|
Revenue
|
1171.64M | 1133.42M | 1142.65M | 1129.53M | 1165.53M | 1297.66M | 1363.30M | 1681.43M | 1857.60M | 2266.10M | 2621.23M | 2923.93M | 3540.16M | 3976.06M | 4129.41M | 4049.99M |
|
Cost of Revenue
|
492.97M | 495.69M | 472.44M | 479.74M | 497.88M | 558.58M | 568.23M | 760.44M | 867.01M | 1150.37M | 1371.70M | 1533.23M | 1837.49M | 2143.32M | 2295.98M | 2345.78M |
|
Gross Profit
|
678.67M | 637.72M | 670.21M | 649.79M | 667.65M | 739.08M | 795.08M | 920.99M | 990.59M | 1115.72M | 1249.53M | 1390.70M | 1702.67M | 1832.74M | 1833.43M | 1704.21M |
|
Amortization - Intangibles
|
25.72M | 24.41M | 21.80M | 18.07M | 17.81M | 25.96M | 24.23M | 41.70M | 41.40M | 64.83M | 89.54M | 111.90M | 124.90M | 146.60M | 137.44M | 138.50M |
|
Selling, General & Administrative
|
227.66M | 232.49M | 198.65M | 208.25M | 225.69M | 269.03M | 300.41M | 364.71M | 371.27M | 443.85M | 517.62M | 528.93M | 619.92M | 665.10M | 747.86M | 751.00M |
|
Operating Expenses
|
227.66M | 232.49M | 198.65M | 208.25M | 225.69M | 269.03M | 300.41M | 364.71M | 371.27M | 443.85M | 517.62M | 528.93M | 619.92M | 665.10M | 747.86M | 751.00M |
|
Operating Income
|
169.61M | -298.51M | 174.31M | 165.76M | 151.40M | 177.67M | 206.45M | 237.55M | 288.28M | 331.38M | 351.15M | 432.73M | 589.86M | 650.98M | 617.26M | 227.35M |
|
EBIT
|
169.61M | -298.51M | 174.31M | 165.76M | 151.40M | 177.67M | 206.45M | 237.55M | 288.28M | 331.38M | 351.15M | 432.73M | 589.86M | 650.98M | 617.26M | 227.35M |
|
Interest & Investment Income
|
1.71M | 1.19M | 1.35M | 0.59M | 0.73M | 1.15M | 1.04M | 1.31M | 0.69M | 0.81M | 1.52M | 0.83M | 0.65M | 0.78M | 5.20M | 8.57M |
|
Other Non Operating Income
|
1.91M | -1.48M | -0.41M | -3.27M | 7.17M | 10.72M | 3.01M | 11.76M | 37.76M | 13.26M | 12.29M | 99.98M | -35.89M | 30.52M | 95.54M | -16.52M |
|
Non Operating Income
|
1.91M | -1.48M | -0.41M | -3.27M | 7.17M | 10.72M | 3.01M | 11.76M | 37.76M | 13.26M | 12.29M | 99.98M | -35.89M | 30.52M | 95.54M | -16.52M |
|
EBT
|
151.56M | -334.08M | 132.66M | 129.75M | 138.33M | 177.59M | 195.43M | 222.92M | 296.95M | 281.68M | 304.08M | 447.11M | 480.71M | 622.99M | 581.28M | 93.11M |
|
Tax Provisions
|
40.35M | 0.02M | 17.14M | 27.63M | 32.91M | 47.67M | 43.39M | 66.83M | 171.37M | 54.46M | 50.02M | 81.81M | 81.87M | 130.38M | 100.91M | 67.82M |
|
Profit After Tax
|
113.04M | -342.12M | 115.52M | 102.12M | 105.42M | 129.92M | 152.04M | 156.37M | 125.59M | 228.72M | 254.06M | 365.31M | 398.84M | 492.61M | 480.37M | 25.29M |
|
Equity Income
|
| -0.58M | 0.87M | -0.62M | 5.90M | 9.30M | 3.82M | | | | | | | | | |
|
Net Income - Minority
|
1.42M | -1.30M | -1.78M | -2.40M | -3.09M | -3.72M | -4.49M | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-1.84M | -5.45M | 0.41M | 0.57M | 1.32M | 1.50M | 1.77M | 1.60M | 2.09M | 2.35M | 2.04M | 1.00M | 7.86M | 6.38M | 5.75M | 3.09M |
|
Income from Continuing Operations
|
111.20M | -334.11M | 115.52M | 102.12M | 105.42M | 129.92M | 152.04M | 156.09M | 125.59M | 227.22M | 254.06M | 365.31M | 398.84M | 492.61M | 480.37M | 25.29M |
|
Consolidated Net Income
|
1.40M | -8.01M | -5.54M | -4.25M | -1.26M | -1.73M | -0.95M | 0.28M | -0.14M | 1.51M | 254.06M | 365.31M | 398.84M | 492.61M | 480.37M | 25.29M |
|
Income towards Parent Company
|
2.82M | -9.32M | -7.33M | -6.65M | -4.36M | -5.45M | -5.44M | 0.28M | -0.14M | 1.51M | 254.06M | 365.31M | 398.84M | 492.61M | 480.37M | 25.29M |
|
Net Income towards Common Stockholders
|
114.44M | -336.67M | 109.57M | 97.30M | 102.83M | 126.70M | 149.31M | 0.28M | -0.14M | 1.51M | 254.06M | 365.31M | 398.84M | 486.23M | 474.62M | 10.30M |
|
EPS (Basic)
|
0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
65.90M | 57.72M | 49.44M | 48.55M | 48.12M | 46.92M | 46.62M | 47.33M | 47.36M | 48.10M | 48.84M | 49.74M | 50.46M | 50.88M | 51.30M | 51.14M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 47.96M | 48.56M | 49.02M | 49.69M | 50.61M | 51.42M | 51.30M | 51.45M | 51.63M |
|
EBITDA
|
169.61M | -298.51M | 174.31M | 165.76M | 151.40M | 177.67M | 206.45M | 237.55M | 288.28M | 331.38M | 351.15M | 432.73M | 589.86M | 650.98M | 617.26M | 227.35M |
|
Tax Rate
|
26.63% | | 12.92% | 21.29% | 23.79% | 26.84% | 22.20% | 29.98% | 57.71% | 19.33% | 16.45% | 18.30% | 17.03% | 20.93% | 17.36% | 72.84% |