|
Revenue
|
1,167.91M | 1,094.91M | 1,179.39M | 1,162.98M | 1,193.16M | 1,241.78M | 1,286.76M | 1,275.26M | 1,477.37M | 1,509.17M | 1,643.70M | 1,949.25M | 2,273.10M | 2,443.71M | 2,462.82M | 2,207.59M |
|
Cost of Revenue
|
820.52M | 789.70M | 848.36M | 834.80M | 846.63M | 886.49M | 928.25M | 941.59M | 1,110.07M | 1,157.93M | 1,242.89M | 1,452.72M | 1,704.11M | 1,856.52M | 1,932.88M | 1,735.87M |
|
Gross Profit
|
347.40M | 305.21M | 331.03M | 328.18M | 346.53M | 355.29M | 358.51M | 333.67M | 367.30M | 351.24M | 400.82M | 496.53M | 568.99M | 587.19M | 529.94M | 471.72M |
|
Depreciation & Amortization - Total
|
| 49.20M | 40.40M | 37.40M | 38.70M | 46.90M | 54.00M | 59.10M | 57.00M | 58.40M | 57.50M | 62.70M | 63.50M | 64.50M | 64.20M | 61.20M |
|
Selling, General & Administrative
|
180.04M | 165.81M | 188.80M | 182.63M | 193.42M | 198.55M | 194.61M | 175.80M | 182.31M | 182.43M | 202.54M | 203.90M | 239.99M | 287.43M | 290.87M | 293.04M |
|
Restructuring Costs
|
5.07M | 13.48M | 3.65M | 22.88M | 4.43M | 3.35M | 1.81M | 4.39M | 14.66M | 6.13M | 1.75M | 3.26M | 3.81M | 5.67M | 8.04M | 10.15M |
|
Other Operating Expenses
|
882.10M | 792.67M | 853.08M | 841.53M | 855.20M | 896.50M | 946.15M | 983.22M | 1,122.90M | 1,170.16M | 1,258.21M | 1,474.69M | 1,748.57M | 1,917.56M | 1,981.68M | 2,016.71M |
|
Operating Expenses
|
1,067.21M | 1,021.16M | 1,085.93M | 1,084.44M | 1,091.76M | 1,145.31M | 1,196.58M | 1,222.51M | 1,376.88M | 1,417.12M | 1,519.99M | 1,744.56M | 2,055.87M | 2,275.16M | 2,344.80M | 2,381.11M |
|
Operating Income
|
100.71M | 73.75M | 93.45M | 78.55M | 101.40M | 96.47M | 90.18M | 52.75M | 100.49M | 92.05M | 123.71M | 204.69M | 217.19M | 168.54M | 118.02M | -173.52M |
|
EBIT
|
100.71M | 73.75M | 93.45M | 78.55M | 101.40M | 96.47M | 90.18M | 52.75M | 100.49M | 92.05M | 123.71M | 204.69M | 217.19M | 168.54M | 118.02M | -173.52M |
|
Interest & Investment Income
|
2.63M | 2.13M | 3.06M | 2.98M | 2.56M | 1.77M | 1.09M | 1.23M | 2.84M | 4.48M | 1.91M | 1.66M | 0.76M | 1.81M | 5.15M | 2.73M |
|
Other Non Operating Income
|
2.86M | 9.26M | 0.15M | -0.96M | -0.72M | 9.16M | 2.16M | 6.86M | 1.87M | -11.62M | 3.90M | -18.59M | 2.31M | 10.16M | -4.13M | 18.59M |
|
Non Operating Income
|
2.86M | -12.50M | -18.14M | -24.51M | -20.53M | -17.82M | -14.49M | -10.21M | -14.42M | -35.82M | -13.30M | -34.42M | -9.31M | -24.09M | -77.30M | -63.00M |
|
EBT
|
103.04M | 81.97M | 91.55M | 82.20M | 92.07M | 100.46M | 85.89M | 56.51M | 88.89M | 70.16M | 110.41M | 170.27M | 207.88M | 144.45M | 80.59M | -259.74M |
|
Tax Provisions
|
27.48M | 31.46M | 13.28M | -2.42M | 20.60M | 23.04M | 20.00M | 14.45M | 78.08M | 24.46M | 27.05M | 46.13M | 49.70M | 38.12M | 29.99M | 74.10M |
|
Profit After Tax
|
75.57M | 53.54M | 78.28M | 73.92M | 71.47M | 77.42M | 65.89M | 37.44M | 10.81M | 39.76M | 84.73M | 129.33M | 158.19M | 117.33M | 18.26M | -320.96M |
|
Net Income - Minority
|
| -11.09M | -11.26M | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
4.16M | 3.75M | 4.10M | 4.04M | 4.08M | 5.12M | 4.22M | 3.76M | 3.56M | 3.94M | 7.57M | 10.68M | 17.22M | 14.09M | 9.84M | 10.35M |
|
Income from Continuing Operations
|
75.57M | 50.51M | 78.28M | 84.61M | 71.47M | 77.42M | 65.89M | 42.07M | 10.81M | 45.71M | 83.36M | 124.14M | 158.19M | 106.33M | 50.61M | -333.84M |
|
Consolidated Net Income
|
75.57M | 50.51M | 78.28M | 84.61M | 71.47M | 77.42M | 65.89M | 42.07M | 10.81M | 45.71M | 83.36M | 124.14M | 158.19M | 106.33M | 50.61M | -333.84M |
|
Income towards Parent Company
|
75.57M | 39.42M | 67.02M | 84.61M | 71.47M | 77.42M | 65.89M | 42.07M | 10.81M | 45.71M | 83.36M | 124.14M | 158.19M | 106.33M | 50.61M | -333.84M |
|
Net Income towards Common Stockholders
|
75.57M | 39.42M | 67.02M | 84.61M | 71.47M | 77.42M | 65.89M | 42.07M | 10.81M | 45.71M | 83.36M | 124.14M | 158.19M | 106.33M | 50.61M | -333.84M |
|
EPS (Basic)
|
1.14 | 0.83 | 1.31 | 1.28 | 1.31 | 1.47 | 1.27 | 0.91 | 0.24 | 0.99 | 1.79 | 2.66 | 3.37 | 2.25 | 1.07 | -6.99 |
|
EPS (Weighted Average and Diluted)
|
1.12 | 0.81 | 1.28 | 1.26 | 1.29 | 1.44 | 1.26 | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
62.33M | 59.12M | 56.17M | 53.71M | 50.42M | 48.73M | 48.40M | 46.48M | 45.85M | 46.19M | 46.49M | 46.74M | 46.99M | 47.22M | 47.42M | 47.73M |
|
Shares Outstanding (Diluted Average)
|
64.24M | 61.79M | 57.96M | 55.54M | 52.24M | 50.10M | 49.01M | | | | | | | | | |
|
EBITDA
|
119.44M | 63.45M | 52.08M | 102.51M | 27.82M | 45.38M | 16.44M | | | | | | | | | |
|
Interest Expenses
|
3.16M | 3.16M | 5.12M | 6.70M | 7.51M | 6.95M | 7.54M | 7.94M | 13.73M | 28.67M | 19.11M | 17.49M | 12.38M | 36.07M | 78.32M | 84.31M |
|
Tax Rate
|
26.67% | 38.38% | 14.50% | | 22.37% | 22.94% | 23.29% | 25.56% | 87.84% | 34.86% | 24.50% | 27.09% | 23.91% | 26.39% | 37.21% | |