|
Revenue
|
| 4.65M | 7.81M | 10.06M | 56.03M | 195.52M | 267.84M | 323.87M | 487.49M | 248.13M | 342.56M | 477.92M | 635.00M | 377.26M | 495.52M | 648.14M | 880.24M | 424.14M | 625.22M | 582.03M | 773.75M | 393.39M | 570.63M | 717.74M | 1,128.52M | 583.68M | 771.30M | 775.07M | 1,132.70M | 494.63M | 698.71M | 748.39M | 1,141.27M | 597.05M | 770.11M | 832.46M | 1,060.83M | 720.97M | 1,018.06M | 1,033.19M | 1,210.01M | 736.24M | 1,017.69M | 1,071.80M | 1,522.80M | 779.66M | 837.33M | 838.52M | 1,259.70M | 939.40M | 1,154.92M | 1,144.67M | 1,253.87M | 740.93M | 902.41M | 854.73M |
|
Cost of Revenue
|
| 4.14M | 6.85M | 8.88M | 670.91M | 159.57M | 211.13M | 247.12M | 362.96M | 195.59M | 267.94M | 387.72M | 499.24M | 302.78M | 353.88M | 511.56M | 659.59M | 325.84M | 447.78M | 464.63M | -1091.66M | 319.62M | 455.48M | 534.49M | 44.86M | 451.61M | 606.11M | 609.88M | 58.39M | 423.62M | 580.87M | 578.73M | 61.26M | 42.64M | 45.19M | 44.71M | 50.56M | 40.46M | 45.49M | 44.88M | 2,841.41M | 32.24M | 731.35M | 771.15M | -1858.15M | 588.12M | 652.00M | 641.07M | -1696.80M | 50.22M | 56.80M | 53.74M | 55.75M | 42.94M | 50.17M | 48.49M |
|
Gross Profit
|
| 0.52M | 0.95M | 1.18M | -614.89M | 35.46M | 56.50M | 76.20M | 124.54M | 52.07M | 74.52M | 89.65M | 135.76M | 74.48M | 141.64M | 136.58M | 220.66M | 98.29M | 177.44M | 117.40M | 1,865.41M | 73.77M | 115.15M | 183.24M | 1,083.66M | 132.07M | 165.19M | 165.19M | 1,074.31M | 71.01M | 117.84M | 169.66M | 1,080.01M | 123.34M | 167.67M | 185.17M | 1,010.26M | 680.51M | 972.58M | 988.32M | -1631.40M | 704.00M | 286.34M | 300.65M | 3,380.96M | 191.54M | 185.33M | 197.44M | 2,956.50M | 889.18M | 1,098.12M | 1,090.93M | 1,198.12M | 697.99M | 852.24M | 806.24M |
|
Selling, General & Administrative
|
| 1.18M | 1.47M | 1.50M | 71.43M | 3.31M | 4.11M | 19.82M | 17.13M | 18.00M | 18.18M | 20.95M | 25.22M | 28.15M | 28.26M | 26.74M | 37.67M | 28.53M | 30.48M | 31.28M | 33.83M | 34.65M | 33.69M | 32.96M | 36.47M | 36.81M | 36.48M | 38.11M | 43.62M | 38.60M | 36.85M | 38.75M | 42.96M | 39.84M | 37.55M | 36.32M | 52.59M | 41.35M | 51.26M | 53.49M | 54.06M | 48.46M | 56.83M | 54.79M | 52.43M | 46.37M | 54.22M | 58.36M | 59.05M | 51.33M | 67.75M | 66.73M | 70.23M | 57.67M | 60.80M | 56.70M |
|
Restructuring Costs
|
| | | | | | | 0.38M | 7.49M | 1.72M | 0.52M | 16.71M | 0.74M | 0.22M | 0.50M | 2.01M | 0.60M | 0.14M | 0.21M | 0.13M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 4.63M | 7.65M | 9.94M | 873.79M | 24.40M | 43.50M | 25.19M | 60.23M | 13.42M | 291.84M | 21.93M | 21.51M | 326.09M | 379.57M | 541.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| 5.81M | 9.12M | 11.44M | 945.22M | 27.72M | 47.61M | 292.42M | 769.55M | 236.69M | 310.54M | 444.64M | 564.57M | 354.46M | 408.33M | 570.39M | 38.27M | 28.67M | 30.70M | 31.41M | 34.00M | 34.65M | 33.69M | 32.96M | 36.47M | 36.81M | 36.48M | 38.11M | 43.62M | 38.60M | 36.85M | 38.75M | 42.96M | 39.84M | 37.55M | 36.32M | 52.59M | 41.35M | 51.26M | 53.49M | 54.06M | 48.46M | 56.83M | 54.79M | 52.43M | 46.37M | 54.22M | 58.36M | 59.05M | 51.33M | 67.75M | 66.73M | 70.23M | 57.67M | 60.80M | 56.70M |
|
Operating Income
|
| -1.16M | -1.31M | -1.38M | 102.57M | 0.17M | 3.48M | 31.45M | -282.06M | 11.44M | 32.02M | 33.28M | 70.45M | 22.82M | 87.06M | 77.49M | 127.50M | 43.29M | 114.13M | 54.03M | 84.50M | 12.18M | 48.79M | 116.81M | 165.85M | 56.69M | 82.57M | 81.75M | 132.19M | -6.88M | 33.17M | 82.18M | 145.39M | 39.27M | 77.08M | 101.53M | 148.62M | 90.92M | 151.86M | 172.10M | 190.17M | 115.02M | 177.71M | 190.98M | 262.81M | 92.33M | 69.34M | 83.25M | 168.40M | 115.30M | 149.20M | 144.66M | 143.43M | 76.89M | 76.70M | 68.97M |
|
EBIT
|
| -1.16M | -1.31M | -1.38M | 102.57M | 0.17M | 3.48M | 31.45M | -282.06M | 11.44M | 32.02M | 33.28M | 70.45M | 22.82M | 87.06M | 77.49M | 127.50M | 43.29M | 114.13M | 54.03M | 84.50M | 12.18M | 48.79M | 116.81M | 165.85M | 56.69M | 82.57M | 81.75M | 132.19M | -6.88M | 33.17M | 82.18M | 145.39M | 39.27M | 77.08M | 101.53M | 148.62M | 90.92M | 151.86M | 172.10M | 190.17M | 115.02M | 177.71M | 190.98M | 262.81M | 92.33M | 69.34M | 83.25M | 168.40M | 115.30M | 149.20M | 144.66M | 143.43M | 76.89M | 76.70M | 68.97M |
|
Non Operating Investment Income
|
| | | | | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| 0.01M | -0.00M | -0.10M | -1.49M | 0.17M | 0.09M | 0.19M | 0.71M | 0.73M | -1.48M | 0.50M | -0.78M | 0.26M | -0.03M | 0.05M | 0.59M | 0.12M | 0.15M | 0.02M | 0.03M | 0.08M | 0.04M | 0.03M | 0.00M | 0.17M | -0.07M | -0.48M | -0.04M | 6.24M | 0.15M | 0.33M | 0.14M | 0.37M | -6.33M | -3.12M | 0.10M | 0.11M | 0.15M | 0.17M | 0.10M | 0.27M | 0.12M | 0.46M | 1.46M | 7.60M | 11.09M | 11.66M | 9.09M | 15.23M | 9.93M | 6.66M | 7.82M | 9.13M | 7.17M | 6.58M |
|
Non Operating Income
|
| 0.01M | -0.00M | -0.10M | -1.49M | 0.17M | 0.09M | 0.19M | 0.71M | 0.73M | -1.48M | 0.50M | -0.78M | 0.26M | -0.03M | 0.05M | 0.59M | 0.12M | 0.15M | 0.02M | 0.03M | 0.08M | 0.04M | 0.03M | 0.00M | 0.17M | -0.07M | -0.48M | -0.04M | 6.24M | 0.15M | 0.33M | 0.14M | 0.37M | -6.33M | -3.12M | 0.10M | 0.11M | 0.15M | 0.17M | 0.10M | 0.27M | 0.12M | 0.46M | 1.46M | 7.60M | 11.09M | 11.66M | 9.09M | 15.23M | 9.93M | 6.66M | 7.82M | 9.13M | 7.17M | 6.58M |
|
EBT
|
| -1.14M | -1.32M | -1.48M | 103.57M | 0.34M | 3.56M | 31.53M | -281.51M | 12.11M | 30.03M | 16.99M | 68.84M | 23.12M | 87.00M | 77.79M | 131.34M | 44.20M | 116.11M | 55.44M | 86.48M | 12.83M | 51.90M | 118.40M | 156.69M | 57.54M | 84.82M | 83.63M | 136.08M | 0.10M | 35.39M | 84.72M | 150.88M | 41.70M | 74.67M | 103.00M | 154.00M | 94.40M | 157.13M | 177.57M | 196.56M | 118.72M | 183.87M | 196.50M | 274.11M | 103.21M | 83.44M | 99.55M | 181.16M | 130.58M | 159.23M | 151.55M | 175.51M | 86.51M | 84.35M | 76.86M |
|
Tax Provisions
|
| | | | | 0.07M | 1.49M | 11.59M | -101.89M | 4.53M | 5.80M | 6.02M | 27.41M | 7.83M | 30.24M | 28.02M | 45.98M | 15.50M | 41.91M | 20.30M | 28.39M | 4.61M | 19.10M | 46.11M | 82.44M | 14.70M | 21.14M | 19.70M | 35.05M | 0.02M | 9.13M | 21.90M | 32.89M | 9.82M | 18.14M | 24.32M | 38.87M | 23.60M | 39.30M | 44.41M | 49.09M | 30.23M | 45.94M | 45.92M | 68.70M | 27.40M | 21.50M | 22.94M | 46.36M | 31.60M | 41.23M | 39.80M | 46.30M | 22.50M | 23.64M | 20.80M |
|
Profit After Tax
|
| -1.14M | -1.32M | -1.48M | 6.45M | 0.27M | 2.08M | 20.16M | -179.62M | 7.58M | 24.23M | 10.96M | 41.43M | 15.30M | 56.76M | 50.16M | 85.35M | 28.71M | 74.19M | 35.15M | 58.09M | 8.22M | 32.80M | 72.29M | 74.24M | 42.88M | 63.68M | 63.97M | 100.98M | 0.07M | 26.26M | 62.86M | 117.99M | 31.88M | 56.53M | 78.68M | 115.11M | 70.80M | 117.87M | 133.16M | 147.44M | 88.50M | 137.94M | 150.58M | 205.40M | 75.86M | 61.97M | 76.61M | 134.76M | 99.06M | 118.00M | 111.76M | 129.21M | 64.04M | 60.75M | 56.14M |
|
Equity Income
|
| | | | | | | -0.10M | -0.17M | -0.07M | -0.07M | -0.08M | -0.07M | -13.86M | -0.15M | -0.00M | 2.77M | 0.70M | 1.50M | 1.23M | 1.56M | 0.40M | 2.80M | 1.35M | -9.56M | 0.53M | 2.05M | 2.00M | 3.54M | 0.75M | 1.95M | 2.13M | 4.44M | 1.54M | 2.91M | 3.38M | 4.00M | 2.68M | 3.93M | 3.90M | 4.43M | -0.01M | 0.14M | -0.12M | 0.35M | 0.23M | 0.04M | 0.00M | -0.37M | 0.06M | 0.10M | 0.23M | -0.02M | 0.49M | 0.47M | 1.31M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | 1.83M | -0.39M | 0.28M | 0.16M | 0.27M | 0.31M | 0.22M | 0.02M | 0.09M | 0.03M | 0.22M | | | | 1.60M | | | | | | | | | | | | | 1.02M | 1.55M | 1.35M | 2.42M | 1.11M | 1.25M | 1.21M | 1.92M | -0.06M | | | | -0.02M | -0.04M | -0.03M |
|
Income from Continuing Operations
|
| -1.14M | -1.32M | -1.48M | 103.57M | 0.27M | 2.08M | 19.94M | -179.62M | 7.58M | 24.23M | 10.96M | 41.43M | 15.30M | 56.76M | 49.77M | 85.36M | 28.70M | 74.19M | 35.14M | 58.09M | 8.22M | 32.80M | 72.29M | 74.24M | 42.84M | 63.68M | 63.93M | 101.03M | 0.07M | 26.26M | 62.82M | 117.99M | 31.88M | 56.53M | 78.68M | 115.13M | 70.80M | 117.83M | 133.16M | 147.46M | 88.50M | 137.94M | 150.58M | 205.41M | 75.81M | 61.94M | 76.61M | 134.79M | 98.98M | 118.00M | 111.75M | 129.21M | 64.01M | 60.71M | 56.06M |
|
Consolidated Net Income
|
| -1.14M | -1.32M | -1.48M | 103.57M | 0.27M | 2.08M | 0.22M | 1.45M | 7.58M | 24.23M | 10.96M | 41.43M | 15.30M | 56.76M | 49.77M | 85.36M | 28.70M | 74.19M | 35.14M | 58.09M | 8.22M | 32.80M | 72.29M | 74.24M | 42.84M | 63.68M | 63.93M | 101.03M | 0.07M | 26.26M | 62.82M | 117.99M | 31.88M | 56.53M | 78.68M | 115.13M | 70.80M | 117.83M | 133.16M | 147.46M | 88.50M | 137.94M | 150.58M | 205.41M | 75.81M | 61.94M | 76.61M | 134.79M | 98.98M | 118.00M | 111.75M | 129.21M | 64.01M | 60.71M | 56.06M |
|
Income towards Parent Company
|
| -1.14M | -1.32M | -1.48M | 103.57M | 0.27M | 2.08M | 0.22M | 1.45M | 7.58M | 24.23M | 10.96M | 41.43M | 15.30M | 56.76M | 49.77M | 85.36M | 28.70M | 74.19M | 35.14M | 58.09M | 8.22M | 32.80M | 72.29M | 74.24M | 42.84M | 63.68M | 63.93M | 101.03M | 0.07M | 26.26M | 62.82M | 117.99M | 31.88M | 56.53M | 78.68M | 115.13M | 70.80M | 117.83M | 133.16M | 147.46M | 88.50M | 137.94M | 150.58M | 205.41M | 75.81M | 61.94M | 76.61M | 134.79M | 98.98M | 118.00M | 111.75M | 129.21M | 64.01M | 60.71M | 56.06M |
|
Net Income towards Common Stockholders
|
| -1.14M | -1.32M | -1.48M | 103.57M | 0.27M | 2.08M | 0.22M | 1.45M | 7.58M | 24.23M | 10.96M | 41.43M | 15.30M | 54.93M | 49.77M | 85.36M | 28.55M | 74.19M | 35.14M | 58.09M | 8.22M | 32.80M | 72.29M | 74.24M | 42.84M | 63.68M | 63.93M | 101.03M | 0.07M | 26.26M | 62.82M | 117.99M | 31.88M | 56.53M | 78.68M | 115.13M | 70.80M | 117.87M | 133.16M | 147.46M | 87.48M | 136.38M | 149.23M | 205.41M | 75.81M | 61.94M | 76.61M | 134.79M | 98.98M | 118.00M | 111.75M | 129.21M | 64.01M | 60.71M | 56.06M |
|
EPS (Basic)
|
| -0.09 | -0.09 | -0.10 | 4.80 | 0.03M | 0.07 | 0.16 | 0.05 | 0.06 | 0.19 | 0.07 | 0.29 | 0.09 | 0.34 | 0.31 | 0.53 | 0.18 | 0.46 | 0.22 | 0.36 | 0.05 | 0.21 | 0.48 | 0.48 | 0.28 | 0.42 | 0.43 | 0.68 | 0.00 | 0.18 | 0.45 | 0.84 | 0.24 | 0.43 | 0.61 | 0.89 | 0.59 | 1.01 | 1.18 | 1.39 | 0.82 | 1.33 | 1.47 | 2.00 | 0.74 | 0.61 | 0.77 | 1.36 | 1.04 | 1.25 | 1.19 | 1.37 | 0.70 | 0.68 | 0.65 |
|
EPS (Weighted Average and Diluted)
|
| -0.09 | -0.09 | -0.10 | 4.80 | 0.03M | 0.07 | 0.15 | 0.05 | 0.06 | 0.19 | 0.07 | 0.28 | 0.09 | 0.34 | 0.31 | 0.53 | 0.18 | 0.46 | 0.22 | 0.36 | 0.05 | 0.21 | 0.48 | 0.48 | 0.28 | 0.42 | 0.43 | 0.68 | 0.00 | 0.18 | 0.44 | 0.83 | 0.24 | 0.43 | 0.61 | 0.89 | 0.59 | 1.00 | 1.17 | 1.37 | 0.81 | 1.33 | 1.45 | 1.97 | 0.73 | 0.60 | 0.76 | 1.35 | 1.03 | 1.25 | 1.18 | 1.36 | 0.70 | 0.68 | 0.64 |
|
Shares Outstanding (Weighted Average)
|
12.68M | 90.00 | | | 21.60M | 10.00 | | | 30.78M | | | | 145.04M | | 161.69M | 161.77M | 161.69M | 161.90M | 161.88M | 161.46M | 160.86M | 158.77M | 157.34M | 155.24M | 154.13M | 151.46M | 151.98M | 150.38M | 148.18M | 141.87M | 142.24M | 141.73M | 140.85M | 134.36M | 132.33M | 131.19M | 129.37M | 119.36M | 118.08M | 116.30M | 112.84M | 107.33M | 104.73M | 103.56M | 102.90M | 101.02M | 100.31M | 99.53M | 98.68M | 95.23M | 94.65M | 94.29M | 93.99M | 91.64M | 90.27M | 89.14M |
|
Shares Outstanding (Diluted Average)
|
12.68M | 90.00 | | | 21.60M | 10.00 | | | 30.80M | | | | 145.53M | | 162.31M | 162.37M | 162.32M | 162.19M | 162.26M | 161.92M | 161.38M | 159.39M | 157.92M | 155.94M | 155.09M | 152.78M | 153.36M | 151.48M | 149.00M | 142.39M | 142.47M | 142.13M | 141.39M | 135.04M | 132.76M | 131.67M | 129.95M | 120.09M | 118.92M | 117.19M | 113.81M | 108.20M | 105.48M | 104.53M | 104.00M | 101.71M | 101.18M | 100.46M | 99.70M | 95.85M | 95.31M | 95.08M | 94.91M | 92.08M | 90.65M | 89.61M |
|
EBITDA
|
| -1.16M | -1.31M | -1.38M | 102.57M | 0.17M | 3.48M | 31.45M | -282.06M | 11.44M | 32.02M | 33.28M | 70.45M | 22.82M | 87.06M | 77.49M | 127.50M | 43.29M | 114.13M | 54.03M | 84.50M | 12.18M | 48.79M | 116.81M | 165.85M | 56.69M | 82.57M | 81.75M | 132.19M | -6.88M | 33.17M | 82.18M | 145.39M | 39.27M | 77.08M | 101.53M | 148.62M | 90.92M | 151.86M | 172.10M | 190.17M | 115.02M | 177.71M | 190.98M | 262.81M | 92.33M | 69.34M | 83.25M | 168.40M | 115.30M | 149.20M | 144.66M | 143.43M | 76.89M | 76.70M | 68.97M |
|
Tax Rate
|
| | | | | 21.28% | 41.78% | 36.76% | 36.19% | 37.40% | 19.32% | 35.45% | 39.82% | 33.85% | 34.76% | 36.02% | 35.01% | 35.07% | 36.10% | 36.61% | 32.83% | 35.96% | 36.80% | 38.95% | 52.62% | 25.55% | 24.92% | 23.56% | 25.76% | 25.26% | 25.80% | 25.85% | 21.80% | 23.55% | 24.30% | 23.61% | 25.24% | 25.00% | 25.01% | 25.01% | 24.98% | 25.46% | 24.98% | 23.37% | 25.06% | 26.55% | 25.77% | 23.05% | 25.59% | 24.20% | 25.89% | 26.26% | 26.38% | 26.01% | 28.03% | 27.06% |