|
Revenue
|
1,341.70M | 1,338.10M | 1,432.60M | 2,187.60M | 2,085.10M | 1,759.20M | 2,009.20M | 1,741.90M | 1,402.20M | 1,396.10M | 1,321.30M | 1,345.80M | 1,171.00M | 1,312.90M | 1,398.70M | 2,808.00M | 2,112.60M | 1,867.70M | 2,131.80M | 2,702.80M | 2,455.60M | 2,444.40M | 2,986.40M | 2,597.60M | 2,299.40M | 1,995.30M | 1,902.50M | 2,473.90M | 2,048.90M | 1,523.50M | 2,115.10M | 2,572.80M | 3,632.70M | 3,415.90M | 4,459.70M | 5,441.60M | 4,959.10M | 6,055.80M | 5,360.10M | 4,554.80M | 4,520.50M | 3,403.70M | 3,896.60M | 4,239.50M | 4,562.40M | 3,562.00M | 3,851.80M | 4,405.30M | 4,561.50M | 4,260.10M | 4,151.20M |
|
Cost of Revenue
|
| | | | 1,809.80M | 1,481.80M | 1,714.20M | 1,453.20M | 1,102.20M | 1,070.60M | 995.20M | 1,016.40M | 871.70M | 1,013.40M | 1,249.30M | 2,018.20M | 1,806.10M | 1,575.80M | 1,663.10M | 2,168.30M | 1,941.00M | 1,905.30M | 2,383.50M | 2,008.50M | 1,726.00M | 1,361.60M | 1,328.10M | 1,792.30M | 1,202.10M | 880.10M | 1,322.90M | 1,781.40M | 2,836.30M | 2,709.00M | 3,614.70M | 4,569.70M | 4,204.10M | 5,047.30M | 4,306.30M | 3,324.30M | 3,019.00M | 2,068.90M | 2,690.00M | 2,898.50M | 3,218.00M | 2,197.40M | 2,365.00M | 2,922.60M | 3,257.80M | 2,436.00M | 2,506.40M |
|
Gross Profit
|
| | | | 275.30M | 277.40M | 295.00M | 288.70M | 300.00M | 325.50M | 326.10M | 329.40M | 299.30M | 299.50M | 149.40M | 789.80M | 306.50M | 291.90M | 313.20M | 374.30M | 341.40M | 368.60M | 408.00M | 405.90M | 383.20M | 423.50M | 374.20M | -174.30M | 666.00M | 479.50M | 630.00M | -647.60M | 348.70M | 301.20M | 361.40M | 387.10M | 397.60M | 474.70M | 564.60M | 2,000.30M | 538.40M | 502.50M | 505.00M | 2,485.00M | 556.40M | 572.60M | 619.20M | 2,954.10M | 1,303.70M | 1,824.10M | 1,644.80M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | 152.40M | 156.80M | 161.70M | 162.40M | 194.40M | 194.30M | 201.40M | 209.90M | 200.70M | 169.30M | 168.50M | 182.60M | 183.40M | 179.10M | 190.20M | 186.90M | 181.10M | 241.90M | 206.50M | 224.30M | 228.80M | 236.10M | 235.30M | 245.40M | 247.20M | 255.30M | 262.10M | 285.20M | 286.10M | 292.20M | 302.00M |
|
Selling, General & Administrative
|
36.30M | 38.40M | 37.70M | 39.00M | 38.00M | 41.60M | 43.00M | 25.60M | 42.60M | 49.20M | 44.90M | 25.20M | 45.30M | 47.00M | 46.10M | 48.90M | 48.70M | 51.00M | 49.90M | 53.90M | 56.70M | 57.00M | 63.20M | 80.00M | 81.10M | 72.80M | 69.90M | 57.20M | 60.50M | 61.50M | 58.60M | 74.00M | 61.40M | 63.70M | 67.30M | 80.80M | 67.10M | 71.00M | 79.10M | 92.50M | 82.40M | 81.00M | 90.00M | 95.30M | 86.50M | 98.30M | 102.60M | 97.50M | 94.50M | 95.00M | 104.80M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.30M | | | | | | | | | | | | |
|
Other Operating Expenses
|
49.80M | -4.10M | -4.20M | -1.30M | 0.70M | 0.40M | 4.30M | -337.50M | 18.00M | 96.60M | -0.10M | -55.10M | -1.00M | -0.10M | -4.90M | -0.50M | -16.20M | -0.30M | -0.60M | -0.20M | -0.30M | 46.40M | -61.80M | 12.20M | -3.40M | 0.20M | -18.40M | -67.50M | -1.10M | 0.70M | -72.20M | -42.80M | -3.60M | -0.70M | 1.00M | -9.00M | 0.50M | 0.10M | 3.80M | -4.60M | 0.60M | -44.50M | -2.50M | 0.50M | -55.70M | 0.20M | 0.40M | -0.30M | 5.30M | 1.80M | 13.90M |
|
Operating Expenses
|
86.10M | 96.10M | 97.60M | 96.50M | 104.30M | 106.60M | 112.80M | 163.60M | 1,541.50M | 145.80M | 142.70M | 130.40M | 132.10M | 138.90M | 143.00M | 139.70M | 151.90M | 155.20M | 155.50M | 160.20M | 173.20M | 170.50M | 194.90M | 183.30M | 190.20M | 210.20M | 200.20M | 102.60M | 180.80M | 163.90M | 162.20M | 191.60M | 171.10M | 184.80M | 189.40M | 201.70M | 183.50M | 215.80M | 261.30M | 252.20M | 258.20M | 272.60M | 277.70M | 269.50M | 278.00M | 290.70M | 301.00M | 305.90M | 303.60M | 323.60M | 333.50M |
|
Operating Income
|
73.90M | 60.90M | 88.50M | 144.90M | 158.40M | 150.30M | 168.70M | 163.10M | 138.20M | 112.40M | 115.30M | -206.90M | 35.50M | 66.30M | 51.60M | -97.60M | 50.50M | 37.20M | -323.60M | 113.50M | 86.30M | 155.40M | 76.70M | -80.90M | 61.30M | 113.70M | 41.60M | -23.70M | -2077.50M | 213.10M | 295.50M | 265.20M | 344.10M | 245.80M | 366.50M | -91.60M | 295.80M | 451.90M | 430.00M | 551.40M | 836.70M | 649.10M | 505.10M | 635.30M | 639.40M | 627.20M | 728.20M | 700.50M | 543.30M | 1,033.60M | 836.90M |
|
EBIT
|
73.90M | 60.90M | 88.50M | 144.90M | 158.40M | 150.30M | 168.70M | 163.10M | 138.20M | 112.40M | 115.30M | -206.90M | 35.50M | 66.30M | 51.60M | -97.60M | 50.50M | 37.20M | -323.60M | 113.50M | 86.30M | 155.40M | 76.70M | -80.90M | 61.30M | 113.70M | 41.60M | -23.70M | -2077.50M | 213.10M | 295.50M | 265.20M | 344.10M | 245.80M | 366.50M | -91.60M | 295.80M | 451.90M | 430.00M | 551.40M | 836.70M | 649.10M | 505.10M | 635.30M | 639.40M | 627.20M | 728.20M | 700.50M | 543.30M | 1,033.60M | 836.90M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | -63.00M | -62.10M | -56.10M | -52.50M | 16.10M | -62.00M | -78.20M | -61.60M | -80.60M | -72.10M | -89.10M | -96.00M | -98.00M | -96.70M | -97.70M | -98.90M | -98.40M | -94.80M | -91.00M | -103.70M | -93.60M | -81.20M | -125.80M | -145.60M | -168.00M | -166.60M | -175.10M | -178.00M | -228.60M | -176.00M | -184.90M | -177.70M | -197.10M | -218.40M | -221.30M |
|
Other Non Operating Income
|
-0.20M | -7.40M | 9.10M | | | -0.10M | -0.60M | -7.40M | -26.00M | -0.90M | -0.60M | -0.30M | -0.10M | -0.10M | 1.10M | -0.10M | -5.20M | -10.70M | 0.20M | 0.10M | | | | | | | | | | | 1.40M | 1.50M | 0.10M | 0.10M | 0.20M | 0.20M | -0.50M | 0.50M | -14.60M | -0.50M | -3.00M | -2.00M | -0.10M | 2.10M | 1.70M | -0.90M | -0.40M | 0.90M | 0.30M | 1.00M | -1.10M |
|
Non Operating Income
|
-0.20M | 6.50M | 9.10M | | | -0.10M | -0.60M | -7.40M | -26.00M | -0.90M | -0.60M | -0.30M | -0.10M | -0.10M | 1.10M | -0.10M | -5.20M | 2.30M | 0.20M | 0.10M | 0.10M | | 0.30M | 3.20M | | | | | | | 1.40M | 1.50M | 0.10M | 0.10M | 0.20M | 0.20M | -0.50M | 0.50M | -14.60M | -0.50M | -3.00M | -2.00M | -0.10M | 2.10M | 1.70M | -0.90M | -0.40M | 0.90M | 0.30M | 1.00M | -1.10M |
|
EBT
|
33.80M | 22.50M | 49.40M | 95.60M | 129.40M | 118.70M | 135.90M | 92.50M | 50.90M | 38.60M | 44.80M | -246.50M | 2.40M | -12.90M | -11.90M | -237.40M | -39.40M | -35.40M | -252.50M | 34.40M | 47.80M | 153.90M | -15.10M | -120.40M | -27.60M | 45.60M | 28.30M | -93.00M | -2115.60M | 153.90M | 204.10M | 184.50M | 242.90M | 162.00M | 290.00M | -257.90M | 191.50M | 774.70M | 291.30M | 405.70M | 665.50M | 483.90M | 332.90M | 460.10M | 415.30M | 453.20M | 545.10M | 524.40M | 352.00M | 821.30M | 620.90M |
|
Tax Provisions
|
9.40M | 8.00M | 13.00M | 17.90M | 23.90M | 16.60M | 17.30M | 14.60M | 15.20M | 14.80M | 24.00M | -14.50M | 3.10M | 1.70M | -8.70M | -96.70M | 71.10M | -106.00M | -97.40M | -264.80M | 8.90M | 32.80M | -3.90M | -32.20M | -2.90M | -3.30M | -3.80M | -77.90M | -295.30M | -23.20M | 31.90M | 38.50M | 15.00M | 6.60M | 2.00M | -8.70M | 22.90M | 87.10M | 12.00M | 9.80M | 110.30M | 96.40M | 53.90M | 102.50M | 82.70M | 94.30M | 97.00M | 110.40M | 72.20M | 184.10M | 134.30M |
|
Profit After Tax
|
13.40M | 15.00M | 16.30M | 20.40M | 105.50M | 107.00M | 120.40M | 92.50M | 35.70M | 23.80M | 20.80M | -231.90M | -2.70M | -23.20M | -10.70M | -140.60M | -110.50M | 70.60M | -155.10M | 299.20M | 38.90M | 121.10M | -11.20M | -88.40M | -38.90M | 48.90M | -47.30M | -15.10M | -1820.30M | 177.10M | 172.20M | 33.60M | 227.90M | 155.40M | 288.00M | -249.20M | 168.60M | 687.60M | 279.30M | 395.90M | 555.20M | 387.50M | 279.00M | 357.60M | 332.60M | 358.90M | 448.10M | 414.00M | 279.80M | 637.20M | 486.60M |
|
Equity Income
|
1.60M | 2.90M | 5.60M | 4.70M | 4.90M | 4.20M | 4.70M | 4.20M | 1.90M | -1.50M | -1.60M | -1.40M | -4.80M | -4.40M | -2.20M | -2.90M | -12.60M | -4.20M | 0.20M | -0.40M | 1.50M | 1.90M | 3.00M | 0.90M | 2.80M | 3.20M | 65.80M | 3.50M | 20.60M | 14.90M | 18.60M | 18.50M | 11.80M | 12.80M | 14.30M | -62.80M | 5.60M | 435.90M | 1.70M | | -0.20M | 3.40M | 3.00M | 2.80M | 2.80M | 2.90M | 2.20M | 1.50M | 5.50M | 5.10M | 6.40M |
|
Income from Non-Controlling Interests
|
20.40M | 7.50M | 33.10M | 75.20M | 87.30M | 76.80M | 89.70M | 66.80M | 32.50M | 8.60M | 8.10M | -258.90M | 2.00M | 8.60M | 7.50M | 10.00M | 8.80M | 13.00M | 12.50M | 15.90M | 16.00M | 12.00M | 12.50M | 18.40M | 14.20M | 59.10M | 79.40M | 97.70M | -82.50M | 96.10M | 102.90M | 112.40M | 81.50M | 99.20M | 105.80M | 64.40M | 80.60M | 91.20M | 86.20M | 77.90M | 58.20M | 58.20M | 59.00M | 58.00M | 57.40M | 60.40M | 60.70M | 63.00M | 9.30M | 8.10M | 8.20M |
|
Income from Continuing Operations
|
24.40M | 14.50M | 36.40M | 77.70M | 105.50M | 102.10M | 118.60M | 77.90M | 35.70M | 23.80M | 20.80M | -232.00M | -0.70M | -14.60M | -3.20M | -140.70M | -110.50M | 70.60M | -155.10M | 299.20M | 38.90M | 121.10M | -11.20M | -88.20M | -24.70M | 48.90M | 32.10M | -15.10M | -1820.30M | 177.10M | 172.20M | 146.00M | 227.90M | 155.40M | 288.00M | -249.20M | 168.60M | 687.60M | 279.30M | 395.90M | 555.20M | 387.50M | 279.00M | 357.60M | 332.60M | 358.90M | 448.10M | 414.00M | 279.80M | 637.20M | 486.60M |
|
Consolidated Net Income
|
24.40M | 14.50M | 36.40M | 77.70M | 105.50M | 102.10M | 118.60M | 77.90M | 35.70M | 23.80M | 20.80M | -232.00M | -0.70M | -14.60M | -3.20M | -140.70M | -110.50M | 70.60M | -155.10M | 299.20M | 38.90M | 121.10M | -11.20M | -88.20M | -24.70M | 48.90M | 32.10M | -15.10M | -1820.30M | 177.10M | 172.20M | 146.00M | 227.90M | 155.40M | 288.00M | -249.20M | 168.60M | 687.60M | 279.30M | 395.90M | 555.20M | 387.50M | 279.00M | 357.60M | 332.60M | 358.90M | 448.10M | 414.00M | 279.80M | 637.20M | 486.60M |
|
Income towards Parent Company
|
24.40M | 14.50M | 36.40M | 77.70M | 105.50M | 102.10M | 118.60M | 77.90M | 35.70M | 23.80M | 20.80M | -232.00M | -0.70M | -14.60M | -3.20M | -140.70M | -110.50M | 70.60M | -155.10M | 299.20M | 38.90M | 121.10M | -11.20M | -88.20M | -24.70M | 48.90M | 32.10M | -15.10M | -1820.30M | 177.10M | 172.20M | 146.00M | 227.90M | 155.40M | 288.00M | -249.20M | 168.60M | 687.60M | 279.30M | 395.90M | 555.20M | 387.50M | 279.00M | 357.60M | 332.60M | 358.90M | 448.10M | 414.00M | 279.80M | 637.20M | 486.60M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | 3.80M | 29.40M | 28.70M | 28.80M | 29.00M | 29.20M | 29.40M | 29.60M | 29.90M | 30.10M | 30.30M | 1.40M | 30.80M | 31.00M | 31.30M | -1.50M | 22.90M | 22.90M | 22.90M | 22.90M | 21.80M | 21.80M | 21.80M | 21.80M | 21.80M | 8.20M | | | | -0.80M | 2.20M | | 2.20M | 2.30M | | | | | |
|
Net Income towards Common Stockholders
|
13.40M | 15.00M | 16.30M | 20.50M | 19.60M | 26.40M | 30.70M | 25.50M | 3.20M | 15.20M | 12.70M | 27.00M | -6.50M | -52.60M | -39.40M | -179.60M | -148.30M | 28.40M | -197.00M | 253.50M | -7.00M | 79.00M | -54.00M | -137.30M | -69.70M | -41.20M | -78.60M | -144.50M | -1769.70M | 48.90M | 36.90M | -0.80M | 124.60M | 34.40M | 160.40M | -335.40M | 13.10M | 372.70M | 193.10M | 317.90M | 6.30M | 329.30M | 220.00M | 280.20M | 275.20M | 298.50M | 387.40M | 318.10M | 200.00M | 629.10M | 478.40M |
|
EPS (Basic)
|
0.32 | 0.36 | 0.39 | 0.49 | 0.47 | 0.63 | 0.73 | 0.61 | 0.07 | 0.27 | 0.23 | 0.48 | -0.06 | -0.33 | -0.23 | -0.99 | -0.77 | 0.14 | -0.91 | 1.17 | -0.03 | 0.36 | -0.24 | -0.60 | -0.30 | -0.18 | -0.34 | -0.62 | -7.60 | 0.21 | 0.16 | -0.04 | 0.54 | 0.15 | 0.70 | -1.47 | 0.06 | 1.64 | 0.85 | 1.41 | 0.03 | 1.44 | 0.97 | 1.25 | 1.23 | 1.34 | 1.76 | 1.45 | 0.91 | 2.88 | 2.21 |
|
EPS (Weighted Average and Diluted)
|
0.32 | 0.36 | 0.39 | 0.48 | 0.47 | 0.63 | 0.73 | 0.61 | 0.07 | 0.27 | 0.23 | 0.48 | -0.06 | -0.33 | -0.23 | -0.99 | -0.77 | 0.14 | -0.91 | 1.05 | -0.03 | 0.35 | -0.24 | -0.60 | -0.30 | -0.18 | -0.34 | -0.62 | -7.60 | 0.21 | 0.16 | -0.04 | 0.53 | 0.15 | 0.66 | -1.45 | 0.06 | 1.61 | 0.84 | 1.38 | 0.03 | 1.44 | 0.97 | 1.23 | 1.22 | 1.33 | 1.75 | 1.44 | 0.91 | 2.87 | 2.20 |
|
Shares Outstanding (Weighted Average)
|
42.33M | 42.33M | 42.33M | 42.33M | 42.17M | 42.16M | 42.16M | 42.14M | 42.14M | 56.02M | 56.03M | 56.02M | 160.56M | 160.60M | 166.63M | 180.83M | 193.95M | 198.11M | 215.61M | 215.63M | 218.83M | 219.48M | 225.56M | 229.28M | 232.14M | 232.48M | 232.78M | 232.79M | 233.05M | 233.12M | 233.20M | 229.01M | 228.65M | 228.65M | 228.66M | 228.97M | 228.78M | 227.99M | 226.56M | 226.38M | 226.64M | 226.02M | 223.71M | 222.98M | 223.16M | 221.72M | 219.08M | 218.06M | 218.11M | 216.93M | 215.19M |
|
Shares Outstanding (Diluted Average)
|
42.00M | 42.10M | 42.10M | | 42.10M | | 42.10M | 42.10M | 45.90M | 56.10M | | 53.60M | | 161.60M | | 154.40M | | 205.00M | | | | 222.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
73.90M | 60.90M | 88.50M | 144.90M | 158.40M | 150.30M | 168.70M | 163.10M | 138.20M | 112.40M | 115.30M | -206.90M | 35.50M | 66.30M | 51.60M | -97.60M | 50.50M | 37.20M | -323.60M | 113.50M | 238.70M | 312.20M | 238.40M | 81.50M | 255.70M | 308.00M | 243.00M | 186.20M | -1876.80M | 382.40M | 464.00M | 447.80M | 527.50M | 424.90M | 556.70M | 95.30M | 476.90M | 693.80M | 636.50M | 775.70M | 1,065.50M | 885.20M | 740.40M | 880.70M | 886.60M | 882.50M | 990.30M | 985.70M | 829.40M | 1,325.80M | 1,138.90M |
|
Interest Expenses
|
32.10M | 32.40M | 33.40M | -83.20M | 33.90M | 35.70M | | 3.20M | | | 0.50M | 10.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
27.81% | 35.56% | 26.32% | 18.72% | 18.47% | 13.98% | 12.73% | 15.78% | 29.86% | 38.34% | 53.57% | 5.88% | | | 73.11% | 40.73% | | | 38.57% | | 18.62% | 21.31% | 25.83% | 26.74% | 10.51% | | | 83.76% | 13.96% | | 15.63% | 20.87% | 6.18% | 4.07% | 0.69% | 3.37% | 11.96% | 11.24% | 4.12% | 2.42% | 16.57% | 19.92% | 16.19% | 22.28% | 19.91% | 20.81% | 17.79% | 21.05% | 20.51% | 22.42% | 21.63% |