|
Revenue
|
| | | | 119.50M | 124.15M | 136.45M | 149.54M | 191.44M | 232.12M | 284.40M | 348.43M | 482.12M | 617.02M | 653.29M | 702.11M | 706.20M | 727.61M | 756.50M | 780.28M | 744.63M | 793.29M | 804.03M | 858.23M | 792.50M | 805.98M | 805.86M | 856.64M | 777.88M | 800.37M | 820.31M |
|
Cost of Revenue
|
| | | | 100.23M | 102.15M | 114.80M | 123.53M | 167.63M | 198.42M | 240.72M | 291.83M | 396.70M | 490.72M | 529.89M | 591.62M | 597.12M | 610.01M | 646.71M | 536.63M | 655.40M | 673.40M | 693.49M | 553.83M | 635.03M | 636.62M | 643.79M | 664.43M | 657.44M | 645.71M | 658.37M |
|
Gross Profit
|
| | | | 19.27M | 22.00M | 21.65M | 26.01M | 23.81M | 33.70M | 43.69M | 56.60M | 85.42M | 126.30M | 123.41M | 110.49M | 109.08M | 117.60M | 109.78M | 243.65M | 89.23M | 119.89M | 110.54M | 304.40M | 157.47M | 169.35M | 162.06M | 192.21M | 120.44M | 154.66M | 161.94M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | 36.90M | 49.90M | 59.70M | 65.00M | 67.10M | 69.40M | 82.40M | 92.30M | 83.80M | 89.30M | 90.30M | 86.80M | 87.30M | 85.60M | 85.20M | 85.00M | 89.20M | 87.20M | 92.60M |
|
Selling, General & Administrative
|
0.05M | 0.16M | 0.39M | 17.46M | 13.08M | 6.33M | 12.09M | 24.98M | 14.35M | 17.09M | 26.31M | 31.60M | 56.63M | 42.95M | 33.01M | 34.92M | 41.44M | 42.55M | 40.68M | 200.14M | 47.52M | 50.08M | 45.20M | 191.80M | 89.04M | 99.36M | 87.31M | 83.52M | 86.85M | 97.44M | 90.11M |
|
Other Operating Expenses
|
| | | | 101.07M | 102.91M | 115.64M | 124.16M | 168.87M | 199.45M | 244.84M | 296.81M | 373.18M | 458.76M | 484.88M | 543.70M | 546.11M | 556.49M | 580.47M | 461.11M | 587.13M | 599.65M | 1,129.57M | 797.44M | 565.62M | | | 590.46M | 578.66M | 32.23M | |
|
Operating Expenses
|
0.05M | 0.16M | 0.39M | 17.46M | 114.15M | 109.24M | 127.73M | 149.15M | 183.22M | 216.55M | 271.15M | 328.41M | 466.71M | 551.61M | 577.58M | 643.62M | 654.65M | 668.44M | 703.55M | 753.55M | 718.45M | 739.02M | 1,265.07M | 1,076.04M | 741.97M | 753.93M | 742.37M | 758.98M | 754.71M | 753.35M | 758.58M |
|
Operating Income
|
-0.07M | -0.23M | -0.44M | 31.84M | 5.35M | 14.91M | 8.72M | 0.40M | 8.22M | 15.57M | 13.26M | 34.30M | 15.41M | 65.41M | 75.71M | 69.08M | 51.55M | 59.18M | 52.95M | 26.73M | 26.18M | 54.26M | -461.04M | -217.80M | 50.53M | 52.05M | 63.49M | 97.67M | 23.17M | 79.25M | 61.73M |
|
EBIT
|
-0.07M | -0.23M | -0.44M | 31.84M | 5.35M | 14.91M | 8.72M | 0.40M | 8.22M | 15.57M | 13.26M | 34.30M | 15.41M | 65.41M | 75.71M | 69.08M | 51.55M | 59.18M | 52.95M | 26.73M | 26.18M | 54.26M | -461.04M | -217.80M | 50.53M | 52.05M | 63.49M | 97.67M | 23.17M | 79.25M | 61.73M |
|
Interest & Investment Income
|
0.36M | 1.16M | 1.20M | 1.42M | 1.46M | 1.48M | 1.37M | | | | | | | | | | | | | | | | | | -32.47M | -33.04M | -31.43M | -29.73M | -28.40M | -27.53M | -25.38M |
|
Other Non Operating Income
|
| | | | -2.12M | 451.00 | | | 1.09M | 0.90M | -5.32M | | -4.21M | -7.74M | -8.24M | | -5.66M | -1.26M | -0.26M | 6.93M | -1.18M | -2.08M | -3.32M | -22.99M | -5.11M | 1.76M | -2.27M | 0.55M | | | |
|
Non Operating Income
|
| | | | | | | | 1.09M | 0.90M | | 1.45M | 0.52M | -1.67M | 0.45M | -1.13M | -5.66M | -1.26M | -0.26M | 6.93M | -1.18M | -2.08M | -3.32M | -22.99M | -5.11M | 1.76M | | 0.55M | | | |
|
EBT
|
0.29M | 0.92M | 0.76M | 20.26M | -3.03M | 0.28M | -2.03M | -17.07M | -51.09M | 9.68M | -66.90M | -97.73M | -5.34M | 92.39M | 70.41M | 33.49M | 47.83M | 24.10M | 22.81M | 3.16M | 14.96M | 20.44M | -487.50M | -271.69M | 5.50M | 27.78M | 32.03M | 70.71M | -5.23M | 51.72M | 36.35M |
|
Tax Provisions
|
0.07M | 0.23M | 0.24M | -2.64M | 2.42M | 2.00M | 1.03M | -4.71M | -1.64M | 1.83M | -4.92M | -7.22M | -1.70M | 12.33M | 12.15M | 10.01M | 5.60M | 8.90M | 5.60M | 4.76M | -1.71M | 5.40M | -34.60M | -18.10M | 6.61M | 7.25M | 8.10M | 19.31M | 0.90M | 35.90M | 10.60M |
|
Profit After Tax
|
0.22M | 0.69M | 0.52M | 22.91M | -5.80M | -2.08M | -3.69M | -11.03M | -49.45M | 7.86M | -61.98M | -90.51M | -3.97M | 80.06M | 58.27M | 23.47M | 42.23M | 15.25M | 17.23M | -1.57M | 16.68M | 15.04M | -454.08M | -254.50M | -2.13M | 20.53M | 23.95M | 51.40M | -7.21M | 15.83M | 25.75M |
|
Income from Non-Controlling Interests
|
| | | | 0.35M | 0.36M | 0.63M | -2.60M | -14.90M | 3.39M | -10.94M | -10.00M | 0.32M | 0.95M | 0.17M | 0.53M | 0.48M | 1.22M | 1.10M | 1.02M | 0.97M | 1.06M | 1.16M | 0.93M | 1.02M | 1.10M | 1.10M | 1.14M | 1.13M | 1.15M | 1.24M |
|
Income from Continuing Operations
|
0.22M | 0.69M | 0.52M | 22.91M | -5.45M | -1.72M | -3.06M | -12.37M | -49.45M | 7.86M | -61.98M | -90.51M | -3.64M | 80.06M | 58.27M | 23.49M | 42.23M | 15.20M | 17.21M | -1.60M | 16.68M | 15.04M | -452.90M | -253.58M | -1.11M | 20.53M | 23.93M | 51.40M | -6.13M | 15.82M | 25.75M |
|
Consolidated Net Income
|
0.22M | 0.69M | 0.52M | 22.91M | -5.45M | -1.72M | -3.06M | -12.37M | -49.45M | 7.86M | -61.98M | -90.51M | -3.64M | 80.06M | 58.27M | 23.49M | 42.23M | 15.20M | 17.21M | -1.60M | 16.68M | 15.04M | -452.90M | -253.58M | -1.11M | 20.53M | 23.93M | 51.40M | -6.13M | 15.82M | 25.75M |
|
Income towards Parent Company
|
0.22M | 0.69M | 0.52M | 22.91M | -5.45M | -1.72M | -3.06M | -12.37M | -49.45M | 7.86M | -61.98M | -90.51M | -3.64M | 80.06M | 58.27M | 23.49M | 42.23M | 15.20M | 17.21M | -1.60M | 16.68M | 15.04M | -452.90M | -253.58M | -1.11M | 20.53M | 23.93M | 51.40M | -6.13M | 15.82M | 25.75M |
|
Net Income towards Common Stockholders
|
0.22M | 0.69M | 0.52M | 22.91M | -5.45M | -1.72M | -3.06M | -12.37M | -34.55M | 4.35M | -51.03M | -80.52M | -9.10M | 72.20M | 53.09M | 21.14M | 38.21M | 12.85M | 14.76M | -1.60M | 16.68M | 15.04M | -452.90M | -253.58M | -1.11M | 20.53M | 23.93M | 51.40M | -6.13M | 15.82M | 25.75M |
|
EPS (Basic)
|
| | -0.02 | 1.93 | -0.42 | -0.10 | -0.17 | -0.55 | -0.82 | 0.10 | -0.89 | -1.53 | -0.04 | 0.56 | 0.40 | 0.17 | 0.29 | 0.10 | 0.11 | -0.02 | 0.11 | 0.10 | -3.37 | -1.89 | -0.02 | 0.13 | 0.16 | 0.38 | -0.05 | 0.10 | 0.17 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.10 | -0.17 | -0.35 | -0.82 | 0.08 | -0.89 | -1.53 | -0.08 | 0.12 | 0.20 | 0.16 | 0.08 | 0.09 | 0.11 | -0.02 | -0.06 | 0.09 | -3.43 | -1.89 | -0.02 | 0.13 | 0.15 | 0.38 | -0.05 | 0.10 | 0.16 |
|
Shares Outstanding (Weighted Average)
|
| | | 11.90M | 13.86M | | | 22.56M | 41.98M | | | 52.49M | | | 131.68M | 126.31M | 134.02M | 134.33M | 134.23M | 134.18M | 134.53M | 134.41M | 134.82M | 134.16M | 132.91M | 133.22M | 134.30M | 133.76M | 134.80M | 134.99M | 135.34M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 52.49M | | | 140.32M | 133.03M | 138.48M | 138.34M | 138.60M | 138.99M | 135.98M | 138.00M | 135.20M | 134.42M | 132.91M | 136.03M | 136.53M | 135.53M | 134.80M | 137.18M | 137.21M |
|
EBITDA
|
-0.07M | -0.23M | -0.44M | 31.84M | 5.35M | 14.91M | 8.72M | 0.40M | 8.22M | 15.57M | 13.26M | 34.30M | 52.31M | 115.31M | 135.41M | 134.08M | 118.65M | 128.58M | 135.35M | 119.03M | 109.98M | 143.56M | -370.74M | -131.00M | 137.83M | 137.65M | 148.69M | 182.67M | 112.37M | 166.45M | 154.33M |
|
Interest Expenses
|
| | | | 6.26M | 14.63M | 10.76M | 7.65M | 7.94M | 7.48M | 12.41M | 13.60M | 22.18M | 23.15M | 24.25M | 25.61M | 24.78M | 25.61M | 28.52M | 30.51M | 31.95M | 32.55M | 32.31M | 33.49M | 32.47M | 33.04M | 31.43M | | | | |
|
Tax Rate
|
24.64% | 25.20% | 31.81% | -13.05% | -79.72% | 724.64% | -50.54% | 27.56% | 3.21% | 18.86% | 7.36% | 7.39% | 31.85% | 13.35% | 17.25% | 29.87% | 11.71% | 36.93% | 24.55% | 150.66% | -11.46% | 26.42% | 7.10% | 6.66% | 120.16% | 26.09% | 25.29% | 27.31% | -17.21% | 69.41% | 29.16% |