|
Revenue
|
| 280.60M | 190.90M | 291.70M | 284.40M | 290.50M | 300.80M | 299.50M | 292.40M | 303.40M | 327.50M | 338.20M | 335.60M | 353.10M | 378.50M | 389.10M | 386.10M | 405.70M | 425.70M | 437.60M | 435.90M | 455.00M | 474.80M | 498.00M | 506.10M | 537.40M | 563.10M | 603.60M | 613.10M | 619.30M | 661.90M | 689.30M | 685.60M | 639.60M | 587.10M | 650.50M | 653.30M | 698.90M | 728.20M | 743.40M | 789.80M | 921.30M | 948.30M | 938.20M | 902.10M | 940.30M | 968.00M | 968.70M | 954.30M | 1,021.20M | 1,040.80M | 1,085.00M | 1,036.80M | 1,095.70M | 1,139.70M | 1,169.50M |
|
Cost of Revenue
|
| 115.00M | 74.60M | 111.50M | 112.00M | 117.70M | 121.30M | 115.90M | 119.00M | 120.90M | 132.90M | 125.00M | 121.20M | 125.60M | 131.50M | 135.10M | 139.40M | 149.10M | 143.80M | 141.50M | 144.70M | 151.20M | 151.90M | 169.30M | 173.40M | 182.30M | 189.10M | 207.50M | 211.10M | 208.10M | 216.20M | 220.80M | 160.30M | 225.10M | 218.60M | 222.40M | 187.80M | 226.80M | 234.70M | 243.10M | 317.70M | 333.40M | 345.60M | 351.60M | 354.50M | 380.80M | 387.00M | 368.80M | 380.50M | 406.30M | 406.70M | 448.70M | 411.60M | 445.60M | 469.90M | 480.30M |
|
Gross Profit
|
| 165.60M | 116.30M | 180.20M | 172.40M | 172.80M | 179.50M | 183.60M | 173.40M | 182.50M | 194.60M | 213.20M | 214.40M | 227.50M | 247.00M | 254.00M | 246.70M | 256.60M | 281.90M | 296.10M | 291.20M | 303.80M | 322.90M | 328.70M | 332.70M | 355.10M | 374.00M | 396.10M | 402.00M | 411.20M | 445.70M | 468.50M | 525.30M | 414.50M | 368.50M | 428.10M | 465.50M | 472.10M | 493.50M | 500.30M | 472.10M | 587.90M | 602.70M | 586.60M | 547.60M | 559.50M | 581.00M | 599.90M | 573.80M | 614.90M | 634.10M | 636.30M | 625.20M | 650.10M | 669.80M | 689.20M |
|
Depreciation & Amortization - Total
|
| 37.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 78.10M | 50.80M | 75.80M | 86.10M | 83.30M | 94.80M | 86.30M | 88.80M | 96.20M | 106.90M | 105.10M | 126.80M | 121.90M | 127.00M | 122.20M | 128.60M | 132.20M | 144.40M | 137.10M | 146.40M | 144.70M | 149.20M | 142.20M | 149.40M | 163.30M | 171.60M | 189.80M | 183.10M | 195.70M | 196.70M | 208.40M | 176.60M | 235.40M | 201.10M | 219.00M | 174.30M | 219.10M | 199.80M | 239.60M | 250.50M | 324.70M | 293.20M | 287.60M | 273.90M | 284.60M | 292.50M | 290.80M | 303.90M | 305.60M | 310.80M | 305.70M | 317.20M | 256.80M | 335.00M | 330.80M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.30M | 18.20M | 8.10M | 40.50M | | | | 5.10M |
|
Other Operating Expenses
|
| 99.07M | 103.60M | 154.60M | 154.90M | 163.00M | 166.50M | 163.90M | 167.30M | 172.40M | 188.20M | 192.30M | 188.30M | 194.70M | 200.10M | 206.60M | 208.60M | 221.60M | 217.80M | 204.70M | 200.30M | 209.20M | 210.10M | 229.20M | 235.20M | 248.90M | 257.10M | 291.70M | 299.30M | 301.50M | 305.50M | 309.60M | 227.50M | 315.40M | 309.40M | 314.60M | 261.20M | 316.20M | 327.90M | 334.10M | 421.10M | 462.20M | 476.20M | 481.20M | 484.60M | 510.50M | 517.10M | 914.20M | 513.90M | 540.30M | 539.50M | 582.40M | 548.90M | 584.60M | 612.50M | 626.00M |
|
Operating Expenses
|
| 215.00M | 154.40M | 230.40M | 241.00M | 246.30M | 261.30M | 250.20M | 256.10M | 268.60M | 295.10M | 297.40M | 315.10M | 316.60M | 327.10M | 328.80M | 337.20M | 353.80M | 362.20M | 341.80M | 346.70M | 353.90M | 359.30M | 371.40M | 384.60M | 412.20M | 428.70M | 481.50M | 482.40M | 497.20M | 502.20M | 518.00M | 404.10M | 550.80M | 510.50M | 533.60M | 435.50M | 535.30M | 527.70M | 573.70M | 671.60M | 786.90M | 769.40M | 768.80M | 758.50M | 795.10M | 809.60M | 1,205.00M | 893.10M | 864.10M | 858.40M | 928.60M | 866.10M | 841.40M | 947.50M | 961.90M |
|
Operating Income
|
| 65.60M | 37.00M | 61.30M | 43.40M | 44.20M | 39.50M | 49.30M | 36.20M | 34.80M | 32.40M | 40.80M | 20.40M | 36.50M | 51.40M | 60.30M | 48.90M | 51.90M | 63.50M | 95.80M | 89.30M | 101.10M | 115.50M | 126.60M | 121.50M | 125.20M | 134.40M | 122.10M | 130.70M | 122.10M | 159.70M | 171.30M | 154.70M | 120.60M | 106.00M | 144.90M | 128.80M | 163.60M | 200.40M | 169.70M | 114.00M | 134.40M | 178.90M | 169.50M | 143.50M | 145.20M | 158.40M | -236.30M | 61.30M | 157.20M | 182.40M | 156.40M | 170.80M | 254.40M | 192.20M | 207.60M |
|
EBIT
|
| 65.60M | 37.00M | 61.30M | 43.40M | 44.20M | 39.50M | 49.30M | 36.20M | 34.80M | 32.40M | 40.80M | 20.40M | 36.50M | 51.40M | 60.30M | 48.90M | 51.90M | 63.50M | 95.80M | 89.30M | 101.10M | 115.50M | 126.60M | 121.50M | 125.20M | 134.40M | 122.10M | 130.70M | 122.10M | 159.70M | 171.30M | 154.70M | 120.60M | 106.00M | 144.90M | 128.80M | 163.60M | 200.40M | 169.70M | 114.00M | 134.40M | 178.90M | 169.50M | 143.50M | 145.20M | 158.40M | -236.30M | 61.30M | 157.20M | 182.40M | 156.40M | 170.80M | 254.40M | 192.20M | 207.60M |
|
Interest & Investment Income
|
| 0.40M | 0.20M | 0.60M | 0.10M | 0.30M | 0.20M | 0.80M | 0.40M | 0.50M | 0.70M | 1.10M | 1.00M | 0.90M | 1.20M | 0.90M | 0.90M | 0.80M | 1.10M | 1.20M | 1.40M | 1.30M | 1.40M | 1.50M | 1.30M | 0.80M | 1.40M | 1.30M | 2.00M | 1.50M | 1.80M | 2.20M | 2.10M | 1.90M | 1.10M | 1.20M | 1.40M | 0.70M | 0.90M | 0.80M | 1.00M | 0.70M | 1.20M | 1.10M | 1.60M | 5.80M | 4.30M | 5.00M | 5.60M | 5.40M | 6.70M | 7.80M | 8.60M | 8.60M | 8.80M | 8.80M |
|
Other Non Operating Income
|
| -7.00M | -35.60M | -0.60M | -6.90M | -3.80M | -2.70M | -1.60M | -5.10M | -1.70M | 48.00M | -0.40M | -1.90M | -2.30M | -5.30M | -37.30M | -4.20M | -7.60M | -9.30M | -2.20M | -3.60M | -6.60M | -4.20M | -4.80M | -3.60M | -2.70M | -39.70M | -3.20M | -1.30M | -6.80M | 26.70M | -20.60M | -13.50M | -7.00M | -0.70M | 0.80M | 7.80M | -0.40M | 2.20M | -18.70M | -32.30M | -11.80M | -6.40M | -2.00M | -9.80M | -6.80M | -18.30M | 8.70M | -6.40M | -15.70M | -5.10M | -5.40M | -20.90M | -17.40M | 6.60M | -9.30M |
|
Non Operating Income
|
| -8.50M | -49.50M | -42.60M | -69.90M | -50.10M | -47.50M | -46.80M | -50.80M | -48.40M | 48.00M | -40.70M | -43.00M | -43.90M | -46.70M | -59.20M | -20.80M | -25.30M | -27.50M | -20.10M | -22.20M | -25.10M | -23.40M | -22.40M | -21.30M | -22.20M | -61.30M | -42.70M | -42.90M | -46.50M | 26.70M | -58.80M | -48.50M | -40.20M | -30.90M | -23.60M | -16.10M | -22.50M | -19.70M | -40.70M | -63.30M | -58.30M | -54.00M | -58.70M | -72.40M | -69.60M | -81.70M | -55.40M | -67.10M | -74.10M | -61.70M | -59.60M | -70.10M | -60.60M | -35.40M | -57.50M |
|
EBT
|
| -8.50M | -35.40M | 18.70M | -32.30M | -5.90M | -8.00M | 2.50M | -14.50M | -13.60M | 34.20M | 0.10M | -22.50M | -7.40M | 4.70M | 1.10M | 28.10M | 26.60M | 36.00M | 75.70M | 67.00M | 76.00M | 92.10M | 104.20M | 100.20M | 103.00M | 73.10M | 79.40M | 87.90M | 75.50M | 146.30M | 112.50M | 40.20M | 96.60M | 93.00M | 138.70M | 61.20M | 141.00M | 180.70M | 128.90M | 54.90M | 76.10M | 124.90M | 110.80M | 71.10M | 75.60M | 76.60M | -291.70M | -5.80M | 83.00M | 120.70M | 96.80M | 100.60M | 193.80M | 156.80M | 150.10M |
|
Tax Provisions
|
| 20.30M | 8.30M | 5.20M | 24.30M | -0.90M | -1.90M | 3.90M | 1.20M | -0.10M | 14.30M | 0.20M | -11.80M | -3.00M | 5.10M | 2.10M | 7.00M | 12.00M | 16.30M | 31.20M | 14.40M | 11.50M | 24.80M | 32.30M | -147.80M | 27.60M | 15.80M | 28.60M | -17.60M | 0.60M | 39.40M | 24.20M | 6.30M | 22.30M | 23.00M | 32.10M | 6.40M | 23.70M | 58.60M | 32.30M | 17.30M | 24.20M | 28.40M | 30.60M | 35.80M | 18.60M | 19.30M | 22.20M | -15.40M | 13.00M | 31.00M | 24.90M | 29.90M | 41.00M | 44.40M | 50.00M |
|
Profit After Tax
|
| -8.50M | -35.40M | 13.50M | 43.00M | -6.30M | -7.80M | -3.40M | -17.60M | -14.70M | 19.90M | -2.60M | -13.10M | -6.60M | -2.60M | -4.00M | 21.10M | 14.60M | 19.70M | 44.50M | 52.60M | 64.50M | 67.30M | 71.90M | 247.90M | 75.40M | 57.30M | 50.80M | 105.50M | 74.90M | 107.00M | 91.70M | 86.50M | 74.30M | 70.00M | 106.70M | 104.50M | 130.60M | 132.90M | 118.20M | 1,020.50M | 51.90M | 96.80M | 82.70M | 50.40M | 57.00M | 57.30M | -318.80M | 9.50M | 70.00M | 89.70M | 71.90M | 70.70M | 152.70M | 112.40M | 100.20M |
|
Equity Income
|
| | | | | 3.20M | 4.20M | 3.00M | 3.40M | 3.60M | 3.10M | 3.30M | 2.50M | 2.30M | 2.30M | 2.00M | 2.30M | 1.90M | 2.00M | 2.30M | 2.40M | 1.70M | 2.00M | 2.60M | 2.80M | 2.30M | 2.90M | 3.20M | 1.50M | 3.80M | 3.30M | 3.10M | 3.00M | 2.60M | 2.10M | 2.10M | 2.20M | 3.00M | 2.70M | 2.90M | 3.40M | 3.00M | 3.10M | 3.50M | 3.30M | 3.10M | 4.90M | 3.70M | 4.60M | 4.70M | 4.60M | 4.70M | 4.30M | 4.30M | 5.00M | 5.50M |
|
Income from Non-Controlling Interests
|
| 1.90M | 1.20M | 2.20M | 1.60M | 1.30M | 1.70M | 2.00M | 1.90M | 1.20M | 2.00M | 2.50M | 2.40M | 2.20M | 2.20M | 3.00M | 1.90M | 2.00M | 2.40M | 3.30M | 3.00M | 2.20M | 2.40M | 3.10M | 2.80M | 2.30M | 2.30M | 3.10M | 3.30M | 2.40M | 2.50M | -3.40M | 3.60M | 4.10M | 1.50M | 3.90M | 2.90M | 2.70M | 5.20M | 4.00M | 3.00M | 3.70M | 4.10M | 3.50M | 3.90M | 4.30M | 3.30M | 4.30M | 3.50M | 4.90M | 4.70M | 3.90M | 4.60M | 4.70M | 2.80M | 3.60M |
|
Income from Continuing Operations
|
| -28.80M | -43.70M | 13.50M | -56.60M | -5.00M | -6.10M | -1.40M | -15.70M | -13.50M | 19.90M | -0.10M | -10.70M | -4.40M | -0.40M | -1.00M | 21.10M | 14.60M | 19.70M | 44.50M | 52.60M | 64.50M | 67.30M | 71.90M | 248.00M | 75.40M | 57.30M | 50.80M | 105.50M | 74.90M | 106.90M | 88.30M | 33.90M | 74.30M | 70.00M | 106.60M | 54.80M | 117.30M | 122.10M | 96.60M | 37.60M | 51.90M | 96.50M | 80.20M | 35.30M | 57.00M | 57.30M | -313.90M | 9.60M | 70.00M | 89.70M | 71.90M | 70.70M | 152.80M | 112.40M | 100.10M |
|
Consolidated Net Income
|
| -28.80M | -43.70M | 13.50M | -56.60M | -5.00M | -6.10M | -1.40M | -15.70M | -13.50M | 19.90M | -0.10M | -10.70M | -4.40M | -0.40M | -1.00M | 21.10M | 14.60M | 19.70M | 44.50M | 52.60M | 64.50M | 67.30M | 71.90M | 248.00M | 75.40M | 57.30M | -1.40M | 2.90M | -1.60M | -3.00M | 88.30M | 52.60M | 74.30M | 70.00M | 106.60M | 49.80M | 13.30M | 10.80M | 21.50M | 986.10M | -0.40M | 0.30M | 2.40M | 15.10M | -0.10M | -0.20M | -0.50M | 9.60M | 70.00M | 89.70M | 71.90M | 70.70M | 152.80M | 112.40M | 100.10M |
|
Income towards Parent Company
|
| -28.80M | -43.70M | 13.50M | -56.60M | -5.00M | -6.10M | -1.40M | -15.70M | -13.50M | 19.90M | -0.10M | -10.70M | -4.40M | -0.40M | -1.00M | 21.10M | 14.60M | 19.70M | 44.50M | 52.60M | 64.50M | 67.30M | 71.90M | 248.00M | 75.40M | 57.30M | -1.40M | 2.90M | -1.60M | -3.00M | 88.30M | 52.60M | 74.30M | 70.00M | 106.60M | 49.80M | 13.30M | 10.80M | 21.50M | 986.10M | -0.40M | 0.30M | 2.40M | 15.10M | -0.10M | -0.20M | -0.50M | 9.60M | 70.00M | 89.70M | 71.90M | 70.70M | 152.80M | 112.40M | 100.10M |
|
Net Income towards Common Stockholders
|
| -28.80M | -43.70M | 13.50M | -56.60M | -5.00M | -6.10M | -1.40M | -15.70M | -13.50M | 19.90M | -0.10M | -10.70M | -4.40M | -6.60M | -1.00M | 21.10M | 14.60M | 12.60M | 44.50M | 52.60M | 64.50M | 67.30M | 71.90M | 248.00M | 75.40M | 57.30M | -1.40M | 2.90M | -1.60M | -3.00M | 88.30M | 52.60M | 74.30M | 70.00M | 106.60M | 49.80M | 13.30M | 10.80M | 21.50M | 986.10M | -0.40M | 0.30M | 2.40M | 15.10M | -0.10M | -0.20M | -0.50M | 9.60M | 70.00M | 89.70M | 71.90M | 70.70M | 152.80M | 112.40M | 100.10M |
|
EPS (Basic)
|
| | -0.30 | 0.09 | -0.39 | -0.03 | -0.04 | -0.01 | -0.16 | -0.13 | 0.12 | -0.02 | -0.09 | -0.04 | -0.02 | -0.02 | 0.11 | 0.07 | 0.09 | 0.23 | 0.27 | 0.34 | 0.36 | 0.38 | 1.34 | 0.40 | 0.30 | 0.26 | 0.55 | 0.39 | 0.56 | 0.49 | 0.44 | 0.37 | 0.36 | 0.54 | 0.53 | 0.67 | 0.67 | 0.60 | 5.31 | 0.25 | 0.48 | 0.41 | 0.24 | 0.27 | 0.28 | -1.65 | 0.03 | 0.34 | 0.44 | 0.35 | 0.34 | 0.76 | 0.56 | 0.50 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | -0.16 | -0.13 | 0.12 | -0.02 | -0.09 | -0.04 | -0.02 | -0.02 | 0.10 | 0.07 | 0.09 | 0.22 | 0.27 | 0.33 | 0.34 | 0.36 | 1.29 | 0.38 | 0.29 | 0.25 | 0.53 | 0.38 | 0.55 | 0.48 | 0.43 | 0.37 | 0.36 | 0.53 | 0.53 | 0.66 | 0.66 | 0.59 | 5.27 | 0.25 | 0.48 | 0.41 | 0.24 | 0.27 | 0.28 | -1.65 | 0.03 | 0.33 | 0.44 | 0.35 | 0.34 | 0.75 | 0.56 | 0.49 |
|
Shares Outstanding (Weighted Average)
|
146.26M | | 146.26M | 146.26M | 146.20M | 146.37M | 146.41M | 146.41M | 146.49M | 147.21M | 147.21M | 147.22M | 147.92M | 148.19M | 148.19M | 182.26M | 182.38M | 182.38M | 182.47M | 182.73M | 182.96M | 183.30M | 182.60M | 181.90M | 183.60M | 183.60M | 184.00M | 184.70M | 185.30M | 186.00M | 187.80M | 187.80M | 188.80M | 188.80M | 189.80M | 190.10M | 190.70M | 190.70M | 191.50M | 191.50M | 191.60M | 191.90M | 192.40M | 192.50M | 192.70M | 192.90M | 193.20M | 193.30M | 193.70M | 194.00M | 194.20M | 194.30M | 194.90M | 195.10M | 195.10M | 194.80M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | 147.90M | 147.80M | 147.30M | 147.90M | 148.50M | 182.10M | 166.80M | 184.00M | 184.40M | 184.80M | 184.60M | 190.30M | 189.80M | 189.80M | 189.90M | 190.10M | 190.80M | 191.20M | 190.90M | 191.00M | 191.30M | 192.00M | 191.80M | 192.20M | 192.00M | 192.30M | 192.20M | 192.50M | 192.80M | 193.10M | 193.00M | 193.20M | 193.10M | 193.20M | 193.10M | 193.90M | 194.00M | 193.40M | 193.40M | 195.30M | 195.30M | 197.00M | 196.70M | 197.30M | 197.20M | 197.20M |
|
EBITDA
|
| 103.43M | 37.00M | 61.30M | 43.40M | 44.20M | 39.50M | 49.30M | 36.20M | 34.80M | 32.40M | 40.80M | 20.40M | 36.50M | 51.40M | 60.30M | 48.90M | 51.90M | 63.50M | 95.80M | 89.30M | 101.10M | 115.50M | 126.60M | 121.50M | 125.20M | 134.40M | 122.10M | 130.70M | 122.10M | 159.70M | 171.30M | 154.70M | 120.60M | 106.00M | 144.90M | 128.80M | 163.60M | 200.40M | 169.70M | 114.00M | 134.40M | 178.90M | 169.50M | 143.50M | 145.20M | 158.40M | -236.30M | 61.30M | 157.20M | 182.40M | 156.40M | 170.80M | 254.40M | 192.20M | 207.60M |
|
Interest Expenses
|
| 1.50M | 34.80M | 42.60M | 46.70M | 49.80M | 49.20M | 49.00M | 49.50M | 50.80M | 50.00M | 44.70M | 44.60M | 44.80M | 44.90M | 24.80M | 19.80M | 20.40M | 21.30M | 21.40M | 22.40M | 21.50M | 22.60M | 21.70M | 21.80M | 22.60M | 25.90M | 44.00M | 45.00M | 45.00M | 45.20M | 43.50M | 40.00M | 37.70M | 33.50M | 27.60M | 27.50M | 25.80M | 25.60M | 25.70M | 35.50M | 50.20M | 51.90M | 61.30M | 67.50M | 71.80M | 72.60M | 72.70M | 71.00M | 68.70M | 67.90M | 66.60M | 62.00M | 56.10M | 55.70M | 62.50M |
|
Tax Rate
|
| | | 27.81% | | 15.25% | 23.75% | | | 0.74% | 41.81% | | 52.44% | 40.54% | | | 24.91% | 45.11% | 45.28% | 41.22% | 21.49% | 15.13% | 26.93% | 31.00% | | 26.80% | 21.61% | 36.02% | | 0.79% | 26.93% | 21.51% | 15.67% | 23.08% | 24.73% | 23.14% | 10.46% | 16.81% | 32.43% | 25.06% | 31.51% | 31.80% | 22.74% | 27.62% | 50.35% | 24.60% | 25.20% | | | 15.66% | 25.68% | 25.72% | 29.72% | 21.16% | 28.32% | 33.31% |