|
Revenue
|
689.54M | 1,016.54M | 705.28M | 664.04M | 693.85M | 1,002.06M | 711.60M | 703.09M | 822.22M | 1,148.01M | 835.91M | 768.36M | 821.61M | 1,139.55M | 858.80M | 795.74M | 880.03M | 1,167.92M | 864.83M | 855.85M | 917.34M | 1,228.44M | 910.16M | 816.60M | 914.23M | 1,203.53M | 829.62M | 792.74M | 874.64M | 1,139.64M | 805.89M | 805.41M | 1,021.81M | 1,266.93M | 995.70M | 1,012.28M | 1,059.10M | 1,307.00M | 1,070.49M | 1,027.13M | 1,093.16M | 1,321.34M | 1,048.29M | 1,030.38M | 1,176.47M | 1,488.50M | 1,226.59M | 1,238.11M | 1,348.66M | 1,651.07M | 1,439.26M | 1,441.89M | 1,543.78M | 1,970.44M | 1,455.39M | 1,418.28M | 1,426.73M | 1,803.10M | 1,340.10M | 1,317.04M | 1,381.37M | 1,745.12M | 1,411.17M | 1,466.66M | 1,539.16M | 2,008.74M |
|
Cost of Revenue
|
582.75M | 849.48M | 613.11M | 560.73M | 585.25M | 839.65M | 613.48M | 601.12M | 705.33M | 965.05M | 719.13M | 654.31M | 706.28M | 960.78M | 749.39M | 684.47M | 751.87M | 980.10M | 744.84M | 727.84M | 773.63M | 1,022.83M | 787.66M | 694.36M | 780.57M | 1,018.42M | 716.49M | 678.86M | 746.93M | 957.70M | 717.57M | 687.43M | 863.12M | 1,061.29M | 843.47M | 852.25M | 885.85M | 1,102.89M | 918.12M | 861.13M | 909.65M | 1,113.73M | 891.67M | 845.29M | 952.38M | 1,230.15M | 1,026.73M | 1,016.64M | 1,113.78M | 1,402.84M | 1,225.43M | 1,208.43M | 1,269.86M | 1,662.68M | 1,222.72M | 1,180.32M | 1,176.60M | 1,517.18M | 1,121.55M | 1,093.56M | 1,125.36M | 1,451.83M | 1,172.17M | 1,196.26M | 1,240.07M | 1,681.49M |
|
Gross Profit
|
106.79M | 167.06M | 92.18M | 103.30M | 108.60M | 162.41M | 98.12M | 101.96M | 116.89M | 182.95M | 116.78M | 114.05M | 115.33M | 178.77M | 109.41M | 111.27M | 128.16M | 187.82M | 119.98M | 128.01M | 143.71M | 205.61M | 122.50M | 122.24M | 133.66M | 185.11M | 113.13M | 113.88M | 127.71M | 181.94M | 110.01M | 117.98M | 158.69M | 205.64M | 152.23M | 160.03M | 173.25M | 204.11M | 152.37M | 166.00M | 183.51M | 207.62M | 156.62M | 185.10M | 224.09M | 258.35M | 199.85M | 221.47M | 234.88M | 248.23M | 213.83M | 233.45M | 273.93M | 307.76M | 232.66M | 237.97M | 250.13M | 285.92M | 218.55M | 223.48M | 256.00M | 293.29M | 239.00M | 270.40M | 299.09M | 327.25M |
|
Selling, General & Administrative
|
40.09M | 38.61M | 41.09M | 44.54M | 40.83M | 40.48M | 41.04M | 46.59M | 20.06M | 46.22M | 43.88M | 44.68M | 46.53M | 44.29M | 47.89M | 51.80M | 52.32M | 50.63M | 56.32M | 58.41M | 56.77M | 55.45M | 53.87M | 54.45M | 54.41M | 54.11M | 56.94M | 55.36M | 55.02M | 51.71M | 57.83M | 68.66M | 88.65M | 75.15M | 72.71M | 76.75M | 78.25M | 73.69M | 79.69M | 77.66M | 80.09M | 76.06M | 81.89M | 89.86M | 100.62M | 91.53M | 95.67M | 97.38M | 94.39M | 90.30M | 96.03M | 100.01M | 123.83M | 96.68M | 96.49M | 101.33M | 102.17M | 84.32M | 96.56M | 100.48M | 107.70M | 106.41M | 123.81M | 129.09M | 121.84M | 122.21M |
|
Restructuring Costs
|
-0.08M | 0.11M | | 2.00M | 0.70M | 1.00M | 18.50M | 1.70M | 2.40M | 0.60M | 2.90M | 3.60M | 0.20M | 2.00M | 2.90M | 1.40M | 0.90M | 1.30M | 8.40M | 1.60M | 0.90M | 2.50M | 9.50M | 0.70M | 1.00M | 9.10M | 3.60M | 1.10M | 5.00M | 7.80M | 5.10M | 0.90M | 3.00M | 0.60M | 1.30M | 0.70M | 0.50M | 0.30M | 4.80M | 6.08M | 39.32M | 3.19M | 7.80M | 2.80M | 1.94M | 2.50M | 8.78M | 10.36M | 0.35M | 2.31M | 1.98M | 1.38M | 3.43M | 2.73M | 66.55M | 4.12M | 2.67M | 6.42M | -4.80M | 11.69M | 6.86M | 19.48M | 21.47M | 10.96M | 9.86M | 7.19M |
|
Operating Expenses
|
40.01M | 38.73M | 41.09M | 46.54M | 41.53M | 41.48M | 59.54M | 48.29M | 22.46M | 46.82M | 46.78M | 48.28M | 46.73M | 46.29M | 50.79M | 53.20M | 53.22M | 51.93M | 64.72M | 60.01M | 57.66M | 57.95M | 63.37M | 55.15M | 55.41M | 63.21M | 60.54M | 56.46M | 60.02M | 59.51M | 62.93M | 69.56M | 91.65M | 75.75M | 74.01M | 77.45M | 78.75M | 73.99M | 84.48M | 83.75M | 119.40M | 79.26M | 89.69M | 92.66M | 102.57M | 94.03M | 104.45M | 107.74M | 94.75M | 92.61M | 98.02M | 101.39M | 127.26M | 99.41M | 163.04M | 105.45M | 104.84M | 90.74M | 91.76M | 112.17M | 114.56M | 125.89M | 145.28M | 140.05M | 131.70M | 129.40M |
|
Operating Income
|
66.78M | 128.34M | 51.09M | 56.71M | 67.06M | 120.95M | 38.60M | 53.64M | 94.46M | 136.05M | 69.97M | 65.76M | 68.64M | 132.43M | 58.68M | -4.20M | -1.10M | 0.10M | 55.29M | -0.50M | -2.90M | 0.80M | 59.13M | 67.06M | 78.29M | 121.92M | 52.53M | 57.45M | 67.65M | 122.41M | 52.23M | 56.76M | 75.23M | 138.57M | 86.43M | 92.18M | 104.12M | 138.46M | 77.35M | 86.74M | 68.60M | 132.69M | 71.45M | 102.14M | 131.23M | 174.03M | 104.98M | 126.55M | 152.95M | 167.92M | 128.69M | 143.39M | 158.02M | 219.41M | 81.14M | 131.23M | 143.99M | 194.09M | 126.12M | 111.72M | 141.85M | 167.29M | 94.24M | 130.54M | 167.53M | 198.66M |
|
EBIT
|
66.78M | 128.34M | 51.09M | 56.71M | 67.06M | 120.95M | 38.60M | 53.64M | 94.46M | 136.05M | 69.97M | 65.76M | 68.64M | 132.43M | 58.68M | -4.20M | -1.10M | 0.10M | 55.29M | -0.50M | -2.90M | 0.80M | 59.13M | 67.06M | 78.29M | 121.92M | 52.53M | 57.45M | 67.65M | 122.41M | 52.23M | 56.76M | 75.23M | 138.57M | 86.43M | 92.18M | 104.12M | 138.46M | 77.35M | 86.74M | 68.60M | 132.69M | 71.45M | 102.14M | 131.23M | 174.03M | 104.98M | 126.55M | 152.95M | 167.92M | 128.69M | 143.39M | 158.02M | 219.41M | 81.14M | 131.23M | 143.99M | 194.09M | 126.12M | 111.72M | 141.85M | 167.29M | 94.24M | 130.54M | 167.53M | 198.66M |
|
Other Non Operating Income
|
-0.66M | | -0.59M | | | -4.50M | -3.00M | | | -1.00M | | -38.70M | -38.70M | | | -2.07M | | | | -1.50M | | | | | | | | | | | | -2.70M | -4.40M | | | | -2.50M | | | | | -1.68M | | -1.48M | | | | -0.88M | | | -0.49M | -1.48M | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | -12.54M | | | | -13.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
53.91M | 114.61M | 37.14M | 44.17M | 55.09M | 100.48M | 23.89M | 39.70M | 78.02M | 118.78M | 53.66M | 50.17M | 13.91M | 116.43M | 43.28M | 40.71M | 59.46M | 118.88M | 35.67M | 47.85M | 67.12M | 128.36M | 41.22M | 50.62M | 61.53M | 104.76M | 35.97M | 40.99M | 50.77M | 105.09M | 35.07M | 33.67M | 41.65M | 107.98M | 56.38M | 61.70M | 71.70M | 110.26M | 49.64M | 59.64M | 40.20M | 104.25M | 48.05M | 77.17M | 105.40M | 146.31M | 78.20M | 99.24M | 126.55M | 140.88M | 99.64M | 112.56M | 129.36M | 185.67M | 46.55M | 94.46M | 97.20M | 146.83M | 83.63M | 73.07M | 100.51M | 125.42M | 48.67M | 87.62M | 118.83M | 148.67M |
|
Tax Provisions
|
19.15M | 40.83M | 13.21M | 17.39M | 18.83M | 35.25M | 5.57M | 13.59M | 26.81M | 40.03M | 16.57M | 17.42M | 3.33M | 37.77M | 13.92M | 15.27M | -0.07M | 41.70M | 12.40M | 16.37M | 23.12M | 45.08M | 17.59M | 17.31M | 19.29M | 34.45M | 9.43M | 14.42M | 17.45M | 35.32M | 11.38M | 10.44M | 13.72M | 35.60M | -89.74M | 15.98M | 16.36M | 25.52M | 11.45M | 12.90M | 9.24M | 22.98M | 13.21M | 19.57M | 27.23M | 33.46M | 18.10M | 25.96M | 32.07M | 34.59M | 14.61M | 27.69M | 36.68M | 46.96M | 21.96M | 22.43M | 18.31M | 36.21M | 19.20M | 17.91M | 24.41M | 25.36M | 4.29M | 20.82M | 30.44M | 36.15M |
|
Profit After Tax
|
34.76M | 73.79M | 23.92M | 26.78M | 36.25M | 65.23M | 16.38M | 26.11M | 51.21M | 78.76M | 37.10M | 32.75M | 10.58M | 78.66M | 29.36M | 25.43M | 59.53M | 77.17M | 23.28M | 31.48M | 44.00M | 83.28M | 23.64M | 33.30M | 42.24M | 70.32M | 26.55M | 26.57M | 33.31M | 69.77M | 23.69M | 23.23M | 27.93M | 72.38M | 146.12M | 45.72M | 55.34M | 84.74M | 38.19M | 46.74M | 30.95M | 81.27M | 34.84M | 57.60M | 78.17M | 112.85M | 60.10M | 73.28M | 94.48M | 106.29M | 85.03M | 84.88M | 92.67M | 138.70M | 24.59M | 72.03M | 78.89M | 110.62M | 64.43M | 55.16M | 76.10M | 100.05M | 45.06M | 67.96M | 88.94M | 113.29M |
|
Income from Continuing Operations
|
34.76M | 73.79M | 23.92M | 26.78M | 36.25M | 65.23M | 18.32M | 26.11M | 51.21M | 78.76M | 37.10M | 32.75M | 10.58M | 78.66M | 29.36M | 25.43M | 59.53M | 77.17M | 23.28M | 31.48M | 44.00M | 83.28M | 23.64M | 33.30M | 42.24M | 70.32M | 26.55M | 26.57M | 33.31M | 69.77M | 23.70M | 23.23M | 27.93M | 72.38M | 146.12M | 45.72M | 55.34M | 84.74M | 38.19M | 46.74M | 30.95M | 81.27M | 34.84M | 57.60M | 78.17M | 112.85M | 60.10M | 73.28M | 94.48M | 106.29M | 85.03M | 84.88M | 92.67M | 138.70M | 24.59M | 72.03M | 78.89M | 110.62M | 64.43M | 55.16M | 76.10M | 100.05M | 44.38M | 66.80M | 88.39M | 112.52M |
|
Consolidated Net Income
|
34.76M | 73.79M | 23.92M | 26.78M | 36.25M | 65.23M | 18.32M | 26.11M | 51.21M | 78.76M | 37.10M | 32.75M | 10.58M | 78.66M | 29.36M | 25.43M | 59.53M | 77.17M | 23.28M | 31.48M | 44.00M | 83.28M | 23.64M | 33.30M | 42.24M | 70.32M | 26.55M | 26.57M | 33.31M | 69.77M | 23.70M | 23.23M | 27.93M | 72.38M | 146.12M | 45.72M | 55.34M | 84.74M | 38.19M | 46.74M | 30.95M | 81.27M | 34.84M | 57.60M | 78.17M | 112.85M | 60.10M | 73.28M | 94.48M | 106.29M | 85.03M | 84.88M | 92.67M | 138.70M | 24.59M | 72.03M | 78.89M | 110.62M | 64.43M | 55.16M | 76.10M | 100.05M | 44.38M | 66.80M | 88.39M | 112.52M |
|
Income towards Parent Company
|
34.76M | 73.79M | 23.92M | 26.78M | 36.25M | 65.23M | 18.32M | 26.11M | 51.21M | 78.76M | 37.10M | 32.75M | 10.58M | 78.66M | 29.36M | 25.43M | 59.53M | 77.17M | 23.28M | 31.48M | 44.00M | 83.28M | 23.64M | 33.30M | 42.24M | 70.32M | 26.55M | 26.57M | 33.31M | 69.77M | 23.70M | 23.23M | 27.93M | 72.38M | 146.12M | 45.72M | 55.34M | 84.74M | 38.19M | 46.74M | 30.95M | 81.27M | 34.84M | 57.60M | 78.17M | 112.85M | 60.10M | 73.28M | 94.48M | 106.29M | 85.03M | 84.88M | 92.67M | 138.70M | 24.59M | 72.03M | 78.89M | 110.62M | 64.43M | 55.16M | 76.10M | 100.05M | 44.38M | 66.80M | 88.39M | 112.52M |
|
Net Income towards Common Stockholders
|
34.76M | 73.79M | 23.92M | 26.78M | 36.25M | 65.23M | 18.32M | 26.11M | 51.21M | 78.76M | 37.10M | 32.75M | 10.58M | 78.66M | 29.36M | 25.43M | 59.53M | 77.17M | 23.28M | 31.48M | 44.00M | 83.28M | 23.64M | 33.30M | 42.24M | 70.32M | 26.55M | 26.57M | 33.31M | 69.77M | 23.70M | 23.23M | 27.93M | 72.38M | 146.12M | 45.72M | 55.34M | 84.74M | 38.19M | 46.74M | 30.95M | 81.27M | 34.84M | 57.60M | 78.17M | 112.85M | 60.10M | 73.28M | 94.48M | 106.29M | 85.03M | 84.88M | 92.67M | 138.70M | 24.59M | 72.03M | 78.89M | 110.62M | 64.43M | 55.16M | 76.10M | 100.05M | 44.38M | 66.80M | 88.39M | 112.52M |
|
EPS (Basic)
|
0.45 | 0.97 | 0.31 | 0.35 | 0.47 | 0.85 | 0.22 | 0.37 | 0.73 | 1.13 | 0.53 | 0.47 | 0.15 | 1.13 | 0.42 | 0.38 | 0.93 | 1.22 | 0.37 | 0.50 | 0.69 | 1.31 | 0.37 | 0.53 | 0.70 | 1.16 | 0.44 | 0.22 | 0.28 | 0.58 | 0.20 | 0.21 | 0.25 | 0.66 | 1.32 | 0.41 | 0.50 | 0.77 | 0.35 | 0.42 | 0.28 | 0.73 | 0.31 | 0.52 | 0.70 | 1.02 | 0.55 | 0.66 | 0.86 | 0.96 | 0.77 | 0.77 | 0.84 | 1.26 | 0.23 | 0.65 | 0.72 | 1.02 | 0.61 | 0.52 | 0.71 | 0.94 | 0.42 | 0.64 | 0.83 | 1.06 |
|
EPS (Weighted Average and Diluted)
|
0.45 | 0.96 | 0.31 | 0.35 | 0.47 | 0.84 | 0.22 | 0.37 | 0.73 | 1.12 | 0.53 | 0.47 | 0.15 | 1.13 | 0.42 | 0.38 | 0.93 | 1.21 | 0.36 | 0.49 | 0.69 | 1.31 | 0.37 | 0.53 | 0.70 | 1.16 | 0.44 | 0.22 | 0.27 | 0.57 | 0.20 | 0.21 | 0.25 | 0.65 | 1.31 | 0.41 | 0.50 | 0.76 | 0.34 | 0.42 | 0.28 | 0.73 | 0.31 | 0.52 | 0.70 | 1.01 | 0.54 | 0.66 | 0.85 | 0.96 | 0.76 | 0.76 | 0.83 | 1.25 | 0.22 | 0.65 | 0.71 | 1.02 | 0.60 | 0.52 | 0.71 | 0.93 | 0.42 | 0.63 | 0.83 | 1.06 |
|
Shares Outstanding (Weighted Average)
|
76.29M | 76.40M | | 76.63M | 76.70M | 76.77M | | 69.98M | 70.14M | 70.04M | | 69.94M | 69.83M | 69.68M | | 66.44M | 65.07M | 64.52M | | 63.50M | 63.52M | 63.48M | | 62.80M | 61.63M | 61.22M | | 60.45M | 121.01M | 120.93M | | 110.23M | 110.36M | 110.39M | | 110.49M | 110.64M | 110.66M | | 110.71M | 111.19M | 111.06M | | 110.86M | 110.90M | 110.92M | | 110.21M | 110.44M | 110.47M | | 110.60M | 110.84M | 110.57M | | 110.22M | 110.21M | 109.58M | | 106.65M | 106.83M | 106.85M | | 106.92M | 107.05M | 106.86M |
|
Shares Outstanding (Diluted Average)
|
76.89M | 77.01M | | 77.25M | 77.29M | 77.38M | | 70.50M | 70.51M | 70.44M | | 70.27M | 70.14M | 69.98M | | 66.81M | 65.44M | 64.91M | | 63.92M | 63.90M | 63.83M | | 63.08M | 61.90M | 61.49M | | 60.83M | 121.72M | 121.67M | | 111.22M | 111.33M | 111.43M | | 111.56M | 111.57M | 111.69M | | 111.59M | 111.55M | 111.54M | | 111.43M | 111.38M | 111.61M | | 111.03M | 111.10M | 111.20M | | 111.39M | 111.34M | 111.12M | | 110.85M | 110.69M | 110.01M | | 107.05M | 107.03M | 107.14M | | 107.33M | 107.29M | 107.13M |
|
EBITDA
|
66.78M | 128.34M | 51.09M | 56.71M | 67.06M | 120.95M | 38.60M | 53.64M | 94.46M | 136.05M | 69.97M | 65.76M | 68.64M | 132.43M | 58.68M | -4.20M | -1.10M | 0.10M | 55.29M | -0.50M | -2.90M | 0.80M | 59.13M | 67.06M | 78.29M | 121.92M | 52.53M | 57.45M | 67.65M | 122.41M | 52.23M | 56.76M | 75.23M | 138.57M | 86.43M | 92.18M | 104.12M | 138.46M | 77.35M | 86.74M | 68.60M | 132.69M | 71.45M | 102.14M | 131.23M | 174.03M | 104.98M | 126.55M | 152.95M | 167.92M | 128.69M | 143.39M | 158.02M | 219.41M | 81.14M | 131.23M | 143.99M | 194.09M | 126.12M | 111.72M | 141.85M | 167.29M | 94.24M | 130.54M | 167.53M | 198.66M |
|
Interest Expenses
|
12.87M | 13.72M | 13.95M | | 11.97M | 20.48M | 16.66M | 13.94M | 16.45M | 17.27M | 16.30M | 15.59M | 54.73M | 16.00M | 15.40M | 17.42M | 15.45M | 16.98M | 19.62M | 20.16M | 18.96M | 19.28M | 17.91M | 16.44M | 16.76M | 17.16M | 16.56M | 16.45M | 16.88M | 17.32M | 17.16M | 23.09M | 33.58M | 30.58M | 30.05M | 30.48M | 32.41M | 28.20M | 27.70M | 27.10M | 28.40M | 28.44M | 23.40M | 24.97M | 25.84M | 27.73M | 26.78M | 27.31M | 26.41M | 27.04M | 29.05M | 30.83M | 28.66M | 33.74M | 34.59M | 36.77M | 46.79M | 47.26M | 42.49M | 38.65M | 41.34M | 41.87M | 45.56M | 42.93M | 48.70M | 49.99M |
|
Tax Rate
|
35.53% | 35.62% | 35.58% | 39.37% | 34.19% | 35.08% | 23.30% | 34.23% | 34.36% | 33.70% | 30.87% | 34.73% | 23.92% | 32.44% | 32.16% | 37.52% | -0.12% | 35.08% | 34.75% | 34.22% | 34.44% | 35.12% | 42.66% | 34.21% | 31.34% | 32.88% | 26.20% | 35.18% | 34.38% | 33.61% | 32.44% | 30.99% | 32.95% | 32.97% | -159.17% | 25.90% | 22.82% | 23.14% | 23.07% | 21.63% | 22.99% | 22.04% | 27.48% | 25.36% | 25.83% | 22.87% | 23.15% | 26.16% | 25.34% | 24.55% | 14.66% | 24.60% | 28.36% | 25.29% | 47.17% | 23.75% | 18.84% | 24.66% | 22.96% | 24.51% | 24.29% | 20.22% | 8.82% | 23.76% | 25.62% | 24.32% |