|
Revenue
|
922.00M | 1,067.00M | 1,118.00M | -2122.00M | 858.00M | 889.00M | 958.00M | 882.00M | 803.00M | 978.00M | 1,047.00M | 1,112.00M | 1,471.00M | 1,649.00M | 1,735.00M | 1,703.00M | 1,614.00M | 1,771.00M | 1,784.00M | 1,759.00M | 1,601.00M | 1,730.00M | 1,826.00M | 1,861.00M | 1,719.00M | 1,990.00M | 2,085.00M |
|
Cost of Revenue
|
759.00M | 859.00M | 885.00M | -1716.00M | 696.00M | 715.00M | 736.00M | 684.00M | 622.00M | 746.00M | 795.00M | 838.00M | 1,095.00M | 1,214.00M | 1,295.00M | 1,240.00M | 1,189.00M | 1,275.00M | 1,273.00M | 1,251.00M | 1,109.00M | 1,186.00M | 1,259.00M | 1,286.00M | 1,177.00M | 1,375.00M | 1,433.00M |
|
Gross Profit
|
163.00M | 208.00M | 233.00M | -406.00M | 162.00M | 174.00M | 222.00M | 198.00M | 181.00M | 232.00M | 252.00M | 274.00M | 376.00M | 435.00M | 440.00M | 463.00M | 425.00M | 496.00M | 511.00M | 508.00M | 492.00M | 544.00M | 567.00M | 575.00M | 542.00M | 615.00M | 652.00M |
|
Selling, General & Administrative
|
137.00M | 145.00M | 208.00M | -131.00M | 188.00M | 147.00M | 171.00M | 219.00M | 183.00M | 185.00M | 211.00M | 224.00M | 383.00M | 376.00M | 379.00M | 414.00M | 352.00M | 389.00M | 407.00M | 433.00M | 392.00M | 418.00M | 425.00M | 459.00M | 458.00M | 472.00M | 489.00M |
|
Other Operating Expenses
|
| -10.00M | 27.00M | -283.00M | | | | | -41.00M | -12.00M | 8.00M | -144.00M | | | | | | | | | | | | | | | |
|
Operating Expenses
|
137.00M | 145.00M | 208.00M | -131.00M | 188.00M | 147.00M | 171.00M | 219.00M | 183.00M | 185.00M | 211.00M | 224.00M | 383.00M | 376.00M | 379.00M | 414.00M | 352.00M | 389.00M | 407.00M | 433.00M | 392.00M | 418.00M | 425.00M | 459.00M | 458.00M | 472.00M | 489.00M |
|
Operating Income
|
26.00M | 63.00M | 13.00M | -322.00M | -234.00M | 27.00M | 62.00M | -21.00M | 3.00M | 47.00M | 41.00M | 50.00M | -7.00M | 59.00M | 61.00M | 49.00M | 73.00M | 107.00M | 104.00M | 75.00M | 100.00M | 126.00M | 142.00M | 116.00M | 84.00M | 143.00M | 163.00M |
|
EBIT
|
26.00M | 63.00M | 13.00M | -322.00M | -234.00M | 27.00M | 62.00M | -21.00M | 3.00M | 47.00M | 41.00M | 50.00M | -7.00M | 59.00M | 61.00M | 49.00M | 73.00M | 107.00M | 104.00M | 75.00M | 100.00M | 126.00M | 142.00M | 116.00M | 84.00M | 143.00M | 163.00M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | -37.00M | -37.00M | -33.00M | -34.00M | -35.00M | -41.00M | -36.00M | -38.00M | -37.00M | -34.00M |
|
Other Non Operating Income
|
| | 1.00M | 19.00M | -11.00M | -3.00M | -7.00M | 3.00M | -12.00M | -17.00M | -11.00M | -17.00M | -16.00M | -15.00M | -15.00M | -23.00M | -35.00M | -32.00M | -30.00M | -30.00M | -37.00M | -37.00M | -42.00M | -38.00M | -38.00M | -35.00M | -33.00M |
|
Non Operating Income
|
4.00M | 6.00M | 1.00M | 19.00M | -11.00M | -3.00M | -7.00M | 3.00M | -12.00M | -17.00M | -11.00M | -17.00M | -16.00M | -15.00M | -15.00M | -23.00M | -35.00M | -32.00M | -30.00M | -30.00M | -37.00M | -37.00M | -42.00M | -38.00M | -38.00M | -35.00M | -33.00M |
|
EBT
|
22.00M | 57.00M | 14.00M | -244.00M | -245.00M | 24.00M | 55.00M | -18.00M | -14.00M | 30.00M | 30.00M | 33.00M | -23.00M | 44.00M | 46.00M | 26.00M | 38.00M | 75.00M | 74.00M | 45.00M | 63.00M | 89.00M | 100.00M | 78.00M | 46.00M | 108.00M | 130.00M |
|
Tax Provisions
|
1.00M | 4.00M | 2.00M | -24.00M | -51.00M | -12.00M | 28.00M | 78.00M | -6.00M | 9.00M | 11.00M | 18.00M | -16.00M | 14.00M | 18.00M | 4.00M | 12.00M | 27.00M | 20.00M | 20.00M | 18.00M | 20.00M | 31.00M | 11.00M | 11.00M | 31.00M | 37.00M |
|
Profit After Tax
|
21.00M | 53.00M | 12.00M | -239.00M | -194.00M | 36.00M | 27.00M | -22.00M | -8.00M | 21.00M | 19.00M | 15.00M | -7.00M | 30.00M | 28.00M | 22.00M | 26.00M | 48.00M | 54.00M | 25.00M | 45.00M | 69.00M | 69.00M | 67.00M | 35.00M | 77.00M | 93.00M |
|
Income from Continuing Operations
|
21.00M | 53.00M | 12.00M | -220.00M | -194.00M | 36.00M | 27.00M | -96.00M | -8.00M | 21.00M | 19.00M | 15.00M | -7.00M | 30.00M | 28.00M | 22.00M | 26.00M | 48.00M | 54.00M | 25.00M | 45.00M | 69.00M | 69.00M | 67.00M | 35.00M | 77.00M | 93.00M |
|
Consolidated Net Income
|
21.00M | 53.00M | 12.00M | -220.00M | -194.00M | 36.00M | 27.00M | -96.00M | -8.00M | 21.00M | 19.00M | 15.00M | -7.00M | 30.00M | 28.00M | 22.00M | 26.00M | 48.00M | 54.00M | 25.00M | 45.00M | 69.00M | 69.00M | 67.00M | 35.00M | 77.00M | 93.00M |
|
Income towards Parent Company
|
21.00M | 53.00M | 12.00M | -220.00M | -194.00M | 36.00M | 27.00M | -96.00M | -8.00M | 21.00M | 19.00M | 15.00M | -7.00M | 30.00M | 28.00M | 22.00M | 26.00M | 48.00M | 54.00M | 25.00M | 45.00M | 69.00M | 69.00M | 67.00M | 35.00M | 77.00M | 93.00M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 237.00M | 7.00M | | | 88.00M | 4.00M | 8.00M | 9.00M |
|
Net Income towards Common Stockholders
|
21.00M | 53.00M | 12.00M | -239.00M | -194.00M | 36.00M | 27.00M | -96.00M | -8.00M | 21.00M | 19.00M | -169.00M | -18.00M | 19.00M | 17.00M | 11.00M | 15.00M | 37.00M | 43.00M | -256.00M | -334.00M | 69.00M | 69.00M | -28.00M | 31.00M | 69.00M | 84.00M |
|
EPS (Basic)
|
| | | -0.94 | -1.14 | 0.18 | 0.14 | -1.44 | -0.04 | 0.09 | 0.08 | -0.81 | -0.08 | 0.06 | 0.06 | 0.04 | 0.05 | 0.12 | 0.15 | -1.00 | -1.34 | 0.15 | 0.15 | -0.35 | 0.11 | 0.17 | 0.20 |
|
EPS (Weighted Average and Diluted)
|
| | | -1.80 | -1.14 | 0.17 | 0.13 | -1.44 | -0.04 | 0.09 | 0.08 | -0.81 | -0.08 | 0.06 | 0.06 | 0.04 | 0.05 | 0.12 | 0.15 | -1.00 | -1.34 | 0.15 | 0.15 | -0.35 | 0.11 | 0.16 | 0.20 |
|
Shares Outstanding (Weighted Average)
|
| | | 253.94M | 253.94M | 253.94M | 254.69M | 254.69M | 300.98M | 301.92M | 302.60M | 336.94M | 348.87M | 349.78M | 350.86M | 351.81M | 351.81M | 352.82M | 353.34M | 353.34M | 366.23M | 411.43M | 412.04M | 412.16M | 416.34M | 415.26M | 415.89M |
|
Shares Outstanding (Diluted Average)
|
| | | 133.00M | 170.00M | | | 169.00M | 192.00M | | | 206.00M | 232.00M | | 266.46M | 266.08M | 267.17M | 270.00M | 270.04M | 235.14M | 250.00M | 414.00M | 414.00M | 268.00M | 278.28M | 428.00M | 429.47M |
|
EBITDA
|
26.00M | 63.00M | 13.00M | -322.00M | -234.00M | 27.00M | 62.00M | -21.00M | 3.00M | 47.00M | 41.00M | 50.00M | -7.00M | 59.00M | 61.00M | 49.00M | 73.00M | 107.00M | 104.00M | 75.00M | 100.00M | 126.00M | 142.00M | 116.00M | 84.00M | 143.00M | 163.00M |
|
Interest Expenses
|
6.00M | 7.00M | 7.00M | -5.00M | 14.00M | 14.00M | 13.00M | 11.00M | 15.00M | 14.00M | 14.00M | 17.00M | 27.00M | 28.00M | 33.00M | 37.00M | 37.00M | 38.00M | 37.00M | 33.00M | 34.00M | | | | | | |
|
Tax Rate
|
4.55% | 7.02% | 14.29% | 9.84% | 20.82% | | 50.91% | | 42.86% | 30.00% | 36.67% | 54.55% | 69.57% | 31.82% | 39.13% | 15.38% | 31.58% | 36.00% | 27.03% | 44.44% | 28.57% | 22.47% | 31.00% | 14.10% | 23.91% | 28.70% | 28.46% |