|
Revenue
|
191.37M | 302.20M | 155.59M | 136.20M | 173.09M | 143.33M | 231.01M | 322.04M | 277.86M |
|
Cost of Revenue
|
2.23M | 1.91M | 8.57M | 3.03M | 4.13M | 3.98M | 6.23M | 14.48M | 16.56M |
|
Gross Profit
|
189.13M | 300.29M | 147.03M | 133.16M | 168.96M | 139.35M | 224.78M | 307.56M | 261.30M |
|
Selling, General & Administrative
|
28.48M | 33.72M | 20.64M | 19.30M | 33.60M | 30.93M | 25.26M | 30.52M | 30.74M |
|
Other Operating Expenses
|
-0.03M | -0.31M | 165.63M | 5.97M | | 1.11M | 147.27M | | |
|
Operating Expenses
|
196.66M | 243.82M | 186.28M | 179.38M | 194.07M | 176.05M | 172.52M | 193.65M | 195.56M |
|
Operating Income
|
-5.29M | 58.38M | -34.36M | -43.18M | -20.99M | -56.27M | -93.70M | 128.40M | 82.30M |
|
EBIT
|
-5.29M | 58.38M | -34.36M | -43.18M | -20.99M | -56.27M | -93.70M | 128.40M | 82.30M |
|
Interest & Investment Income
|
0.42M | 1.58M | 1.63M | 1.77M | 0.20M | 0.25M | 0.15M | 0.16M | 0.27M |
|
Other Non Operating Income
|
9.33M | 112.47M | -3.68M | -13.88M | 35.31M | -58.30M | -152.19M | 112.21M | 74.89M |
|
EBT
|
23.72M | 42.72M | -51.56M | -88.09M | 24.17M | -70.99M | -107.86M | 132.63M | 97.71M |
|
Tax Provisions
|
5.16M | 5.18M | -12.98M | -28.39M | 11.30M | -13.54M | -29.19M | 27.89M | 20.00M |
|
Profit After Tax
|
18.56M | 37.54M | -38.59M | -59.70M | 12.87M | -57.46M | -78.67M | 104.73M | 77.71M |
|
Equity Income
|
49.10M | -17.90M | -7.71M | -15.30M | 50.60M | -17.18M | -9.60M | 9.10M | 21.10M |
|
Income from Non-Controlling Interests
|
| | | | | | | 0.16M | 0.86M |
|
Income from Continuing Operations
|
18.56M | 37.54M | -38.59M | -59.70M | 12.87M | -57.46M | -78.67M | 104.73M | 77.71M |
|
Consolidated Net Income
|
18.56M | 37.54M | -38.59M | -59.70M | 12.87M | -57.46M | -78.67M | 104.73M | 77.71M |
|
Income towards Parent Company
|
18.56M | 37.54M | -38.59M | -59.70M | 12.87M | -57.46M | -78.67M | 104.73M | 77.71M |
|
Net Income towards Common Stockholders
|
18.56M | 37.54M | -38.59M | -59.70M | 12.87M | -57.46M | -78.67M | 104.73M | 77.71M |
|
EPS (Basic)
|
0.31 | 0.58 | -0.58 | -0.90 | 0.19 | -0.81 | -0.93 | 1.23 | 0.90 |
|
EPS (Weighted Average and Diluted)
|
0.30 | 0.55 | -0.58 | -0.90 | 0.18 | -0.81 | -0.93 | 1.23 | 0.90 |
|
Shares Outstanding (Weighted Average)
|
59.02M | 60.73M | 66.29M | 66.35M | 68.02M | 71.29M | 84.71M | 84.71M | 84.78M |
|
Shares Outstanding (Diluted Average)
|
62.37M | 64.38M | 66.29M | 66.35M | 70.64M | 71.29M | 84.71M | 84.83M | 84.98M |
|
EBITDA
|
-5.29M | 58.38M | -34.36M | -43.18M | -20.99M | -56.27M | -93.70M | 128.40M | 82.30M |
|
Interest Expenses
|
20.07M | 15.50M | 18.18M | 18.77M | 18.44M | 17.52M | 16.07M | 15.95M | 16.01M |
|
Tax Rate
|
21.74% | 12.13% | 25.17% | 32.23% | 46.76% | 19.07% | 27.06% | 21.03% | 20.47% |