|
Revenue
|
369.98M | 322.73M | 332.93M | 389.27M | 391.83M | 358.07M | 366.20M | 434.71M | 427.20M | 380.04M | 297.47M | 311.64M | 307.27M | 283.54M | 125.55M | 115.64M | 130.68M | 124.05M | 126.62M | 146.95M | 167.43M | 170.20M | 179.71M | 225.17M | 232.53M | 182.74M | 160.87M | 184.11M | 173.33M | -173.31M | 160.54M | 182.82M | 179.18M | -236.25M | 162.20M | 200.13M | -8.37M |
|
Cost of Revenue
|
274.68M | 252.34M | 250.22M | 281.85M | 289.27M | 273.92M | 288.08M | 326.31M | 319.70M | -8.55M | 278.31M | 316.18M | 310.90M | -539.86M | 87.85M | 80.77M | 89.84M | 86.50M | 96.50M | 108.48M | 113.78M | 115.77M | 131.98M | 165.31M | 164.86M | 133.37M | 124.38M | 123.14M | 120.14M | 125.49M | 121.31M | 129.16M | 124.47M | -290.18M | 136.58M | 150.41M | |
|
Gross Profit
|
95.30M | 70.39M | 82.71M | 107.41M | 102.56M | 84.15M | 78.12M | 108.40M | 107.50M | 87.61M | 67.73M | 81.86M | 82.91M | 65.90M | 37.70M | 34.87M | 40.83M | 37.55M | 30.12M | 38.47M | 53.64M | 54.42M | 47.73M | 59.86M | 67.67M | 49.37M | 36.49M | 60.97M | 53.18M | 47.32M | 39.22M | 53.66M | 54.70M | 53.93M | 25.61M | 49.72M | |
|
Selling, General & Administrative
|
36.00M | 36.23M | 34.71M | 35.36M | 36.34M | 40.31M | 40.62M | 43.48M | 42.15M | 5.16M | 40.71M | 43.38M | 39.53M | -40.10M | 22.28M | 20.59M | 18.65M | 20.03M | 22.13M | 21.86M | 24.84M | 28.96M | 23.54M | 22.78M | 21.46M | 17.55M | 21.12M | 21.39M | 16.95M | 19.75M | 21.60M | 22.71M | 19.95M | | | 22.66M | |
|
Other Operating Expenses
|
-20.96M | -14.56M | -24.36M | -18.38M | -16.51M | -23.24M | -31.30M | -27.60M | -25.64M | -30.42M | -29.97M | -41.56M | -23.73M | 29.48M | -18.83M | -16.14M | -15.22M | -13.51M | -16.62M | -16.89M | -18.52M | -21.47M | -15.77M | -13.12M | -13.79M | -7.75M | -14.40M | -15.13M | -12.63M | -14.94M | -17.94M | -19.60M | -16.74M | | | -13.41M | |
|
Operating Expenses
|
15.04M | 21.67M | 10.35M | 16.98M | 19.83M | 17.07M | 9.31M | 15.87M | 16.50M | -25.26M | 10.74M | 1.82M | 15.79M | -10.62M | 3.45M | 4.44M | 3.43M | 6.52M | 5.51M | 4.96M | 6.31M | 7.49M | 7.76M | 9.66M | 7.67M | 9.81M | 6.72M | 6.26M | 4.31M | 4.81M | 3.67M | 3.11M | 3.21M | | | 9.25M | |
|
Operating Income
|
44.25M | 15.14M | 37.65M | 55.08M | 46.38M | 26.77M | 28.19M | 49.05M | 48.85M | 57.46M | 29.00M | 48.84M | 41.19M | 28.48M | 11.97M | 9.85M | 18.75M | 10.99M | 2.48M | 11.65M | 22.49M | 17.98M | 16.44M | 27.41M | 38.54M | 22.00M | 8.66M | 33.31M | 31.93M | 22.75M | 13.95M | 27.85M | 31.54M | 24.75M | -0.91M | 17.81M | |
|
EBIT
|
44.25M | 15.14M | 37.65M | 55.08M | 46.38M | 26.77M | 28.19M | 49.05M | 48.85M | 57.46M | 29.00M | 48.84M | 41.19M | 28.48M | 11.97M | 9.85M | 18.75M | 10.99M | 2.48M | 11.65M | 22.49M | 17.98M | 16.44M | 27.41M | 38.54M | 22.00M | 8.66M | 33.31M | 31.93M | 22.75M | 13.95M | 27.85M | 31.54M | 24.75M | -0.91M | 17.81M | |
|
Other Non Operating Income
|
| -1.92M | | | -0.45M | -61.43M | -5.88M | | -0.86M | -1.01M | | | -1.77M | -1.63M | -2.51M | | -14.00M | -8.51M | | -11.72M | -15.19M | | | | | | | | | | | -4.56M | | | | | |
|
Non Operating Income
|
-4.17M | 13.25M | -1.97M | -14.31M | -4.95M | -3.13M | -4.97M | -5.69M | -2.45M | 2.51M | 2.98M | -3.04M | -1.83M | 3.81M | -7.47M | 3.51M | 4.20M | 4.79M | -5.17M | 1.88M | 0.22M | -1.43M | -0.14M | -0.48M | -1.87M | 2.34M | 0.43M | -0.61M | -0.36M | -0.06M | -0.22M | -0.41M | -0.57M | | | -0.57M | |
|
EBT
|
-13.14M | -15.45M | -5.22M | 1.34M | 2.16M | -58.90M | 0.03M | 29.81M | 22.91M | 31.28M | 5.89M | 51.03M | 43.54M | -57.03M | -5.01M | 9.69M | -1.35M | -1.11M | -7.94M | -0.18M | 7.28M | 14.78M | 13.60M | 26.54M | 30.29M | 24.31M | -0.52M | 34.91M | 24.46M | 23.09M | 2.40M | 11.38M | 18.75M | 24.75M | -0.91M | 8.05M | |
|
Tax Provisions
|
-3.54M | -25.97M | -2.91M | 3.01M | 5.17M | -124.47M | -0.53M | 13.65M | 8.47M | 12.05M | 2.45M | 20.31M | 16.72M | -27.17M | -1.67M | -24.63M | 21.31M | -47.08M | -5.19M | 7.69M | 2.59M | 7.05M | 5.72M | 7.30M | 8.97M | 2.96M | 0.95M | 8.79M | 7.89M | -6.84M | 1.18M | 3.08M | 4.50M | | | 2.06M | |
|
Profit After Tax
|
-10.02M | 10.66M | -2.45M | -1.67M | -3.35M | 65.56M | 0.56M | 16.16M | 14.44M | 28.47M | 6.05M | 30.72M | 18.75M | 28.41M | -3.35M | 34.32M | -22.66M | -306.27M | -92.64M | -7.87M | -71.26M | 25.43M | 7.88M | 19.25M | 21.32M | 25.25M | -1.47M | 26.12M | 16.57M | 29.93M | 1.22M | 8.29M | 14.25M | -30.42M | -3.60M | 5.99M | |
|
Equity Income
|
-4.62M | 6.70M | 5.88M | 8.74M | 10.26M | 13.89M | 11.85M | 13.67M | 5.61M | 6.45M | 2.06M | 12.30M | 17.26M | 14.18M | 8.29M | 11.47M | 0.13M | 1.17M | 5.21M | 6.75M | 8.76M | 7.01M | 5.75M | 8.50M | 3.17M | 10.30M | 0.22M | 11.37M | 4.71M | 14.32M | 2.07M | 1.39M | -0.92M | | | 1.93M | |
|
Income from Non-Controlling Interests
|
0.41M | -0.14M | 0.14M | -0.06M | 0.33M | 0.55M | 0.34M | 0.38M | 0.25M | 0.14M | 0.23M | 0.10M | 0.08M | 0.20M | 0.28M | 0.32M | 0.30M | -3.84M | 0.12M | 0.14M | 0.08M | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-9.61M | 10.53M | -2.31M | -1.67M | -3.02M | 65.56M | 0.56M | 16.16M | 14.44M | 19.23M | 3.44M | 30.72M | 26.82M | -29.86M | -3.35M | 34.32M | -22.66M | 45.97M | -2.75M | -7.87M | 4.69M | 7.72M | 7.88M | 19.25M | 21.32M | 21.35M | -1.47M | 26.12M | 16.57M | 29.93M | 1.22M | 8.29M | 14.25M | 24.75M | -0.91M | 5.99M | |
|
Consolidated Net Income
|
-9.61M | 10.53M | -2.31M | -1.67M | -3.02M | 65.56M | 0.56M | 16.16M | 14.44M | 19.23M | -2.61M | 11.31M | 6.86M | -1.01M | 3.86M | -18.07M | 30.47M | -352.24M | -89.77M | 6.52M | -75.87M | 17.71M | | | | 3.90M | -1.47M | 26.12M | 16.57M | 29.93M | 1.22M | 8.29M | 14.25M | 24.75M | -0.91M | 5.99M | |
|
Income towards Parent Company
|
-9.61M | 10.53M | -2.31M | -1.67M | -3.02M | 65.56M | 0.56M | 16.16M | 14.44M | 19.23M | -2.61M | 11.31M | 6.86M | -1.01M | 3.86M | -18.07M | 30.47M | -352.24M | -89.77M | 6.52M | -75.87M | 17.71M | | | | 3.90M | -1.47M | 26.12M | 16.57M | 29.93M | 1.22M | 8.29M | 14.25M | 24.75M | -0.91M | 5.99M | |
|
Net Income towards Common Stockholders
|
-9.61M | 10.53M | -2.31M | -1.67M | -3.02M | 65.56M | 0.56M | 16.16M | 14.44M | 19.23M | -2.61M | 11.31M | 6.86M | -1.01M | 3.86M | -18.07M | 30.47M | -352.24M | -89.77M | 6.52M | -75.87M | 17.71M | | | | 3.90M | -1.47M | 26.12M | 16.57M | 29.93M | 1.22M | 8.29M | 14.25M | 24.75M | -0.91M | 5.99M | |
|
EPS (Basic)
|
-0.10 | 0.13 | -0.02 | -0.02 | -0.03 | 0.59 | 0.00 | 0.12 | 0.11 | 0.14 | 0.04 | 0.23 | 0.14 | -0.01 | -0.03 | 0.25 | -0.17 | -2.60 | -0.68 | -0.06 | -0.52 | 0.13 | 0.06 | 0.14 | 0.16 | 0.03 | -0.01 | 0.22 | 0.14 | 0.25 | 0.01 | 0.07 | 0.12 | | | 0.05 | |
|
EPS (Weighted Average and Diluted)
|
-0.10 | 0.13 | -0.02 | -0.02 | -0.03 | 0.59 | 0.00 | 0.12 | 0.11 | 0.14 | 0.04 | 0.23 | 0.14 | -0.01 | -0.03 | 0.25 | -0.17 | -2.58 | -0.68 | -0.06 | -0.52 | 0.13 | 0.06 | 0.14 | 0.16 | 0.03 | -0.01 | 0.22 | 0.14 | 0.25 | 0.01 | 0.07 | 0.12 | | | 0.05 | |
|
Shares Outstanding (Weighted Average)
|
103.78M | 78.02M | 103.95M | 104.02M | 104.10M | 111.30M | 133.15M | 133.22M | 133.34M | 133.38M | 133.95M | 134.14M | 134.51M | 134.39M | 135.24M | 135.08M | 135.11M | 135.53M | 136.01M | 136.10M | 136.13M | 136.17M | 137.68M | 138.04M | 136.12M | 133.60M | 122.18M | 120.34M | 119.04M | 118.37M | 116.96M | 116.94M | 116.79M | | | 116.75M | |
|
Shares Outstanding (Diluted Average)
|
103.78M | 78.02M | 103.95M | 104.02M | 104.10M | 111.67M | 133.88M | 134.21M | 134.58M | 134.68M | 134.89M | 135.32M | 135.65M | 135.55M | 135.24M | 135.67M | 135.11M | 136.45M | 136.01M | 136.10M | 137.35M | 137.71M | 138.75M | 139.18M | 137.67M | 135.09M | 122.18M | 121.83M | 120.42M | 119.49M | 117.45M | 117.64M | 117.43M | | | 117.04M | |
|
EBITDA
|
44.25M | 15.14M | 37.65M | 55.08M | 46.38M | 26.77M | 28.19M | 49.05M | 48.85M | 57.46M | 29.00M | 48.84M | 41.19M | 28.48M | 11.97M | 9.85M | 18.75M | 10.99M | 2.48M | 11.65M | 22.49M | 17.98M | 16.44M | 27.41M | 38.54M | 22.00M | 8.66M | 33.31M | 31.93M | 22.75M | 13.95M | 27.85M | 31.54M | 24.75M | -0.91M | 17.81M | |
|
Interest Expenses
|
48.61M | 45.95M | 46.78M | 48.18M | 49.08M | 35.00M | 29.16M | 27.22M | 28.24M | 6.14M | 28.62M | 28.54M | 27.70M | -17.98M | 15.30M | 15.14M | 10.43M | 9.54M | 10.46M | 8.74M | 9.01M | 8.79M | 8.45M | 8.89M | 9.54M | 10.34M | 9.83M | 9.17M | 11.81M | 13.92M | 13.41M | 12.89M | 7.91M | | | 11.12M | 8.37M |
|
Tax Rate
|
26.91% | 168.16% | 55.69% | 224.91% | 239.89% | 211.31% | -1,959.26% | 45.79% | 36.98% | 38.53% | 41.56% | 39.80% | 38.40% | 47.65% | 33.22% | -254.26% | -1,579.69% | 4,237.62% | 65.38% | -4,371.59% | 35.59% | 47.73% | 42.07% | 27.49% | 29.60% | 12.17% | -180.73% | 25.17% | 32.25% | -29.62% | 49.13% | 27.08% | 23.99% | | | 25.64% | |