|
Revenue
|
294.54M | 242.99M | 245.10M | 258.48M | 252.80M | 227.13M | 243.26M | 219.69M | 170.99M | 143.15M | 106.54M | 97.28M | 95.04M | 107.03M | 104.24M | 90.92M | 91.43M | 92.01M | 97.49M | 101.35M | 101.50M | 130.18M | 120.49M | 114.52M | 108.55M | 122.15M | 148.16M | 148.69M | 138.79M | 114.70M | 142.86M | 133.38M | 125.43M | 154.18M | 155.06M | 159.79M | 165.68M | 184.95M | 184.23M | 162.19M | 167.59M | 178.84M | 183.57M | 170.80M | 166.12M | 188.71M | 176.34M | 150.95M | 144.04M | 162.69M | 170.49M |
|
Cost of Revenue
|
146.96M | 127.74M | 126.97M | 128.91M | 131.38M | 131.11M | 127.00M | 123.60M | 99.84M | 77.01M | 63.73M | 60.31M | 61.38M | 58.60M | 61.53M | 56.53M | 59.53M | 56.84M | 62.67M | 53.07M | 68.81M | 81.69M | 74.55M | 0.60M | 72.64M | 77.66M | 93.64M | 94.98M | 96.04M | 78.86M | 92.15M | 94.45M | 96.46M | 103.45M | 107.29M | 113.38M | 120.85M | 124.32M | 127.95M | 143.94M | 133.39M | 131.33M | 130.18M | 135.33M | 130.44M | 140.83M | 138.54M | 122.85M | 114.61M | 121.53M | 126.70M |
|
Gross Profit
|
147.58M | 115.25M | 118.13M | 129.57M | 121.42M | 96.02M | 116.27M | 96.09M | 71.15M | 66.14M | 42.81M | 36.98M | 33.66M | 48.44M | 42.70M | 34.39M | 31.90M | 35.17M | 34.82M | 48.27M | 32.70M | 48.48M | 45.95M | 113.92M | 35.91M | 44.49M | 54.52M | 53.71M | 42.75M | 35.84M | 50.71M | 38.92M | 28.97M | 50.73M | 47.78M | 46.41M | 44.83M | 60.64M | 56.27M | 18.25M | 34.20M | 47.51M | 53.39M | 35.47M | 35.67M | 47.88M | 37.80M | 28.11M | 29.43M | 41.16M | 43.79M |
|
Depreciation & Amortization - Total
|
| | | | 0.20M | 0.20M | 0.20M | | 0.20M | | | | | | | | | | | | | | | -2.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
16.27M | 16.90M | 17.21M | 19.21M | 16.14M | 21.71M | 13.22M | 19.28M | 16.69M | 18.42M | 16.69M | 16.64M | 13.12M | 15.29M | 13.64M | 13.24M | 14.21M | 14.06M | 15.87M | 19.29M | 16.51M | 21.82M | 16.85M | 11.85M | 16.10M | 12.53M | 14.33M | 16.63M | 13.94M | 11.49M | 13.46M | 14.77M | 14.18M | 14.70M | 17.32M | 14.40M | 15.21M | 17.68M | 17.68M | 19.39M | 16.19M | 16.46M | 20.24M | 19.72M | 18.64M | 17.43M | 19.64M | 17.64M | 18.18M | 20.47M | 18.11M |
|
Other Operating Expenses
|
4.03M | -0.46M | -0.37M | 1.56M | -0.11M | 0.03M | -0.17M | -0.44M | -1.33M | 2.57M | 3.94M | 3.82M | -0.22M | | -0.14M | -0.26M | -0.45M | -0.28M | -0.38M | -0.41M | -0.38M | -0.13M | 0.16M | -0.44M | 0.07M | 0.10M | -0.28M | -0.18M | -0.99M | 0.28M | -0.05M | 0.25M | -0.07M | -0.03M | -0.02M | -0.19M | -0.26M | 0.11M | 0.34M | -0.26M | -0.13M | -0.09M | -0.09M | -0.18M | -0.30M | -0.19M | -0.51M | 143.35M | -0.51M | -0.07M | 1.30M |
|
Operating Expenses
|
203.78M | 191.36M | 191.72M | 194.80M | 199.94M | 210.91M | 197.27M | 477.67M | 166.11M | 157.28M | 229.38M | 110.19M | 121.23M | 113.05M | 153.20M | 105.51M | 109.16M | 105.38M | 118.83M | 146.88M | 154.02M | 145.68M | 133.39M | 121.66M | 126.44M | 134.21M | 145.29M | 170.67M | 287.86M | 116.54M | 135.77M | 136.75M | 135.33M | 152.05M | 149.05M | 151.98M | 161.44M | 170.71M | 173.44M | 174.44M | 171.50M | 168.67M | 167.53M | 153.62M | 167.90M | 175.60M | 176.29M | 160.99M | 149.56M | 159.89M | 163.53M |
|
Operating Income
|
90.76M | 51.63M | 53.38M | 63.68M | 52.86M | 16.23M | 46.00M | -257.97M | 4.88M | -14.14M | -122.84M | -12.90M | -26.20M | -6.01M | -48.96M | -14.59M | -17.73M | -13.37M | -21.34M | -45.53M | -52.52M | -15.50M | -12.89M | -7.14M | -17.89M | -12.06M | 2.88M | -21.98M | -149.07M | -1.84M | 7.09M | -3.37M | -9.90M | 2.13M | 6.01M | 7.81M | 4.24M | 14.24M | 10.79M | -12.25M | -3.90M | 10.17M | 16.04M | 17.18M | -1.78M | 13.11M | 0.04M | -10.04M | -5.52M | 2.80M | 6.97M |
|
EBIT
|
90.76M | 51.63M | 53.38M | 63.68M | 52.86M | 16.23M | 46.00M | -257.97M | 4.88M | -14.14M | -122.84M | -12.90M | -26.20M | -6.01M | -48.96M | -14.59M | -17.73M | -13.37M | -21.34M | -45.53M | -52.52M | -15.50M | -12.89M | -7.14M | -17.89M | -12.06M | 2.88M | -21.98M | -149.07M | -1.84M | 7.09M | -3.37M | -9.90M | 2.13M | 6.01M | 7.81M | 4.24M | 14.24M | 10.79M | -12.25M | -3.90M | 10.17M | 16.04M | 17.18M | -1.78M | 13.11M | 0.04M | -10.04M | -5.52M | 2.80M | 6.97M |
|
Interest & Investment Income
|
0.57M | 0.47M | 0.35M | 1.08M | 0.94M | 0.99M | 1.05M | 1.07M | 1.12M | 0.69M | 0.16M | 0.06M | 0.09M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.05M | 0.13M | 0.06M | 0.02M | 0.02M | 0.13M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.00M | | | | 0.00M | | | | 0.00M | 0.01M | 0.02M | 0.03M | 0.05M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.04M | 0.03M | 0.07M | 0.03M |
|
Other Non Operating Income
|
0.41M | 1.20M | 3.24M | -0.09M | 0.24M | -3.50M | 0.06M | 10.98M | 1.00M | 0.57M | -1.50M | 1.45M | -0.30M | -0.39M | 1.34M | 1.59M | -0.84M | 0.48M | 0.52M | 0.06M | 2.26M | -0.75M | 0.41M | -1.30M | 2.98M | 1.05M | 2.85M | 0.40M | 0.03M | 12.64M | 4.54M | 3.61M | 4.91M | 0.79M | -0.42M | 7.13M | 1.70M | 0.41M | 2.18M | 0.86M | 2.45M | 0.43M | -4.71M | 15.71M | 0.45M | 0.31M | 0.20M | -0.45M | 0.35M | 0.12M | 0.01M |
|
Non Operating Income
|
0.41M | 0.19M | 3.24M | -0.09M | 0.24M | 0.71M | 0.06M | 6.51M | 1.00M | 0.57M | 0.26M | 1.45M | 0.11M | -0.39M | 1.34M | 1.59M | 0.25M | 0.48M | 0.52M | 0.06M | 2.26M | 0.25M | 0.41M | -1.30M | 2.98M | 1.05M | 2.85M | 0.40M | 0.03M | 12.64M | 4.54M | 3.61M | 4.91M | 0.79M | 0.36M | 7.13M | 1.70M | 0.41M | 2.18M | 0.86M | 2.45M | 0.43M | -4.71M | 15.71M | -1.86M | -1.84M | -1.47M | | -1.25M | -2.50M | -3.38M |
|
EBT
|
84.76M | 44.66M | 51.41M | 58.53M | 48.91M | 9.37M | 41.77M | -375.85M | 1.39M | -19.13M | -129.91M | -16.09M | -31.25M | -12.30M | -53.67M | -18.72M | -23.81M | -17.63M | -26.22M | -51.08M | -56.02M | -23.08M | -18.87M | -15.24M | -21.52M | -17.70M | -1.57M | -28.28M | -154.62M | 6.95M | 7.60M | -3.35M | -8.35M | -0.48M | 2.79M | 11.91M | 3.46M | 12.05M | 9.98M | -14.76M | -5.08M | 7.04M | 8.01M | 30.39M | -3.65M | 11.27M | -1.43M | -12.14M | -6.76M | 0.29M | 3.58M |
|
Tax Provisions
|
20.57M | 11.36M | 11.42M | 12.71M | 12.31M | -4.91M | 9.01M | 26.10M | 1.16M | -5.86M | -22.75M | -5.64M | -4.57M | -0.95M | -11.70M | -2.89M | -2.95M | -2.92M | -4.01M | -3.59M | -0.70M | -23.40M | -5.33M | -1.97M | -4.50M | -2.90M | -6.63M | 3.26M | -8.81M | 0.12M | 0.20M | -2.13M | 1.10M | -0.50M | 1.80M | 0.98M | 1.60M | 1.82M | 3.71M | -2.70M | 1.23M | 2.90M | -1.21M | 7.73M | 1.60M | 3.80M | 3.90M | 3.29M | 3.10M | 3.61M | 4.04M |
|
Profit After Tax
|
63.81M | 32.97M | 39.64M | 45.45M | 36.24M | 13.95M | 32.40M | -271.63M | -0.02M | -13.46M | -107.69M | -10.60M | -26.82M | -11.49M | -42.13M | -15.95M | -20.99M | -14.82M | -22.33M | -47.58M | -55.46M | -48.32M | -14.25M | -13.80M | -17.50M | -15.31M | 4.53M | -32.06M | -146.07M | 6.83M | 7.42M | -2.25M | -9.48M | 0.01M | 1.02M | 11.42M | 1.91M | 10.23M | 6.26M | -12.07M | -6.35M | 4.46M | 9.22M | 23.02M | -5.20M | 8.23M | -5.29M | -15.43M | -9.85M | -3.31M | -0.46M |
|
Income from Non-Controlling Interests
|
0.38M | 0.33M | 0.35M | 0.37M | 0.36M | 0.34M | 0.36M | 0.33M | 0.25M | 0.19M | 0.52M | 0.14M | 0.15M | 0.13M | 0.16M | 0.12M | 0.12M | 0.10M | 0.12M | 0.12M | 0.12M | 0.12M | 0.10M | 0.06M | | | 0.06M | 0.10M | 0.26M | 0.22M | 0.43M | 0.56M | 0.06M | -0.00M | 0.48M | 0.61M | 0.50M | 0.66M | 0.55M | 0.63M | 0.04M | -0.30M | 0.20M | -0.37M | -0.06M | -0.74M | -0.20M | -0.36M | -0.01M | 0.00M | -0.00M |
|
Income from Continuing Operations
|
64.19M | 33.30M | 39.99M | 45.83M | 36.60M | 14.29M | 32.76M | -401.95M | 0.23M | -13.27M | -107.17M | -10.46M | -26.67M | -11.35M | -41.97M | -15.83M | -20.87M | -14.72M | -22.21M | -47.49M | -55.32M | 0.32M | -13.54M | -13.27M | -17.02M | -14.80M | 5.06M | -31.54M | -145.81M | 6.83M | 7.40M | -1.22M | -9.45M | 0.02M | 0.99M | 10.94M | 1.86M | 10.23M | 6.26M | -12.06M | -6.31M | 4.14M | 9.22M | 22.65M | -5.25M | 7.47M | -5.33M | -15.43M | -9.86M | -3.31M | -0.46M |
|
Consolidated Net Income
|
64.19M | 33.30M | 39.99M | 45.83M | 36.60M | 14.29M | 32.76M | -401.95M | 0.23M | -13.27M | -107.17M | -10.46M | -26.67M | -11.35M | -41.97M | -15.83M | -20.87M | -14.72M | -22.21M | -47.49M | -55.32M | 0.32M | -13.54M | -13.27M | -17.02M | -14.80M | 5.06M | -31.54M | -145.81M | 6.83M | 7.40M | -1.22M | -9.45M | 0.02M | 0.99M | 10.94M | 1.86M | 10.23M | 6.26M | -12.06M | -6.31M | 4.14M | 9.22M | 22.65M | -5.25M | 7.47M | -5.33M | -15.43M | -9.86M | -3.31M | -0.46M |
|
Income towards Parent Company
|
64.19M | 33.30M | 39.99M | 45.83M | 36.60M | 14.29M | 32.76M | -401.95M | 0.23M | -13.27M | -107.17M | -10.46M | -26.67M | -11.35M | -41.97M | -15.83M | -20.87M | -14.72M | -22.21M | -47.49M | -55.32M | 0.32M | -13.54M | -13.27M | -17.02M | -14.80M | 5.06M | -31.54M | -145.81M | 6.83M | 7.40M | -1.22M | -9.45M | 0.02M | 0.99M | 10.94M | 1.86M | 10.23M | 6.26M | -12.06M | -6.31M | 4.14M | 9.22M | 22.65M | -5.25M | 7.47M | -5.33M | -15.43M | -9.86M | -3.31M | -0.46M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | 48.49M | 0.61M | 0.49M | 0.46M | 0.46M | 0.46M | 0.47M | 0.47M | 0.47M | 0.47M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.49M | 0.49M | 0.49M | 0.30M | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
64.19M | 32.89M | 39.99M | 45.83M | 36.60M | 13.91M | 32.76M | -401.95M | 0.23M | -13.27M | -107.17M | -10.46M | -26.67M | -11.35M | -41.97M | -15.83M | -20.87M | -14.82M | -22.33M | -47.58M | -55.46M | -48.32M | -14.25M | -13.80M | -17.50M | -15.31M | 4.53M | -32.06M | -146.54M | 6.14M | 6.52M | -2.25M | -9.96M | -0.47M | 0.06M | 9.79M | 0.92M | 9.08M | 5.22M | -13.00M | -6.35M | 4.46M | 9.02M | 23.02M | -5.25M | 7.47M | -5.33M | -15.43M | -9.86M | -3.31M | -0.46M |
|
EPS (Basic)
|
0.60 | 0.31 | 0.37 | 0.43 | 0.34 | 0.13 | 0.30 | -2.54 | | -0.13 | -1.00 | -0.10 | -0.25 | -0.11 | -0.39 | -0.15 | -0.17 | -0.11 | -0.17 | -0.37 | -0.42 | -0.29 | -0.09 | -1.05 | -1.27 | -1.10 | 0.28 | -2.30 | -10.43 | 0.37 | 0.39 | -0.16 | -0.70 | -0.03 | 0.00 | 0.69 | 0.06 | 0.55 | 0.32 | -1.13 | -0.42 | 0.30 | 0.61 | 1.54 | -0.35 | 0.57 | -0.36 | -1.08 | -0.72 | -0.25 | -0.04 |
|
EPS (Weighted Average and Diluted)
|
0.60 | 0.31 | 0.37 | 0.43 | 0.34 | 0.13 | 0.30 | -2.54 | | -0.13 | -1.00 | -0.10 | -0.25 | -0.11 | -0.39 | -0.15 | -0.17 | -0.11 | -0.17 | -0.37 | -0.42 | -0.29 | -0.09 | -1.05 | -1.27 | -1.10 | 0.28 | -2.30 | -10.43 | 0.37 | 0.39 | -0.16 | -0.70 | -0.03 | 0.00 | 0.69 | 0.06 | 0.54 | 0.32 | -1.12 | -0.42 | 0.30 | 0.61 | 1.54 | -0.35 | 0.56 | -0.36 | -1.08 | -0.72 | -0.25 | -0.04 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | 106.31M | | | | 106.66M | | | | | 107.02M | | | 130.89M | 128.37M | 131.63M | 165.37M | 165.85M | 13.10M | 165.33M | 167.53M | 167.64M | 13.92M | 14.04M | 14.15M | 14.16M | 14.13M | 14.21M | 14.28M | 14.28M | 14.23M | 14.10M | 14.15M | 14.06M | 14.00M | 15.16M | 15.06M | 14.98M | 14.91M | | | | 14.29M | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 106.50M | | | | 106.66M | | | | | 107.02M | | | 130.89M | 128.37M | 131.63M | 165.37M | 165.85M | 13.10M | 165.33M | 167.53M | 168.28M | 13.92M | 14.04M | 14.17M | 14.21M | 14.13M | 14.21M | 14.28M | 14.36M | 14.23M | 14.22M | 14.28M | 14.22M | 14.00M | 15.16M | 15.06M | 15.05M | 15.01M | | | | 14.29M | | | |
|
EBITDA
|
90.76M | 51.63M | 53.38M | 63.68M | 53.06M | 16.43M | 46.20M | -257.97M | 5.08M | -14.14M | -122.84M | -12.90M | -26.20M | -6.01M | -48.96M | -14.59M | -17.73M | -13.37M | -21.34M | -45.53M | -52.52M | -15.50M | -12.89M | -9.94M | -17.89M | -12.06M | 2.88M | -21.98M | -149.07M | -1.84M | 7.09M | -3.37M | -9.90M | 2.13M | 6.01M | 7.81M | 4.24M | 14.24M | 10.79M | -12.25M | -3.90M | 10.17M | 16.04M | 17.18M | -1.78M | 13.11M | 0.04M | -10.04M | -5.52M | 2.80M | 6.97M |
|
Interest Expenses
|
4.82M | 4.62M | 4.56M | 5.08M | 4.29M | 2.83M | 5.33M | 5.95M | 5.61M | 6.25M | 6.02M | 4.71M | 4.94M | 5.92M | 6.07M | 5.73M | 5.50M | 4.75M | 5.44M | 5.74M | 5.82M | 7.10M | 6.40M | 6.93M | 6.63M | 6.72M | 7.32M | 6.71M | 5.59M | 3.85M | 3.65M | 3.59M | 3.36M | 3.40M | 3.17M | 3.04M | 2.47M | 2.61M | 3.00M | 3.40M | 3.66M | 3.60M | 3.37M | 2.55M | 2.36M | 2.20M | 1.73M | 1.69M | 1.62M | 2.70M | 3.42M |
|
Tax Rate
|
24.27% | 25.43% | 22.21% | 21.71% | 25.17% | -52.39% | 21.57% | -6.94% | 83.42% | 30.64% | 17.51% | 35.03% | 14.63% | 7.71% | 21.80% | 15.43% | 12.38% | 16.54% | 15.30% | 7.03% | 1.25% | 101.38% | 28.24% | 12.89% | 20.91% | 16.39% | 421.42% | -11.52% | 5.70% | 1.76% | 2.63% | 63.54% | -13.18% | 103.73% | 64.47% | 8.19% | 46.18% | 15.11% | 37.22% | 18.28% | -24.28% | 41.16% | -15.16% | 25.45% | -43.90% | 33.71% | -273.30% | -27.12% | -45.84% | 1,222.37% | 112.73% |