|
Revenue
|
454.55M | 465.19M | | 507.32M | 584.18M | 590.80M | 1,126.00M | 662.70M | 681.80M | 736.88M | 727.00M | 807.90M | 863.90M | 779.50M | 715.60M | 778.20M | 822.00M | 768.20M | 727.20M | 801.20M | 850.40M | 829.80M | 775.60M | 911.70M | 942.20M | 882.30M | 773.50M | 818.20M | 838.60M | 809.60M | 758.10M | 878.80M | 959.70M | 925.40M | 881.70M | 878.80M | 959.70M | 925.40M | 881.70M | 853.80M | 873.70M | 772.30M | 738.20M | 734.20M | 634.10M | 758.20M | 780.50M | 814.10M | 886.90M | 892.70M | 1,216.60M | 1,298.50M | 1,349.40M | 1,325.30M | -43.40M | 1,224.10M | 1,768.60M | 1,649.80M | 1,608.20M | 1,547.70M | 1,547.60M | 1,477.40M | 1,461.10M | 1,418.10M | 1,496.10M | 1,497.00M |
|
Cost of Revenue
|
359.93M | 351.32M | | 376.40M | 440.68M | 446.14M | 425.38M | 497.90M | 531.10M | 557.26M | 556.10M | 610.30M | 643.80M | 586.90M | 554.90M | 578.70M | 612.80M | 571.70M | 549.30M | 606.80M | 639.40M | 626.00M | 587.50M | 690.80M | 690.80M | 641.20M | 703.80M | 600.80M | 615.70M | 577.90M | 565.10M | 598.00M | 646.40M | 630.00M | 602.30M | 643.90M | 712.30M | 682.80M | 642.00M | 619.20M | 639.70M | 570.40M | 548.00M | 530.90M | 463.80M | 536.60M | 567.00M | 564.30M | 629.20M | 624.60M | 1,167.40M | 876.60M | 915.90M | 917.60M | 838.10M | 826.00M | 1,204.80M | 1,107.60M | 1,045.00M | 994.60M | 976.60M | 921.10M | 950.50M | 890.50M | 931.40M | 942.80M |
|
Gross Profit
|
94.62M | 113.87M | | 130.91M | 143.50M | 144.66M | 130.32M | 164.80M | 150.70M | 179.63M | 170.90M | 197.60M | 220.10M | 192.60M | 160.70M | 199.50M | 209.20M | 196.50M | 178.00M | 194.40M | 211.00M | 203.80M | 188.10M | 220.90M | 251.40M | 241.10M | 219.80M | 217.40M | 222.90M | 231.70M | 193.20M | 234.90M | 247.40M | 242.60M | 239.70M | 234.90M | 247.40M | 242.60M | 239.70M | 67.10M | 65.20M | 53.90M | 190.20M | 203.30M | 170.30M | 221.60M | 213.50M | 249.80M | 257.70M | 268.10M | 334.20M | 421.90M | 433.50M | 407.70M | | 398.10M | 563.80M | 542.20M | 563.20M | 553.10M | 571.00M | 556.30M | 510.60M | 527.60M | 564.70M | 554.20M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.20M | 142.20M | 128.90M | | 131.90M | 121.60M | 131.60M | | 148.30M | 140.20M | 144.40M | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
65.16M | 65.55M | | 68.15M | 76.70M | 54.59M | 91.96M | 57.30M | 95.90M | 58.48M | 48.08M | 118.50M | 116.80M | 109.30M | 113.60M | 123.60M | 128.10M | 117.70M | 205.80M | 124.70M | 123.30M | 129.10M | | 157.30M | 148.20M | 141.00M | 219.70M | | 131.50M | 141.90M | 121.00M | 140.50M | 139.60M | 132.60M | 139.90M | | | | | 41.00M | 4.20M | -0.20M | -0.50M | 0.10M | | | | | | | 364.00M | 252.00M | 238.60M | 233.80M | | 329.20M | | -112.70M | 25.00M | -21.50M | 17.20M | | -4.20M | | | |
|
Operating Expenses
|
65.16M | 65.55M | | 68.15M | 76.70M | 74.78M | 91.96M | 100.70M | 95.90M | 101.48M | 112.30M | 118.50M | 116.80M | 109.30M | 113.60M | 123.60M | 128.10M | 117.70M | 205.80M | 124.70M | 123.30M | 129.10M | | 157.30M | 148.20M | 141.00M | 219.70M | | 131.50M | 141.90M | 121.00M | 140.50M | 139.60M | 132.60M | 139.90M | 146.70M | 147.80M | 173.20M | 149.90M | 114.00M | 138.00M | 129.10M | 163.20M | 133.30M | 124.40M | 131.60M | | 148.30M | 142.50M | 147.20M | 364.00M | 252.00M | 238.60M | 233.80M | 254.90M | 329.20M | 412.20M | 562.60M | 386.20M | 419.20M | 377.10M | 382.20M | 382.50M | 367.90M | 382.40M | 379.80M |
|
Operating Income
|
29.47M | 48.32M | | 62.77M | 66.80M | 69.88M | 56.25M | 64.10M | 54.80M | 78.14M | 58.60M | 79.10M | 103.30M | 83.30M | 47.10M | 75.90M | 81.10M | 78.80M | -27.80M | 69.70M | 87.70M | 74.70M | -110.60M | 63.60M | 103.20M | 100.10M | -14.10M | 69.30M | 91.40M | 89.80M | 70.10M | 88.20M | 99.60M | 69.40M | 89.80M | 88.20M | 99.60M | 69.40M | 89.80M | 59.40M | 19.60M | 16.90M | 61.70M | 70.00M | 45.90M | 90.00M | 74.20M | 101.50M | 115.20M | 120.90M | 18.90M | 169.90M | 194.90M | 173.90M | | 68.90M | 151.60M | -20.40M | 177.00M | 133.90M | 193.90M | 174.10M | 128.10M | 159.70M | 182.30M | 174.40M |
|
EBIT
|
29.47M | 48.32M | | 62.77M | 66.80M | 69.88M | 56.25M | 64.10M | 54.80M | 78.14M | 58.60M | 79.10M | 103.30M | 83.30M | 47.10M | 75.90M | 81.10M | 78.80M | -27.80M | 69.70M | 87.70M | 74.70M | -110.60M | 63.60M | 103.20M | 100.10M | -14.10M | 69.30M | 91.40M | 89.80M | 70.10M | 88.20M | 99.60M | 69.40M | 89.80M | 88.20M | 99.60M | 69.40M | 89.80M | 59.40M | 19.60M | 16.90M | 61.70M | 70.00M | 45.90M | 90.00M | 74.20M | 101.50M | 115.20M | 120.90M | 18.90M | 169.90M | 194.90M | 173.90M | 155.00M | 68.90M | 151.60M | -20.40M | 177.00M | 133.90M | 193.90M | 174.10M | 128.10M | 159.70M | 182.30M | 174.40M |
|
Interest & Investment Income
|
| 0.36M | | 0.64M | 0.51M | 0.65M | 0.70M | 0.30M | 0.40M | 0.45M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.70M | 1.10M | 1.30M | 1.80M | 1.70M | 1.70M | 2.00M | | 1.20M | 0.90M | 1.00M | -1.10M | 1.10M | 1.20M | 1.10M | 1.10M | 1.00M | 1.00M | 0.70M | 0.50M | 0.20M | 0.60M | 1.00M | 0.10M | 1.10M | 1.40M | 1.50M | 1.60M | 1.10M | 1.40M | 1.30M | | 1.50M | 1.70M | 2.30M | 3.60M | 1.10M | 0.80M | 1.30M | 2.00M | 31.90M | 5.10M | 3.50M | 3.10M | 3.10M | 5.00M | 5.10M | 5.60M | 4.20M | 5.10M | 5.30M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | | | | -0.40M | | | | -0.10M | -0.20M | -0.10M | 0.50M | 1.10M | 1.10M | 1.10M | | 1.20M | 1.20M | 1.20M | 1.90M | 1.30M | 1.50M | 1.30M | 1.30M | 1.40M | 2.80M | 2.50M | 2.00M | -0.30M | -0.30M | 0.20M | -0.70M | -0.70M | -0.90M | -0.80M |
|
Non Operating Income
|
0.38M | | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | | | | -0.40M | | | | -0.10M | -0.20M | -0.10M | 0.50M | 1.10M | 1.10M | 1.10M | | 1.20M | 1.20M | 1.20M | 1.90M | 1.30M | 1.50M | 1.30M | 1.30M | 1.40M | 2.80M | 2.50M | 2.00M | -0.30M | -0.30M | 0.20M | -0.70M | -0.70M | -0.90M | -0.80M |
|
EBT
|
24.34M | 48.68M | | 63.41M | 62.83M | 65.71M | 39.41M | 59.30M | 50.40M | 68.11M | 48.40M | 67.70M | 92.50M | 73.10M | 36.60M | 66.00M | 71.50M | 69.50M | -36.50M | 61.00M | 79.10M | 66.90M | -110.60M | 51.20M | 87.70M | 86.00M | -10.10M | 55.40M | 77.80M | 76.50M | 56.70M | 61.40M | 69.30M | 81.20M | 65.30M | 75.00M | 85.60M | 56.30M | 75.30M | 108.00M | 83.80M | 60.70M | 51.30M | 60.60M | 37.80M | 83.40M | 74.20M | 91.60M | 106.60M | 102.40M | 128.70M | 163.30M | 183.80M | 155.10M | 111.60M | 6.80M | 43.10M | -125.90M | 74.40M | 31.30M | 96.90M | 81.40M | 38.40M | 73.00M | 101.20M | 91.90M |
|
Tax Provisions
|
6.82M | | | | 20.06M | 19.83M | 9.93M | 18.50M | 14.40M | 20.62M | 14.70M | 17.80M | 28.20M | 17.90M | 5.70M | 15.30M | 17.90M | 15.00M | -3.70M | 16.00M | 21.00M | 18.10M | | 13.30M | 22.80M | 21.70M | -6.70M | 12.70M | 19.40M | 15.40M | 9.60M | 13.80M | 15.00M | 17.60M | 12.70M | 15.70M | 18.30M | 3.60M | 18.80M | 21.20M | 16.40M | 9.90M | 13.70M | 13.90M | 8.50M | 17.10M | | 21.30M | 20.60M | 21.00M | 35.20M | 36.20M | 40.60M | 33.20M | 8.90M | 12.30M | 9.90M | 12.70M | 17.80M | 10.90M | 33.90M | 8.40M | -3.60M | 15.50M | 21.60M | 11.90M |
|
Profit After Tax
|
29.47M | 48.68M | | 63.41M | 42.77M | 45.88M | 26.18M | 40.80M | 36.00M | 47.49M | 33.70M | 49.90M | 64.30M | 55.20M | 30.90M | 50.70M | 53.60M | 54.50M | -33.20M | 45.00M | 58.10M | 48.80M | -116.50M | 37.90M | 64.90M | 64.30M | -19.30M | 42.70M | 58.40M | 61.10M | 47.10M | 59.30M | 67.30M | 52.70M | 56.50M | 59.30M | 67.30M | 52.70M | 56.50M | 86.80M | 67.40M | 50.80M | 37.60M | 46.70M | 29.30M | 66.30M | 51.50M | 70.30M | 86.00M | 81.40M | -4.80M | 127.10M | 143.20M | 121.90M | 102.70M | -5.90M | 33.20M | -139.50M | 55.90M | 20.40M | 63.00M | 73.00M | 42.00M | 57.50M | 79.60M | 80.00M |
|
Net Income - Minority
|
| | | | | | | | | | -40.50M | | -42.90M | -41.80M | -43.10M | -43.90M | -45.80M | -45.80M | -46.20M | -46.80M | -48.40M | -45.60M | -44.90M | -44.30M | -45.80M | -45.50M | -45.50M | -37.30M | -37.90M | -39.50M | -39.40M | -41.20M | -43.00M | -33.30M | -29.20M | -31.10M | -30.70M | -27.00M | -28.00M | -29.10M | -29.40M | -27.80M | -29.30M | -29.50M | -27.90M | -30.00M | -32.60M | -33.70M | -31.50M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
1.07M | | | | 1.05M | 1.23M | 0.91M | 2.00M | 1.70M | 1.82M | 0.20M | 1.20M | 1.60M | 0.90M | 1.00M | 1.20M | 2.50M | 1.90M | 0.40M | 1.20M | 1.90M | 1.30M | | 1.50M | 2.10M | 0.90M | 0.80M | 1.10M | 1.80M | 1.50M | 1.50M | 1.30M | 1.30M | 1.40M | 1.10M | 0.90M | 1.40M | 1.40M | 0.90M | 0.90M | 0.80M | 1.10M | 0.90M | 0.90M | 1.20M | 1.30M | | 1.40M | 1.60M | 1.60M | 2.80M | 1.50M | 1.20M | 2.10M | 1.20M | 0.40M | 1.10M | 0.90M | 0.70M | 0.60M | 0.50M | 0.30M | 0.80M | 0.20M | 0.40M | 0.40M |
|
Income from Continuing Operations
|
17.52M | 48.68M | | 63.41M | 42.77M | 45.88M | 29.48M | 40.80M | 36.00M | 47.49M | 33.70M | 49.90M | 64.30M | 55.20M | 30.90M | 50.70M | 53.60M | 54.50M | -32.80M | 45.00M | 58.10M | 48.80M | -110.60M | 37.90M | 64.90M | 64.30M | -3.40M | 42.70M | 58.40M | 61.10M | 47.10M | 47.60M | 54.30M | 63.60M | 52.60M | 59.30M | 67.30M | 52.70M | 56.50M | 86.80M | 67.40M | 50.80M | 37.60M | 46.70M | 29.30M | 66.30M | 74.20M | 70.30M | 86.00M | 81.40M | 93.50M | 127.10M | 143.20M | 121.90M | 102.70M | -5.50M | 33.20M | -138.60M | 56.60M | 20.40M | 63.00M | 73.00M | 42.00M | 57.50M | 79.60M | 80.00M |
|
Consolidated Net Income
|
17.52M | 48.68M | | 63.41M | 42.77M | 45.88M | 29.48M | 40.80M | 36.00M | 47.49M | 33.70M | 49.90M | 64.30M | 55.20M | 30.90M | 50.70M | 53.60M | 54.50M | -32.80M | 45.00M | 58.10M | 48.80M | -110.60M | 37.90M | 64.90M | 64.30M | -3.40M | 42.70M | 58.40M | 61.10M | 47.10M | 47.60M | 54.30M | 63.60M | 52.60M | 59.30M | 67.30M | 52.70M | 56.50M | 86.80M | 67.40M | 50.80M | 37.60M | 46.70M | 29.30M | 66.30M | 74.20M | 70.30M | 86.00M | 81.40M | 93.50M | 127.10M | 143.20M | 121.90M | 102.70M | -5.50M | 33.20M | -138.60M | 56.60M | 20.40M | 63.00M | 73.00M | 42.00M | 57.50M | 79.60M | 80.00M |
|
Income towards Parent Company
|
17.52M | 48.68M | | 63.41M | 42.77M | 45.88M | 29.48M | 40.80M | 36.00M | 47.49M | -6.80M | 49.90M | 21.40M | 13.40M | -12.20M | 6.80M | 7.80M | 8.70M | -79.00M | -1.80M | 9.70M | 3.20M | -155.50M | -6.40M | 19.10M | 18.80M | -48.90M | 5.40M | 20.50M | 21.60M | 7.70M | 6.40M | 11.30M | 30.30M | 23.40M | 28.20M | 36.60M | 25.70M | 28.50M | 57.70M | 38.00M | 23.00M | 8.30M | 17.20M | 1.40M | 36.30M | 41.60M | 36.60M | 54.50M | 81.40M | 93.50M | 127.10M | 143.20M | 121.90M | 102.70M | -5.50M | 33.20M | -138.60M | 56.60M | 20.40M | 63.00M | 73.00M | 42.00M | 57.50M | 79.60M | 80.00M |
|
Net Income towards Common Stockholders
|
17.52M | 48.68M | | 63.41M | 42.77M | 45.88M | 29.48M | 40.80M | 36.00M | 47.49M | -6.80M | 49.90M | 21.40M | 13.40M | -12.20M | 6.80M | 7.80M | 8.70M | -79.00M | -1.80M | 9.70M | 3.20M | -155.50M | -6.40M | 19.10M | 18.80M | -48.90M | 5.40M | 20.50M | 21.60M | 7.70M | 6.40M | 11.30M | 30.30M | 23.40M | 28.20M | 36.60M | 25.70M | 28.50M | 57.70M | 38.00M | 23.00M | 8.30M | 17.20M | 1.40M | 36.30M | 41.60M | 36.60M | 54.50M | 81.40M | 93.50M | 127.10M | 143.20M | 121.90M | 102.70M | -5.50M | 33.20M | -138.60M | 56.60M | 20.40M | 63.00M | 73.00M | 42.00M | 57.50M | 79.60M | 80.00M |
|
EPS (Basic)
|
0.49 | 0.86 | | 1.01 | 1.09 | 1.16 | 0.74 | 1.01 | 0.89 | 1.21 | 0.80 | 1.17 | 1.50 | 1.30 | -0.29 | 1.10M | 1.14M | 1.17M | -1.76 | 0.97 | 1.24 | 1.06 | -3.46 | 0.81 | 1.40 | 1.42 | -1.09 | 0.93 | 1.27 | 1.33 | 0.17 | 1.32 | 1.51 | 1.18 | 0.52 | 1.32 | 1.51 | 1.18 | 0.65 | 1.35 | 0.89 | 0.55 | 0.20 | 1.13 | 0.69 | 1.60 | 1.02 | 1.70 | 2.07 | 1.96 | 1.98 | 1.86 | 2.13 | 1.81 | 1.54 | -0.09 | 0.48 | -2.10 | 0.84 | 0.30 | 0.94 | 1.09 | 0.63 | 0.86 | 1.19 | 1.20 |
|
EPS (Weighted Average and Diluted)
|
0.47 | 0.82 | | 0.98 | 1.07 | 1.14 | 0.74 | 0.99 | 0.88 | 1.20 | 0.79 | 1.16 | 1.49 | 1.29 | -0.29 | 1.09M | 1.13M | 1.16M | -1.74 | 0.96 | 1.24 | 1.05 | -3.43 | 0.81 | 1.39 | 1.41 | -1.08 | 0.93 | 1.26 | 1.32 | 0.17 | 1.31 | 1.50 | 1.17 | 0.52 | 1.31 | 1.50 | 1.17 | 0.65 | 1.34 | 0.88 | 0.55 | 0.20 | 1.12 | 0.69 | 1.60 | 1.02 | 1.68 | 2.06 | 1.95 | 1.96 | 1.85 | 2.12 | 1.80 | 1.53 | -0.09 | 0.48 | -2.10 | 0.84 | 0.30 | 0.94 | 1.09 | 0.63 | 0.86 | 1.19 | 1.20 |
|
Shares Outstanding (Weighted Average)
|
33.26M | 36.06M | 34.50M | 37.45M | 38.31M | 38.58M | 39.70M | 38.63M | 38.70M | 39.10M | 39.70M | 41.60M | 41.70M | 41.70M | 41.80M | 45.00M | 45.00M | 45.10M | 45.00M | 45.10M | 45.20M | 44.90M | 45.00M | 44.70M | 44.80M | 44.80M | 44.70M | 44.70M | 44.70M | 44.80M | 44.70M | 44.20M | 43.80M | 43.40M | 44.60M | 44.20M | 43.80M | 43.40M | 43.60M | 42.80M | 42.60M | 41.50M | 42.00M | 40.60M | 40.50M | 40.60M | 40.60M | 40.60M | 40.70M | 40.70M | 47.30M | 67.40M | 67.10M | 66.80M | 66.70M | 66.20M | 66.30M | 66.30M | 66.30M | 66.40M | 66.50M | 66.40M | 66.40M | 66.30M | 66.30M | 66.40M |
|
Shares Outstanding (Diluted Average)
|
35.11M | 38.18M | 36.13M | 38.62M | 38.95M | 39.02M | 40.10M | 39.13M | 39.20M | 39.60M | 40.10M | 42.00M | 42.00M | 42.00M | 42.10M | 45.30M | 45.30M | 45.40M | 45.40M | 45.40M | 45.50M | 45.20M | 45.30M | 45.10M | 45.20M | 45.10M | 45.10M | 45.00M | 45.00M | 45.00M | 45.00M | 44.50M | 44.10M | 43.80M | 44.90M | 44.50M | 44.10M | 43.80M | 43.90M | 43.10M | 43.00M | 41.70M | 42.20M | 40.80M | 40.70M | 40.80M | 40.80M | 41.00M | 41.00M | 41.00M | 47.70M | 67.90M | 67.50M | 67.20M | 67.10M | 66.60M | 66.60M | 66.30M | 66.30M | 66.80M | 66.80M | 66.80M | 66.70M | 66.50M | 66.50M | 66.60M |
|
EBITDA
|
29.47M | 48.32M | | 62.77M | 66.80M | 69.88M | 56.25M | 64.10M | 54.80M | 78.14M | 58.60M | 79.10M | 103.30M | 83.30M | 47.10M | 75.90M | 81.10M | 78.80M | -27.80M | 69.70M | 87.70M | 74.70M | -110.60M | 63.60M | 103.20M | 100.10M | -14.10M | 69.30M | 91.40M | 89.80M | 70.10M | 88.20M | 99.60M | 69.40M | 89.80M | 88.20M | 99.60M | 69.40M | 89.80M | 59.40M | 19.60M | 16.90M | 61.70M | 70.00M | 45.90M | 90.00M | 74.20M | 101.50M | 115.20M | 120.90M | 18.90M | 169.90M | 194.90M | 173.90M | 155.00M | 68.90M | 151.60M | -20.40M | 177.00M | 133.90M | 193.90M | 174.10M | 128.10M | 159.70M | 182.30M | 174.40M |
|
Interest Expenses
|
5.50M | | | | 4.48M | 4.82M | 5.24M | 5.10M | 4.80M | 10.48M | 10.70M | 11.80M | 11.20M | 10.60M | 10.90M | 10.60M | 10.70M | 10.60M | 10.50M | 10.40M | 10.30M | 9.80M | | 13.60M | 16.40M | 15.10M | 29.70M | 15.00M | 14.80M | 14.40M | 14.50M | 14.40M | 14.70M | 13.50M | 13.50M | 13.00M | 14.20M | 13.70M | 14.30M | 13.60M | 13.40M | 13.50M | 12.50M | 11.60M | 10.60M | 9.00M | | 12.60M | 11.50M | 22.00M | 29.20M | 9.00M | 13.40M | 21.40M | 43.40M | 95.40M | 116.40M | 111.50M | 107.70M | 105.40M | 101.70M | 98.00M | 94.60M | 90.20M | 85.30M | 87.00M |
|
Tax Rate
|
28.02% | | | | 31.92% | 30.18% | 25.21% | 31.20% | 28.57% | 30.27% | 30.37% | 26.29% | 30.49% | 24.49% | 15.57% | 23.18% | 25.03% | 21.58% | 10.14% | 26.23% | 26.55% | 27.06% | | 25.98% | 26.00% | 25.23% | 66.34% | 22.92% | 24.94% | 20.13% | 16.93% | 22.48% | 21.65% | 21.67% | 19.45% | 20.93% | 21.38% | 6.39% | 24.97% | 19.63% | 19.57% | 16.31% | 26.71% | 22.94% | 22.49% | 20.50% | | 23.25% | 19.32% | 20.51% | 27.35% | 22.17% | 22.09% | 21.41% | 7.97% | 180.88% | 22.97% | -10.09% | 23.92% | 34.82% | 34.98% | 10.32% | -9.38% | 21.23% | 21.34% | 12.95% |