|
Revenue
|
600.29M | 721.86M | 778.19M | 590.14M | 493.26M | 736.15M | 743.20M | 586.24M | 487.20M | 701.97M | 760.75M | 614.63M | 535.88M | 694.14M | 728.86M | 608.43M | 538.16M | 738.73M | 813.57M | 680.25M | 574.42M | 791.14M | 873.58M | 755.03M | 631.29M | 895.14M | 1,038.46M | 857.28M | 754.73M | 956.83M | 1,008.14M | 872.97M | 787.33M | 1,030.76M | 1,094.71M | 977.49M | 854.47M | 1,200.15M | 1,240.20M | 1,088.05M | 996.51M | 1,327.68M | 1,418.76M | 1,186.15M | 1,049.24M | 1,322.58M | 1,309.89M | 1,175.12M | 1,068.30M | 1,361.00M | 1,516.50M | 1,606.30M | 1,540.70M | 1,954.30M | 2,088.30M | 1,731.90M | 1,649.00M | 2,112.90M | 2,185.80M | 1,834.30M | 1,545.70M | 2,014.40M | 2,003.90M | 1,853.70M | 1,634.60M | 2,102.40M | 2,291.50M |
|
Cost of Revenue
|
522.69M | 576.02M | 623.71M | 522.10M | 492.37M | 613.82M | 616.46M | 535.49M | 494.31M | 601.13M | 644.97M | 540.27M | 513.92M | 588.20M | 601.94M | 529.23M | 520.51M | 605.84M | 654.59M | 562.90M | 540.33M | 616.36M | 664.54M | 585.37M | 553.43M | 660.69M | 747.17M | 603.36M | 590.01M | 664.64M | 703.93M | 645.20M | 629.11M | 740.75M | 790.96M | 735.97M | 695.14M | 876.97M | 897.05M | 812.76M | 804.84M | 957.18M | 1,018.12M | 893.07M | 847.52M | 926.06M | 929.39M | 872.33M | 839.00M | 962.60M | 1,122.40M | 1,254.60M | 1,271.90M | 1,508.10M | 1,595.40M | 1,382.00M | 1,347.00M | 1,529.60M | 1,594.80M | 1,362.10M | 1,240.80M | 1,422.20M | 1,438.70M | 1,316.50M | 1,269.30M | 1,477.20M | 1,594.30M |
|
Gross Profit
|
77.61M | 145.83M | 154.48M | 68.04M | 0.89M | 122.33M | 126.75M | 50.75M | -7.11M | 100.84M | 115.78M | 74.36M | 21.96M | 105.94M | 126.92M | 79.21M | 17.66M | 132.90M | 158.98M | 117.35M | 34.09M | 174.79M | 209.04M | 169.66M | 77.86M | 234.45M | 291.29M | 253.93M | 164.72M | 292.18M | 304.21M | 239.71M | 158.22M | 290.02M | 303.76M | 241.52M | 159.33M | 323.18M | 343.14M | 275.29M | 191.68M | 370.50M | 400.64M | 293.08M | 201.72M | 396.52M | 380.50M | 302.74M | 229.30M | 398.40M | 394.10M | 351.70M | 268.80M | 446.20M | 492.90M | 349.90M | 302.00M | 583.30M | 591.00M | 472.20M | 304.90M | 592.20M | 565.20M | 537.20M | 365.30M | 625.20M | 697.20M |
|
Selling, General & Administrative
|
79.72M | 79.35M | 79.56M | 82.98M | 86.50M | 83.38M | 77.56M | 80.11M | 77.52M | | 67.02M | 71.70M | 64.91M | 61.91M | 65.44M | 66.87M | 64.66M | 64.90M | 65.85M | 64.02M | 66.12M | 67.61M | 66.07M | 72.48M | 66.76M | 69.20M | 71.39M | 79.49M | 76.47M | 82.68M | 76.31M | 81.31M | 82.38M | 83.06M | 73.61M | 85.92M | 78.34M | 89.04M | 81.61M | 84.38M | 90.27M | 95.69M | 88.79M | 95.75M | 86.43M | 91.20M | 83.51M | 98.65M | 88.60M | 100.70M | 103.80M | 124.50M | 119.00M | 134.40M | 135.30M | 126.40M | 117.30M | 139.10M | 143.90M | 142.40M | 129.70M | 134.10M | 129.10M | 138.10M | 138.30M | 144.50M | 145.30M |
|
Restructuring Costs
|
| | | | | | | | 0.31M | 1.83M | 0.84M | 9.99M | 1.41M | 4.55M | 3.06M | 0.54M | 1.51M | | | | | | 0.75M | 0.56M | 2.82M | 1.28M | 0.45M | 0.44M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-3.23M | -1.45M | 7.50M | 16.45M | 48.37M | -40.00M | 0.48M | 9.09M | 25.55M | | 41.46M | 1.35M | 6.53M | 13.15M | 2.01M | 46.77M | 4.11M | 23.41M | 9.35M | 2.38M | 227.91M | 1.16M | 1.00M | 5.70M | 5.89M | 0.25M | 0.80M | 2.50M | 0.56M | 10.96M | 2.02M | 421.78M | 0.37M | 2.77M | 1.49M | 605.86M | 2.93M | 2.11M | 2.10M | 6.57M | 4.06M | 3.45M | 0.23M | 12.82M | 1.00M | -0.26M | 1.58M | 1.68M | 117.20M | 0.20M | 2.90M | -0.20M | -5.30M | -6.20M | 23.80M | -62.40M | 1.70M | 16.70M | 4.30M | 53.60M | -2.90M | -8.30M | -12.60M | -45.80M | -8.00M | -10.90M | -9.30M |
|
Operating Expenses
|
79.72M | 79.35M | 79.56M | 82.98M | 86.50M | 83.38M | 77.56M | 80.11M | 77.82M | 1.83M | 67.86M | 81.70M | 66.32M | 66.47M | 68.50M | 67.41M | 66.16M | 64.90M | 65.85M | 64.02M | 66.12M | 67.61M | 66.82M | 73.04M | 69.58M | 70.48M | 71.84M | 79.94M | 76.79M | 82.68M | 76.31M | 81.31M | 82.38M | 83.06M | 73.61M | 85.92M | 78.34M | 89.04M | 81.61M | 84.38M | 90.27M | 95.69M | 88.79M | 95.75M | 86.43M | 91.20M | 83.51M | 98.65M | 88.60M | 100.70M | 103.80M | 124.50M | 119.00M | 134.40M | 135.30M | 126.40M | 117.30M | 139.10M | 143.90M | 142.40M | 129.70M | 134.10M | 129.10M | 138.10M | 138.30M | 144.50M | 145.30M |
|
Operating Income
|
-1.33M | 65.68M | 82.70M | 1.39M | -36.77M | 1.21M | 50.43M | -29.41M | -61.18M | 23.49M | 106.67M | -5.53M | -46.28M | 19.66M | 55.87M | 55.53M | -50.06M | 86.87M | 99.77M | 53.83M | 194.67M | 103.25M | 140.33M | 99.89M | 10.76M | 153.78M | 212.21M | 173.04M | 64.92M | 213.79M | 227.08M | 173.80M | 70.39M | 191.98M | 227.48M | 149.20M | 81.19M | 230.84M | 249.18M | 186.49M | 104.43M | 276.07M | 303.38M | 193.57M | 112.30M | 298.90M | 288.10M | 196.43M | 249.50M | 287.50M | 262.40M | 211.40M | 147.00M | 307.60M | 305.40M | 191.50M | 187.20M | 451.10M | 418.90M | 370.10M | 172.90M | 453.60M | 337.10M | 401.00M | 226.40M | 471.00M | 543.20M |
|
EBIT
|
-1.33M | 65.68M | 82.70M | 1.39M | -36.77M | 1.21M | 50.43M | -29.41M | -61.18M | 23.49M | 106.67M | -5.53M | -46.28M | 19.66M | 55.87M | 55.53M | -50.06M | 86.87M | 99.77M | 53.83M | 194.67M | 103.25M | 140.33M | 99.89M | 10.76M | 153.78M | 212.21M | 173.04M | 64.92M | 213.79M | 227.08M | 173.80M | 70.39M | 191.98M | 227.48M | 149.20M | 81.19M | 230.84M | 249.18M | 186.49M | 104.43M | 276.07M | 303.38M | 193.57M | 112.30M | 298.90M | 288.10M | 196.43M | 249.50M | 287.50M | 262.40M | 211.40M | 147.00M | 307.60M | 305.40M | 191.50M | 187.20M | 451.10M | 418.90M | 370.10M | 172.90M | 453.60M | 337.10M | 401.00M | 226.40M | 471.00M | 543.20M |
|
Interest & Investment Income
|
0.80M | 0.69M | 0.43M | 0.37M | 0.49M | 0.48M | | | | | | | -52.27M | -53.69M | -53.04M | 160.14M | -52.75M | -50.87M | -49.13M | 153.70M | -120.09M | -40.55M | -40.89M | 202.49M | -62.48M | -83.65M | -37.80M | 184.28M | -33.73M | -33.33M | -33.13M | 101.00M | -34.08M | -38.45M | -82.04M | 159.01M | -37.77M | -33.24M | -33.55M | 105.12M | -32.93M | -33.03M | -32.20M | 99.36M | -30.77M | -33.95M | -35.78M | 102.11M | -33.10M | -41.70M | -36.80M | 113.20M | -35.90M | -38.70M | -46.10M | 121.60M | -49.00M | -46.70M | -46.60M | 158.70M | -39.10M | | | | | | |
|
Other Non Operating Income
|
-1.07M | 2.90M | 2.76M | 0.73M | 1.38M | -1.23M | 1.64M | 1.29M | 1.38M | | -3.75M | 2.39M | 3.10M | -0.71M | 1.81M | 2.53M | 2.37M | 0.29M | 2.31M | 2.57M | 2.83M | 1.80M | -0.59M | -0.92M | 0.98M | -0.44M | -2.82M | 0.60M | -0.69M | 0.03M | 0.99M | 14.30M | 4.04M | 3.89M | 3.79M | 1.65M | 5.07M | 3.34M | 4.89M | 0.29M | 3.13M | 2.47M | 0.36M | 3.25M | -9.34M | 7.37M | 5.79M | -21.32M | 5.90M | 8.30M | 3.10M | -6.60M | 1.50M | -4.70M | 1.30M | 6.80M | 1.40M | -0.10M | -6.40M | 2.60M | -0.30M | -8.70M | -3.80M | -9.40M | -2.60M | 2.40M | 0.70M |
|
Non Operating Income
|
-1.07M | 2.90M | 2.76M | 0.73M | 1.38M | -1.23M | 1.64M | -5.11M | 1.38M | | -3.75M | -0.17M | 3.10M | -0.71M | 1.81M | 2.53M | 2.37M | 0.29M | 2.31M | 2.57M | 2.83M | 1.80M | -0.59M | -0.92M | 0.98M | -0.44M | -2.82M | 0.60M | -0.69M | 0.03M | 0.99M | 14.30M | 4.04M | 3.89M | 3.79M | 1.65M | 5.07M | 3.34M | 4.89M | 0.29M | 3.13M | 2.47M | 0.36M | 3.25M | -9.34M | 7.37M | 5.79M | -21.32M | 5.90M | 8.30M | 3.10M | -6.60M | 1.50M | -4.70M | 1.30M | 6.80M | 1.40M | -0.10M | -6.40M | 2.60M | -0.30M | -8.70M | -3.80M | -9.40M | -2.60M | 2.40M | 0.70M |
|
EBT
|
-45.52M | 25.19M | 41.94M | -40.83M | -78.69M | -43.75M | 4.54M | -95.71M | -102.05M | 23.49M | 52.24M | -72.51M | -95.45M | -34.73M | 4.63M | 5.13M | -100.44M | 36.28M | 52.94M | -23.02M | 77.41M | 64.49M | 98.85M | 58.09M | -50.74M | 69.69M | 171.59M | 137.32M | 30.50M | 180.48M | 194.94M | 141.34M | 40.35M | 157.40M | 149.23M | 14.34M | 48.49M | 200.35M | 220.53M | 153.92M | 74.63M | 245.50M | 271.54M | 166.03M | 72.19M | 272.31M | 258.11M | 141.19M | 222.30M | 254.10M | 228.70M | 168.70M | 112.60M | 264.20M | 260.60M | 150.70M | 139.60M | 404.30M | 365.90M | 335.30M | 133.50M | 404.70M | 294.90M | 339.00M | 164.10M | 414.20M | 488.60M |
|
Tax Provisions
|
-13.27M | 9.63M | -5.98M | -28.25M | -34.21M | -21.23M | -6.05M | -28.17M | -37.43M | | 29.83M | -30.55M | -38.40M | -17.75M | -10.99M | 0.65M | -38.82M | 6.15M | 10.79M | -2.58M | 22.90M | 17.98M | 31.07M | 19.75M | -14.07M | 19.87M | 45.39M | 43.77M | -11.47M | 53.24M | 49.80M | 33.28M | -3.17M | 45.65M | 39.08M | -313.63M | -4.90M | 40.05M | 40.66M | 29.64M | 10.69M | 47.60M | 53.47M | 23.44M | 12.19M | 61.35M | 56.98M | 25.27M | 60.60M | 57.30M | 51.70M | 30.40M | 18.70M | 63.70M | 82.30M | 28.40M | 16.60M | 92.00M | 85.80M | 149.20M | 28.90M | 94.40M | 85.20M | 52.80M | 33.80M | 91.30M | 112.40M |
|
Profit After Tax
|
-32.78M | 22.21M | 54.23M | -13.35M | -44.47M | -23.99M | 13.25M | -47.00M | -64.62M | -8.14M | 22.41M | -27.86M | -57.05M | -18.28M | 15.62M | 4.49M | -61.62M | 30.13M | 42.15M | 10.10M | 54.51M | 46.51M | 67.78M | 38.35M | -39.68M | 49.82M | 126.20M | 93.56M | 41.97M | 127.24M | 145.14M | 112.60M | 44.92M | 120.14M | 110.15M | 327.97M | 53.40M | 160.30M | 179.86M | 124.28M | 63.94M | 197.91M | 218.07M | 142.59M | 60.26M | 210.96M | 201.12M | 115.92M | 161.70M | 196.80M | 177.00M | 138.30M | 93.90M | 200.50M | 178.30M | 122.30M | 123.00M | 312.30M | 280.10M | 230.30M | 104.60M | 310.30M | 209.70M | 296.10M | 130.30M | 322.90M | 376.20M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.20M | 0.30M | 0.10M | | 0.40M | 0.20M | | 0.80M | 0.70M | 0.20M | 0.30M | 0.80M | -0.20M | 0.50M | -0.10M | 0.10M |
|
Income from Continuing Operations
|
-32.26M | 15.56M | 47.92M | -12.58M | -44.47M | -22.52M | 10.59M | -67.54M | -64.62M | 23.49M | 22.41M | -41.96M | -57.05M | -16.98M | 15.62M | 4.49M | -61.62M | 30.13M | 42.15M | -20.44M | 54.51M | 46.51M | 67.78M | 38.35M | -36.67M | 49.82M | 126.20M | 93.56M | 41.97M | 127.24M | 145.14M | 108.06M | 43.52M | 111.75M | 110.15M | 327.97M | 53.40M | 160.30M | 179.86M | 124.28M | 63.94M | 197.91M | 218.07M | 142.59M | 60.00M | 210.96M | 201.12M | 115.92M | 161.70M | 196.80M | 177.00M | 138.30M | 93.90M | 200.50M | 178.30M | 122.30M | 123.00M | 312.30M | 280.10M | 186.10M | 104.60M | 310.30M | 209.70M | 286.20M | 130.30M | 322.90M | 376.20M |
|
Consolidated Net Income
|
-0.53M | 6.65M | 6.31M | -0.77M | 5.73M | -1.48M | 2.65M | -0.85M | 9.89M | 23.49M | -4.07M | -1.92M | 5.00M | -2.10M | -2.28M | -1.66M | 6.78M | -2.22M | -1.30M | -10.38M | -0.84M | -0.90M | -1.39M | -0.55M | -4.98M | -2.67M | -3.97M | -7.70M | -2.98M | -4.20M | -5.13M | 7.43M | 2.09M | 12.80M | -1.57M | -0.66M | -0.57M | -0.88M | -0.97M | -0.33M | -0.64M | -0.70M | -3.17M | -1.99M | 0.35M | -1.41M | -1.81M | -1.83M | -1.40M | -1.90M | -0.30M | -0.90M | -2.40M | -17.60M | -1.60M | 3.10M | -2.10M | -3.70M | -2.80M | -2.20M | -1.70M | -2.00M | -1.30M | -2.60M | -0.90M | -2.10M | -1.20M |
|
Income towards Parent Company
|
-0.53M | 6.65M | 6.31M | -0.77M | 5.73M | -1.48M | 2.65M | -0.85M | 9.89M | 23.49M | -4.07M | -1.92M | 5.00M | -2.10M | -2.28M | -1.66M | 6.78M | -2.22M | -1.30M | -10.38M | -0.84M | -0.90M | -1.39M | -0.55M | -4.98M | -2.67M | -3.97M | -7.70M | -2.98M | -4.20M | -5.13M | 7.43M | 2.09M | 12.80M | -1.57M | -0.66M | -0.57M | -0.88M | -0.97M | -0.33M | -0.64M | -0.70M | -3.17M | -1.99M | 0.35M | -1.41M | -1.81M | -1.83M | -1.40M | -1.90M | -0.30M | -0.90M | -2.40M | -17.60M | -1.60M | 3.10M | -2.10M | -3.70M | -2.80M | -2.20M | -1.70M | -2.00M | -1.30M | -2.60M | -0.90M | -2.10M | -1.20M |
|
Net Income towards Common Stockholders
|
-0.53M | 6.65M | 6.31M | -0.77M | 5.73M | -1.48M | 2.65M | -0.85M | 9.89M | 23.49M | -4.07M | -1.92M | 5.00M | -2.10M | -2.28M | -1.66M | 6.78M | -2.22M | -1.30M | -10.38M | -0.84M | -0.90M | -1.39M | -0.55M | -4.98M | -2.67M | -3.97M | -7.70M | -2.98M | -4.20M | -5.13M | 7.43M | 2.09M | 12.80M | -1.57M | -0.66M | -0.57M | -0.88M | -0.97M | -0.33M | -0.64M | -0.70M | -3.17M | -1.99M | 0.35M | -1.41M | -1.81M | -1.83M | -1.40M | -1.90M | -0.30M | -0.90M | -2.40M | -17.60M | -1.60M | 3.10M | -2.10M | -3.70M | -2.80M | -2.20M | -1.70M | -2.00M | -1.30M | -2.60M | -0.90M | -2.10M | -1.20M |
|
EPS (Basic)
|
-0.30 | 0.20 | 0.43 | -0.01 | -0.35 | -0.01 | 0.02 | -0.01 | -0.50 | -0.06 | 0.17 | -0.22 | -0.44 | -0.14 | 0.12 | -0.01 | -0.47 | 0.23 | 0.32 | -0.08 | 0.42 | 0.35 | 0.51 | 0.00 | -0.30 | 0.37 | 0.95 | 0.70 | 0.31 | 0.95 | 1.09 | 0.85 | 0.34 | 0.91 | 0.83 | 2.47 | 0.40 | 1.21 | 1.36 | 0.94 | 0.48 | 1.50 | 1.65 | 1.08 | 0.45 | 1.59 | 1.52 | 0.87 | 1.22 | 1.48 | 1.33 | 1.05 | 0.70 | 1.51 | 1.34 | 0.92 | 0.92 | 2.34 | 2.10 | 1.73 | 0.79 | 2.34 | 1.58 | -0.02 | 0.98 | 2.44 | 2.85 |
|
EPS (Weighted Average and Diluted)
|
-0.30 | 0.20 | 0.43 | -0.01 | -0.35 | -0.01 | 0.02 | -0.01 | -0.50 | -0.06 | 0.17 | -0.22 | -0.44 | -0.14 | 0.12 | -0.01 | -0.47 | 0.23 | 0.32 | -0.08 | 0.41 | 0.35 | 0.51 | 0.00 | -0.30 | 0.37 | 0.93 | 0.69 | 0.31 | 0.93 | 1.07 | 0.83 | 0.33 | 0.89 | 0.82 | 2.43 | 0.40 | 1.20 | 1.34 | 0.93 | 0.48 | 1.48 | 1.63 | 1.07 | 0.45 | 1.58 | 1.51 | 0.87 | 1.21 | 1.47 | 1.33 | 1.04 | 0.70 | 1.50 | 1.33 | 0.91 | 0.92 | 2.33 | 2.09 | 1.72 | 0.78 | 2.33 | 1.57 | -0.02 | 0.98 | 2.43 | 2.83 |
|
Shares Outstanding (Weighted Average)
|
0.11M | 113.48M | 125.36M | 118.89M | 126.69M | 128.17M | 128.60M | 128.05M | 129.08M | | | | | | | 129.75M | | | | 130.27M | | | | 131.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.00M | 133.20M | 133.20M | 133.10M | 133.00M | 132.40M | 132.40M | 132.30M | 132.30M | 132.40M | 132.30M | 132.20M |
|
Shares Outstanding (Diluted Average)
|
110.60M | 113.83M | 125.86M | 119.43M | 126.69M | 128.17M | 128.91M | 128.05M | 129.08M | | | | | | | 129.75M | | | | 131.47M | | | | 132.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.60M | 133.70M | 133.80M | 133.70M | 133.70M | 133.10M | 133.10M | 133.10M | 133.10M | 133.00M | 132.90M | 132.90M |
|
EBITDA
|
-1.33M | 65.68M | 82.70M | 1.39M | -35.44M | 1.21M | 50.43M | -29.41M | -51.07M | 23.49M | 22.74M | -79.77M | -48.03M | -14.24M | 18.32M | -17.31M | -50.55M | 93.34M | 44.15M | 63.33M | 58.70M | 47.67M | 68.65M | -32.18M | -34.75M | 53.94M | 127.97M | 115.67M | 40.47M | 125.03M | 142.35M | 92.33M | 45.67M | 120.89M | 110.19M | 314.34M | 56.63M | 160.80M | 180.29M | 124.96M | 63.59M | 197.95M | 216.06M | 114.55M | 48.07M | 211.81M | 201.83M | 139.21M | 162.21M | 196.94M | 262.40M | 211.40M | 147.00M | 307.60M | 305.40M | 191.50M | 122.60M | 310.30M | 279.00M | 234.00M | 104.60M | 309.90M | 210.20M | 304.90M | 130.80M | 322.40M | 376.50M |
|
Interest Expenses
|
43.92M | 44.07M | 43.52M | 45.23M | 43.29M | 44.20M | 47.53M | 47.06M | 42.25M | | 50.68M | 56.79M | -1.55M | -1.58M | -1.61M | 217.82M | -1.42M | -1.39M | -1.13M | 206.52M | -4.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.70M | 46.60M | 53.90M | 39.10M | 40.20M | 38.40M | 73.50M | 59.70M | 59.20M | 55.30M |
|
Tax Rate
|
29.15% | 38.23% | -14.27% | 69.18% | 43.48% | 48.53% | -133.13% | 29.44% | 36.68% | | 57.10% | 42.13% | 40.23% | 51.10% | -237.46% | 12.58% | 38.65% | 16.95% | 20.39% | 11.23% | 29.58% | 27.88% | 31.43% | 33.99% | 27.74% | 28.51% | 26.45% | 31.87% | -37.61% | 29.50% | 25.55% | 23.54% | -7.87% | 29.00% | 26.19% | -2,187.57% | -10.11% | 19.99% | 18.44% | 19.26% | 14.33% | 19.39% | 19.69% | 14.12% | 16.89% | 22.53% | 22.08% | 17.90% | 27.26% | 22.55% | 22.61% | 18.02% | 16.61% | 24.11% | 31.58% | 18.85% | 11.89% | 22.76% | 23.45% | 44.50% | 21.65% | 23.33% | 28.89% | 15.58% | 20.60% | 22.04% | 23.00% |