|
Revenue
|
988.40M | 723.70M | 738.30M | 837.90M | 933.90M | 777.60M | 883.20M | 862.00M | 1,006.20M | -23.30M | -22.80M | -23.90M | -25.20M | -28.00M | -27.50M | -32.50M | | | | 3,800.20M | 1,226.70M | 905.70M | 937.80M | 989.20M | 1,084.60M | 883.00M | 981.10M | 905.40M | 975.50M | 877.20M | 1,023.80M | 916.30M | 972.00M | 855.40M | 943.80M | 940.50M | 941.50M | 856.20M | 924.00M | 903.30M | 960.80M | 791.70M | 884.10M | 860.10M | 871.00M | 769.50M | 900.20M | 826.30M | 1,005.20M | 827.50M | 958.80M | 873.00M | 1,072.00M | 943.50M | 1,081.90M | 972.90M | 1,091.90M | 900.30M | 1,103.10M | 949.70M | 1,038.80M | 902.00M | 1,079.30M | 959.80M | 1,179.10M | 1,010.80M | 1,201.90M |
|
Cost of Revenue
|
320.40M | 304.60M | 301.50M | 305.20M | 343.80M | 351.50M | 356.10M | 381.10M | 355.40M | 353.80M | 353.00M | 385.40M | 329.60M | 324.40M | 305.70M | 368.10M | 350.30M | 334.80M | 338.00M | 413.30M | 337.60M | 318.80M | 781.60M | -887.30M | 433.40M | 343.20M | 355.30M | 308.90M | 348.20M | 336.20M | 359.40M | 381.70M | 348.60M | 324.40M | 336.50M | 369.80M | 357.00M | 366.60M | 384.70M | 415.50M | 357.20M | 253.50M | 300.60M | 279.40M | 289.20M | 235.60M | 297.90M | 252.00M | 404.20M | 276.40M | 336.70M | 323.80M | 444.20M | 385.50M | 459.10M | 404.50M | 444.50M | 292.50M | 394.30M | 320.10M | 352.20M | 279.90M | 353.90M | 314.30M | 399.60M | 326.30M | 401.20M |
|
Gross Profit
|
668.00M | 419.10M | 436.80M | 1,834.10M | 590.10M | 426.10M | 527.10M | 2,036.00M | 650.80M | | | | | | | | -350.30M | -334.80M | -338.00M | 3,386.90M | 889.10M | 586.90M | 156.20M | 1,876.50M | 651.20M | 539.80M | 625.80M | 596.50M | 627.30M | 541.00M | 664.40M | 534.60M | 623.40M | 531.00M | 607.30M | 570.70M | 584.50M | 489.60M | 539.30M | 487.80M | 603.60M | 538.20M | 583.50M | 580.70M | 581.80M | 533.90M | 602.30M | 574.30M | 601.00M | 551.10M | 622.10M | 549.20M | 627.80M | 558.00M | 622.80M | 568.40M | 647.40M | 607.80M | 708.80M | 629.60M | 686.60M | 622.10M | 725.40M | 645.50M | 779.50M | 684.50M | 800.70M |
|
Other Operating Expenses
|
894.50M | 691.60M | 712.80M | 751.20M | 852.50M | 728.60M | 798.80M | 786.00M | 850.90M | 772.10M | 815.20M | 815.80M | 774.30M | 708.30M | 758.60M | 788.80M | 831.50M | 756.30M | 800.00M | 806.50M | 1,008.40M | 764.60M | 785.10M | 850.90M | 879.90M | 754.30M | 811.30M | 759.70M | 794.00M | 730.30M | 827.40M | 806.90M | 785.70M | 709.30M | 779.00M | 805.60M | 805.10M | 751.70M | 816.20M | 849.50M | 737.90M | 609.10M | 683.00M | 706.50M | 624.00M | 580.90M | 655.60M | 646.00M | 749.60M | 627.50M | 697.90M | 720.80M | 782.90M | 737.00M | 808.70M | 801.70M | 834.50M | 656.20M | 792.20M | 739.90M | 764.20M | 688.60M | 758.00M | 707.90M | 833.50M | 762.00M | 862.50M |
|
Operating Expenses
|
894.50M | 691.60M | 712.80M | 751.20M | 852.50M | 728.60M | 798.80M | 786.00M | 850.90M | 772.10M | 815.20M | 815.80M | 774.30M | 708.30M | 758.60M | 788.80M | 831.50M | 756.30M | 800.00M | 806.50M | 1,008.40M | 764.60M | 785.10M | 850.90M | 879.90M | 754.30M | 811.30M | 759.70M | 794.00M | 730.30M | 827.40M | 806.90M | 785.70M | 709.30M | 779.00M | 805.60M | 805.10M | 751.70M | 816.20M | 849.50M | 737.90M | 609.10M | 683.00M | 706.50M | 624.00M | 580.90M | 655.60M | 646.00M | 749.60M | 627.50M | 697.90M | 720.80M | 782.90M | 737.00M | 808.70M | 801.70M | 834.50M | 656.20M | 792.20M | 739.90M | 764.20M | 688.60M | 758.00M | 707.90M | 833.50M | 762.00M | 862.50M |
|
Operating Income
|
158.10M | 87.20M | 83.40M | 140.20M | 130.80M | 96.20M | 139.60M | 122.60M | 155.30M | 81.20M | 143.10M | 94.00M | 172.30M | 132.30M | 193.30M | 85.40M | 173.10M | 124.20M | 164.60M | 144.00M | 221.80M | 144.20M | 156.20M | 128.20M | 204.70M | 128.70M | 169.80M | 145.70M | 181.50M | 146.90M | 196.40M | 104.70M | 186.30M | 146.10M | 164.80M | 134.90M | 136.40M | 104.50M | 107.80M | 53.80M | 222.90M | 182.60M | 201.10M | 153.60M | 247.00M | 188.60M | 244.60M | 180.30M | 255.60M | 200.00M | 260.90M | 152.20M | 289.10M | 206.50M | 273.20M | 171.20M | 257.40M | 244.10M | 310.90M | 209.80M | 274.60M | 213.40M | 321.30M | 251.90M | 345.60M | 248.80M | 339.40M |
|
EBIT
|
158.10M | 87.20M | 83.40M | 140.20M | 130.80M | 96.20M | 139.60M | 122.60M | 155.30M | 81.20M | 143.10M | 94.00M | 172.30M | 132.30M | 193.30M | 85.40M | 173.10M | 124.20M | 164.60M | 144.00M | 221.80M | 144.20M | 156.20M | 128.20M | 204.70M | 128.70M | 169.80M | 145.70M | 181.50M | 146.90M | 196.40M | 104.70M | 186.30M | 146.10M | 164.80M | 134.90M | 136.40M | 104.50M | 107.80M | 53.80M | 222.90M | 182.60M | 201.10M | 153.60M | 247.00M | 188.60M | 244.60M | 180.30M | 255.60M | 200.00M | 260.90M | 152.20M | 289.10M | 206.50M | 273.20M | 171.20M | 257.40M | 244.10M | 310.90M | 209.80M | 274.60M | 213.40M | 321.30M | 251.90M | 345.60M | 248.80M | 339.40M |
|
Other Non Operating Income
|
5.90M | 6.40M | 9.50M | 4.00M | 6.10M | 9.60M | 9.50M | 14.60M | 12.30M | 13.70M | 16.20M | 19.90M | 15.90M | 8.00M | 8.80M | -0.40M | 4.10M | 5.40M | 4.60M | 3.30M | 0.80M | 5.80M | 1.40M | 0.70M | 2.50M | 4.00M | 2.20M | 2.50M | 3.00M | 3.20M | 0.50M | -2.30M | 3.20M | 1.10M | 4.10M | 4.80M | -4.20M | 15.30M | 5.10M | 4.00M | 5.50M | 5.90M | 5.80M | 5.50M | 5.30M | 4.90M | 5.70M | 2.60M | 7.40M | 7.30M | 7.60M | 9.80M | 10.60M | 11.40M | 15.20M | 12.20M | 15.10M | 19.00M | 17.90M | 16.80M | 16.30M | 16.20M | 19.50M | 27.00M | 10.80M | 12.30M | 15.50M |
|
Non Operating Income
|
| | | | | 9.60M | 9.50M | 14.60M | 12.30M | 13.70M | 16.20M | 19.90M | 15.90M | 8.00M | 8.80M | -0.40M | 4.10M | 5.40M | 4.60M | -57.90M | 0.80M | 5.80M | -11.70M | -16.70M | -12.00M | -13.30M | -12.50M | -22.20M | -11.40M | -14.80M | -14.40M | -17.10M | -26.40M | -28.00M | -25.20M | -24.50M | -33.90M | 15.30M | -24.80M | -27.30M | -114.40M | -113.70M | -113.50M | -113.10M | -113.30M | -111.70M | -110.60M | -113.40M | -108.80M | -108.70M | -106.70M | -104.00M | -102.80M | -101.70M | -98.10M | -106.40M | -102.70M | -97.90M | -97.40M | -99.70M | -104.50M | -104.20M | -103.80M | -97.90M | -113.90M | -109.00M | -105.80M |
|
EBT
|
150.90M | 81.10M | 81.20M | 133.10M | 124.10M | 93.60M | 137.00M | 125.50M | 157.00M | 85.00M | 150.20M | 104.20M | 176.70M | 126.60M | 189.60M | 67.10M | 160.00M | 114.40M | 155.00M | 132.70M | 206.90M | 137.60M | 144.50M | 111.50M | 192.70M | 115.40M | 157.30M | 123.50M | 170.10M | 132.10M | 182.00M | 92.30M | 159.90M | 118.10M | 139.60M | 110.40M | 102.50M | 90.60M | 83.00M | 26.50M | 108.50M | 68.90M | 87.60M | 40.50M | 133.70M | 76.90M | 134.00M | 66.90M | 146.80M | 91.30M | 154.20M | 48.20M | 186.30M | 104.80M | 175.10M | 64.80M | 154.70M | 146.20M | 213.50M | 110.10M | 170.10M | 109.20M | 217.50M | 154.00M | 231.70M | 139.80M | 233.60M |
|
Tax Provisions
|
| | | | | 32.20M | 47.40M | 40.50M | 49.50M | 26.90M | 49.10M | 31.30M | 60.80M | 43.30M | 67.10M | 21.50M | 55.30M | 41.30M | 55.80M | 48.50M | 79.60M | 47.30M | 54.40M | 41.30M | 71.00M | 40.50M | 56.90M | 43.60M | 62.50M | 49.20M | 66.50M | 32.80M | 57.80M | 42.50M | 49.90M | 41.00M | -3.60M | -2.50M | -20.50M | -30.30M | -6.50M | -16.30M | -13.30M | -21.70M | 14.70M | 6.00M | 19.10M | 4.90M | 19.50M | 12.20M | 24.40M | 2.00M | 47.50M | 26.70M | 44.00M | 14.90M | 32.70M | 34.30M | 49.70M | 26.00M | 35.80M | 23.60M | 47.80M | 29.20M | 35.30M | 21.00M | 36.20M |
|
Profit After Tax
|
98.80M | 51.50M | 52.70M | 85.60M | 79.40M | 61.40M | 89.60M | 85.00M | 107.50M | 58.10M | 101.10M | 72.90M | 115.90M | 83.30M | 122.50M | 45.60M | 104.70M | 73.10M | 99.20M | 84.20M | 127.30M | 90.30M | 90.10M | 70.20M | 121.70M | 74.90M | 100.40M | 79.90M | 107.60M | 82.90M | 115.50M | 59.50M | 102.10M | 75.60M | 89.70M | 69.40M | 106.10M | 93.10M | 103.50M | 56.80M | 115.00M | 85.20M | 100.90M | 62.20M | 119.00M | 70.90M | 114.90M | 62.00M | 127.30M | 79.10M | 129.80M | 46.20M | 138.80M | 78.10M | 131.10M | 49.90M | 122.00M | 111.90M | 163.80M | 84.10M | 134.30M | 85.60M | 169.70M | 124.80M | 196.40M | 118.80M | 197.40M |
|
Equity Income
|
12.50M | 12.70M | 13.10M | 90.20M | -13.30M | 13.30M | 13.40M | 12.70M | -13.60M | 13.40M | 13.70M | 14.20M | 13.70M | 14.30M | 15.00M | 14.60M | 14.70M | 15.10M | 15.10M | 15.30M | 15.20M | 15.30M | 15.90M | 11.50M | 14.20M | 12.20M | 15.70M | 5.70M | 14.70M | 11.40M | 14.60M | 14.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
150.90M | 81.10M | 81.20M | 133.10M | 124.10M | 61.40M | 89.60M | 85.00M | 107.50M | 58.10M | 101.10M | 72.90M | 115.90M | 83.30M | 122.50M | 45.60M | 104.70M | 73.10M | 99.20M | 84.20M | 127.30M | 90.30M | 90.10M | 70.20M | 121.70M | 74.90M | 100.40M | 79.90M | 107.60M | 82.90M | 115.50M | 59.50M | 102.10M | 75.60M | 89.70M | 69.40M | 106.10M | 93.10M | 103.50M | 56.80M | 115.00M | 85.20M | 100.90M | 62.20M | 119.00M | 70.90M | 114.90M | 62.00M | 127.30M | 79.10M | 129.80M | 46.20M | 138.80M | 78.10M | 131.10M | 49.90M | 122.00M | 111.90M | 163.80M | 84.10M | 134.30M | 85.60M | 169.70M | 124.80M | 196.40M | 118.80M | 197.40M |
|
Consolidated Net Income
|
150.90M | 81.10M | 81.20M | 133.10M | 124.10M | 61.40M | 89.60M | 85.00M | 107.50M | 58.10M | 101.10M | 72.90M | 115.90M | 83.30M | 122.50M | 45.60M | 104.70M | 73.10M | 99.20M | 84.20M | 127.30M | 90.30M | 90.10M | 70.20M | 121.70M | 74.90M | 100.40M | 79.90M | 107.60M | 82.90M | 115.50M | 59.50M | 102.10M | 75.60M | 89.70M | 69.40M | 106.10M | 93.10M | 103.50M | 56.80M | 115.00M | 85.20M | 100.90M | 62.20M | 119.00M | 70.90M | 114.90M | 62.00M | 127.30M | 79.10M | 129.80M | 46.20M | 138.80M | 78.10M | 131.10M | 49.90M | 122.00M | 111.90M | 163.80M | 84.10M | 134.30M | 85.60M | 169.70M | 124.80M | 196.40M | 118.80M | 197.40M |
|
Income towards Parent Company
|
150.90M | 81.10M | 81.20M | 133.10M | 124.10M | 61.40M | 89.60M | 85.00M | 107.50M | 58.10M | 101.10M | 72.90M | 115.90M | 83.30M | 122.50M | 45.60M | 104.70M | 73.10M | 99.20M | 84.20M | 127.30M | 90.30M | 90.10M | 70.20M | 121.70M | 74.90M | 100.40M | 79.90M | 107.60M | 82.90M | 115.50M | 59.50M | 102.10M | 75.60M | 89.70M | 69.40M | 106.10M | 93.10M | 103.50M | 56.80M | 115.00M | 85.20M | 100.90M | 62.20M | 119.00M | 70.90M | 114.90M | 62.00M | 127.30M | 79.10M | 129.80M | 46.20M | 138.80M | 78.10M | 131.10M | 49.90M | 122.00M | 111.90M | 163.80M | 84.10M | 134.30M | 85.60M | 169.70M | 124.80M | 196.40M | 118.80M | 197.40M |
|
Preferred Dividend Payments
|
0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M |
|
Net Income towards Common Stockholders
|
150.60M | 80.80M | 80.90M | 132.80M | 123.80M | 61.10M | 89.30M | 84.70M | 107.20M | 57.80M | 100.80M | 72.60M | 115.60M | 83.00M | 122.20M | 45.30M | 104.40M | 72.80M | 98.90M | 83.90M | 127.00M | 90.00M | 89.80M | 69.90M | 121.40M | 74.60M | 100.10M | 79.60M | 107.30M | 82.60M | 115.20M | 59.20M | 101.80M | 75.30M | 89.40M | 69.10M | 105.80M | 92.80M | 103.20M | 56.50M | 114.70M | 84.90M | 100.60M | 61.90M | 118.70M | 70.60M | 114.60M | 61.70M | 127.00M | 78.80M | 129.50M | 45.90M | 138.50M | 77.80M | 130.80M | 49.60M | 121.70M | 111.60M | 163.50M | 83.80M | 134.00M | 85.30M | 169.40M | 124.50M | 196.10M | 118.50M | 197.10M |
|
EPS (Basic)
|
| | | 239.10 | | | | 239.40 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
158.10M | 87.20M | 83.40M | 140.20M | 130.80M | 96.20M | 139.60M | 122.60M | 155.30M | 81.20M | 143.10M | 94.00M | 172.30M | 132.30M | 193.30M | 85.40M | 173.10M | 124.20M | 164.60M | 144.00M | 221.80M | 144.20M | 156.20M | 128.20M | 204.70M | 128.70M | 169.80M | 145.70M | 181.50M | 146.90M | 196.40M | 104.70M | 186.30M | 146.10M | 164.80M | 134.90M | 136.40M | 104.50M | 107.80M | 53.80M | 222.90M | 182.60M | 201.10M | 153.60M | 247.00M | 188.60M | 244.60M | 180.30M | 255.60M | 200.00M | 260.90M | 152.20M | 289.10M | 206.50M | 273.20M | 171.20M | 257.40M | 244.10M | 310.90M | 209.80M | 274.60M | 213.40M | 321.30M | 251.90M | 345.60M | 248.80M | 339.40M |
|
Interest Expenses
|
| | | | | 25.50M | 25.50M | 24.40M | 24.20M | 23.30M | 22.80M | 23.90M | 25.20M | 28.00M | 27.50M | 32.50M | 31.90M | 30.30M | 29.30M | 29.90M | 30.90M | 27.70M | 29.00M | 28.90M | 28.70M | 29.50M | 30.40M | 30.40M | 29.10M | 29.40M | 29.50M | 29.60M | 29.60M | 29.10M | 29.30M | 29.30M | 29.70M | 29.20M | 29.90M | 31.30M | 119.90M | 119.60M | 119.30M | 118.60M | 118.60M | 116.60M | 116.30M | 116.00M | 116.20M | 116.00M | 114.30M | 113.80M | 113.40M | 113.10M | 113.30M | 118.60M | 117.80M | 116.90M | 115.30M | 116.50M | 120.80M | 120.40M | | | | | |
|
Tax Rate
|
| | | | | 34.40% | 34.60% | 32.27% | 31.53% | 31.65% | 32.69% | 30.04% | 34.41% | 34.20% | 35.39% | 32.04% | 34.56% | 36.10% | 36.00% | 36.55% | 38.47% | 34.38% | 37.65% | 37.04% | 36.84% | 35.10% | 36.17% | 35.30% | 36.74% | 37.24% | 36.54% | 35.54% | 36.15% | 35.99% | 35.74% | 37.14% | -3.51% | -2.76% | -24.70% | -114.34% | -5.99% | -23.66% | -15.18% | -53.58% | 10.99% | 7.80% | 14.25% | 7.32% | 13.28% | 13.36% | 15.82% | 4.15% | 25.50% | 25.48% | 25.13% | 22.99% | 21.14% | 23.46% | 23.28% | 23.61% | 21.05% | 21.61% | 21.98% | 18.96% | 15.24% | 15.02% | 15.50% |