|
Revenue
|
619.06M | 607.49M | 450.82M | 478.70M | 490.08M | 531.12M | 537.29M | 571.46M | 685.74M | 683.70M | 726.04M | 730.50M | 715.44M | 857.50M | 855.79M | 919.13M | 1,095.39M |
|
Cost of Revenue
|
372.35M | 361.94M | 273.85M | 294.65M | 295.86M | 323.94M | 334.85M | 350.81M | 436.92M | 419.71M | 438.00M | 458.31M | 445.05M | 525.46M | 502.68M | 530.55M | 634.30M |
|
Gross Profit
|
246.71M | 245.55M | 176.97M | 184.04M | 194.22M | 207.18M | 202.44M | 220.65M | 248.82M | 263.99M | 288.05M | 272.19M | 270.39M | 332.05M | 353.11M | 388.57M | 461.08M |
|
Amortization - Intangibles
|
19.21M | 11.63M | 4.99M | 5.67M | 6.18M | 6.74M | 8.85M | 11.63M | 16.34M | 17.30M | 18.50M | 21.81M | 20.83M | 25.94M | 29.00M | 32.80M | 53.32M |
|
Selling, General & Administrative
|
152.40M | 157.35M | 123.29M | 128.15M | 129.81M | 134.90M | 130.17M | 131.49M | 148.43M | 153.06M | 162.73M | 159.49M | 167.53M | 195.13M | 203.46M | 208.20M | 234.64M |
|
Other Operating Expenses
|
403.50M | 380.48M | 7.81M | 4.43M | -5.94M | -1.76M | -1.12M | -7.80M | 0.68M | -3.72M | -0.85M | -7.12M | 0.89M | 0.30M | -1.56M | -1.36M | -2.77M |
|
Operating Expenses
|
555.89M | 537.83M | 396.81M | 426.52M | 440.48M | 468.91M | 475.77M | 503.04M | 605.59M | 602.56M | 628.17M | 694.07M | 634.77M | 751.07M | 745.42M | 788.17M | 942.53M |
|
Operating Income
|
70.60M | 73.60M | 79.50M | 74.00M | -246.27M | -261.73M | -273.33M | -282.39M | -356.76M | 89.90M | 106.00M | 43.10M | 82.90M | 111.30M | 119.14M | 146.20M | 170.35M |
|
EBIT
|
70.60M | 73.60M | 79.50M | 74.00M | -246.27M | -261.73M | -273.33M | -282.39M | -356.76M | 89.90M | 106.00M | 43.10M | 82.90M | 111.30M | 119.14M | 146.20M | 170.35M |
|
Other Non Operating Income
|
-4.48M | -2.93M | 5.10M | 3.90M | | | | | | | | | | | | | |
|
Non Operating Income
|
-4.48M | -2.93M | 5.10M | 3.90M | | | | | -1.82M | 2.50M | 0.67M | -2.22M | -0.43M | -0.94M | -0.19M | -1.79M | -4.08M |
|
EBT
|
63.17M | 69.67M | 54.01M | 52.18M | 49.59M | 62.21M | 61.52M | 68.42M | 80.15M | 81.10M | 97.90M | 36.41M | 80.70M | 106.44M | 110.37M | 130.95M | 152.85M |
|
Tax Provisions
|
13.87M | 24.82M | 16.92M | 17.41M | 18.34M | 19.59M | 19.79M | 22.54M | 26.45M | 7.66M | 20.39M | 13.51M | 17.18M | 24.11M | 24.68M | 28.32M | 36.55M |
|
Profit After Tax
|
49.30M | 44.85M | 52.50M | 46.88M | 31.26M | 42.61M | 42.51M | 45.88M | 53.70M | 86.26M | 77.49M | 99.41M | 63.50M | 82.32M | 92.55M | 102.63M | 299.22M |
|
Income from Continuing Operations
|
49.30M | 44.85M | 37.08M | 34.77M | 31.26M | 42.61M | 41.74M | 45.88M | 53.70M | 73.44M | 77.51M | 22.90M | 63.52M | 82.32M | 85.68M | 102.63M | 116.30M |
|
Consolidated Net Income
|
0.14M | 44.85M | 15.42M | 12.11M | -56.86M | -52.06M | 0.78M | 45.88M | 53.70M | 5.88M | 3.55M | 76.52M | 63.52M | 82.32M | 6.86M | -0.75M | 182.92M |
|
Income towards Parent Company
|
0.14M | 44.85M | 15.42M | 12.11M | -56.86M | -52.06M | 0.78M | 45.88M | 53.70M | 5.88M | 3.55M | 76.52M | 63.52M | 82.32M | 6.86M | -0.75M | 182.92M |
|
Net Income towards Common Stockholders
|
0.14M | 44.85M | 15.42M | 12.11M | -56.86M | -52.06M | 0.78M | 45.88M | 53.70M | 5.88M | 3.55M | 76.52M | 63.52M | 82.32M | 6.86M | -0.75M | 182.92M |
|
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 | 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 | 0.00M |
|
Shares Outstanding (Weighted Average)
|
26.30M | 26.48M | 26.62M | 26.74M | 26.44M | 26.30M | 26.10M | 25.72M | 25.83M | 25.91M | 25.98M | 26.04M | 26.06M | 25.85M | 25.78M | 25.75M | 25.82M |
|
Shares Outstanding (Diluted Average)
|
26.56M | 26.74M | 26.90M | 27.03M | 26.80M | 26.64M | 0.03M | 25.97M | 26.00M | 26.06M | 26.10M | 26.14M | 26.23M | 26.07M | 25.88M | 25.87M | 25.91M |
|
EBITDA
|
70.60M | 73.60M | 79.50M | 74.00M | -246.27M | -261.73M | -273.33M | -282.39M | -356.76M | 89.90M | 106.00M | 43.10M | 82.90M | 111.30M | 119.14M | 146.20M | 170.35M |
|
Tax Rate
|
21.95% | 35.63% | 31.33% | 33.36% | 36.97% | 31.50% | 32.16% | 32.94% | 33.00% | 9.45% | 20.83% | 37.11% | 21.28% | 22.66% | 22.37% | 21.63% | 23.91% |