quartely summary
| |
|
|
|
|
|
|
|
|
|
| Revenue |
2,235.3 |
|
3,376.0 |
|
4,468.1 |
|
3,959.0 |
|
14,038.4 |
| |
|
|
|
|
|
|
|
|
|
| Cost of services |
1,755.2 |
|
2,654.6 |
|
3,532.1 |
|
3,124.2 |
|
11.066.1 |
| |
|
|
|
|
|
|
|
|
|
| Gross profit |
480.1 |
|
721.4 |
|
936.0 |
|
834.8 |
|
2.972.3 |
| |
|
|
|
|
|
|
|
|
|
| Selling expenses |
262.2 |
|
381.4 |
|
479.3 |
|
480.0 |
|
1,602.9 |
| General and administrative expenses |
114.4 |
|
169.0 |
|
213.5 |
|
228.5 |
|
725.4 |
| Amortization and impairment acquisition-related intangible assets and impairment goodwill |
4.3 |
|
22.3 |
|
90.5 |
|
561.6 |
|
678.7 |
| |
|
|
|
|
|
|
|
|
|
| Total operating expenses |
380.9 |
|
572.7 |
|
783.3 |
|
1,270.1 |
|
3,007.0 |
| |
|
|
|
|
|
|
|
|
|
| Operating profit/loss |
99.2 |
|
148.7 |
|
152.7 |
|
-435.3 |
|
-34.7 |
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| Net finance costs |
2.5* |
|
16.6 |
|
33.6 |
|
19.0 |
|
71.7 |
| |
|
|
|
|
|
|
|
|
|
| Share of profit of associates |
4.0 |
|
-0.2 |
|
0.2 |
|
-0.2 |
|
3.8 |
| |
|
|
|
|
|
|
|
|
|
| Income before taxes |
100.7 |
|
131.9 |
|
119.3 |
|
-454.5 |
|
-102.6 |
| |
|
|
|
|
|
|
|
|
|
| Taxes on income |
-25.6 |
|
-35.7 |
|
-40.8 |
|
223.1 |
|
121.0 |
| |
|
|
|
|
|
|
|
|
|
| Net income |
75.1 |
|
96.2 |
|
78.5 |
|
-231.4 |
|
18.4 |
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| Calculation earnings per ordinary share |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| Net income for ordinary shareholders |
73.2 |
|
94.1 |
|
76.7 |
|
-233.0 |
|
11.0 |
| Amortization and impairment of acquisition-related intangible assets and impairment goodwill (after taxes) |
3.1 |
|
15.4 |
|
77.9 |
|
545.1 |
|
641.5 |
| |
|
|
|
|
|
|
|
|
|
| Net income for ordinary shareholders before amortization and impairment acquisition-related intangible assets and impairment goodwill |
76.3 |
|
109.5 |
|
154.6 |
|
312.1 |
|
652.5 |
| Integration costs (after taxes) |
- |
|
15.7 |
|
12.8 |
|
16.2 |
|
44.7 |
| One-offs (after taxes) |
- |
|
- |
|
-12.8 |
|
-206.8 |
|
-219.6 |
| |
|
|
|
|
|
|
|
|
|
| Net income for ordinary shareholders before amortization and impairment acquisition-related intangible assets, impairment goodwill, integration costs and one-offs |
76.3 |
|
125.2 |
|
154.6 |
|
121.5 |
|
477.6 |
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| Basic earnings (€) |
0.63 |
|
0.68 |
|
0.45 |
|
-1.37 |
|
0.07 |
| Diluted earnings (€) |
0.63 |
|
0.68 |
|
0.45 |
|
-1.37 |
|
0.07 |
| Diluted earnings before amortization and impairment acquisition-related intangible assets and impairment goodwill (€) |
0.65 |
|
0.79 |
|
0.91 |
|
1.84 |
|
4.38 |
| Diluted earnings per ordinary share before amortization and impairment acquisition-related intangible assets, impairment goodwill, integration costs and one-offs (€) |
0.65 |
|
0.90 |
|
0.91 |
|
0.72 |
|
3.21 |
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| Average number of ordinary shares outstanding (in millions) |
116.7 |
|
138.6 |
|
169.4 |
|
169.5 |
|
148.6 |
| Average number of diluted ordinary shares outstanding (in millions) |
117.0 |
|
138.8 |
|
169.6 |
|
169.7 |
|
148.9 |
1 Adjusted for dividend on preferred shares (€ 1.8 million); following a change in the Articles of Association, preferred shares are accounted for as equity.