|
Revenue
|
618.23M | 728.20M | 631.17M | 574.17M | 593.24M | 630.83M | 651.23M | 717.15M | 787.14M | 866.93M | 1032.28M | 1215.70M | 1824.42M | 1374.63M | 1769.93M |
|
Cost of Revenue
|
507.52M | 593.15M | 503.02M | 470.85M | 476.31M | 513.77M | 516.88M | 572.99M | 613.53M | 698.82M | 844.73M | 985.34M | 1533.59M | 1128.20M | 1513.84M |
|
Gross Profit
|
110.70M | 135.05M | 128.15M | 103.33M | 116.93M | 117.06M | 134.34M | 144.16M | 173.61M | 168.12M | 187.55M | 230.36M | 290.83M | 246.43M | 256.09M |
|
Selling, General & Administrative
|
20.31M | 84.36M | 98.47M | 96.69M | 103.78M | 110.01M | 110.57M | 107.57M | 114.51M | 116.50M | 116.05M | 132.90M | 159.49M | 162.14M | 173.76M |
|
Other Operating Expenses
|
44.40M | | 1.02M | | | | | | | | | | | | 38.01M |
|
Operating Expenses
|
64.71M | 84.36M | 99.49M | 96.69M | 103.78M | 110.01M | 110.57M | 107.57M | 114.51M | 116.50M | 116.05M | 132.90M | 159.49M | 162.14M | 173.76M |
|
Operating Income
|
45.99M | 50.69M | 28.66M | 6.63M | 13.15M | 7.06M | 23.78M | 36.59M | 59.10M | 51.61M | 71.50M | 95.43M | 132.99M | 82.22M | 108.75M |
|
EBIT
|
45.99M | 50.69M | 28.66M | 6.63M | 13.15M | 7.06M | 23.78M | 36.59M | 59.10M | 51.61M | 71.50M | 95.43M | 132.99M | 82.22M | 108.75M |
|
Non Operating Income
|
-6.29M | -6.51M | -4.05M | -3.87M | -6.86M | -6.76M | -7.41M | -7.87M | -16.71M | -15.06M | -15.07M | -17.29M | -27.27M | -43.95M | -74.81M |
|
EBT
|
39.70M | 44.18M | 24.61M | 2.76M | 6.29M | 0.29M | 16.37M | 28.72M | 42.39M | 36.55M | 56.43M | 78.14M | 105.72M | 38.27M | 33.94M |
|
Tax Provisions
|
12.19M | 10.77M | 6.25M | 0.34M | -4.09M | 4.98M | 4.37M | -4.79M | 4.81M | -3.75M | -0.49M | -2.05M | 7.17M | -25.64M | -20.00M |
|
Profit After Tax
|
27.51M | 33.41M | 18.36M | 2.41M | 10.38M | -4.68M | 12.03M | 37.49M | 37.98M | 44.44M | 56.92M | 80.19M | 98.55M | 63.90M | 56.76M |
|
Equity Income
|
| | | | | | | | | -0.18M | -0.23M | -0.12M | 1.65M | 1.76M | 0.79M |
|
Net Income - Minority
|
| -0.06M | 0.03M | -0.01M | 0.00M | | | | | | | | -49.00M | | |
|
Income from Non-Controlling Interests
|
| | | | | -5.53M | -0.04M | -3.98M | -0.41M | -4.13M | 2.87M | 9.73M | 3.62M | 1.43M | -2.82M |
|
Income from Continuing Operations
|
27.51M | 33.41M | 18.36M | 2.41M | 10.38M | -4.68M | 12.00M | 33.51M | 37.58M | 40.30M | 56.92M | 80.19M | 98.55M | 63.90M | 53.94M |
|
Consolidated Net Income
|
27.51M | 33.41M | 18.36M | 2.41M | 10.38M | -4.68M | 12.00M | 33.51M | 37.58M | 40.30M | 56.92M | 80.19M | 98.55M | 63.90M | 53.94M |
|
Income towards Parent Company
|
27.51M | 33.35M | 18.39M | 2.41M | 10.38M | -4.68M | 12.00M | 33.51M | 37.58M | 40.30M | 56.92M | 80.19M | 49.55M | 63.90M | 53.94M |
|
Net Income towards Common Stockholders
|
27.51M | 33.35M | 18.39M | 2.41M | 10.38M | 0.84M | 12.03M | 33.51M | 37.98M | 44.44M | 53.93M | 70.34M | 94.81M | 62.36M | 56.65M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
41.29M | 44.12M | 45.08M | 45.83M | 46.35M | 46.52M | 45.85M | 45.50M | 45.98M | 47.03M | 47.87M | 51.56M | 51.91M | 52.23M | 52.44M |
|
Shares Outstanding (Diluted Average)
|
46.15M | 44.71M | 46.00M | 46.69M | 47.03M | 47.66M | 46.49M | 45.75M | 46.83M | 47.77M | 49.01M | 52.27M | 53.28M | 53.23M | 53.14M |
|
EBITDA
|
45.99M | 50.69M | 28.66M | 6.63M | 13.15M | 7.06M | 23.78M | 36.59M | 59.10M | 51.61M | 71.50M | 95.43M | 132.99M | 82.22M | 108.75M |
|
Tax Rate
|
30.69% | 24.37% | 25.39% | 12.50% | | | 26.70% | | 11.35% | | | | 6.78% | | |