|
Revenue
|
1,303.64M | 1,295.11M | 1,291.21M | 1,347.15M | 1,338.32M | 1,323.26M | 1,420.50M | 1,723.30M | 1,711.26M | 1,662.67M | 1,663.00M | 1,793.04M | 1,723.08M | 1,680.35M | 1,764.93M | 1,831.63M | 1,834.97M | 1,816.37M | 1,800.85M | 1,938.31M | 2,051.77M | 2,038.72M | 2,176.29M | 2,225.35M | 2,275.20M | 2,227.66M | 2,315.24M | 2,449.80M | 2,430.86M | 2,409.87M | 2,475.68M | 2,612.86M | 2,612.36M | 2,541.86M | 2,642.79M | 2,687.52M | 2,681.35M | 2,648.91M | 2,754.50M | 2,804.39M | 2,855.17M | 2,822.45M | 2,896.25M | 2,829.67M | 2,729.75M | 2.50M | 3,086.93M | 3,012.99M | 3,197.88M | 3,156.00M | 3,275.25M | 3,292.96M | 3,323.41M | 3,336.03M | 3,446.98M | 3,467.52M | 3,548.14M | 3,562.77M | 3,703.55M | 3,843.58M | 3,907.60M | 3,963.03M | 4,113.72M | 4,099.72M | 4,283.82M | 4,495.24M |
|
Cost of Revenue
|
232.89M | 253.79M | 235.02M | 247.03M | 249.11M | 258.39M | 214.08M | 349.45M | 349.45M | 350.36M | 299.05M | 351.30M | 345.06M | 362.69M | 317.07M | 381.01M | 325.56M | 393.55M | 452.68M | 399.91M | 460.67M | 533.75M | 528.42M | 505.97M | 535.71M | 529.38M | 548.75M | 561.58M | 586.00M | 597.27M | 614.49M | 607.36M | 632.19M | 628.52M | 624.99M | 620.82M | 624.48M | 651.44M | 717.94M | 644.78M | 672.56M | 762.17M | 644.39M | 689.79M | 625.75M | 666.66M | 690.56M | 709.71M | 769.81M | 754.07M | 802.28M | 820.93M | 867.88M | 837.24M | 919.67M | 878.95M | 938.31M | 941.22M | 998.73M | 1,032.17M | 1,043.12M | 1,090.20M | 1,142.90M | 1,105.75M | 1,162.57M | 1,294.72M |
|
Gross Profit
|
1,070.75M | 1,041.32M | 1,056.19M | 1,100.12M | 1,089.20M | 1,064.88M | 1,206.42M | 1,373.85M | 1,361.80M | 1,312.32M | 1,363.94M | 1,441.74M | 1,378.02M | 1,317.67M | 1,447.85M | 1,450.62M | 1,509.41M | 1,422.82M | 1,348.17M | 1,538.41M | 1,591.10M | 1,504.96M | 1,647.87M | 1,719.39M | 1,739.49M | 1,698.27M | 1,766.49M | 1,888.21M | 1,844.86M | 1,812.60M | 1,861.19M | 2,005.50M | 1,980.16M | 1,913.34M | 2,017.80M | 2,066.70M | 2,056.87M | 1,997.47M | 2,036.55M | 2,159.61M | 2,182.60M | 2,060.28M | 2,251.85M | 2,139.88M | 2,104.01M | -664.16M | 2,396.38M | 2,303.28M | 2,428.07M | 2,401.93M | 2,472.97M | 2,472.02M | 2,455.52M | 2,498.79M | 2,527.31M | 2,588.57M | 2,609.82M | 2,621.55M | 2,704.81M | 2,811.41M | 2,864.49M | 2,872.83M | 2,970.82M | 2,993.97M | 3,121.25M | 3,200.52M |
|
Other Operating Expenses
|
1,123.01M | 1,175.98M | 1,154.31M | 1,188.67M | 96.20M | 91.40M | 72.50M | 1,473.83M | 1,459.23M | 1,630.06M | 869.11M | 1,500.57M | 1,468.77M | 1,488.16M | 1,466.44M | 1,563.05M | 1,506.84M | 1,567.58M | 1,617.19M | 1,644.00M | 1,734.88M | 1,838.25M | 1,830.67M | 1,875.41M | 1,916.62M | 1,927.95M | 1,969.11M | 2,069.02M | 2,072.76M | 2,108.50M | 2,137.19M | 2,233.74M | 2,256.14M | 2,258.36M | 2,278.33M | 2,327.00M | 2,329.77M | 2,365.64M | 2,468.51M | 2,437.83M | 2,483.07M | 2,605.86M | 2,527.78M | 2,564.68M | 2,343.54M | 2,534.38M | 2,641.88M | 2,685.99M | 2,729.76M | 2,812.82M | 2,931.59M | 3,028.06M | 3,058.20M | 3,026.88M | 3,151.05M | 3,153.90M | 3,232.62M | 3,241.95M | 3,337.10M | 3,419.37M | 3,435.03M | 3,542.32M | 3,602.97M | 3,608.08M | 3,748.31M | 3,936.26M |
|
Operating Expenses
|
1,140.60M | 1,193.23M | 1,172.35M | 1,206.61M | 1,208.57M | 1,218.58M | 760.68M | 1,497.00M | 1,482.23M | 1,653.13M | 889.85M | 1,524.01M | 1,492.75M | 1,511.64M | 1,490.42M | 1,587.71M | 1,530.92M | 1,591.48M | 1,642.30M | 1,667.34M | 1,758.33M | 1,862.11M | 1,854.01M | 1,898.30M | 1,939.81M | 1,952.50M | 1,993.45M | 2,093.47M | 2,097.57M | 2,132.30M | 2,161.45M | 2,258.93M | 2,282.16M | 2,284.55M | 2,304.04M | 2,353.70M | 2,356.89M | 2,391.75M | 2,494.67M | 2,463.95M | 2,509.61M | 2,633.52M | 2,555.27M | 2,592.97M | 2,371.72M | 2,562.87M | 2,672.98M | 2,717.32M | 2,758.91M | 2,841.19M | 2,961.60M | 3,060.10M | 3,089.97M | 3,060.15M | 3,185.60M | 3,188.82M | 3,268.01M | 3,277.42M | 3,372.35M | 3,454.82M | 3,471.21M | 3,578.86M | 3,641.23M | 3,644.89M | 3,783.55M | 3,973.56M |
|
Operating Income
|
163.04M | 101.88M | 118.86M | 140.55M | 129.75M | 104.68M | 130.73M | 260.41M | 232.24M | 195.53M | 208.95M | 269.03M | 230.33M | 168.71M | 274.51M | 243.92M | 304.05M | 224.89M | 242.60M | 270.98M | 293.43M | 176.61M | 322.29M | 327.05M | 335.39M | 275.16M | 321.79M | 356.32M | 333.29M | 277.57M | 314.23M | 353.93M | 330.19M | 257.31M | 338.74M | 333.81M | 324.46M | 257.16M | 259.82M | 340.44M | 345.56M | 188.93M | 340.98M | 236.69M | 358.03M | 349.67M | 413.96M | 295.67M | 438.97M | 314.81M | 313.65M | 232.86M | 233.43M | 275.88M | 261.38M | 278.70M | 280.13M | 285.36M | 331.20M | 388.76M | 436.40M | 384.17M | 472.49M | 454.82M | 500.27M | 521.69M |
|
EBIT
|
163.04M | 101.88M | 118.86M | 140.55M | 129.75M | 104.68M | 130.73M | 260.41M | 232.24M | 195.53M | 208.95M | 269.03M | 230.33M | 168.71M | 274.51M | 243.92M | 304.05M | 224.89M | 242.60M | 270.98M | 293.43M | 176.61M | 322.29M | 327.05M | 335.39M | 275.16M | 321.79M | 356.32M | 333.29M | 277.57M | 314.23M | 353.93M | 330.19M | 257.31M | 338.74M | 333.81M | 324.46M | 257.16M | 259.82M | 340.44M | 345.56M | 188.93M | 340.98M | 236.69M | 358.03M | 349.67M | 413.96M | 295.67M | 438.97M | 314.81M | 313.65M | 232.86M | 233.43M | 275.88M | 261.38M | 278.70M | 280.13M | 285.36M | 331.20M | 388.76M | 436.40M | 384.17M | 472.49M | 454.82M | 500.27M | 521.69M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.31M | 11.41M | -12.50M | -4.50M | 7.73M | -9.41M | 19.34M | -9.56M | 3.10M | -1.83M | 8.30M | -0.83M | 9.13M | -6.72M | 12.32M | -11.20M | 1.97M | -6.01M | 4.84M | -13.72M | -6.60M | -11.47M | 3.52M | 0.15M | -5.49M | 2.03M | 5.55M | 5.66M | 8.48M | 13.63M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.31M | 11.41M | -12.50M | -4.50M | 7.73M | -9.41M | 19.34M | -9.56M | 3.10M | -1.83M | 8.30M | -0.83M | 9.13M | -6.72M | 12.32M | -11.20M | 1.97M | -6.01M | 4.84M | -13.72M | -6.60M | -11.47M | 3.52M | 0.15M | -5.49M | 2.03M | 5.55M | 5.66M | 8.48M | 13.63M |
|
EBT
|
151.16M | 91.10M | 108.35M | 128.17M | 117.47M | 93.21M | 89.25M | 204.00M | 182.43M | 147.08M | 162.84M | 222.32M | 184.44M | 123.50M | 233.40M | 203.98M | 265.82M | 192.57M | 206.96M | 235.78M | 258.35M | 144.48M | 291.06M | 297.02M | 307.71M | 248.03M | 293.15M | 326.72M | 302.85M | 245.44M | 281.35M | 318.43M | 294.27M | 220.35M | 301.96M | 296.24M | 301.77M | 229.07M | 207.45M | 296.30M | 310.81M | 138.07M | 321.16M | 190.78M | 335.66M | 323.26M | 402.38M | 272.88M | 426.80M | 286.89M | 306.75M | 199.98M | 209.73M | 234.21M | 222.34M | 214.10M | 224.69M | 220.51M | 281.12M | 336.09M | 382.01M | 341.53M | 438.31M | 420.43M | 473.38M | 496.89M |
|
Tax Provisions
|
57.19M | 32.04M | 39.17M | 45.41M | 41.06M | 27.40M | 38.43M | 74.01M | 66.39M | 52.23M | 54.83M | 79.75M | 67.00M | 42.13M | 113.30M | 74.05M | 98.02M | 69.47M | 73.77M | 83.93M | 91.73M | 48.44M | 100.57M | 102.69M | 106.30M | 84.37M | 112.50M | 111.00M | 107.40M | 88.17M | 113.06M | 107.90M | 103.88M | 74.99M | 113.70M | 67.57M | 71.06M | 54.19M | 54.30M | 58.90M | 69.54M | 37.20M | 109.45M | 46.32M | 79.15M | 79.17M | 121.64M | 63.81M | 101.52M | 67.52M | 102.37M | 48.96M | 50.95M | 57.40M | 69.52M | 51.73M | 55.39M | 52.50M | 79.46M | 70.26M | 87.68M | 75.62M | 134.72M | 98.80M | 110.77M | 117.78M |
|
Profit After Tax
|
93.98M | 59.05M | 69.18M | 82.76M | 76.42M | 65.80M | 50.82M | 129.99M | 116.03M | 94.84M | 108.01M | 142.57M | 117.44M | 81.37M | 147.66M | 129.94M | 167.80M | 123.10M | 133.19M | 151.85M | 166.61M | 96.04M | 190.49M | 194.32M | 201.40M | 163.65M | 191.32M | 215.72M | 195.45M | 157.26M | 178.74M | 210.53M | 190.39M | 145.36M | 225.03M | 228.67M | 230.71M | 174.88M | 163.62M | 237.40M | 241.26M | 100.87M | 248.01M | 144.46M | 256.50M | 244.09M | 308.71M | 209.09M | 325.28M | 219.38M | 237.87M | 153.91M | 164.06M | 182.81M | 174.82M | 163.12M | 171.31M | 168.01M | 217.89M | 265.82M | 294.33M | 265.91M | 337.05M | 321.63M | 362.61M | 379.11M |
|
Income from Non-Controlling Interests
|
13.08M | 7.98M | 8.32M | 10.94M | 10.84M | 10.19M | 13.63M | 15.79M | 12.38M | 9.79M | 12.74M | 13.96M | 9.88M | 9.56M | 12.20M | 10.15M | 15.96M | 8.51M | 8.66M | 13.77M | 14.94M | 13.24M | 17.70M | 20.02M | 19.21M | 13.37M | 17.57M | 24.96M | 9.87M | 5.40M | 4.53M | 4.47M | 4.99M | 4.12M | 5.43M | 4.84M | 4.66M | 3.13M | 5.55M | 3.23M | 2.94M | 3.68M | 2.83M | 2.42M | 4.58M | 3.30M | -0.97M | -0.02M | 0.25M | 1.02M | 14.99M | -2.89M | -5.28M | -6.00M | -4.45M | -0.74M | -2.01M | 1.02M | 3.24M | 3.99M | 5.18M | 7.20M | 4.65M | 4.95M | 9.39M | 6.15M |
|
Income from Continuing Operations
|
93.98M | 59.05M | 69.18M | 82.76M | 76.42M | 65.80M | 50.82M | 129.99M | 116.03M | 94.84M | 108.01M | 142.57M | 117.44M | 81.37M | 120.09M | 129.94M | 167.80M | 123.10M | 133.19M | 151.85M | 166.61M | 96.04M | 190.49M | 194.32M | 201.40M | 163.65M | 180.65M | 215.72M | 195.45M | 157.26M | 168.29M | 210.53M | 190.39M | 145.36M | 188.25M | 228.67M | 230.71M | 174.88M | 153.15M | 237.40M | 241.26M | 100.87M | 211.71M | 144.46M | 256.50M | 244.09M | 280.74M | 209.07M | 325.28M | 219.38M | 204.37M | 151.02M | 158.78M | 176.81M | 152.82M | 162.38M | 169.30M | 168.01M | 201.66M | 265.82M | 294.33M | 265.91M | 303.59M | 321.63M | 362.61M | 379.11M |
|
Consolidated Net Income
|
93.98M | 59.05M | 69.18M | 82.76M | 76.42M | 65.80M | 50.82M | 129.99M | 116.03M | 94.84M | 108.01M | 142.57M | 117.44M | 81.37M | 120.09M | 129.94M | 167.80M | 123.10M | 133.19M | 151.85M | 166.61M | 96.04M | 190.49M | 194.32M | 201.40M | 163.65M | 180.65M | 215.72M | 195.45M | 157.26M | 168.29M | 210.53M | 190.39M | 145.36M | 188.25M | 228.67M | 230.71M | 174.88M | 153.15M | 237.40M | 241.26M | 100.87M | 211.71M | 144.46M | 256.50M | 244.09M | 280.74M | 209.07M | 325.28M | 219.38M | 204.37M | 151.02M | 158.78M | 176.81M | 152.82M | 162.38M | 169.30M | 168.01M | 201.66M | 265.82M | 294.33M | 265.91M | 303.59M | 321.63M | 362.61M | 379.11M |
|
Income towards Parent Company
|
93.98M | 59.05M | 69.18M | 82.76M | 76.42M | 65.80M | 50.82M | 129.99M | 116.03M | 94.84M | 108.01M | 142.57M | 117.44M | 81.37M | 120.09M | 129.94M | 167.80M | 123.10M | 133.19M | 151.85M | 166.61M | 96.04M | 190.49M | 194.32M | 201.40M | 163.65M | 180.65M | 215.72M | 195.45M | 157.26M | 168.29M | 210.53M | 190.39M | 145.36M | 188.25M | 228.67M | 230.71M | 174.88M | 153.15M | 237.40M | 241.26M | 100.87M | 211.71M | 144.46M | 256.50M | 244.09M | 280.74M | 209.07M | 325.28M | 219.38M | 204.37M | 151.02M | 158.78M | 176.81M | 152.82M | 162.38M | 169.30M | 168.01M | 201.66M | 265.82M | 294.33M | 265.91M | 303.59M | 321.63M | 362.61M | 379.11M |
|
Net Income towards Common Stockholders
|
93.98M | 59.05M | 69.18M | 82.76M | 76.42M | 65.80M | 50.82M | 129.99M | 116.03M | 94.84M | 108.01M | 142.57M | 117.44M | 81.37M | 120.09M | 129.94M | 167.80M | 123.10M | 133.19M | 151.85M | 166.61M | 96.04M | 190.49M | 194.32M | 201.40M | 163.65M | 180.65M | 215.72M | 195.45M | 157.26M | 168.29M | 210.53M | 190.39M | 145.36M | 188.25M | 228.67M | 230.71M | 174.88M | 153.15M | 237.40M | 241.26M | 100.87M | 211.71M | 144.46M | 256.50M | 244.09M | 280.74M | 209.07M | 325.28M | 219.38M | 204.37M | 151.02M | 158.78M | 182.63M | 174.66M | 162.99M | 171.25M | 166.94M | 216.31M | 261.79M | 289.15M | 258.71M | 332.40M | 316.68M | 353.22M | 372.96M |
|
EPS (Basic)
|
0.82 | 0.52 | 0.62 | 0.74 | 0.68 | 0.57 | 0.53 | 1.17 | 1.06 | 0.87 | 1.11 | 1.33 | 1.11 | 0.74 | 1.24 | 1.23 | 1.55 | 1.17 | 1.36 | 1.40 | 1.53 | 0.84 | 1.93 | 1.76 | 1.84 | 1.52 | 1.83 | 1.95 | 1.91 | 1.56 | 1.73 | 2.13 | 1.93 | 1.48 | 1.97 | 2.37 | 2.40 | 1.85 | 1.64 | 2.57 | 2.67 | 1.10 | 2.39 | 1.64 | 2.97 | 2.87 | 3.30 | 2.46 | 3.85 | 2.65 | 3.03 | 2.05 | 2.22 | 2.52 | 2.45 | 2.31 | 2.44 | 2.42 | 3.17 | 3.90 | 4.32 | 3.89 | 4.99 | 4.87 | 5.49 | 5.92 |
|
EPS (Weighted Average and Diluted)
|
0.82 | 0.52 | 0.62 | 0.73 | 0.67 | 0.57 | 0.52 | 1.15 | 1.04 | 0.86 | 1.10 | 1.31 | 1.10 | 0.73 | 1.23 | 1.21 | 1.53 | 1.15 | 1.34 | 1.38 | 1.51 | 0.82 | 1.89 | 1.73 | 1.80 | 1.48 | 1.79 | 1.93 | 1.89 | 1.54 | 1.71 | 2.12 | 1.91 | 1.47 | 1.95 | 2.36 | 2.39 | 1.84 | 1.63 | 2.57 | 2.66 | 1.10 | 2.38 | 1.64 | 2.95 | 2.85 | 3.28 | 2.43 | 3.79 | 2.60 | 2.99 | 2.02 | 2.20 | 2.50 | 2.43 | 2.28 | 2.42 | 2.40 | 3.14 | 3.82 | 4.26 | 3.80 | 4.90 | 4.80 | 5.43 | 5.86 |
|
Shares Outstanding (Weighted Average)
|
0.10M | 97.96M | 97.79M | 96.54M | 96.70M | 96.78M | 96.79M | 97.38M | 97.56M | 97.45M | 97.20M | 96.59M | 96.69M | 96.82M | 96.82M | 97.71M | 98.03M | 98.15M | 98.03M | 98.57M | 98.87M | 99.05M | 98.83M | 98.91M | 99.00M | 98.92M | 98.80M | 97.61M | 97.36M | 97.28M | 97.21M | 96.58M | 96.42M | 96.03M | 95.65M | 94.23M | 94.03M | 93.64M | 93.28M | 90.78M | 89.96M | 89.29M | 88.76M | 86.21M | 85.42M | 85.17M | 85.06M | 84.78M | 84.50M | 83.76M | 82.52M | 75.03M | 74.36M | 73.77M | 73.12M | 70.53M | 70.30M | 69.83M | 69.32M | 67.20M | 67.04M | 66.87M | 66.55M | 64.97M | 64.66M | 64.10M |
|
Shares Outstanding (Diluted Average)
|
0.10M | 98.50M | 98.28M | 97.45M | 98.05M | 97.94M | 97.97M | 98.87M | 99.26M | 98.91M | 98.54M | 97.79M | 97.76M | 97.71M | 97.71M | 98.57M | 99.21M | 99.59M | 99.36M | 100.16M | 100.23M | 101.03M | 100.54M | 100.65M | 100.93M | 101.16M | 100.69M | 98.89M | 98.64M | 98.53M | 98.38M | 97.37M | 97.21M | 96.80M | 96.33M | 94.68M | 94.48M | 94.10M | 93.75M | 90.97M | 90.10M | 89.52M | 89.04M | 86.45M | 85.76M | 85.59M | 85.59M | 85.80M | 85.71M | 85.03M | 83.69M | 76.04M | 75.24M | 74.51M | 73.83M | 71.49M | 71.16M | 70.65M | 70.12M | 68.48M | 68.20M | 68.17M | 67.90M | 66.04M | 65.51M | 64.90M |
|
EBITDA
|
163.04M | 101.88M | 118.86M | 140.55M | 129.75M | 104.68M | 130.73M | 260.41M | 232.24M | 195.53M | 208.95M | 269.03M | 230.33M | 168.71M | 274.51M | 243.92M | 304.05M | 224.89M | 242.60M | 270.98M | 293.43M | 176.61M | 322.29M | 327.05M | 335.39M | 275.16M | 321.79M | 356.32M | 333.29M | 277.57M | 314.23M | 353.93M | 330.19M | 257.31M | 338.74M | 333.81M | 324.46M | 257.16M | 259.82M | 340.44M | 345.56M | 188.93M | 340.98M | 236.69M | 358.03M | 349.67M | 413.96M | 295.67M | 438.97M | 314.81M | 313.65M | 232.86M | 233.43M | 275.88M | 261.38M | 278.70M | 280.13M | 285.36M | 331.20M | 388.76M | 436.40M | 384.17M | 472.49M | 454.82M | 500.27M | 521.69M |
|
Interest Expenses
|
11.88M | 10.78M | 10.51M | 12.38M | 12.28M | 11.48M | 41.48M | 56.42M | 49.81M | 48.45M | 46.12M | 46.71M | 45.89M | 45.21M | 41.11M | 39.94M | 38.24M | 32.31M | 35.64M | 35.19M | 35.09M | 32.13M | 31.23M | 30.04M | 27.68M | 27.13M | 28.64M | 29.60M | 30.44M | 32.13M | 32.88M | 35.51M | 35.92M | 36.96M | 36.79M | 37.58M | 38.00M | 39.51M | 39.87M | 39.64M | 42.49M | 41.45M | 39.16M | 36.35M | 25.47M | 24.57M | 19.89M | 21.96M | 21.30M | 21.20M | 19.22M | 21.67M | 25.68M | 35.65M | 43.89M | 50.88M | 48.83M | 53.38M | 53.59M | 52.83M | 48.90M | 44.66M | 39.72M | 40.06M | 35.36M | 38.43M |
|
Tax Rate
|
37.83% | 35.17% | 36.15% | 35.43% | 34.95% | 29.40% | 43.06% | 36.28% | 36.39% | 35.51% | 33.67% | 35.87% | 36.33% | 34.11% | 48.54% | 36.30% | 36.87% | 36.08% | 35.65% | 35.60% | 35.51% | 33.53% | 34.55% | 34.58% | 34.55% | 34.02% | 38.38% | 33.98% | 35.46% | 35.93% | 40.18% | 33.89% | 35.30% | 34.03% | 37.66% | 22.81% | 23.55% | 23.66% | 26.18% | 19.88% | 22.37% | 26.95% | 34.08% | 24.28% | 23.58% | 24.49% | 30.23% | 23.38% | 23.79% | 23.53% | 33.37% | 24.48% | 24.29% | 24.51% | 31.27% | 24.16% | 24.65% | 23.81% | 28.26% | 20.91% | 22.95% | 22.14% | 30.74% | 23.50% | 23.40% | 23.70% |