|
Revenue
|
1,983.00M | 2,051.00M | 2,142.00M | 2,212.00M | 3,416.00M | 3,491.00M | 3,561.00M | 3,925.00M | 3,237.00M |
|
Cost of Revenue
|
1,789.00M | 1,851.00M | 1,936.00M | 2,014.00M | 3,055.00M | 3,124.00M | 3,193.00M | 3,508.00M | 2,911.00M |
|
Gross Profit
|
194.00M | 200.00M | 206.00M | 198.00M | 361.00M | 367.00M | 368.00M | 417.00M | 326.00M |
|
Amortization - Intangibles
|
56.00M | 58.00M | 57.00M | 57.00M | 120.00M | 120.00M | 118.00M | 121.00M | 94.00M |
|
Selling, General & Administrative
|
67.00M | 72.00M | 77.00M | 137.00M | 130.00M | 145.00M | 165.00M | 176.00M | 115.00M |
|
Operating Expenses
|
67.00M | 72.00M | 77.00M | 137.00M | 130.00M | 145.00M | 165.00M | 176.00M | 115.00M |
|
Operating Income
|
86.00M | 89.00M | 89.00M | 27.00M | 132.00M | 110.00M | 103.00M | 135.00M | 138.00M |
|
EBIT
|
86.00M | 89.00M | 89.00M | 27.00M | 132.00M | 110.00M | 103.00M | 135.00M | 138.00M |
|
Interest & Investment Income
|
-111.00M | -111.00M | -108.00M | -108.00M | -87.00M | -86.00M | -88.00M | -92.00M | -74.00M |
|
Other Non Operating Income
|
| | -3.00M | -42.00M | | | -3.00M | -9.00M | |
|
EBT
|
-25.00M | -22.00M | -22.00M | -54.00M | 45.00M | 24.00M | 12.00M | 34.00M | 64.00M |
|
Tax Provisions
|
14.00M | 20.00M | 2.00M | -76.00M | 24.00M | 22.00M | 13.00M | -3.00M | 20.00M |
|
Profit After Tax
|
-41.00M | -42.00M | -26.00M | 25.00M | 21.00M | 4.00M | 10.00M | 40.00M | 44.00M |
|
Equity Income
|
15.00M | 19.00M | 17.00M | 23.00M | 21.00M | 8.00M | 18.00M | 15.00M | 21.00M |
|
Income from Non-Controlling Interests
|
2.00M | -1.00M | 2.00M | -4.00M | 9.00M | -2.00M | -11.00M | -3.00M | |
|
Income from Continuing Operations
|
-39.00M | -42.00M | -24.00M | 22.00M | 21.00M | 2.00M | -1.00M | 37.00M | 44.00M |
|
Consolidated Net Income
|
-39.00M | -42.00M | -24.00M | 22.00M | 21.00M | 2.00M | -1.00M | 37.00M | 44.00M |
|
Income towards Parent Company
|
-39.00M | -42.00M | -24.00M | 22.00M | 21.00M | 2.00M | -1.00M | 37.00M | 44.00M |
|
Net Income towards Common Stockholders
|
-39.00M | -42.00M | -24.00M | 22.00M | 21.00M | 2.00M | -1.00M | 37.00M | 44.00M |
|
EPS (Basic)
|
-0.46 | -0.46 | -0.29 | 0.30 | 0.05 | 0.02 | 0.04 | 0.16 | 0.18 |
|
EPS (Weighted Average and Diluted)
|
-0.46 | -0.46 | -0.29 | 0.30 | 0.05 | 0.02 | 0.04 | 0.16 | 0.18 |
|
EBITDA
|
86.00M | 89.00M | 89.00M | 27.00M | 132.00M | 110.00M | 103.00M | 135.00M | 138.00M |
|
Tax Rate
|
-56.00% | -90.91% | -9.09% | 140.74% | 53.33% | 91.67% | 108.33% | -8.82% | 31.25% |