|
Revenue
|
1,691.60M | 1,768.64M | 1,744.14M | 1,979.84M | 1,934.78M | 1,911.76M | 1,874.32M | 2,145.24M | 2,074.58M | 2,089.41M | 2,046.43M | 2,397.88M | 2,356.84M | 2,340.86M | 2,262.72M | 2,760.65M | 2,539.91M | 2,551.28M | 2,398.12M | 2,741.04M | 2,680.59M | 2,729.57M | 2,598.82M | 3,032.70M | 2,938.15M | 2,968.27M | 2,782.86M | 3,250.73M | 3,088.99M | 3,180.92M | 3,086.69M | 3,510.16M | 3,306.43M | 3,431.60M | 3,328.89M | 4,067.81M | 3,588.62M | 3,737.93M | 3,549.61M | 4,107.39M | 3,796.64M | 3,979.87M | 3,849.12M | 4,413.44M | 1,842.67M | 2,684.71M | 3,754.51M | 4,249.67M | 4,516.08M | 4,804.97M | 4,574.54M | 5,020.65M | 4,333.10M | 4,583.01M | 4,565.49M | 5,214.23M | 4,494.69M | 4,934.90M | 4,924.85M | 6,022.50M | 4,858.07M | 5,287.52M | 5,071.35M | 5,912.28M | 4,984.97M | 5,529.15M | 5,600.95M |
|
Cost of Revenue
|
1,268.71M | 1,311.14M | 1,284.85M | 1,462.58M | 1,406.08M | 1,395.79M | 1,365.51M | 1,562.36M | 1,481.21M | 1,524.31M | 1,490.21M | 1,745.03M | 1,679.13M | 1,689.64M | 1,649.00M | 1,993.66M | 1,798.81M | 1,823.78M | 1,746.23M | 1,992.10M | 1,908.18M | 1,944.02M | 1,882.18M | 2,203.57M | 2,067.45M | 2,119.48M | 2,003.35M | 2,386.59M | 2,176.20M | 2,251.84M | 2,206.09M | 2,539.56M | 2,329.97M | 2,420.94M | 2,369.15M | 2,922.58M | 2,522.22M | 2,666.98M | 2,547.33M | 2,989.74M | 2,701.67M | 2,843.85M | 2,766.43M | 3,224.24M | 1,889.99M | 2,080.12M | 2,711.42M | 3,157.04M | 3,198.40M | 3,410.87M | 3,326.00M | 3,773.64M | 3,196.45M | 3,399.53M | 3,424.05M | 3,926.20M | 3,292.61M | 3,569.37M | 3,564.27M | 4,375.36M | 3,490.67M | 3,791.93M | 3,634.28M | 4,343.62M | 3,581.37M | 4,002.17M | 4,032.45M |
|
Gross Profit
|
422.89M | 457.50M | 459.29M | 517.26M | 528.70M | 515.98M | 508.81M | 582.89M | 593.37M | 565.10M | 556.21M | 652.84M | 677.71M | 651.21M | 613.73M | 766.99M | 741.10M | 727.50M | 651.89M | 748.94M | 772.41M | 785.55M | 716.63M | 829.13M | 870.69M | 848.79M | 779.51M | 864.13M | 912.79M | 929.07M | 880.60M | 970.60M | 976.46M | 1,010.66M | 959.75M | 1,145.22M | 1,066.40M | 1,070.94M | 1,002.28M | 1,117.64M | 1,094.97M | 1,136.02M | 1,082.68M | 1,189.21M | -47.32M | 604.59M | 1,043.09M | 1,092.63M | 1,317.68M | 1,394.10M | 1,248.54M | 1,247.01M | 1,136.65M | 1,183.47M | 1,141.44M | 1,288.03M | 1,202.08M | 1,365.54M | 1,360.58M | 1,647.14M | 1,367.39M | 1,495.59M | 1,437.07M | 1,568.66M | 1,403.61M | 1,526.98M | 1,568.50M |
|
Selling, General & Administrative
|
272.03M | 286.16M | 286.51M | 286.11M | 294.47M | 303.40M | 312.28M | 319.62M | 309.16M | 320.88M | 332.23M | 341.79M | 337.81M | 352.09M | 357.98M | 390.00M | 361.97M | 381.19M | 381.86M | 401.35M | 379.80M | 395.23M | 410.00M | 430.34M | 409.30M | 435.23M | 443.35M | 450.88M | 436.92M | 469.51M | 490.17M | 493.80M | 474.82M | 498.28M | 517.30M | 553.31M | 524.42M | 554.58M | 561.58M | 575.97M | 558.25M | 591.97M | 604.61M | 601.88M | 415.31M | 519.50M | 877.86M | 690.62M | 675.05M | 717.79M | 725.76M | 755.87M | 669.50M | 667.06M | 693.37M | 729.34M | 746.22M | 807.90M | 810.47M | 903.09M | 776.28M | 836.36M | 832.86M | 837.63M | 797.13M | 888.71M | 920.00M |
|
Other Operating Expenses
|
1,270.37M | 1,312.53M | 1,286.80M | 1,465.18M | 1,408.47M | 1,398.22M | 1,367.74M | 1,564.87M | 1,483.70M | 1,526.88M | 1,492.78M | 1,747.73M | 1,681.36M | 1,691.73M | 1,650.64M | 1,994.61M | 1,799.02M | 1,823.60M | 1,746.08M | 1,991.97M | 1,908.08M | 1,943.92M | 1,882.96M | 2,205.98M | 2,069.46M | 2,121.13M | 2,007.77M | 2,391.12M | 2,180.57M | 2,256.06M | 2,210.25M | 2,543.32M | 2,333.14M | 2,423.28M | 2,370.93M | 2,922.97M | 2,521.72M | 2,665.59M | 2,544.38M | 2,984.43M | 2,696.03M | 2,839.07M | 2,762.03M | 3,220.95M | 1,896.66M | 2,108.97M | 2,740.16M | 3,176.20M | 3,217.45M | 3,429.58M | 3,344.75M | 3,791.46M | 3,214.14M | 3,410.20M | 3,421.24M | 3,903.48M | 3,261.21M | 3,532.15M | 3,520.95M | 4,323.17M | 3,444.72M | 3,748.58M | 3,591.76M | | | | |
|
Operating Expenses
|
1,542.39M | 1,598.68M | 1,573.31M | 1,751.30M | 1,702.94M | 1,701.62M | 1,680.02M | 1,884.49M | 1,792.86M | 1,847.76M | 1,825.00M | 2,089.52M | 2,019.17M | 2,043.82M | 2,008.62M | 2,384.61M | 2,160.99M | 2,204.80M | 2,127.94M | 2,393.32M | 2,287.88M | 2,339.15M | 2,292.96M | 2,636.32M | 2,478.76M | 2,556.36M | 2,451.13M | 2,842.00M | 2,617.49M | 2,725.57M | 2,700.42M | 3,037.12M | 2,807.95M | 2,921.56M | 2,888.22M | 3,476.27M | 3,046.14M | 3,220.17M | 3,105.95M | 3,560.40M | 3,254.28M | 3,431.04M | 3,366.64M | 3,822.83M | 2,311.96M | 2,628.47M | 3,618.02M | 3,866.82M | 3,892.50M | 4,147.37M | 4,070.51M | 4,547.33M | 3,883.64M | 4,077.26M | 4,114.61M | 4,632.83M | 4,007.43M | 4,340.05M | 4,331.42M | 5,226.26M | 4,221.00M | 4,584.94M | 4,424.61M | 837.63M | 797.13M | 888.71M | 920.00M |
|
Operating Income
|
-1119.51M | -1141.18M | -1114.02M | -1234.04M | -1174.25M | -1185.65M | -1171.21M | -1301.61M | -1199.49M | -1282.66M | -1268.79M | -1436.68M | -1341.46M | -1392.61M | -1394.90M | -1617.62M | -1419.88M | -1477.30M | -1476.06M | -1644.38M | -1515.47M | -1553.60M | -1576.33M | -1807.19M | -1608.06M | -1707.57M | -1671.62M | -1977.86M | -1704.70M | -1796.50M | -1819.82M | -2066.53M | -1831.49M | -1910.90M | -1928.48M | -2331.05M | -1979.74M | -2149.23M | -2103.68M | -2442.76M | -2159.31M | -2295.02M | -2283.95M | -2633.62M | -2359.28M | -2023.88M | -2574.93M | -2774.19M | -2574.81M | -2753.26M | -2821.97M | -3300.32M | -2746.98M | -2893.79M | -2973.17M | -3344.80M | -2805.35M | -2974.51M | -2970.84M | -3579.12M | 591.11M | 659.23M | 604.22M | 731.02M | 606.47M | 638.27M | 648.50M |
|
EBIT
|
-1119.51M | -1141.18M | -1114.02M | -1234.04M | -1174.25M | -1185.65M | -1171.21M | -1301.61M | -1199.49M | -1282.66M | -1268.79M | -1436.68M | -1341.46M | -1392.61M | -1394.90M | -1617.62M | -1419.88M | -1477.30M | -1476.06M | -1644.38M | -1515.47M | -1553.60M | -1576.33M | -1807.19M | -1608.06M | -1707.57M | -1671.62M | -1977.86M | -1704.70M | -1796.50M | -1819.82M | -2066.53M | -1831.49M | -1910.90M | -1928.48M | -2331.05M | -1979.74M | -2149.23M | -2103.68M | -2442.76M | -2159.31M | -2295.02M | -2283.95M | -2633.62M | -2359.28M | -2023.88M | -2574.93M | -2774.19M | -2574.81M | -2753.26M | -2821.97M | -3300.32M | -2746.98M | -2893.79M | -2973.17M | -3344.80M | -2805.35M | -2974.51M | -2970.84M | -3579.12M | 591.11M | 659.23M | 604.22M | 731.02M | 606.47M | 638.27M | 648.50M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 2.42M | 2.89M | 4.18M | 4.95M | 5.64M | 7.13M | 8.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
149.20M | 169.95M | 170.83M | 228.54M | 231.84M | 210.14M | 194.30M | 260.75M | 281.71M | 241.65M | 221.42M | 308.36M | 337.67M | 297.04M | 254.10M | 376.04M | 378.93M | 346.48M | 270.18M | 347.72M | 392.71M | 390.42M | 305.86M | 396.38M | 459.39M | 411.91M | 331.73M | 408.73M | 471.50M | 455.35M | 386.27M | 473.04M | 498.48M | 510.04M | 440.67M | 591.53M | 542.48M | 517.75M | 443.65M | 546.99M | 542.36M | 548.83M | 482.48M | 590.62M | -469.29M | 56.24M | 136.49M | 382.85M | 623.58M | 657.61M | 504.03M | 473.32M | 449.46M | 505.74M | 450.88M | 581.40M | 487.25M | 594.85M | 593.43M | 796.24M | 637.06M | 702.58M | 646.74M | 770.76M | 640.88M | 670.62M | 682.40M |
|
Tax Provisions
|
57.82M | 66.55M | 65.75M | 85.66M | 89.49M | 80.86M | 72.92M | 98.95M | 108.74M | 93.37M | 77.45M | 116.41M | 129.06M | 115.01M | 94.58M | 139.43M | 144.31M | 133.36M | 98.56M | 129.77M | 148.80M | 150.86M | 113.14M | 147.85M | 177.19M | 153.27M | 116.07M | 144.57M | 180.87M | 173.44M | 141.72M | 172.47M | 177.46M | 193.50M | 166.22M | 140.78M | 124.23M | 128.35M | 105.55M | 105.30M | 121.22M | 136.11M | 111.55M | 134.48M | -163.45M | 34.20M | 5.30M | 144.87M | 147.10M | 163.35M | 119.00M | 106.50M | 111.02M | 121.23M | 108.84M | 134.36M | 116.06M | 148.53M | 146.10M | 186.56M | 149.07M | 175.44M | 157.94M | 183.98M | 161.63M | 162.62M | 170.46M |
|
Profit After Tax
|
91.39M | 103.41M | 105.08M | 142.88M | 142.35M | 129.28M | 121.38M | 161.80M | 172.97M | 148.28M | 143.97M | 191.95M | 208.61M | 182.02M | 159.52M | 236.60M | 234.61M | 213.12M | 171.62M | 217.95M | 243.91M | 239.56M | 192.72M | 248.53M | 282.20M | 258.64M | 215.66M | 264.16M | 290.63M | 281.91M | 244.55M | 300.57M | 321.02M | 316.54M | 274.45M | 450.75M | 418.25M | 389.40M | 338.11M | 441.69M | 421.14M | 412.72M | 370.93M | 456.13M | -305.84M | 22.05M | 131.20M | 237.98M | 476.48M | 494.26M | 385.03M | 366.82M | 338.44M | 384.52M | 342.04M | 447.04M | 371.19M | 446.32M | 447.33M | 609.68M | 487.99M | 527.15M | 488.81M | 586.78M | 479.25M | 508.00M | 511.94M |
|
Income from Continuing Operations
|
91.39M | 103.41M | 105.08M | 142.88M | 142.35M | 129.28M | 121.38M | 161.80M | 172.97M | 148.28M | 143.97M | 191.95M | 208.61M | 182.02M | 159.52M | 236.60M | 234.61M | 213.12M | 171.62M | 217.95M | 243.91M | 239.56M | 192.72M | 248.53M | 282.20M | 258.64M | 215.66M | 264.16M | 290.63M | 281.91M | 244.55M | 300.57M | 321.02M | 316.54M | 274.45M | 450.75M | 418.25M | 389.40M | 338.11M | 441.69M | 421.14M | 412.72M | 370.93M | 456.13M | -305.84M | 22.05M | 131.20M | 237.98M | 476.48M | 494.26M | 385.03M | 366.82M | 338.44M | 384.52M | 342.04M | 447.04M | 371.19M | 446.32M | 447.33M | 609.68M | 487.99M | 527.15M | 488.81M | 586.78M | 479.25M | 508.00M | 511.94M |
|
Consolidated Net Income
|
91.39M | 103.41M | 105.08M | 142.88M | 142.35M | 129.28M | 121.38M | 161.80M | 172.97M | 148.28M | 143.97M | 191.95M | 208.61M | 182.02M | 159.52M | 236.60M | 234.61M | 213.12M | 171.62M | 217.95M | 243.91M | 239.56M | 192.72M | 248.53M | 282.20M | 258.64M | 215.66M | 264.16M | 290.63M | 281.91M | 244.55M | 300.57M | 321.02M | 316.54M | 274.45M | 450.75M | 418.25M | 389.40M | 338.11M | 441.69M | 421.14M | 412.72M | 370.93M | 456.13M | -305.84M | 22.05M | 131.20M | 237.98M | 476.48M | 494.26M | 385.03M | 366.82M | 338.44M | 384.52M | 342.04M | 447.04M | 371.19M | 446.32M | 447.33M | 609.68M | 487.99M | 527.15M | 488.81M | 586.78M | 479.25M | 508.00M | 511.94M |
|
Income towards Parent Company
|
91.39M | 103.41M | 105.08M | 142.88M | 142.35M | 129.28M | 121.38M | 161.80M | 172.97M | 148.28M | 143.97M | 191.95M | 208.61M | 182.02M | 159.52M | 236.60M | 234.61M | 213.12M | 171.62M | 217.95M | 243.91M | 239.56M | 192.72M | 248.53M | 282.20M | 258.64M | 215.66M | 264.16M | 290.63M | 281.91M | 244.55M | 300.57M | 321.02M | 316.54M | 274.45M | 450.75M | 418.25M | 389.40M | 338.11M | 441.69M | 421.14M | 412.72M | 370.93M | 456.13M | -305.84M | 22.05M | 131.20M | 237.98M | 476.48M | 494.26M | 385.03M | 366.82M | 338.44M | 384.52M | 342.04M | 447.04M | 371.19M | 446.32M | 447.33M | 609.68M | 487.99M | 527.15M | 488.81M | 586.78M | 479.25M | 508.00M | 511.94M |
|
Net Income towards Common Stockholders
|
91.39M | 103.41M | 105.08M | 142.88M | 142.35M | 129.28M | 121.38M | 161.80M | 172.97M | 148.28M | 143.97M | 191.95M | 208.61M | 182.02M | 159.52M | 236.60M | 234.61M | 213.12M | 171.62M | 217.95M | 243.91M | 239.56M | 192.72M | 248.53M | 282.20M | 258.64M | 215.66M | 264.16M | 290.63M | 281.91M | 244.55M | 300.57M | 321.02M | 316.54M | 274.45M | 450.75M | 418.25M | 389.40M | 338.11M | 441.69M | 421.14M | 412.72M | 370.93M | 456.13M | -305.84M | 22.05M | 131.20M | 237.98M | 476.48M | 494.26M | 385.03M | 366.82M | 338.44M | 384.52M | 342.04M | 447.04M | 371.19M | 446.32M | 447.33M | 609.68M | 487.99M | 527.15M | 488.81M | 586.78M | 479.25M | 508.00M | 511.94M |
|
EPS (Basic)
|
0.73 | 0.84 | 0.86 | 1.18 | 0.59 | 0.54 | 0.52 | 0.70 | 0.75 | 0.65 | 0.64 | 0.86 | 0.94 | 0.83 | 0.73 | 1.09 | 1.09 | 1.00 | 0.81 | 1.04 | 0.58 | 0.58 | 0.47 | 0.61 | 0.69 | 0.64 | 0.54 | 0.66 | 0.73 | 0.72 | 0.63 | 0.77 | 0.83 | 0.83 | 0.72 | 1.20 | 1.12 | 1.05 | 0.92 | 1.21 | 1.16 | 1.15 | 1.04 | 1.29 | -0.87 | 0.06 | 0.37 | 0.67 | 1.35 | 1.40 | 1.10 | 1.05 | 0.98 | 1.11 | 1.00 | 1.31 | 1.10 | 1.33 | 1.34 | 1.83 | 1.47 | 1.60 | 1.49 | 1.80 | 1.48 | 1.57 | 1.59 |
|
EPS (Weighted Average and Diluted)
|
0.72 | 0.82 | 0.84 | 1.16 | 0.58 | 0.53 | 0.51 | 0.69 | 0.74 | 0.64 | 0.63 | 0.85 | 0.93 | 0.81 | 0.72 | 1.07 | 1.07 | 0.98 | 0.80 | 1.02 | 0.58 | 0.57 | 0.46 | 0.60 | 0.69 | 0.63 | 0.53 | 0.66 | 0.73 | 0.71 | 0.62 | 0.77 | 0.82 | 0.82 | 0.72 | 1.19 | 1.11 | 1.04 | 0.91 | 1.20 | 1.15 | 1.14 | 1.03 | 1.28 | -0.87 | 0.06 | 0.37 | 0.67 | 1.34 | 1.39 | 1.09 | 1.05 | 0.97 | 1.11 | 1.00 | 1.30 | 1.09 | 1.32 | 1.33 | 1.82 | 1.46 | 1.59 | 1.48 | 1.79 | 1.47 | 1.56 | 1.58 |
|
Shares Outstanding (Weighted Average)
|
506.99M | 506.60M | 500.39M | 495.49M | 490.12M | 481.83M | 481.83M | 476.34M | 470.40M | 462.40M | 462.40M | 457.28M | 453.04M | 451.16M | 447.86M | 444.76M | 440.04M | 437.36M | 429.83M | 429.83M | 423.19M | 419.66M | 416.97M | 416.97M | 414.98M | 411.36M | 408.07M | 405.01M | 401.29M | 399.51M | 396.58M | 394.12M | 391.90M | 389.18M | 385.59M | 382.15M | 378.71M | 376.54M | 373.37M | 370.59M | 368.25M | 364.70M | 361.73M | 358.88M | 355.90M | 355.92M | 356.01M | 356.46M | 356.52M | 357.12M | 355.37M | 353.33M | 350.89M | 349.93M | 347.06M | 344.37M | 342.05M | 340.66M | 338.63M | 336.67M | 335.17M | 333.57M | 331.76M | 329.93M | 328.82M | 327.07M | 325.23M |
|
Shares Outstanding (Diluted Average)
|
126.56M | 126.06M | 125.59M | 250.03M | 122.33M | 121.24M | 120.52M | 239.81M | 233.55M | 116.20M | 231.10M | 229.98M | 224.93M | 224.29M | 223.60M | 222.78M | 218.50M | 217.57M | 216.66M | 431.61M | 211.51M | 421.21M | 419.48M | 418.08M | 411.39M | 409.56M | 407.89M | 406.40M | 398.81M | 397.38M | 396.06M | 394.96M | 389.73M | 387.66M | 385.82M | 384.33M | 377.06M | 375.34M | 373.94M | 372.68M | 365.91M | 364.01M | 362.45M | 361.18M | 352.20M | 354.23M | 354.46M | 354.62M | 355.37M | 355.16M | 354.48M | 353.73M | 348.82M | 347.47M | 346.21M | 345.22M | 340.04M | 339.00M | 338.11M | 337.43M | 333.74M | 332.62M | 331.73M | 330.98M | 327.00M | 325.91M | 325.05M |
|
EBITDA
|
-1119.51M | -1141.18M | -1114.02M | -1234.04M | -1174.25M | -1185.65M | -1171.21M | -1301.61M | -1199.49M | -1282.66M | -1268.79M | -1436.68M | -1341.46M | -1392.61M | -1394.90M | -1617.62M | -1419.88M | -1477.30M | -1476.06M | -1644.38M | -1515.47M | -1553.60M | -1576.33M | -1807.19M | -1608.06M | -1707.57M | -1671.62M | -1977.86M | -1704.70M | -1796.50M | -1819.82M | -2066.53M | -1831.49M | -1910.90M | -1928.48M | -2331.05M | -1979.74M | -2149.23M | -2103.68M | -2442.76M | -2159.31M | -2295.02M | -2283.95M | -2633.62M | -2359.28M | -2023.88M | -2574.93M | -2774.19M | -2574.81M | -2753.26M | -2821.97M | -3300.32M | -2746.98M | -2893.79M | -2973.17M | -3344.80M | -2805.35M | -2974.51M | -2970.84M | -3579.12M | 591.11M | 659.23M | 604.22M | 731.02M | 606.47M | 638.27M | 648.50M |
|
Interest Expenses
|
-1.66M | -1.39M | -1.94M | -2.60M | 2.39M | 2.44M | 2.23M | 2.51M | 2.50M | 2.57M | 2.56M | 2.69M | 2.23M | 2.09M | 1.64M | 0.95M | 0.21M | -0.17M | -0.15M | | | | | | | | | | | | | | 4.64M | 4.64M | 4.64M | 4.64M | 4.64M | 4.65M | 4.65M | 3.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
38.75% | 39.16% | 38.49% | 37.48% | 38.60% | 38.48% | 37.53% | 37.95% | 38.60% | 38.64% | 34.98% | 37.75% | 38.22% | 38.72% | 37.22% | 37.08% | 38.09% | 38.49% | 36.48% | 37.32% | 37.89% | 38.64% | 36.99% | 37.30% | 38.57% | 37.21% | 34.99% | 35.37% | 38.36% | 38.09% | 36.69% | 36.46% | 35.60% | 37.94% | 37.72% | 23.80% | 22.90% | 24.79% | 23.79% | 19.25% | 22.35% | 24.80% | 23.12% | 22.77% | 34.83% | 60.80% | 3.88% | 37.84% | 23.59% | 24.84% | 23.61% | 22.50% | 24.70% | 23.97% | 24.14% | 23.11% | 23.82% | 24.97% | 24.62% | 23.43% | 23.40% | 24.97% | 24.42% | 23.87% | 25.22% | 24.25% | 24.98% |