|
Revenue
|
988.62M | 1035.87M | 1201.12M | 1608.61M | 1811.59M | 2022.31M | 2672.54M | 3066.90M | 3127.70M | 3339.70M | 3199.20M | 3130.52M | 3808.50M | 4175.60M | 4702.01M |
|
Cost of Revenue
|
810.06M | 837.12M | 968.95M | 1300.42M | 1475.05M | 1593.25M | 2083.58M | 2404.73M | 2562.39M | 2779.73M | 2641.99M | 2633.88M | 3160.26M | 3361.82M | 3769.88M |
|
Gross Profit
|
178.56M | 198.75M | 232.17M | 308.20M | 336.55M | 429.06M | 588.96M | 662.17M | 565.31M | 559.97M | 557.21M | 496.64M | 648.24M | 813.79M | 932.14M |
|
Depreciation & Amortization - Total
|
57.18M | 55.73M | 56.19M | 64.76M | 74.52M | 79.33M | 105.51M | 123.12M | 156.96M | 166.38M | 155.27M | 135.16M | 128.84M | 143.28M | 167.20M |
|
Selling, General & Administrative
|
98.14M | 94.62M | 104.02M | 145.77M | 161.86M | 178.70M | 217.15M | 239.23M | 269.14M | 254.59M | 259.77M | 262.43M | 293.48M | 327.67M | 393.03M |
|
Other Operating Expenses
|
816.49M | 843.92M | 975.46M | 1321.14M | 1493.30M | 1609.96M | 2103.01M | 2429.51M | 2585.04M | 2800.91M | 2715.88M | 2651.37M | 3175.61M | 3381.63M | 3801.24M |
|
Operating Expenses
|
971.81M | 994.27M | 1135.67M | 1531.67M | 1729.67M | 1867.99M | 2425.67M | 2791.87M | 3011.14M | 3221.88M | 3130.92M | 3048.96M | 3597.92M | 3852.58M | 4361.48M |
|
Operating Income
|
3.76M | 9.97M | 22.60M | 20.37M | 23.21M | -1438.93M | -1836.70M | -2129.70M | -2445.83M | -2661.91M | -2573.71M | -2552.32M | -2949.69M | -3038.80M | -3429.34M |
|
EBIT
|
3.76M | 9.97M | 22.60M | 20.37M | 23.21M | -1438.93M | -1836.70M | -2129.70M | -2445.83M | -2661.91M | -2573.71M | -2552.32M | -2949.69M | -3038.80M | -3429.34M |
|
Other Non Operating Income
|
8.09M | 11.10M | 15.82M | 4.59M | 11.23M | | -16.26M | | | -0.08M | 12.05M | -0.06M | | | -0.96M |
|
Non Operating Income
|
8.09M | 11.10M | 15.82M | 4.59M | 11.23M | 8.29M | 10.43M | 12.78M | 15.84M | 11.66M | 8.60M | 4.45M | 10.20M | 21.61M | 29.21M |
|
EBT
|
10.73M | 28.48M | 64.56M | 58.20M | 66.32M | 135.58M | 206.33M | 250.43M | 88.04M | 78.54M | 59.22M | 52.78M | 180.12M | 292.00M | 307.79M |
|
Tax Provisions
|
4.88M | 12.38M | 25.18M | 25.28M | 32.66M | 51.26M | 77.59M | 93.21M | 25.13M | 21.32M | 24.88M | 4.20M | 37.91M | 73.08M | 74.38M |
|
Profit After Tax
|
5.85M | 16.11M | 39.38M | 35.19M | 39.98M | 84.32M | 128.74M | 157.22M | 62.91M | 57.22M | 34.34M | 48.57M | 142.21M | 218.92M | 233.41M |
|
Income from Continuing Operations
|
5.85M | 16.11M | 39.38M | 32.92M | 33.66M | 84.32M | 128.74M | 157.22M | 62.91M | 57.22M | 34.34M | 48.57M | 142.21M | 218.92M | 233.41M |
|
Consolidated Net Income
|
5.85M | 16.11M | 39.38M | 32.92M | 33.66M | 84.32M | 128.74M | 157.22M | 62.91M | 57.22M | 34.34M | 48.57M | 142.21M | 218.92M | 233.41M |
|
Income towards Parent Company
|
5.85M | 16.11M | 39.38M | 32.92M | 33.66M | 84.32M | 128.74M | 157.22M | 62.91M | 57.22M | 34.34M | 48.57M | 142.21M | 218.92M | 233.41M |
|
Net Income towards Common Stockholders
|
5.85M | 16.11M | 39.38M | 32.92M | 33.66M | 84.32M | 128.74M | 157.22M | 62.91M | 57.22M | 34.34M | 48.57M | 142.21M | 218.92M | 233.41M |
|
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 |
|
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 |
|
Shares Outstanding (Weighted Average)
|
38.66M | 33.49M | 33.62M | 33.06M | 33.95M | 34.08M | 31.35M | 31.08M | 31.44M | 31.52M | 31.91M | 30.18M | 29.36M | 29.09M | 28.98M |
|
Shares Outstanding (Diluted Average)
|
| 35.75M | 34.48M | 33.78M | 34.82M | 35.03M | 33.12M | 31.98M | 31.99M | 31.82M | 32.09M | 30.84M | 30.00M | 29.70M | 29.48M |
|
EBITDA
|
60.93M | 65.70M | 78.79M | 85.13M | 97.73M | -1359.60M | -1731.19M | -2006.58M | -2288.87M | -2495.53M | -2418.43M | -2417.16M | -2820.85M | -2895.52M | -3262.14M |
|
Tax Rate
|
45.49% | 43.45% | 39.01% | 43.44% | 49.25% | 37.81% | 37.60% | 37.22% | 28.55% | 27.15% | 42.01% | 7.96% | 21.05% | 25.03% | 24.16% |