|
Revenue
|
342.50M | 437.13M | 394.23M | 449.70M | 416.07M | 490.43M | 506.63M | 471.86M | 488.20M | 490.57M | 485.43M | 482.02M | 763.85M | 827.76M | 581.99M | 480.46M | 650.14M | 627.80M | 467.88M | 367.74M | 512.64M | 487.95M | 501.47M | 469.29M | 528.79M | 544.09M | 552.66M | 554.57M | 673.29M | 670.81M | 547.24M | 471.79M | 605.53M | 559.74M | 512.38M | 391.69M | 398.40M | 591.02M | 551.20M | 657.28M | 859.33M | 985.12M | 1,077.52M | 1,093.21M | 1,475.03M | 1,274.41M | 1,124.77M | 1,016.16M | 1,145.40M | 1,210.02M | 1,014.68M | 941.55M | 1,133.36M | 1,079.16M | 944.22M | 862.48M | 961.92M | 971.85M |
|
Cost of Revenue
|
275.82M | 337.71M | 327.40M | 263.50M | 271.66M | 291.63M | 265.38M | 214.28M | 223.66M | 246.28M | 1,179.61M | 465.35M | 736.90M | 791.47M | 546.25M | 442.73M | 608.97M | 576.83M | 428.28M | 330.55M | 472.13M | 448.81M | 462.75M | 0.70M | 487.17M | 502.52M | 512.54M | 514.62M | 629.32M | 627.01M | 502.17M | 434.71M | 564.16M | 518.59M | 477.33M | 355.97M | 340.75M | 528.75M | 494.73M | 602.42M | 794.24M | 909.39M | 996.26M | 1,014.38M | 1,386.09M | 1,159.68M | 1,031.51M | 934.10M | 1,047.67M | 1,109.58M | 912.64M | 860.20M | 1,028.59M | 967.94M | 843.24M | 772.66M | 860.93M | 867.08M |
|
Gross Profit
|
66.69M | 99.42M | 66.82M | 186.20M | 144.41M | 198.80M | 241.25M | 257.58M | 264.53M | 244.29M | -694.18M | 16.67M | 26.95M | 36.29M | 35.74M | 37.73M | 41.17M | 50.97M | 39.60M | 37.19M | 40.52M | 39.14M | 38.72M | 37.45M | 41.62M | 41.58M | 40.12M | 39.95M | 43.97M | 43.80M | 45.07M | 37.08M | 41.37M | 41.15M | 35.05M | 35.73M | 57.65M | 62.27M | 56.48M | 54.87M | 65.09M | 75.73M | 81.26M | 78.83M | 88.94M | 114.73M | 93.27M | 82.06M | 97.72M | 100.44M | 102.05M | 81.35M | 104.76M | 111.23M | 100.98M | 89.81M | 100.99M | 104.77M |
|
Depreciation & Amortization - Total
|
| | 2.42M | 2.83M | 3.90M | 3.20M | 3.10M | 3.80M | 3.80M | 4.10M | 4.80M | 4.40M | 4.90M | 6.00M | 6.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
3.08M | 3.74M | 3.04M | 2.85M | 5.29M | 5.27M | 3.72M | 3.58M | 3.82M | 4.60M | 4.55M | 4.53M | 10.68M | 6.99M | 14.68M | 10.45M | 7.61M | 8.44M | 9.73M | 7.00M | 4.92M | 6.14M | 6.09M | 5.82M | 11.92M | 5.99M | 4.16M | 4.72M | 4.81M | 4.31M | 4.13M | 4.42M | 4.11M | 3.94M | 4.38M | 4.48M | 5.60M | 5.36M | 5.55M | 7.65M | 6.88M | 9.90M | 6.50M | 6.48M | 5.68M | 6.60M | 6.81M | 5.74M | 7.47M | 6.88M | 6.94M | 6.84M | 7.89M | 7.31M | 6.72M | 7.67M | 6.58M | 6.50M |
|
Other Operating Expenses
|
334.28M | 425.05M | 380.34M | 12.48M | -4.03M | 2.68M | -0.94M | 453.10M | 1.35M | 4.14M | -11.20M | 1.48M | 0.05M | -0.05M | 0.17M | 0.03M | 0.42M | 1.30M | 0.36M | -0.00M | -0.10M | 0.63M | -0.33M | -0.04M | -0.31M | 2.37M | 1.39M | 0.23M | 32.64M | 24.27M | 37.82M | 21.75M | 19.89M | 20.04M | 17.34M | 21.03M | 35.02M | 40.06M | 28.20M | 45.13M | 44.62M | 47.70M | 39.46M | -0.24M | -0.06M | -0.32M | 1.76M | -1.77M | 6.70M | 0.29M | -0.48M | -16.81M | 5.58M | 4.68M | 11.51M | 5.04M | 28.36M | 7.39M |
|
Operating Expenses
|
339.50M | 431.18M | 388.25M | 443.10M | 416.57M | 486.20M | 504.05M | 464.36M | 479.09M | 483.12M | -1384.47M | 12.66M | 25.43M | 27.82M | 52.01M | 39.29M | 39.10M | 42.24M | 36.07M | 35.32M | 35.30M | 33.80M | 35.23M | 35.42M | 42.42M | 35.41M | 33.40M | 36.56M | 42.43M | 33.56M | 33.88M | 32.83M | 30.82M | 30.98M | 29.81M | 32.43M | 46.74M | 51.46M | 50.03M | 55.08M | 57.53M | 63.57M | 66.68M | 68.87M | 67.81M | 74.77M | 69.45M | 71.18M | 76.57M | 76.58M | 74.60M | 77.59M | 82.16M | 88.81M | 84.16M | 92.85M | 87.86M | 84.07M |
|
Operating Income
|
3.00M | 5.95M | 5.97M | 6.60M | -0.50M | 4.23M | 2.58M | 7.50M | 9.11M | 7.46M | 6.11M | 5.49M | 1.57M | 8.43M | -6.85M | -0.43M | 3.67M | 14.83M | 7.95M | 5.92M | 9.36M | 9.99M | 6.90M | 5.58M | 2.72M | 12.28M | 11.84M | 7.42M | -1.57M | 13.65M | 15.50M | 7.61M | 13.92M | 12.35M | 9.44M | 77.43M | 6.33M | 23.69M | 8.14M | -0.86M | 8.16M | 12.59M | 16.24M | 9.72M | 21.07M | 39.64M | 25.58M | 9.11M | 27.85M | 24.14M | 26.96M | -13.04M | 28.18M | 27.10M | 28.33M | 2.00M | 41.50M | 28.09M |
|
EBIT
|
3.00M | 5.95M | 5.97M | 6.60M | -0.50M | 4.23M | 2.58M | 7.50M | 9.11M | 7.46M | 6.11M | 5.49M | 1.57M | 8.43M | -6.85M | -0.43M | 3.67M | 14.83M | 7.95M | 5.92M | 9.36M | 9.99M | 6.90M | 5.58M | 2.72M | 12.28M | 11.84M | 7.42M | -1.57M | 13.65M | 15.50M | 7.61M | 13.92M | 12.35M | 9.44M | 77.43M | 6.33M | 23.69M | 8.14M | -0.86M | 8.16M | 12.59M | 16.24M | 9.72M | 21.07M | 39.64M | 25.58M | 9.11M | 27.85M | 24.14M | 26.96M | -13.04M | 28.18M | 27.10M | 28.33M | 2.00M | 41.50M | 28.09M |
|
Non Operating Investment Income
|
| | 0.02M | | | | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.31M | 0.12M | 0.29M | 0.52M | 0.72M | 0.35M | 0.37M | 0.08M | 0.09M | 0.09M | 0.10M | 0.10M | 0.12M | 0.09M | 2.78M | 0.06M | 0.19M | 0.09M | 0.06M | 0.12M | 0.32M | -0.06M | 0.47M | 0.12M | 0.13M | 0.12M | 0.07M | 0.09M | 0.09M | 0.10M | 0.09M | 0.09M | 0.10M | 0.17M | 0.17M | 0.14M | 0.08M | 0.14M | 0.14M | 0.09M | 0.20M | 0.13M | 0.12M | 0.13M | 0.10M | 0.12M | 0.15M | 0.26M | 0.16M | 0.17M | 0.19M | 0.25M | 0.16M | 0.20M | 0.18M | 0.13M | 0.14M | 0.15M |
|
Non Operating Income
|
| | 0.29M | | | | 0.37M | | | | -1.08M | 0.10M | 0.12M | 0.09M | 0.15M | 0.06M | 0.19M | 0.09M | 0.06M | 0.12M | 0.32M | -0.06M | 0.47M | 0.12M | 0.13M | 0.12M | 0.07M | 0.09M | 0.09M | 0.10M | 0.09M | 0.09M | 0.10M | 0.17M | 0.17M | 0.14M | 0.08M | 0.14M | 0.14M | 0.09M | 0.20M | 0.13M | 0.12M | 0.13M | 0.10M | 0.12M | 0.15M | 0.26M | 0.16M | 0.17M | 0.19M | 0.25M | 0.16M | 0.20M | 0.18M | 0.13M | 0.14M | 0.15M |
|
EBT
|
1.24M | 1.18M | 2.86M | 4.16M | -3.17M | 1.08M | -0.44M | 4.20M | 5.69M | 4.20M | 2.26M | 1.56M | -2.02M | 3.36M | -10.43M | -4.65M | -0.88M | 10.05M | 3.40M | 0.97M | 3.97M | 4.30M | 1.02M | -1.00M | -3.95M | 5.30M | 4.59M | -0.53M | -9.64M | 5.61M | 7.07M | 0.36M | 6.78M | 5.99M | 3.72M | 72.03M | 2.29M | 20.31M | 4.88M | -4.27M | 4.50M | 7.79M | 10.42M | 3.19M | 13.85M | 31.41M | 15.96M | -2.64M | 17.33M | 13.76M | 16.66M | -23.34M | 14.13M | 13.12M | 15.11M | -10.71M | 29.06M | 16.45M |
|
Tax Provisions
|
| | | | | | | 0.44M | 0.22M | -0.72M | -1.66M | 0.14M | -3.91M | -0.80M | 3.23M | -1.68M | -0.91M | -0.13M | -0.82M | -0.80M | 0.34M | 1.31M | -1.30M | -2.70M | 0.05M | 0.97M | -16.55M | 0.27M | -2.70M | 0.30M | -0.61M | 0.15M | 0.34M | -1.20M | -4.10M | -0.03M | -2.94M | -0.90M | -4.05M | -0.31M | -0.30M | -1.10M | -1.52M | -1.90M | -0.11M | 3.81M | 0.62M | -1.70M | 2.80M | 1.50M | -0.08M | -5.80M | 1.70M | 2.42M | -1.73M | -3.60M | 3.90M | 2.90M |
|
Profit After Tax
|
1.55M | 1.32M | 3.17M | 4.71M | -3.17M | 1.25M | -0.45M | 3.76M | 5.47M | 4.92M | 3.92M | 1.43M | 1.89M | 4.16M | -13.64M | -2.97M | 0.03M | 10.16M | 4.21M | 1.77M | 3.63M | 2.99M | 2.32M | 1.70M | -3.99M | 4.33M | 21.12M | -0.81M | -6.93M | 5.31M | 7.68M | 0.21M | 6.44M | 7.17M | 4.26M | 72.06M | 5.23M | 21.20M | 8.96M | -3.97M | 4.79M | 8.85M | 11.98M | 5.05M | 13.97M | 27.59M | 17.09M | -0.98M | 14.54M | 12.29M | 16.74M | -17.54M | 12.42M | 10.71M | 16.86M | -7.12M | 25.17M | 13.59M |
|
Equity Income
|
| | | | | | | | | | | | | | | 1.10M | 1.18M | 4.20M | 4.05M | 4.05M | 4.25M | 4.02M | 3.73M | 3.60M | 3.83M | 3.75M | 3.72M | 3.81M | 3.74M | 3.48M | 3.92M | 3.43M | 3.73M | 3.93M | 3.68M | 3.20M | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | 0.01M | -0.02M | -0.01M | -0.00M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.01M | 0.00M | 0.02M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
1.24M | 1.18M | 2.86M | 4.16M | -3.17M | 1.08M | -0.44M | 3.76M | 5.47M | 4.92M | 3.92M | 1.43M | 1.89M | 4.16M | -13.65M | -2.97M | 0.03M | 10.18M | 4.22M | 1.77M | 3.63M | 2.99M | 2.32M | 1.70M | -4.00M | 4.34M | 21.14M | -0.81M | -6.94M | 5.31M | 7.68M | 0.21M | 6.44M | 7.18M | 7.82M | 72.06M | 5.23M | 21.21M | 8.93M | -3.97M | 4.80M | 8.89M | 11.94M | 5.09M | 13.97M | 27.59M | 15.34M | -0.94M | 14.53M | 12.26M | 16.74M | -17.54M | 12.42M | 10.71M | 16.84M | -7.11M | 25.16M | 13.55M |
|
Consolidated Net Income
|
-0.85M | 0.01M | 0.02M | 0.04M | 0.14M | 0.17M | -0.01M | 3.76M | 5.47M | 4.92M | 3.92M | 1.43M | 1.89M | 4.16M | -13.65M | -2.97M | 0.03M | 10.18M | 4.22M | 1.77M | 3.63M | 2.99M | 2.32M | 1.70M | -4.00M | 4.34M | 21.14M | -0.81M | -6.94M | 5.31M | 7.68M | 0.21M | 6.44M | 7.18M | 7.82M | 72.06M | 5.23M | 21.21M | 8.93M | -3.97M | 4.80M | 8.89M | 11.94M | 5.09M | 13.97M | 27.59M | 15.34M | -0.94M | 14.53M | 12.26M | 16.74M | -17.54M | 12.42M | 10.71M | 16.84M | -7.11M | 25.16M | 13.55M |
|
Income towards Parent Company
|
-0.85M | 0.01M | 0.02M | 0.04M | 0.14M | 0.17M | -0.01M | 3.76M | 5.47M | 4.92M | 3.92M | 1.43M | 1.89M | 4.16M | -13.65M | -2.97M | 0.03M | 10.18M | 4.22M | 1.77M | 3.63M | 2.99M | 2.32M | 1.70M | -4.00M | 4.34M | 21.14M | -0.81M | -6.94M | 5.31M | 7.68M | 0.21M | 6.44M | 7.18M | 7.82M | 72.06M | 5.23M | 21.21M | 8.93M | -3.97M | 4.80M | 8.89M | 11.94M | 5.09M | 13.97M | 27.59M | 15.34M | -0.94M | 14.53M | 12.26M | 16.74M | -17.54M | 12.42M | 10.71M | 16.84M | -7.11M | 25.16M | 13.55M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | 1.40M | 1.86M | 4.09M | -13.76M | -3.14M | 0.20M | 9.73M | -5.04M | 1.01M | 0.82M | 0.88M | 0.94M | 0.99M | 1.05M | 1.11M | 1.18M | 1.18M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | | | | | | | | | | | | 0.60M | 0.61M | 0.63M | 0.64M | 0.66M | 0.67M | 0.58M | 0.65M | 0.67M | 0.68M | 0.70M |
|
Net Income towards Common Stockholders
|
-0.85M | 0.01M | 0.02M | 0.04M | 0.14M | 0.17M | -0.01M | 3.76M | 5.47M | 4.92M | 3.92M | 1.43M | 1.89M | 4.16M | -13.64M | -2.97M | 0.03M | 10.16M | 2.82M | 1.77M | 2.81M | 2.11M | 1.39M | 0.70M | -5.05M | 3.22M | 19.95M | -1.99M | -7.07M | 5.17M | 7.55M | 0.08M | 6.31M | 7.03M | 4.12M | 71.93M | 5.23M | 21.20M | 8.96M | -3.97M | 4.79M | 8.85M | 11.98M | 5.05M | 13.40M | 27.02M | 16.50M | -1.58M | 13.92M | 11.66M | 16.10M | -18.20M | 11.75M | 10.13M | 16.21M | -7.78M | 24.49M | 12.89M |
|
EPS (Basic)
|
| | | | | | | 0.25 | 0.36 | 0.33 | 0.51 | 0.07 | 0.10 | 0.21 | -1.10 | -0.13 | -0.01 | 0.29 | 0.13 | 0.03 | 0.08 | 0.06 | 0.04 | 0.02 | -0.15 | 0.10 | 0.59 | -0.06 | -0.21 | 0.15 | 0.22 | 0.00 | 0.18 | 0.20 | 0.12 | 2.00 | 0.14 | 0.56 | 0.24 | -0.10 | 0.13 | 0.23 | 0.31 | 0.13 | 0.35 | 0.71 | 0.43 | -0.04 | 0.37 | 0.31 | 0.43 | -0.48 | 0.31 | 0.27 | 0.43 | -0.20 | 0.64 | 0.34 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | 0.25 | 0.36 | 0.33 | 0.25 | 0.07 | 0.10 | 0.21 | -0.60 | -0.13 | -0.01 | 0.29 | 0.13 | 0.03 | 0.08 | 0.06 | 0.04 | 0.02 | -0.15 | 0.09 | 0.59 | | | | 0.22 | | | | | | | | | | | 0.23 | 0.31 | | 0.35 | 0.71 | 0.43 | -0.04 | 0.36 | 0.31 | 0.42 | -0.48 | 0.31 | 0.27 | 0.42 | -0.20 | 0.64 | 0.34 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 7.53M | 7.53M | 7.53M | 7.73M | 11.12M | 11.19M | 11.82M | 12.40M | 16.94M | 17.58M | 25.52M | 21.46M | 28.48M | 33.28M | 33.37M | 32.16M | 33.59M | 33.80M | 33.93M | 33.84M | 34.16M | 34.34M | 34.44M | 34.35M | 34.44M | 34.44M | 34.45M | 34.45M | | | | | | | | 37.88M | | 37.91M | 37.93M | 37.92M | 37.94M | 37.95M | 37.97M | 37.96M | 37.99M | 38.03M | 38.04M | 38.03M | 38.07M | 38.10M | 38.11M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | 11.83M | | | | 25.57M | 21.56M | | 33.29M | 33.39M | 32.22M | | 33.81M | 33.94M | 33.86M | | | | 34.35M | | | | | | | | | | | | 37.88M | | 37.96M | 39.04M | 38.06M | 37.94M | 38.15M | 38.14M | 38.12M | 37.99M | 38.20M | 38.20M | 38.17M | 38.07M | 39.55M | 38.27M |
|
EBITDA
|
3.00M | 5.95M | 8.39M | 9.43M | 3.40M | 7.43M | 5.67M | 11.30M | 12.91M | 11.56M | 10.91M | 9.89M | 6.47M | 14.43M | -0.25M | -0.43M | 3.67M | 14.83M | 7.95M | 5.92M | 9.36M | 9.99M | 6.90M | 5.58M | 2.72M | 12.28M | 11.84M | 7.42M | -1.57M | 13.65M | 15.50M | 7.61M | 13.92M | 12.35M | 9.44M | 77.43M | 6.33M | 23.69M | 8.14M | -0.86M | 8.16M | 12.59M | 16.24M | 9.72M | 21.07M | 39.64M | 25.58M | 9.11M | 27.85M | 24.14M | 26.96M | -13.04M | 28.18M | 27.10M | 28.33M | 2.00M | 41.50M | 28.09M |
|
Interest Expenses
|
1.76M | 4.77M | 3.11M | 2.44M | 3.39M | 3.50M | 3.39M | 3.38M | 3.50M | 3.35M | 3.95M | 4.03M | 3.71M | 5.16M | 3.73M | 4.28M | 4.74M | 4.87M | 4.61M | 5.07M | 5.70M | 5.63M | 6.35M | 6.70M | 6.79M | 7.10M | 7.32M | 8.05M | 8.16M | 8.14M | 8.52M | 7.34M | 7.24M | 6.53M | 5.89M | 5.54M | 4.12M | 3.52M | 3.40M | 3.50M | 3.87M | 4.93M | 5.95M | 6.66M | 7.32M | 8.35M | 9.77M | 12.01M | 10.68M | 10.56M | 10.49M | 10.54M | 14.21M | 14.17M | 13.40M | 12.84M | 12.57M | 11.79M |
|
Tax Rate
|
| | | | | | | 10.55% | 3.87% | -17.21% | -73.14% | 8.64% | 193.71% | -23.90% | -30.92% | 36.13% | 103.19% | -1.33% | -24.11% | -81.62% | 8.52% | 30.42% | -127.84% | 269.02% | -1.24% | 18.22% | -360.59% | -51.12% | 28.00% | 5.40% | -8.64% | 41.27% | 5.03% | -20.05% | -110.25% | -0.04% | -128.78% | -4.43% | -82.95% | 7.16% | -6.67% | -14.13% | -14.64% | -59.60% | -0.82% | 12.15% | 3.91% | 64.37% | 16.15% | 10.90% | -0.47% | 24.85% | 12.05% | 18.41% | -11.47% | 33.60% | 13.42% | 17.63% |