|
Revenue
|
2287.48M | 2201.23M | 2573.14M | 2711.07M | 2613.76M | 2483.81M | 2299.32M | 2583.47M | 2753.36M | 2964.15M | 3107.35M | 2994.89M | 3213.51M | 3504.05M | 4522.55M | 5198.68M | 5442.59M |
|
Cost of Revenue
|
1108.51M | 1172.54M | 1454.37M | 1663.07M | 1757.84M | 1577.48M | 1402.92M | 1598.99M | 1680.37M | 1816.28M | 1981.45M | 1902.04M | 2053.77M | 2260.02M | 3026.06M | 3455.42M | 3656.02M |
|
Gross Profit
|
1178.97M | 1028.69M | 1118.77M | 1048.01M | 855.91M | 282.44M | 315.79M | 330.21M | 353.64M | 384.46M | 408.18M | 446.54M | 498.40M | 575.56M | 725.03M | 866.44M | 961.34M |
|
Amortization - Intangibles
|
9.82M | 12.70M | 28.00M | 29.60M | 32.40M | 27.30M | 20.20M | 22.10M | 22.80M | 18.20M | 11.60M | 11.60M | 11.50M | 13.20M | 41.20M | 50.00M | 37.10M |
|
Depreciation & Amortization - Total
|
17.00M | 20.40M | 27.14M | 26.65M | 29.55M | 26.45M | 23.11M | 22.80M | 22.20M | 19.60M | 17.30M | 13.00M | 12.30M | 13.90M | 20.00M | 23.70M | 21.20M |
|
Selling, General & Administrative
|
| | 7.80M | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | 19.55M | | | 10.35M | | | | | | |
|
Other Operating Expenses
|
| 0.27M | 1.75M | 19.25M | 9.56M | 58.69M | 3.11M | -2.82M | 6.92M | -4.30M | -1.10M | 15.00M | 3.27M | -0.33M | -12.26M | -2.54M | 12.23M |
|
Operating Expenses
|
17.00M | 20.40M | 34.94M | 26.65M | 29.55M | 26.45M | 23.11M | 42.35M | 22.20M | 19.60M | 27.65M | 13.00M | 12.30M | 13.90M | 20.00M | 23.70M | 21.20M |
|
Operating Income
|
121.89M | 124.47M | 146.42M | 166.37M | 20.22M | 153.83M | 87.68M | 135.85M | 183.34M | 190.09M | 188.76M | 241.09M | 278.70M | 340.45M | 358.11M | 500.74M | 408.42M |
|
EBIT
|
121.89M | 124.47M | 146.42M | 166.37M | 20.22M | 153.83M | 87.68M | 135.85M | 183.34M | 190.09M | 188.76M | 241.09M | 278.70M | 340.45M | 358.11M | 500.74M | 408.42M |
|
Interest & Investment Income
|
0.55M | 0.80M | 0.88M | 0.87M | 1.00M | 0.80M | 0.68M | 1.00M | 0.73M | 1.82M | 1.73M | 1.38M | 0.92M | 1.78M | 5.90M | 7.29M | 9.84M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | 19.90M | 89.40M | | |
|
Non Operating Income
|
-0.08M | -0.86M | -4.14M | -4.44M | -4.26M | -7.96M | | | | | | | | 19.90M | 89.40M | | |
|
EBT
|
119.20M | 123.09M | 140.49M | 160.80M | 12.53M | 144.34M | 80.32M | 124.47M | 171.76M | 174.56M | 175.14M | 227.99M | 266.87M | 348.77M | 400.98M | 463.47M | 377.62M |
|
Tax Provisions
|
35.95M | 46.27M | 47.51M | 61.58M | 25.51M | 35.81M | 41.09M | 40.61M | 53.84M | 37.60M | 16.38M | 54.10M | 34.04M | 85.60M | 127.53M | 130.02M | 129.67M |
|
Profit After Tax
|
87.03M | 76.82M | 92.98M | 104.73M | -1.51M | 108.67M | 39.23M | 83.85M | 117.92M | 136.96M | 158.76M | 173.89M | 232.83M | 263.16M | 273.45M | 333.44M | 247.95M |
|
Income from Non-Controlling Interests
|
| | 2.94M | 0.35M | 0.64M | 0.41M | 0.15M | 0.07M | 0.04M | 0.07M | 0.09M | 0.03M | 0.02M | 0.04M | 0.03M | 0.06M | 0.23M |
|
Income from Continuing Operations
|
83.26M | 76.82M | 92.98M | 99.22M | -12.97M | 108.53M | 39.23M | 83.85M | 117.92M | 136.96M | 158.76M | 173.89M | 232.83M | 263.16M | 273.45M | 333.44M | 247.95M |
|
Consolidated Net Income
|
83.26M | 76.82M | 92.98M | 99.22M | -12.97M | 108.53M | 39.23M | 83.85M | 117.92M | 136.96M | 158.76M | 173.89M | 232.83M | 263.16M | 273.45M | 333.44M | 247.95M |
|
Income towards Parent Company
|
83.26M | 76.82M | 92.98M | 99.22M | -12.97M | 108.53M | 39.23M | 83.85M | 117.92M | 136.96M | 158.76M | 173.89M | 232.83M | 263.16M | 273.45M | 333.44M | 247.95M |
|
Net Income towards Common Stockholders
|
87.03M | 76.82M | 90.04M | 104.38M | -2.14M | 108.27M | 39.07M | 83.78M | 117.87M | 136.88M | 158.67M | 173.86M | 232.81M | 263.12M | 273.42M | 333.38M | 247.72M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
302.84M | 308.72M | 312.41M | 318.26M | 322.48M | 321.22M | 301.04M | 287.15M | 282.76M | 276.67M | 273.24M | 269.44M | 270.36M | 266.59M | 266.23M | 267.66M | |
|
Shares Outstanding (Diluted Average)
|
60.99M | 62.09M | | | | | 61.53M | 58.97M | 57.91M | 56.60M | 55.94M | | 54.67M | 270.81M | 268.19M | 271.66M | 267.12M |
|
EBITDA
|
138.89M | 144.88M | 173.56M | 193.02M | 49.77M | 180.28M | 110.79M | 158.66M | 205.54M | 209.69M | 206.06M | 254.09M | 291.00M | 354.35M | 378.11M | 524.44M | 429.62M |
|
Tax Rate
|
30.16% | 37.59% | 33.82% | 38.29% | | 24.81% | 51.16% | 32.63% | 31.35% | 21.54% | 9.35% | 23.73% | 12.75% | 24.54% | 31.80% | 28.05% | 34.34% |