|
Revenue
|
465.49M | 346.99M | 281.72M | 485.72M | 484.30M | 376.91M | 302.07M | 466.90M | 533.81M | 397.24M | 292.50M | 498.17M | 494.13M | 368.84M | 290.52M | 501.61M | 437.99M | 374.24M | 307.32M | 497.60M | 459.45M | 386.37M | 419.50M | 569.92M | 574.59M | 490.46M | 442.01M | 613.09M | 657.94M | 502.31M | 442.01M | 613.09M | 657.94M | 502.31M | 461.99M | 673.70M | 706.58M | 540.74M | 482.83M | 703.23M | 833.50M | 675.97M | 592.23M | 935.30M | 1,037.10M | 739.08M | 661.40M | 954.37M | 1,015.40M | 707.44M | 627.70M | 909.00M | 1,023.30M | 750.15M | 634.53M | 900.10M | 996.35M | 669.46M | 656.44M | 833.54M | 960.91M | 678.16M | 617.40M |
|
Cost of Revenue
|
302.71M | 243.56M | 198.66M | 322.45M | 334.91M | 278.70M | 221.33M | 319.21M | 353.16M | 292.16M | 215.54M | 345.00M | 341.66M | 287.53M | 210.78M | 354.01M | 318.86M | 266.68M | 219.34M | 347.54M | 317.41M | 278.40M | 260.03M | 371.91M | 350.80M | 293.23M | 298.82M | 386.39M | 391.32M | 345.14M | 310.17M | 418.64M | 455.88M | 355.30M | 331.81M | 467.65M | 487.29M | 392.22M | 351.56M | 496.11M | 571.42M | 479.85M | 426.81M | 662.85M | 716.76M | 526.36M | 463.20M | 667.58M | 707.75M | 507.75M | 455.96M | 649.37M | 705.22M | 552.69M | 455.69M | 621.21M | 679.29M | 500.54M | 460.74M | 560.45M | 628.90M | 481.63M | 426.76M |
|
Gross Profit
|
162.77M | 103.43M | 83.06M | 163.27M | 149.39M | 98.20M | 80.74M | 147.70M | 180.65M | 105.07M | 76.96M | 153.17M | 152.47M | 81.31M | 79.74M | 147.60M | 119.13M | 107.56M | 87.98M | 150.06M | 142.04M | 107.97M | 120.68M | 183.53M | 183.27M | 145.33M | 131.84M | 194.46M | 202.06M | 147.02M | 131.84M | 194.46M | 202.06M | 147.02M | 130.18M | 206.05M | 219.28M | 148.52M | 131.27M | 207.12M | 262.06M | 196.12M | 165.42M | 272.40M | 320.31M | 212.77M | 198.20M | 286.79M | 307.63M | 199.69M | 171.70M | 259.64M | 318.05M | 197.45M | 178.84M | 278.88M | 317.06M | 168.95M | 195.70M | 273.08M | 332.01M | 196.54M | 190.61M |
|
Selling, General & Administrative
|
110.13M | 96.04M | 89.54M | 103.64M | 112.80M | 102.77M | 92.02M | 102.47M | 131.68M | 113.56M | 90.05M | 106.42M | 119.57M | 99.99M | 88.10M | 102.83M | 100.70M | 106.18M | 86.84M | 100.09M | 103.04M | 99.37M | 91.01M | 109.94M | 115.56M | 105.36M | 100.74M | 119.67M | 125.34M | 130.95M | 109.32M | 128.67M | 141.25M | 128.81M | 120.00M | 143.90M | 150.41M | 137.66M | 129.20M | 141.01M | 157.42M | 170.95M | 138.38M | 167.79M | 207.07M | 203.17M | 171.98M | 179.95M | 193.55M | 186.79M | 171.29M | 181.60M | 195.22M | 188.08M | 170.43M | 185.43M | 201.12M | 201.36M | 167.71M | 179.76M | 196.88M | 202.94M | 174.07M |
|
Operating Expenses
|
110.13M | 96.04M | 89.54M | 103.64M | 112.80M | 102.77M | 92.02M | 102.47M | 131.68M | 113.56M | 90.05M | 106.42M | 119.57M | 99.99M | 88.10M | 102.83M | 100.70M | 106.18M | 86.84M | 100.09M | 103.04M | 99.37M | 91.01M | 109.94M | 115.56M | 105.36M | 100.74M | 119.67M | 125.34M | 130.95M | 109.32M | 128.67M | 141.25M | 128.81M | 120.00M | 143.90M | 150.41M | 137.66M | 129.20M | 141.01M | 157.42M | 170.95M | 138.38M | 167.79M | 207.07M | 203.17M | 171.98M | 179.95M | 193.55M | 186.79M | 171.29M | 181.60M | 195.22M | 188.08M | 170.43M | 185.43M | 201.12M | 201.36M | 167.71M | 179.76M | 196.88M | 202.94M | 174.07M |
|
Operating Income
|
52.64M | -4.61M | -6.48M | 59.63M | 36.59M | -4.57M | -11.28M | 45.22M | 48.97M | -8.49M | -13.09M | 46.75M | 32.89M | -26.39M | -8.36M | 44.77M | 18.43M | 1.37M | 1.14M | 49.97M | 38.99M | 1.33M | 8.77M | 59.40M | 48.19M | 13.00M | 19.94M | 63.86M | 57.93M | 14.38M | 22.52M | 65.79M | 60.82M | 18.21M | 10.18M | 62.15M | 68.87M | 10.86M | 2.06M | 66.11M | 104.64M | 25.17M | 27.04M | 104.61M | 113.24M | 9.61M | 26.21M | 106.84M | 114.08M | 12.90M | 0.41M | 78.04M | 122.83M | 9.37M | 8.41M | 93.45M | 115.94M | -32.41M | 27.99M | 93.32M | 135.13M | -6.40M | 16.53M |
|
EBIT
|
52.64M | -4.61M | -6.48M | 59.63M | 36.59M | -4.57M | -11.28M | 45.22M | 48.97M | -8.49M | -13.09M | 46.75M | 32.89M | -26.39M | -8.36M | 44.77M | 18.43M | 1.37M | 1.14M | 49.97M | 38.99M | 1.33M | 8.77M | 59.40M | 48.19M | 13.00M | 19.94M | 63.86M | 57.93M | 14.38M | 22.52M | 65.79M | 60.82M | 18.21M | 10.18M | 62.15M | 68.87M | 10.86M | 2.06M | 66.11M | 104.64M | 25.17M | 27.04M | 104.61M | 113.24M | 9.61M | 26.21M | 106.84M | 114.08M | 12.90M | 0.41M | 78.04M | 122.83M | 9.37M | 8.41M | 93.45M | 115.94M | -32.41M | 27.99M | 93.32M | 135.13M | -6.40M | 16.53M |
|
Interest & Investment Income
|
0.00M | 0.11M | 0.13M | 0.06M | 0.14M | -0.04M | 0.03M | 0.03M | 0.03M | 0.06M | 0.07M | 0.03M | 0.03M | 0.02M | 0.01M | -10.39M | -10.41M | 33.10M | -10.43M | 0.02M | 0.01M | 0.03M | 0.02M | 0.01M | 0.04M | 0.07M | 0.04M | 0.01M | 0.05M | 0.05M | 0.19M | 0.69M | 0.58M | 1.68M | 2.54M | 2.25M | 2.18M | 2.58M | 2.00M | 1.42M | 0.36M | 0.25M | 0.21M | 0.07M | 0.04M | 0.09M | 0.08M | 0.03M | 0.09M | 0.53M | 0.69M | 0.19M | 1.41M | 5.08M | 4.61M | 2.90M | 4.50M | 7.64M | 6.74M | 5.15M | 5.52M | 7.48M | 6.74M |
|
Other Non Operating Income
|
0.04M | -0.01M | -0.41M | 0.20M | 0.32M | 0.43M | -0.11M | -0.01M | 0.10M | 0.70M | -0.98M | -0.05M | 0.35M | -0.00M | -0.17M | 0.11M | 0.46M | 0.01M | -0.37M | -0.12M | 0.58M | -0.08M | -0.47M | -0.09M | 0.32M | -16.77M | -0.97M | -0.96M | 1.63M | -1.31M | -3.09M | 1.50M | 2.13M | -4.40M | -0.19M | 0.50M | 0.18M | -0.24M | 0.30M | -0.98M | -3.54M | -0.04M | 0.75M | 0.70M | -1.09M | -1.88M | -0.21M | -0.37M | -0.76M | -2.26M | 1.70M | 0.59M | 0.85M | -1.69M | 0.99M | -0.17M | 0.23M | -6.14M | -1.72M | 0.74M | 1.07M | -0.58M | 0.18M |
|
Non Operating Income
|
0.04M | -0.01M | -0.41M | 0.20M | 0.32M | 0.43M | -0.11M | -0.01M | 0.10M | 0.70M | -0.98M | -0.05M | 0.35M | -0.00M | -0.17M | 0.11M | 0.46M | 0.01M | -0.37M | -0.12M | 0.58M | -0.08M | -0.47M | -0.09M | 0.32M | -16.77M | -0.97M | -0.96M | 1.63M | -1.31M | -3.09M | 1.50M | 2.13M | -4.40M | -0.19M | 0.50M | 0.18M | -0.24M | 0.30M | -0.98M | -3.54M | -0.04M | 0.75M | 0.70M | -1.09M | -1.88M | -0.21M | -0.37M | -0.76M | -2.26M | 1.70M | 0.59M | 0.85M | -1.69M | 0.99M | -0.17M | 0.23M | -6.14M | -1.72M | 0.74M | 1.07M | -0.58M | 0.18M |
|
EBT
|
42.89M | -13.66M | -15.79M | 50.55M | 27.10M | -13.88M | -20.91M | 34.77M | 38.38M | -17.31M | -24.32M | 35.79M | 21.93M | -36.88M | -20.73M | 34.49M | 8.47M | -8.36M | -9.66M | 37.99M | 30.61M | -7.39M | -13.82M | 52.23M | 41.58M | -10.35M | 12.14M | 56.07M | 52.34M | 5.88M | 12.21M | 57.41M | 52.93M | 4.87M | 1.91M | 54.27M | 60.55M | 2.52M | -6.27M | 55.79M | 89.63M | 14.59M | 7.02M | 95.16M | 99.07M | -6.45M | 11.60M | 91.77M | 98.98M | -3.45M | -11.67M | 63.95M | 110.55M | -0.38M | -0.30M | 81.80M | 105.94M | -45.02M | 18.55M | 84.71M | 127.35M | -13.86M | 8.95M |
|
Tax Provisions
|
15.86M | -4.92M | -6.12M | 18.19M | 9.88M | -2.36M | -7.65M | 12.81M | 14.55M | -6.90M | -8.98M | 12.83M | 7.52M | -13.96M | -7.92M | 13.00M | 3.13M | -4.17M | -3.97M | 14.01M | 11.48M | -2.99M | -5.20M | 18.79M | 14.92M | -4.46M | 4.35M | 20.82M | 19.45M | 2.08M | -14.24M | 11.64M | 11.39M | -5.50M | 0.27M | 11.55M | 14.21M | 0.57M | -1.73M | 12.65M | 20.29M | 1.01M | 1.38M | 21.56M | 22.32M | -3.23M | 2.40M | 21.49M | 23.43M | -1.08M | -2.82M | 15.27M | 27.00M | -3.10M | -0.87M | 19.13M | 25.47M | -10.62M | 4.36M | 19.90M | 31.94M | -3.42M | 2.09M |
|
Profit After Tax
|
27.03M | -8.75M | -9.59M | 31.77M | 17.08M | -10.93M | -13.09M | 21.62M | 22.70M | -10.06M | -15.27M | 22.20M | 13.72M | -22.58M | -12.71M | 20.89M | 4.69M | -4.07M | -5.70M | 23.24M | 18.80M | -4.37M | 7.64M | 34.68M | 32.25M | 4.26M | 26.25M | 45.23M | 41.55M | 10.57M | 26.25M | 45.23M | 41.55M | 10.57M | 1.80M | 42.39M | 46.15M | 2.44M | -4.54M | 43.14M | 69.34M | 13.59M | 5.64M | 73.60M | 76.75M | -3.22M | 9.20M | 70.29M | 75.56M | -2.37M | -8.85M | 48.68M | 83.55M | 2.72M | 0.57M | 62.67M | 80.48M | -34.40M | 14.18M | 64.81M | 95.41M | -10.44M | 6.86M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | -0.80M | -1.12M | | -0.48M | -1.22M | -1.86M | | -0.71M | -1.27M | -1.91M | -1.46M | -0.06M | -0.59M | -0.59M | -0.39M | -0.22M | -0.55M | -0.68M | -0.17M | -0.05M | -0.43M | -0.93M | -0.87M | -0.42M | -1.01M | -1.58M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
1.15M | 0.02M | -0.09M | 0.59M | 0.14M | -0.59M | -0.18M | 0.34M | 1.12M | -0.35M | -0.08M | 0.76M | 0.68M | -0.34M | -0.10M | 0.59M | 0.65M | -0.12M | 0.00M | 0.74M | 0.32M | -0.03M | -0.02M | 0.74M | 0.64M | -0.28M | 0.15M | 0.56M | 0.64M | -0.46M | 0.20M | 0.53M | -0.01M | -0.20M | -0.16M | 0.33M | 0.19M | -0.49M | -0.12M | 0.44M | 0.54M | -0.01M | 0.03M | 0.65M | 0.57M | -0.21M | 0.19M | 0.57M | 0.14M | -0.38M | -0.42M | 0.56M | 0.42M | -0.12M | 0.14M | 0.68M | 0.75M | -0.24M | 0.17M | 1.17M | 0.40M | -0.63M | 0.02M |
|
Income from Continuing Operations
|
27.03M | -8.75M | -9.68M | 32.36M | 17.23M | -11.53M | -13.27M | 21.97M | 23.82M | -10.41M | -15.35M | 22.96M | 14.41M | -22.92M | -12.81M | 21.49M | 5.33M | -4.19M | -5.69M | 23.98M | 19.12M | -4.39M | -8.62M | 33.44M | 26.67M | -5.89M | 7.79M | 35.25M | 32.89M | 3.80M | 26.45M | 45.77M | 41.54M | 10.37M | 1.64M | 42.72M | 46.34M | 1.95M | -4.54M | 43.14M | 69.34M | 13.58M | 5.64M | 73.60M | 76.75M | -3.22M | 9.20M | 70.29M | 75.56M | -2.37M | -8.85M | 48.68M | 83.55M | 2.72M | 0.57M | 62.67M | 80.48M | -34.40M | 14.18M | 64.81M | 95.41M | -10.44M | 6.86M |
|
Consolidated Net Income
|
27.03M | -8.75M | -9.68M | 32.36M | 17.23M | -11.53M | -13.27M | 21.97M | 23.82M | -10.41M | -15.35M | 22.96M | 14.41M | -22.92M | -12.81M | 21.49M | 5.33M | -4.19M | -5.69M | 23.98M | 19.12M | -4.39M | -8.62M | 33.44M | 26.67M | -5.89M | 7.79M | 35.25M | 32.89M | 3.80M | 26.45M | 45.77M | 41.54M | 10.37M | 1.64M | 42.72M | 46.34M | 1.95M | -4.54M | 43.14M | 69.34M | 13.58M | 5.64M | 73.60M | 76.75M | -3.22M | 9.20M | 70.29M | 75.56M | -2.37M | -8.85M | 48.68M | 83.55M | 2.72M | 0.57M | 62.67M | 80.48M | -34.40M | 14.18M | 64.81M | 95.41M | -10.44M | 6.86M |
|
Income towards Parent Company
|
27.03M | -8.75M | -9.68M | 32.36M | 17.23M | -11.53M | -13.27M | 21.97M | 23.82M | -10.41M | -15.35M | 22.96M | 14.41M | -22.92M | -12.81M | 21.49M | 5.33M | -4.19M | -5.69M | 23.18M | 18.00M | -4.39M | -9.10M | 32.22M | 24.81M | -5.89M | 7.08M | 33.98M | 30.98M | 2.35M | 26.39M | 45.17M | 40.95M | 9.98M | 1.42M | 42.17M | 45.66M | 1.77M | -4.59M | 42.71M | 68.41M | 12.71M | 5.22M | 72.59M | 75.17M | -3.22M | 9.20M | 70.29M | 75.56M | -2.37M | -8.85M | 48.68M | 83.55M | 2.72M | 0.57M | 62.67M | 80.48M | -34.40M | 14.18M | 64.81M | 95.41M | -10.44M | 6.86M |
|
Net Income towards Common Stockholders
|
27.03M | -8.75M | -9.68M | 32.36M | 17.08M | -10.93M | -13.27M | 21.62M | 22.70M | -10.06M | -15.35M | 22.20M | 13.72M | -22.58M | -12.81M | 20.89M | 4.69M | -4.07M | -5.69M | 23.24M | 18.80M | -4.37M | -9.10M | 32.22M | 24.81M | -5.89M | 7.08M | 33.98M | 30.98M | 2.35M | 26.39M | 45.17M | 40.95M | 9.98M | 1.42M | 42.17M | 45.66M | 1.77M | -4.59M | 42.71M | 68.41M | 12.71M | 5.22M | 72.59M | 75.17M | -3.22M | 9.20M | 70.29M | 75.56M | -2.37M | -8.85M | 48.68M | 83.55M | 2.72M | 0.57M | 62.67M | 80.48M | -34.40M | 14.18M | 64.81M | 95.41M | -10.44M | 6.86M |
|
EPS (Basic)
|
0.41 | -0.14 | -0.16 | 0.55 | 0.32 | -0.19 | -0.27 | 0.46 | 0.48 | -0.21 | -0.32 | 0.46 | 0.28 | -0.47 | -0.26 | 0.43 | 0.10 | -0.08 | -0.12 | 0.48 | 0.39 | -0.09 | 0.15 | 0.69 | 0.64 | -0.12 | 0.52 | 0.89 | 0.81 | 0.05 | 0.52 | 0.89 | 0.81 | 0.19 | 0.03 | 0.74 | 0.81 | 0.03 | -0.08 | 0.79 | 1.29 | 0.24 | 0.10 | 1.35 | 1.41 | -0.06 | 0.17 | 1.30 | 1.42 | -0.04 | -0.16 | 0.73 | 1.27 | 0.05 | 0.01 | 0.94 | 1.21 | -0.53 | 0.22 | 0.99 | 1.53 | -0.17 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
0.40 | -0.13 | -0.16 | 0.54 | 0.31 | -0.19 | -0.27 | 0.45 | 0.47 | -0.21 | -0.32 | 0.46 | 0.28 | -0.47 | -0.26 | 0.43 | 0.09 | -0.08 | -0.12 | 0.47 | 0.38 | -0.09 | 0.15 | 0.67 | 0.62 | -0.11 | 0.50 | 0.86 | 0.79 | 0.05 | 0.50 | 0.86 | 0.79 | 0.19 | 0.03 | 0.73 | 0.80 | 0.03 | -0.08 | 0.78 | 1.27 | 0.23 | 0.10 | 1.32 | 1.37 | -0.06 | 0.16 | 1.27 | 1.39 | -0.03 | -0.16 | 0.72 | 1.25 | 0.04 | 0.01 | 0.93 | 1.19 | -0.51 | 0.21 | 0.98 | 1.52 | -0.16 | 0.11 |
|
Shares Outstanding (Weighted Average)
|
64.88M | 64.27M | 60.94M | 57.95M | 54.02M | 56.22M | 47.82M | 47.34M | 47.66M | 47.62M | 47.87M | 48.06M | 48.17M | 48.26M | 48.37M | 48.69M | 49.15M | 48.88M | 49.38M | 48.38M | 48.17M | 48.56M | 49.66M | 50.08M | 50.51M | 50.65M | 50.73M | 50.87M | 51.13M | 50.23M | 50.73M | 50.87M | 51.13M | 51.72M | 56.90M | 57.05M | 57.32M | 56.77M | 54.76M | 54.52M | 54.26M | 54.01M | 53.73M | 53.85M | 53.98M | 53.91M | 53.49M | 53.48M | 53.39M | 66.53M | 52.48M | 65.58M | 65.58M | 65.49M | 65.42M | 65.64M | 65.85M | 65.71M | 64.55M | 64.35M | 63.56M | 63.09M | 61.41M |
|
Shares Outstanding (Diluted Average)
|
65.72M | 65.09M | 60.94M | 58.43M | 54.50M | 56.65M | 47.82M | 48.04M | 48.39M | 48.37M | 47.87M | 48.74M | 48.82M | 48.26M | 48.37M | 49.12M | 49.84M | 49.40M | 49.38M | 49.44M | 49.29M | 49.64M | 51.81M | 51.98M | 51.83M | 51.94M | 52.70M | 52.66M | 52.58M | 51.82M | 52.70M | 52.66M | 52.58M | 53.34M | 58.00M | 58.03M | 57.98M | 57.61M | 54.76M | 55.22M | 54.98M | 54.74M | 54.69M | 55.16M | 55.66M | 55.25M | 54.91M | 54.82M | 54.66M | 68.03M | 52.48M | 66.92M | 66.83M | 66.78M | 66.78M | 66.83M | 66.94M | 66.86M | 65.45M | 65.17M | 64.28M | 63.81M | 62.06M |
|
EBITDA
|
52.64M | -4.61M | -6.48M | 59.63M | 36.59M | -4.57M | -11.28M | 45.22M | 48.97M | -8.49M | -13.09M | 46.75M | 32.89M | -26.39M | -8.36M | 44.77M | 18.43M | 1.37M | 1.14M | 49.97M | 38.99M | 1.33M | 8.77M | 59.40M | 48.19M | 13.00M | 19.94M | 63.86M | 57.93M | 14.38M | 22.52M | 65.79M | 60.82M | 18.21M | 10.18M | 62.15M | 68.87M | 10.86M | 2.06M | 66.11M | 104.64M | 25.17M | 27.04M | 104.61M | 113.24M | 9.61M | 26.21M | 106.84M | 114.08M | 12.90M | 0.41M | 78.04M | 122.83M | 9.37M | 8.41M | 93.45M | 115.94M | -32.41M | 27.99M | 93.32M | 135.13M | -6.40M | 16.53M |
|
Interest Expenses
|
9.80M | 9.15M | 9.04M | 9.34M | 9.95M | 9.71M | 9.55M | 10.47M | 10.72M | 9.58M | 10.31M | 10.94M | 11.35M | 10.51M | 12.22M | 10.40M | 10.43M | 9.79M | 10.50M | 11.88M | 8.98M | 8.67M | 22.14M | 7.10M | 6.96M | 6.64M | 6.87M | 6.83M | 7.27M | 7.23M | 7.41M | 10.57M | 10.60M | 10.62M | 10.61M | 10.64M | 10.68M | 10.68M | 10.64M | 10.75M | 11.83M | 10.79M | 20.98M | 10.22M | 13.13M | 14.27M | 14.48M | 14.73M | 14.42M | 14.62M | 14.47M | 14.88M | 14.54M | 13.14M | 14.32M | 14.38M | 14.72M | 14.12M | 14.47M | 14.51M | 14.36M | 14.36M | 14.51M |
|
Tax Rate
|
36.98% | 35.98% | 38.73% | 35.98% | 36.45% | 16.98% | 36.56% | 36.83% | 37.92% | 39.86% | 36.91% | 35.84% | 34.30% | 37.86% | 38.19% | 37.69% | 37.00% | 49.89% | 41.08% | 36.88% | 37.52% | 40.50% | 37.62% | 35.98% | 35.87% | 43.06% | 35.82% | 37.14% | 37.16% | 35.33% | -116.55% | 20.28% | 21.53% | -112.87% | 14.28% | 21.28% | 23.47% | 22.76% | 27.57% | 22.67% | 22.64% | 6.90% | 19.66% | 22.66% | 22.52% | 50.02% | 20.70% | 23.41% | 23.67% | 31.45% | 24.18% | 23.88% | 24.42% | 817.41% | 287.75% | 23.39% | 24.04% | 23.59% | 23.53% | 23.50% | 25.08% | 24.69% | 23.35% |