|
Revenue
|
271.97M | 179.27M | 434.47M | 358.32M | 300.41M | 221.83M | 504.03M | 457.26M | 333.09M | 268.03M | 566.79M | 526.08M | 333.14M | 290.36M | 545.00M | 501.06M | 348.31M | 280.50M | 523.08M | 533.11M | 424.08M | 324.25M | 675.30M | 676.96M | 478.98M | 380.23M | 767.55M | 699.41M | 525.14M | 388.75M | 745.71M | 717.45M | 543.79M | 398.90M | 747.37M | 776.04M | 607.31M | 481.62M | 795.80M | 917.60M | 654.61M | 526.21M | 906.79M | 954.87M | 568.23M | 316.61M | 701.09M | 915.62M | 625.61M | 566.37M | 804.71M | 1,129.72M | 761.51M | 578.06M | 955.06M | 1,169.52M | 820.59M | 620.93M | 985.68M | 1,059.99M | 769.98M | 570.24M | 931.77M | 1,096.59M | 778.45M | 605.25M | 943.42M |
|
Cost of Revenue
|
161.47M | 104.96M | 245.87M | 207.64M | | 173.10M | 289.75M | 266.36M | 183.55M | 155.62M | 317.21M | 302.30M | 185.21M | 172.49M | 301.32M | 294.15M | 195.00M | 160.21M | 290.74M | 295.39M | 227.00M | 180.22M | 368.51M | 369.90M | 250.21M | 208.92M | 411.09M | 382.47M | 277.76M | 209.16M | 400.00M | 379.77M | 285.33M | 218.04M | 398.18M | 404.60M | 307.87M | 253.00M | 412.10M | 443.01M | 317.88M | 272.62M | 460.10M | 476.21M | 296.51M | 170.38M | 358.18M | 452.59M | 304.20M | 273.85M | 396.35M | 539.54M | 383.06M | 293.90M | 496.56M | 579.54M | 421.09M | 306.89M | 505.49M | 523.80M | 380.42M | 296.82M | 464.21M | 536.04M | 382.39M | 308.14M | 471.61M |
|
Gross Profit
|
110.50M | 74.31M | 188.60M | 150.68M | | 127.30M | 214.28M | 190.90M | 149.54M | 112.41M | 249.59M | 223.77M | 147.94M | 117.87M | 243.69M | 206.91M | 153.30M | 120.28M | 232.35M | 237.72M | 197.09M | 144.03M | 306.78M | 307.06M | 228.77M | 171.32M | 356.46M | 316.95M | 247.38M | 179.58M | 345.71M | 337.68M | 258.47M | 180.86M | 349.19M | 371.44M | 299.44M | 228.62M | 383.70M | 474.59M | 336.73M | 253.59M | 446.69M | 478.65M | 271.71M | 146.23M | 342.91M | 463.04M | 321.40M | 292.52M | 408.36M | 590.18M | 378.45M | 284.16M | 458.50M | 589.98M | 399.50M | 314.05M | 480.20M | 536.19M | 389.56M | 273.42M | 467.56M | 560.55M | 396.06M | 297.11M | 471.82M |
|
Amortization - Intangibles
|
39.53M | 39.53M | 39.53M | 26.87M | 26.87M | | 27.20M | 27.42M | 27.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
102.01M | 92.25M | 124.18M | 126.28M | | 115.54M | 148.07M | 157.00M | 134.15M | 134.51M | 167.38M | 178.62M | 144.56M | 133.17M | 160.15M | 158.75M | 142.90M | 131.94M | 162.95M | 187.87M | 163.36M | 162.20M | 210.66M | 226.85M | 186.50M | 181.50M | 226.78M | 237.19M | 205.03M | 193.32M | 224.50M | 241.24M | 212.81M | 200.60M | 230.45M | 267.04M | 243.37M | 222.19M | 259.27M | 326.32M | 251.75M | 240.76M | 299.25M | 344.42M | 276.82M | 217.65M | 261.19M | 325.78M | 254.39M | 261.77M | 280.12M | 384.05M | 299.09M | 281.26M | 318.96M | 405.09M | 347.40M | 312.53M | 351.56M | 404.82M | 349.27M | 302.75M | 361.24M | 430.64M | 354.47M | 325.63M | 380.89M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | | 2.98M | 3.54M | 4.57M | | 3.12M | 1.12M | 3.93M | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
102.01M | 92.25M | 124.18M | 126.28M | | 115.54M | 148.07M | 157.00M | 134.15M | 134.51M | 167.38M | 178.62M | 144.56M | 133.17M | 160.15M | 158.75M | 142.90M | 131.94M | 162.95M | 187.87M | 163.36M | 162.20M | 210.66M | 226.85M | 186.50M | 181.50M | 226.78M | 237.19M | 205.03M | 193.32M | 224.50M | 241.24M | 212.81M | 200.60M | 230.45M | 267.04M | 243.37M | 222.19M | 259.27M | 326.32M | 251.75M | 240.76M | 299.25M | 344.42M | 276.82M | 217.65M | 261.19M | 325.78M | 254.39M | 261.77M | 280.12M | 384.05M | 299.09M | 281.26M | 318.96M | 405.09M | 347.40M | 312.53M | 351.56M | 404.82M | 349.27M | 302.75M | 361.24M | 430.64M | 354.47M | 325.63M | 380.89M |
|
Operating Income
|
10.39M | -15.89M | 65.74M | 27.52M | | 12.49M | 68.54M | 37.01M | 17.92M | -18.64M | 86.62M | 50.51M | 5.36M | -10.75M | 87.82M | 51.10M | 12.73M | -10.00M | 76.90M | 52.16M | 35.45M | -16.99M | 98.28M | 82.10M | 44.12M | -8.96M | 132.27M | 82.29M | 44.27M | -11.79M | 123.63M | 100.40M | 48.01M | -17.29M | 122.89M | 109.36M | 59.32M | 9.75M | 129.14M | 152.77M | 87.96M | 16.36M | 152.01M | 138.63M | -1.99M | -70.30M | 85.64M | 123.69M | 70.48M | 34.99M | 133.46M | 211.57M | 83.67M | 8.77M | 145.26M | 155.40M | 56.43M | 6.23M | 134.55M | 113.07M | 44.68M | -23.80M | 112.54M | 137.32M | 46.51M | -23.59M | 67.39M |
|
EBIT
|
10.39M | -15.89M | 65.74M | 27.52M | | 12.49M | 68.54M | 37.01M | 17.92M | -18.64M | 86.62M | 50.51M | 5.36M | -10.75M | 87.82M | 51.10M | 12.73M | -10.00M | 76.90M | 52.16M | 35.45M | -16.99M | 98.28M | 82.10M | 44.12M | -8.96M | 132.27M | 82.29M | 44.27M | -11.79M | 123.63M | 100.40M | 48.01M | -17.29M | 122.89M | 109.36M | 59.32M | 9.75M | 129.14M | 152.77M | 87.96M | 16.36M | 152.01M | 138.63M | -1.99M | -70.30M | 85.64M | 123.69M | 70.48M | 34.99M | 133.46M | 211.57M | 83.67M | 8.77M | 145.26M | 155.40M | 56.43M | 6.23M | 134.55M | 113.07M | 44.68M | -23.80M | 112.54M | 137.32M | 46.51M | -23.59M | 67.39M |
|
Interest & Investment Income
|
| 0.91M | 0.32M | 0.29M | | 0.53M | 0.15M | 0.49M | | 0.32M | 0.46M | 0.03M | 0.25M | 0.19M | -0.02M | -0.04M | 0.13M | 0.21M | 0.06M | 0.10M | 0.24M | 0.38M | 0.24M | 0.14M | 0.38M | 0.57M | 0.31M | 0.27M | 0.49M | 0.69M | 0.39M | 0.43M | 0.95M | 1.25M | 1.03M | 1.27M | 2.30M | 2.93M | 2.52M | 2.13M | 3.40M | 2.57M | 1.40M | 0.93M | 1.81M | -0.81M | -0.28M | -0.29M | 0.28M | 0.60M | 0.20M | 0.31M | 0.40M | 0.50M | 0.77M | 1.05M | 3.28M | 3.51M | 1.87M | 5.03M | 9.20M | 8.34M | 5.36M | 4.80M | 6.82M | 4.84M | 2.87M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | -0.63M | -0.47M | 0.42M | -0.18M | -0.36M | -0.15M | 0.67M | -0.43M | -2.20M | 0.47M | -1.56M | 0.45M | -0.38M | 0.26M | -0.62M | 0.16M | -0.05M | 0.36M | -0.10M | -0.52M | -0.27M | -0.10M | 0.74M | -0.51M | 0.45M | 1.03M | -0.56M | 1.24M | 1.74M | 0.94M | -0.47M | -0.17M | -0.30M | -0.29M | 0.20M | 0.02M | 0.04M | -1.44M | -0.27M | 3.25M | 0.85M | -0.18M | -0.31M | 1.87M | 0.27M | 0.48M | 1.28M | -2.29M | 1.55M | 2.16M | 0.73M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | -0.63M | -0.47M | 0.42M | -0.18M | -0.36M | -0.15M | 0.67M | -0.43M | -2.20M | 0.47M | -1.56M | 0.45M | -0.38M | 0.26M | -0.62M | 0.16M | -0.05M | 0.36M | -0.10M | -0.52M | -0.27M | -0.10M | 0.74M | -0.51M | 0.45M | 1.03M | -0.56M | 1.24M | 1.74M | 0.94M | -0.47M | -0.17M | -0.30M | -0.29M | 0.20M | 0.02M | 0.04M | -1.44M | -0.27M | 3.25M | 0.85M | -0.18M | -0.31M | 1.87M | 0.27M | 0.48M | 1.28M | -2.29M | 1.55M | 2.16M | 0.73M |
|
EBT
|
11.31M | -15.32M | 66.06M | 27.81M | | 13.02M | 68.69M | 37.50M | 18.24M | -18.18M | 87.08M | 50.54M | 5.60M | -10.56M | 87.80M | 51.06M | 12.23M | -10.26M | 77.37M | 52.08M | 35.12M | -17.03M | 98.90M | 81.52M | 42.03M | -8.20M | 130.75M | 82.74M | 44.12M | -11.10M | 123.15M | 100.73M | 48.66M | -15.86M | 123.82M | 110.11M | 61.35M | 12.58M | 132.40M | 154.38M | 91.80M | 19.97M | 152.85M | 140.81M | 1.56M | -70.17M | 84.90M | 123.23M | 70.45M | 35.30M | 133.86M | 211.90M | 84.11M | 7.84M | 145.76M | 159.71M | 60.56M | 9.55M | 136.11M | 119.97M | 54.15M | -14.98M | 119.19M | 139.83M | 54.88M | -16.59M | 70.99M |
|
Tax Provisions
|
-4.41M | 5.44M | -19.14M | 40.94M | | 3.80M | 16.48M | 11.29M | 5.47M | -4.62M | 19.54M | 13.81M | 1.70M | -2.66M | 23.43M | 11.57M | 2.13M | -2.92M | 22.82M | 15.80M | 11.45M | -10.29M | 30.97M | 24.54M | 14.11M | -2.40M | 37.80M | 17.95M | 9.92M | -3.22M | 36.60M | -101.76M | 9.77M | -4.54M | 32.72M | 116.47M | 12.62M | 2.10M | 30.03M | 41.03M | 17.63M | -3.06M | 33.59M | 26.78M | 1.35M | -19.46M | 22.15M | 27.48M | 14.55M | -5.38M | 33.30M | 54.94M | 17.27M | 0.67M | 34.01M | 34.02M | 14.36M | 1.20M | 32.60M | 26.63M | 11.85M | -3.24M | 29.03M | 37.27M | 12.63M | -6.39M | 18.98M |
|
Profit After Tax
|
6.90M | 9.88M | 46.91M | 23.09M | 9.23M | 10.60M | 52.20M | 26.21M | 12.77M | -13.56M | 67.54M | 36.73M | 3.90M | -7.90M | 64.38M | 39.49M | 10.10M | -7.33M | 54.59M | 36.73M | 23.68M | -6.74M | 67.93M | 56.99M | 27.92M | -6.54M | 92.94M | 64.80M | 34.19M | -8.17M | 86.55M | 85.57M | 38.88M | -11.54M | 91.10M | -6.36M | 48.73M | 10.49M | 102.38M | 113.35M | 74.18M | 23.03M | 119.26M | 114.03M | 0.21M | -50.71M | 62.75M | 95.76M | 55.90M | 40.68M | 100.56M | 156.96M | 66.84M | 7.16M | 111.75M | 125.69M | 46.20M | 8.35M | 103.51M | 93.34M | 42.30M | -11.74M | 90.16M | 102.56M | 42.25M | -10.20M | 52.01M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | -7.83M | -7.81M | -7.45M | -8.37M | -7.99M | -10.48M | -11.63M | -13.11M | -13.85M | -15.13M | -16.01M | -18.63M | -18.09M | -21.00M | -20.69M | -23.75M | -25.39M | -29.13M | -30.31M | -34.83M | -13.97M | -16.23M | -16.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | -0.25M | -0.04M | -0.45M | 1.42M | -0.41M | 2.29M | 1.39M | 1.45M | 0.74M | 1.88M | 1.45M | 2.42M | 0.30M | 2.97M | 0.85M | 2.88M | 0.22M | 3.38M | 0.72M | 3.62M | 0.76M | 2.22M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
15.72M | -20.76M | 85.20M | -13.13M | | 9.23M | 52.20M | 26.21M | 12.77M | -13.56M | 67.54M | 36.73M | 3.90M | -7.90M | 64.38M | 39.49M | 10.10M | -7.33M | 54.55M | 36.28M | 23.68M | -6.74M | 67.93M | 56.99M | 27.92M | -5.80M | 92.94M | 64.80M | 34.19M | -7.87M | 86.55M | 202.48M | 38.88M | -11.32M | 91.10M | -6.36M | 48.73M | 10.48M | 102.38M | 113.35M | 74.18M | 23.03M | 119.26M | 114.03M | 0.21M | -50.71M | 62.75M | 95.76M | 55.90M | 40.68M | 100.56M | 156.96M | 66.84M | 7.16M | 111.75M | 125.69M | 46.20M | 8.35M | 103.51M | 93.34M | 42.30M | -11.74M | 90.16M | 102.56M | 42.25M | -10.20M | 52.01M |
|
Consolidated Net Income
|
15.72M | -20.76M | 85.20M | -13.13M | | 9.23M | 52.20M | 26.21M | 12.77M | -13.56M | 67.54M | 36.73M | 3.90M | -7.90M | 64.38M | 39.49M | 10.10M | -7.33M | 54.55M | 36.28M | 23.68M | -6.74M | 67.93M | 56.99M | 27.92M | -5.80M | 92.94M | 64.80M | 34.19M | -7.87M | 86.55M | 202.48M | 38.88M | -11.32M | 91.10M | -6.36M | 48.73M | 10.48M | 102.38M | 113.35M | 74.18M | 23.03M | 119.26M | 114.03M | 0.21M | -50.71M | 62.75M | 95.76M | 55.90M | 40.68M | 100.56M | 156.96M | 66.84M | 7.16M | 111.75M | 125.69M | 46.20M | 8.35M | 103.51M | 93.34M | 42.30M | -11.74M | 90.16M | 102.56M | 42.25M | -10.20M | 52.01M |
|
Income towards Parent Company
|
15.72M | -20.76M | 85.20M | -13.13M | | 9.23M | 52.20M | 26.21M | 12.77M | -13.56M | 67.54M | 36.73M | 3.90M | -7.90M | 64.38M | 39.49M | 10.10M | -15.15M | 46.74M | 28.84M | 15.31M | -14.73M | 57.46M | 45.36M | 14.81M | -19.65M | 77.81M | 48.78M | 15.56M | -25.96M | 65.55M | 181.79M | 15.14M | -36.71M | 61.97M | -36.66M | 13.90M | -3.49M | 86.14M | 96.89M | 74.18M | 23.03M | 119.26M | 114.03M | 0.21M | -50.71M | 62.75M | 95.76M | 55.90M | 40.68M | 100.56M | 156.96M | 66.84M | 7.16M | 111.75M | 125.69M | 46.20M | 8.35M | 103.51M | 93.34M | 42.30M | -11.74M | 90.16M | 102.56M | 42.25M | -10.20M | 52.01M |
|
Net Income towards Common Stockholders
|
15.72M | -20.76M | 85.20M | -13.13M | | 9.23M | 52.20M | 26.21M | 12.77M | -13.56M | 67.54M | 36.73M | 3.90M | -7.90M | 64.38M | 39.49M | 10.10M | -15.15M | 46.74M | 28.84M | 15.31M | -14.73M | 57.46M | 45.36M | 14.81M | -19.65M | 77.81M | 48.78M | 15.56M | -25.96M | 65.55M | 181.79M | 15.14M | -36.71M | 61.97M | -36.66M | 13.90M | -3.49M | 86.14M | 96.89M | 74.18M | 23.03M | 119.26M | 114.03M | 0.21M | -50.71M | 62.75M | 95.76M | 55.90M | 40.68M | 100.56M | 156.96M | 66.84M | 7.16M | 111.75M | 125.69M | 46.20M | 8.35M | 103.51M | 93.34M | 42.30M | -11.74M | 90.16M | 102.56M | 42.25M | -10.20M | 52.01M |
|
EPS (Basic)
|
0.23 | -0.31 | 1.26 | -0.19 | | 0.27 | 1.55 | 0.77 | 0.38 | -0.40 | 2.00 | 1.09 | 0.12 | -0.23 | 1.90 | -0.31 | 0.30 | -0.21 | 0.79 | 0.53 | 0.32 | -0.09 | 0.94 | 0.80 | 0.38 | -0.09 | 1.29 | 0.90 | 0.46 | -0.12 | 1.20 | 1.21 | 0.52 | -0.17 | 1.26 | -0.10 | 0.64 | 0.14 | 1.44 | 1.63 | 1.09 | 0.34 | 1.76 | 1.69 | 0.00 | -0.77 | 0.95 | 1.45 | 0.84 | 0.61 | 1.53 | 2.39 | 1.04 | 0.11 | 1.80 | 2.01 | 0.74 | 0.14 | 1.70 | 1.54 | 0.71 | -0.20 | 1.56 | 1.78 | 0.76 | -0.19 | 0.95 |
|
EPS (Weighted Average and Diluted)
|
462.73 | -612.38 | 0.00M | | | 0.27 | 1.53 | 0.77 | 0.37 | -0.40 | 1.98 | 1.08 | 0.11 | -0.23 | 1.88 | -0.31 | 0.29 | -0.21 | 0.79 | 0.53 | 0.32 | -0.09 | 0.93 | 0.79 | 0.37 | -0.09 | 1.28 | 0.89 | 0.45 | -0.12 | 1.18 | 1.20 | 0.51 | -0.17 | 1.25 | -0.10 | 0.64 | 0.14 | 1.42 | 1.62 | 1.07 | 0.34 | 1.75 | 1.67 | 0.00 | -0.77 | 0.94 | 1.44 | 0.84 | 0.61 | 1.52 | 2.37 | 1.03 | 0.11 | 1.80 | 2.01 | 0.74 | 0.14 | 1.70 | 1.53 | 0.71 | -0.20 | 1.56 | 1.78 | 0.75 | -0.19 | 0.95 |
|
Shares Outstanding (Weighted Average)
|
67.74M | 67.79M | 67.83M | 67.59M | 67.41M | 67.55M | 67.65M | 67.28M | 67.65M | 67.80M | 68.00M | 67.24M | 67.44M | 67.54M | 67.60M | 67.88M | 68.28M | 68.57M | 68.82M | 69.00M | 69.22M | 69.76M | 70.09M | 69.69M | 69.90M | 70.42M | 70.30M | 70.32M | 69.31M | 69.67M | 69.74M | 69.80M | 69.49M | 69.66M | 69.75M | 69.88M | 70.02M | 70.01M | 69.96M | 69.01M | 68.20M | 68.30M | 67.56M | 67.53M | 67.40M | 66.12M | 66.15M | 66.21M | 66.39M | 66.45M | 65.97M | 65.22M | 64.51M | 62.87M | 62.09M | 62.11M | 62.18M | 62.04M | 61.33M | 60.51M | 59.80M | 59.12M | 58.55M | 57.19M | 55.34M | 54.74M | 54.77M |
|
Shares Outstanding (Diluted Average)
|
0.03M | 0.03M | 0.03M | | | | 34.08M | | | 33.96M | 34.30M | 34.20M | 33.95M | 33.78M | 34.16M | 68.26M | 34.45M | 34.56M | 69.51M | 69.43M | 70.39M | 70.60M | 70.82M | | 71.01M | 71.15M | 71.24M | | 70.45M | 70.54M | 70.63M | | 70.41M | 70.37M | 70.39M | 70.45M | 70.84M | 70.82M | 70.69M | 70.40M | 69.05M | 68.83M | 68.62M | 68.49M | 67.41M | 66.55M | 66.81M | 66.77M | 66.89M | 66.86M | 66.67M | 66.42M | 64.59M | 63.65M | 63.18M | 62.97M | 62.42M | 62.12M | 61.77M | 61.42M | 60.00M | 59.60M | 59.04M | 58.50M | 55.98M | 55.40M | 55.11M |
|
EBITDA
|
10.39M | -15.89M | 65.74M | 27.52M | | 12.49M | 68.54M | 37.01M | 17.92M | -18.64M | 86.62M | 50.51M | 5.36M | -10.75M | 87.82M | 51.10M | 12.73M | -10.00M | 76.90M | 52.16M | 35.45M | -16.99M | 98.28M | 82.10M | 44.12M | -8.96M | 132.27M | 82.29M | 44.27M | -11.79M | 123.63M | 100.40M | 48.01M | -17.29M | 122.89M | 109.36M | 59.32M | 9.75M | 129.14M | 152.77M | 87.96M | 16.36M | 152.01M | 138.63M | -1.99M | -70.30M | 85.64M | 123.69M | 70.48M | 34.99M | 133.46M | 211.57M | 83.67M | 8.77M | 145.26M | 155.40M | 56.43M | 6.23M | 134.55M | 113.07M | 44.68M | -23.80M | 112.54M | 137.32M | 46.51M | -23.59M | 67.39M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | 0.21M | 0.28M | 0.28M | 0.28M | 0.27M | 0.28M | 0.28M | 0.27M | 0.26M | 0.26M | 0.25M | 0.26M | 0.25M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | 29.15% | 24.00% | 30.12% | 30.00% | 25.42% | 22.44% | 27.33% | 30.42% | 25.16% | 26.68% | 22.67% | 17.40% | 28.52% | 29.50% | 30.33% | 32.59% | 60.44% | 31.32% | 30.10% | 33.57% | 29.21% | 28.92% | 21.69% | 22.49% | 29.05% | 29.72% | | 20.09% | 28.63% | 26.42% | | 20.57% | 16.69% | 22.68% | 26.58% | 19.20% | | 21.98% | 19.02% | 86.38% | 27.74% | 26.09% | 22.30% | 20.66% | | 24.87% | 25.93% | 20.53% | 8.60% | 23.33% | 21.30% | 23.71% | 12.57% | 23.95% | 22.20% | 21.88% | 21.63% | 24.36% | 26.66% | 23.01% | 38.54% | 26.74% |