 0.10 | 0.12 | 0.44 | 0.57 | 0.14 | 0.13 | 0.23 | 0.40 | 0.22 | 0.09 | 0.07 | 0.19 | 0.28 | 0.20 | 0.18 | 0.29 | 0.27 | 0.24 | 0.41 | 0.45 | 0.42 | 0.37 | 0.65 | 0.68 | 0.51 | 0.62 | 0.52 | 0.60 | 0.52 |
|
EPS (Weighted Average and Diluted)
|
0.31 | 1.83 | 0.52 | 0.10 | 0.12 | 0.44 | 0.57 | 0.14 | 0.13 | 0.23 | 0.40 | 0.21 | 0.09 | 0.06 | 0.18 | 0.26 | 0.19 | 0.17 | 0.27 | 0.25 | 0.23 | 0.38 | 0.42 | 0.39 | 0.37 | 0.63 | 0.65 | 0.49 | 0.60 | 0.50 | 0.59 | 0.51 |
|
EBITDA
|
38.89M | 86.91M | 55.11M | 24.09M | 23.05M | -8.71M | 53.45M | 24.27M | 23.70M | 46.26M | 66.27M | 41.58M | 25.62M | 20.22M | 39.74M | 46.87M | 35.69M | 32.63M | 64.01M | 53.33M | 51.13M | 76.44M | 83.34M | 77.44M | 101.84M | 111.42M | 114.99M | 99.81M | 109.23M | 95.66M | 107.95M | 105.22M |
|
Interest Expenses
|
4.00M | 4.54M | 5.94M | 6.37M | 8.29M | 6.38M | 4.91M | 4.15M | 4.02M | 4.16M | 5.47M | 7.30M | 4.54M | 4.91M | 4.05M | 4.19M | 3.94M | 4.53M | 6.32M | 8.40M | 6.46M | 7.30M | 8.61M | 9.13M | 13.00M | 13.01M | 13.03M | 12.54M | 12.25M | 12.57M | 13.54M | 12.95M |
|
Tax Rate
|
15.54% | 5.67% | 8.27% | 11.46% | 12.35% | 400.69% | -33.71% | -14.49% | 26.13% | 27.64% | 25.61% | 26.10% | 27.72% | 24.19% | 25.51% | 21.08% | 25.40% | 20.10% | 24.05% | 26.59% | 24.59% | 21.75% | 20.28% | 31.98% | 19.50% | 21.73% | 20.83% | 21.26% | 18.83% | 20.96% | 16.39% | 21.05% |