|
Revenue
|
627.68M | 685.40M | 731.25M | 547.75M | 539.97M | 641.52M | 654.74M | 560.47M | 593.15M | 740.43M | 754.33M | 670.88M | 668.15M | 786.65M | 833.54M | 713.01M | 725.23M | 848.14M | 836.32M | 757.25M | 791.23M | 914.08M | 885.91M | 821.42M | 888.70M | | 1,267.41M | 1,146.12M | 1,125.59M | | 1,603.30M | 1,293.64M | 1,169.49M | | 1,580.96M | 1,182.17M | 359.13M | 3,190.29M | 1,296.50M | 1,120.37M | 316.91M |
|
Cost of Revenue
|
| | 193.38M | 263.93M | 300.61M | | 191.96M | 272.00M | 342.63M | | 258.95M | 352.67M | 395.86M | | 300.46M | 402.20M | 451.57M | | 319.31M | 430.22M | 502.95M | | 335.61M | 478.64M | 567.27M | | 503.23M | 646.19M | 680.13M | | 603.68M | 715.72M | 685.69M | | 515.64M | 604.54M | 130.86M | 2,020.14M | 528.57M | 657.67M | 134.78M |
|
Gross Profit
|
| | 537.87M | 283.82M | 239.36M | | 462.78M | 288.47M | 250.52M | | 495.38M | 318.21M | 272.28M | | 533.07M | 310.81M | 273.66M | | 517.01M | 327.02M | 288.27M | | 550.29M | 342.78M | 321.43M | | 764.18M | 499.93M | 445.45M | | 999.62M | 577.93M | 483.81M | | 1,065.31M | 577.62M | 228.27M | 1,170.14M | 767.93M | 462.70M | 182.13M |
|
Other Operating Expenses
|
| | 597.15M | 519.63M | 524.43M | | 530.39M | 512.20M | 558.16M | | 624.77M | 617.54M | 628.47M | | 693.06M | 658.14M | 686.97M | | 687.95M | 689.67M | 736.96M | | 712.45M | 762.15M | 865.40M | | 1,098.91M | 1,100.46M | 1,075.65M | | 1,468.11M | 1,208.87M | 1,109.26M | | 1,422.83M | 1,098.95M | 339.01M | 2,962.45M | 1,096.08M | 1,024.91M | 279.90M |
|
Operating Expenses
|
| | 597.15M | 519.63M | 524.43M | | 530.39M | 512.20M | 558.16M | | 624.77M | 617.54M | 628.47M | | 693.06M | 658.14M | 686.97M | | 687.95M | 689.67M | 736.96M | | 712.45M | 762.15M | 865.40M | | 1,098.91M | 1,100.46M | 1,075.65M | | 1,468.11M | 1,208.87M | 1,109.26M | | 1,422.83M | 1,098.95M | 339.01M | 2,962.45M | 1,096.08M | 1,024.91M | 279.90M |
|
Operating Income
|
112.37M | 117.59M | 139.04M | 33.06M | 20.48M | 122.90M | 124.35M | 48.27M | 34.99M | 135.52M | 129.56M | 53.34M | 39.68M | 134.85M | 140.48M | 54.87M | 38.26M | 138.20M | 148.37M | 67.57M | 54.26M | 152.79M | 173.45M | 59.27M | 23.30M | | 168.49M | 45.66M | 49.94M | | 135.20M | 84.77M | 60.23M | | 158.12M | 83.22M | 20.12M | 227.84M | 200.42M | 95.46M | 37.01M |
|
Interest & Investment Income
|
| | 0.37M | 0.39M | 0.52M | | 0.56M | 0.61M | 0.67M | | 1.42M | 1.38M | | | | | | | | | | | | | | | | | | | | | | | | | -53.81M | | | | -49.00M |
|
EBIT
|
112.37M | 117.59M | 139.04M | 33.06M | 20.48M | 122.90M | 124.35M | 48.27M | 34.99M | 135.52M | 129.56M | 53.34M | 39.68M | 134.85M | 140.48M | 54.87M | 38.26M | 138.20M | 148.37M | 67.57M | 54.26M | 152.79M | 173.45M | 59.27M | 23.30M | | 168.49M | 45.66M | 49.94M | | 135.20M | 84.77M | 60.23M | | 158.12M | 83.22M | 20.12M | 227.84M | 200.42M | 95.46M | 37.01M |
|
EBT
|
112.37M | 117.59M | 118.10M | 12.37M | -0.05M | 122.90M | 104.64M | 26.80M | 13.51M | 135.52M | 102.59M | 26.98M | 16.02M | 134.85M | 120.92M | 29.18M | 9.67M | 138.20M | 99.22M | 49.05M | 27.75M | 152.79M | 149.94M | 32.02M | -11.11M | | 121.38M | -10.38M | -12.84M | | 76.33M | 35.03M | 2.70M | | 104.64M | 24.39M | -17.09M | 88.89M | 136.86M | 42.27M | 3.37M |
|
Tax Provisions
|
| | 42.74M | 3.27M | -2.96M | | 35.64M | 8.68M | 3.09M | | 24.30M | 5.43M | 3.69M | | 25.54M | 6.35M | 3.14M | | 26.22M | 9.17M | 6.69M | | 31.09M | 5.54M | -1.82M | | 24.12M | -4.30M | -1.52M | | 28.68M | 4.77M | -1.27M | | 17.08M | 4.18M | -7.86M | 18.20M | 27.67M | 52.59M | -0.80M |
|
Profit After Tax
|
58.90M | 66.70M | 75.45M | 9.10M | 2.91M | 65.69M | 69.31M | 18.12M | 10.42M | 96.47M | 79.09M | 21.55M | 12.33M | 69.48M | 95.38M | 22.83M | 6.53M | 91.91M | 73.00M | 39.88M | 21.06M | 105.04M | 118.84M | 26.47M | -11.58M | | 97.25M | -6.58M | -12.31M | | 47.65M | 30.26M | 3.97M | | 87.74M | 20.21M | -9.23M | 70.69M | 113.87M | -12.88M | 270.48M |
|
Income from Non-Controlling Interests
|
| | -0.09M | 0.16M | 0.43M | | -0.30M | 0.26M | 0.22M | | -0.80M | | | | 0.57M | 0.78M | 1.17M | | 0.46M | 1.92M | 2.79M | | 1.55M | 1.35M | 2.28M | | 1.07M | 0.49M | 0.99M | | 1.74M | 1.38M | 0.74M | | -0.17M | 1.88M | 2.37M | 1.95M | -4.68M | 2.55M | -2.52M |
|
Income from Continuing Operations
|
112.37M | 117.59M | 75.36M | 9.10M | 2.91M | 122.90M | 69.00M | 18.12M | 10.42M | 135.52M | 78.29M | 21.55M | 12.33M | 134.85M | 95.38M | 22.83M | 6.53M | 138.20M | 73.00M | 39.88M | 21.06M | 152.79M | 118.84M | 26.47M | -9.29M | | 97.25M | -6.08M | -11.32M | | 47.65M | 30.26M | 3.97M | | 87.56M | 20.21M | -9.23M | 70.69M | 109.19M | -10.33M | 4.17M |
|
Consolidated Net Income
|
112.37M | 117.59M | -3.37M | 11.22M | 24.02M | 122.90M | 69.00M | 18.12M | | 135.52M | 78.29M | 21.55M | | 134.85M | 95.38M | 22.83M | 6.53M | 138.20M | 73.00M | 39.88M | 21.06M | 152.79M | 118.84M | 26.47M | -9.29M | | 97.25M | -6.08M | -11.32M | | 47.65M | 30.26M | 3.97M | | 87.56M | 20.21M | 11.89M | 70.69M | 109.19M | -10.33M | 263.78M |
|
Income towards Parent Company
|
112.37M | 117.59M | -3.37M | 11.22M | 24.02M | 122.90M | 69.00M | 18.12M | | 135.52M | 78.29M | 21.55M | | 134.85M | 95.38M | 22.83M | 6.53M | 138.20M | 73.00M | 39.88M | 21.06M | 152.79M | 118.84M | 26.47M | -9.29M | | 97.25M | -6.08M | -11.32M | | 47.65M | 30.26M | 3.97M | | 87.56M | 20.21M | 11.89M | 70.69M | 109.19M | -10.33M | 263.78M |
|
Net Income towards Common Stockholders
|
112.37M | 117.59M | -3.37M | 11.22M | 24.02M | 122.90M | 69.00M | 18.12M | | 135.52M | 78.29M | 21.55M | | 134.85M | 95.38M | 22.83M | 6.53M | 138.20M | 73.00M | 39.88M | 21.06M | 152.79M | 118.84M | 26.47M | -9.29M | | 97.25M | -6.08M | -11.32M | | 47.65M | 30.26M | 3.97M | | 87.56M | 20.21M | 11.89M | 70.69M | 109.19M | -10.33M | 263.78M |
|
EPS (Basic)
|
1.26 | 1.40 | 1.59 | 0.19 | 0.05 | 1.37 | 1.46 | 0.38 | 0.21 | 2.83 | 1.63 | 0.44 | 0.25 | 2.73 | 1.78 | 0.41 | 0.10 | 2.55 | 1.31 | 0.68 | 0.32 | 2.73 | 2.04 | 0.43 | -0.19 | | 1.58 | -0.10 | -0.18 | | 0.67 | 0.40 | 0.05 | | 1.22 | 0.26 | -0.13 | 0.98 | 1.58 | -0.18 | 3.75 |
|
EPS (Weighted Average and Diluted)
|
1.25 | 1.38 | 1.58 | 0.19 | 0.05 | 1.36 | 1.45 | 0.37 | 0.21 | 2.82 | 1.63 | 0.44 | 0.25 | 2.73 | 1.77 | 0.41 | 0.10 | 2.54 | 1.31 | 0.68 | 0.32 | 2.72 | 2.03 | 0.43 | -0.19 | | 1.58 | -0.10 | -0.18 | | 0.67 | 0.40 | 0.04 | | 1.22 | 0.25 | -0.13 | 0.98 | 1.58 | -0.18 | 3.74 |
|
Shares Outstanding (Weighted Average)
|
| | 47.44M | 47.47M | 47.48M | 47.47M | 47.53M | 47.57M | 47.63M | 47.97M | 48.42M | 48.83M | 49.49M | 49.42M | 53.37M | 53.94M | 54.67M | 54.24M | 55.31M | 55.46M | 56.27M | 56.00M | 57.60M | 58.61M | 59.69M | 59.15M | 60.74M | 67.05M | 67.16M | 65.56M | 68.27M | 71.54M | 71.63M | 70.79M | 71.73M | 71.84M | 71.88M | 71.84M | 72.01M | 72.09M | 72.21M |
|
Shares Outstanding (Diluted Average)
|
| | 47.76M | 47.81M | 47.83M | 47.81M | 47.86M | 47.88M | 47.99M | 47.99M | 48.46M | 48.88M | 49.55M | 49.48M | 53.42M | 54.00M | 54.75M | 54.31M | 55.36M | 55.53M | 56.36M | 56.08M | 57.68M | 58.71M | 59.82M | 59.26M | 60.85M | 67.05M | 67.16M | 65.56M | 68.42M | 71.72M | 71.85M | 70.99M | 71.88M | 72.02M | 72.09M | 72.03M | 72.14M | 72.19M | 72.41M |
|
EBITDA
|
112.37M | 117.59M | 139.04M | 33.06M | 20.48M | 122.90M | 124.35M | 48.27M | 34.99M | 135.52M | 129.56M | 53.34M | 39.68M | 134.85M | 140.48M | 54.87M | 38.26M | 138.20M | 148.37M | 67.57M | 54.26M | 152.79M | 173.45M | 59.27M | 23.30M | | 168.49M | 45.66M | 49.94M | | 135.20M | 84.77M | 60.23M | | 158.12M | 83.22M | 20.12M | 227.84M | 200.42M | 95.46M | 37.01M |
|
Interest Expenses
|
| | 17.72M | 18.22M | 18.16M | | 18.71M | 18.66M | 19.49M | | 22.63M | 23.65M | 24.55M | | 26.40M | 26.83M | 27.43M | | 28.38M | 26.45M | 28.31M | | 23.96M | 25.94M | 31.30M | | 48.36M | 53.21M | 64.37M | | 77.33M | 69.35M | 72.00M | | 71.61M | 73.77M | 77.73M | 73.94M | 72.28M | 71.61M | |
|
Tax Rate
|
| | 36.19% | 26.41% | 5,483.33% | | 34.06% | 32.38% | 22.89% | | 23.69% | 20.12% | 23.04% | | 21.12% | 21.77% | 32.50% | | 26.42% | 18.69% | 24.10% | | 20.74% | 17.31% | 16.35% | | 19.88% | 41.42% | 11.87% | | 37.57% | 13.61% | -47.09% | | 16.32% | 17.14% | 45.99% | 20.47% | 20.22% | 124.44% | -23.81% |