|
Revenue
|
| 899.88M | 814.27M | 960.08M | 1,336.00M | 1,484.36M | 1,909.81M | 2,035.02M | 1,988.20M | 1,972.81M | 2,540.26M | 2,449.65M | 2,180.08M | 2,088.50M | 2,469.14M | 2,622.05M | 2,233.16M | 2,072.45M | 2,388.16M | 2,279.24M | 1,992.11M | 1,828.90M | 1,999.52M | 2,020.83M |
|
Cost of Revenue
|
| 239.09M | 284.58M | 290.86M | 273.51M | 260.75M | 303.95M | 301.53M | 277.25M | 258.79M | 300.39M | 306.93M | 280.31M | 277.44M | 329.90M | 345.70M | 299.95M | 279.74M | 318.49M | 315.60M | 273.95M | 236.91M | 265.64M | 258.25M |
|
Gross Profit
|
| 660.79M | 529.70M | 669.22M | 1,062.49M | 1,223.60M | 1,605.86M | 1,733.49M | 1,710.95M | 1,714.02M | 2,239.88M | 2,142.72M | 1,899.77M | 1,811.05M | 2,139.24M | 2,276.36M | 1,933.21M | 1,792.72M | 2,069.67M | 1,963.64M | 1,718.16M | 1,591.99M | 1,733.88M | 1,762.59M |
|
Selling, General & Administrative
|
| 18.89M | 20.53M | 25.40M | 29.60M | 26.71M | 31.86M | 32.70M | 33.40M | 31.79M | 32.96M | 35.95M | 39.27M | 40.42M | 42.66M | 44.12M | 38.10M | 42.16M | 42.44M | 38.64M | 39.69M | 41.61M | 40.74M | 40.05M |
|
Other Operating Expenses
|
| -4.18M | -1.73M | -1.38M | 62.31M | -1.67M | -1.20M | 0.06M | -10.90M | -1.12M | -1.20M | -0.95M | 9.17M | -2.72M | -4.96M | -3.88M | 1.91M | -2.48M | -0.26M | -1.16M | 25.12M | -2.22M | 17.25M | -2.00M |
|
Operating Expenses
|
| 903.69M | 764.83M | 926.58M | 1,325.59M | 1,469.44M | 1,862.86M | 1,980.36M | 1,959.12M | 1,952.40M | 2,490.79M | 2,382.96M | 2,139.81M | 2,076.82M | 2,424.51M | 2,574.09M | 2,206.68M | 2,074.84M | 2,344.95M | 2,236.51M | 1,973.77M | 1,838.45M | 1,960.08M | 1,982.91M |
|
Operating Income
|
| -7.98M | 47.71M | 32.11M | 8.47M | 13.24M | 45.76M | 54.72M | 28.36M | 19.29M | 48.27M | 65.73M | 33.72M | 8.95M | 39.68M | 44.07M | 25.31M | -4.87M | 42.95M | 41.57M | 14.38M | -11.76M | 56.69M | 35.92M |
|
EBIT
|
| -7.98M | 47.71M | 32.11M | 8.47M | 13.24M | 45.76M | 54.72M | 28.36M | 19.29M | 48.27M | 65.73M | 33.72M | 8.95M | 39.68M | 44.07M | 25.31M | -4.87M | 42.95M | 41.57M | 14.38M | -11.76M | 56.69M | 35.92M |
|
Interest & Investment Income
|
| 3.25M | 0.41M | 0.24M | 0.79M | 2.41M | 2.60M | 2.94M | -1.61M | 1.11M | 9.00M | 2.68M | 0.67M | 7.21M | 2.43M | 9.37M | 1.38M | 22.01M | 3.38M | 3.13M | 4.13M | 9.47M | 3.70M | 3.34M |
|
EBT
|
| -14.63M | 35.20M | 21.85M | -12.01M | -15.38M | 33.76M | 40.30M | 12.20M | 3.31M | 40.94M | 45.94M | 17.42M | -4.65M | 19.52M | 29.50M | 2.40M | -7.32M | 21.58M | 17.95M | -5.34M | -25.61M | 37.17M | 15.78M |
|
Tax Provisions
|
| -2.01M | 2.51M | 4.67M | -1.92M | -0.72M | 8.21M | 4.79M | -0.65M | 1.00M | 9.16M | 20.90M | 4.50M | -2.16M | 5.01M | 7.99M | 6.00M | -6.71M | 7.55M | 8.30M | 9.80M | -12.92M | 17.10M | 2.37M |
|
Profit After Tax
|
| -12.86M | 32.51M | 17.16M | -6.17M | -14.74M | 25.57M | 35.59M | 12.93M | 2.32M | 31.81M | 24.99M | 12.86M | -2.58M | 14.48M | 21.49M | 1.13M | -0.59M | 14.06M | 9.67M | -2.30M | -12.67M | 20.10M | 13.46M |
|
Equity Income
|
| -0.23M | -0.18M | -0.02M | -0.83M | -0.01M | 0.03M | 0.09M | 0.08M | 0.01M | 0.03M | -0.04M | -0.07M | -0.04M | -0.03M | -0.01M | 0.04M | 0.02M | 0.03M | 0.03M | 0.04M | 0.02M | 0.03M | 0.05M |
|
Income from Non-Controlling Interests
|
| -2.40M | 10.61M | 7.50M | 1.23M | 0.07M | 0.05M | 0.05M | 0.05M | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | |
|
Income from Continuing Operations
|
| -12.62M | 32.69M | 17.18M | -10.08M | -14.66M | 25.55M | 35.50M | 12.85M | 2.31M | 31.78M | 25.04M | 12.93M | -2.49M | 14.51M | 21.50M | -3.59M | -0.62M | 14.04M | 9.64M | -15.14M | -12.69M | 20.07M | 13.41M |
|
Consolidated Net Income
|
| -12.62M | 32.69M | 17.18M | -10.08M | -14.66M | 25.55M | 35.50M | 12.85M | 2.31M | 31.78M | 25.04M | 12.93M | -2.49M | 14.51M | 21.50M | -3.59M | -0.62M | 14.04M | 9.64M | -15.14M | -12.69M | 20.07M | 13.41M |
|
Income towards Parent Company
|
| -12.62M | 32.69M | 17.18M | -10.08M | -14.66M | 25.55M | 35.50M | 12.85M | 2.31M | 31.78M | 25.04M | 12.93M | -2.49M | 14.51M | 21.50M | -3.59M | -0.62M | 14.04M | 9.64M | -15.14M | -12.69M | 20.07M | 13.41M |
|
Preferred Dividend Payments
|
| | | | | 1.40M | 1.43M | 1.45M | 1.45M | 1.42M | 1.43M | 1.45M | 1.45M | 1.42M | 1.43M | 1.45M | 1.45M | 1.41M | 1.45M | 1.45M | 1.45M | 1.42M | 1.43M | 1.45M |
|
Net Income towards Common Stockholders
|
| -10.46M | 21.89M | 9.69M | -10.69M | -16.14M | 24.09M | 34.09M | 11.43M | 0.82M | 30.32M | 23.49M | 11.36M | -4.00M | 13.00M | 19.99M | -0.37M | -2.01M | 12.62M | 8.23M | -3.74M | -14.09M | 18.66M | 12.01M |
|
EPS (Basic)
|
| -0.16 | 0.32 | 0.14 | -0.15 | -0.13 | 0.19 | 0.27 | 0.09 | 0.01 | 0.25 | 0.20 | 0.09 | -0.03 | 0.11 | 0.17 | 0.00 | -0.02 | 0.11 | 0.07 | -0.03 | -0.12 | 0.16 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
| | 0.32 | 0.14 | -0.15 | -0.13 | 0.19 | 0.25 | 0.09 | 0.01 | 0.24 | 0.17 | 0.10 | -0.03 | 0.11 | 0.17 | 0.00 | -0.02 | 0.11 | 0.07 | -0.03 | -0.12 | 0.16 | 0.10 |
|
Shares Outstanding (Weighted Average)
|
66.70M | 66.73M | 69.49M | 71.39M | 71.07M | 124.36M | 124.43M | 124.43M | 124.41M | 124.30M | 122.91M | 121.95M | 121.48M | 120.25M | 120.07M | 119.50M | 118.78M | 117.28M | 116.51M | 116.26M | 116.14M | 115.88M | 114.94M | 114.20M |
|
Shares Outstanding (Diluted Average)
|
66.70M | | 69.49M | 71.39M | 71.07M | 124.36M | 133.03M | 133.93M | 125.44M | 125.43M | 130.56M | 130.39M | 123.22M | 120.25M | 121.28M | 120.60M | 119.61M | 117.28M | 117.07M | 117.89M | 116.95M | 115.88M | 115.64M | 115.49M |
|
EBITDA
|
| -7.98M | 47.71M | 32.11M | 8.47M | 13.24M | 45.76M | 54.72M | 28.36M | 19.29M | 48.27M | 65.73M | 33.72M | 8.95M | 39.68M | 44.07M | 25.31M | -4.87M | 42.95M | 41.57M | 14.38M | -11.76M | 56.69M | 35.92M |
|
Interest Expenses
|
| 9.90M | 12.93M | 10.50M | 21.27M | 31.02M | 14.60M | 17.36M | 14.56M | 17.08M | 16.34M | 22.47M | 16.96M | 20.81M | 22.59M | 23.95M | 24.28M | 24.47M | 24.75M | 26.76M | 23.84M | 23.33M | 23.22M | 23.48M |
|
Tax Rate
|
| 13.74% | 7.13% | 21.38% | 16.02% | 4.70% | 24.33% | 11.90% | -5.34% | 30.33% | 22.37% | 45.49% | 25.81% | 46.42% | 25.69% | 27.10% | 249.36% | 91.59% | 34.97% | 46.25% | -183.61% | 50.45% | 46.00% | 15.01% |