|
Revenue
|
-50.96M | 342.49M | 358.40M | 361.79M | 373.53M | 389.51M | 407.14M | 453.87M | 487.37M | 510.59M | 589.80M | 618.41M | 694.71M | 845.49M |
|
Cost of Revenue
|
| 159.67M | 162.98M | 157.54M | 167.92M | 175.81M | 200.65M | 196.96M | 213.38M | 226.87M | 250.16M | 292.62M | 336.76M | 406.42M |
|
Gross Profit
|
-50.96M | 182.82M | 195.42M | 204.25M | 205.61M | 213.70M | 206.49M | 256.91M | 274.00M | 283.72M | 339.63M | 325.79M | 357.95M | 439.07M |
|
Selling, General & Administrative
|
| 31.69M | 38.81M | 41.28M | 37.28M | 46.99M | 56.16M | 68.72M | 61.41M | 70.81M | 68.05M | 89.77M | 128.17M | 145.56M |
|
Other Operating Expenses
|
| 231.16M | 233.35M | 223.53M | 232.89M | 235.38M | 264.90M | 260.02M | 281.46M | 298.39M | 325.23M | 135.64M | 430.38M | 534.26M |
|
Operating Expenses
|
| 262.84M | 272.16M | 264.80M | 270.17M | 282.36M | 321.06M | 328.74M | 342.87M | 369.20M | 393.28M | 461.01M | 558.55M | 679.82M |
|
Operating Income
|
62.52M | 79.65M | 86.25M | 96.99M | 103.36M | 107.14M | 86.08M | 125.13M | 144.50M | 141.39M | 196.51M | 157.40M | 136.16M | 165.67M |
|
EBIT
|
62.52M | 79.65M | 86.25M | 96.99M | 103.36M | 107.14M | 86.08M | 125.13M | 144.50M | 141.39M | 196.51M | 157.40M | 136.16M | 165.67M |
|
Other Non Operating Income
|
-18.20M | -8.49M | -75.68M | 2.38M | 2.31M | 0.54M | 2.66M | 2.60M | -1.17M | 2.89M | 2.50M | -7.64M | -24.07M | 16.26M |
|
Non Operating Income
|
-67.53M | -61.94M | -111.93M | -21.93M | -21.32M | -23.75M | -25.88M | -25.96M | -27.83M | -17.54M | -14.81M | 110.45M | -50.81M | -46.04M |
|
EBT
|
-5.01M | 17.71M | -25.68M | 75.06M | 82.04M | 83.40M | 60.20M | 99.17M | 116.67M | 123.85M | 181.71M | 267.85M | 85.35M | 119.63M |
|
Tax Provisions
|
-29.23M | -59.66M | 4.85M | 12.60M | -3.33M | 8.27M | 4.78M | 12.60M | 12.97M | 19.00M | 20.56M | 28.98M | 5.48M | 4.85M |
|
Profit After Tax
|
24.21M | 77.37M | -27.12M | 66.16M | 85.38M | 75.13M | 55.42M | 86.57M | 103.70M | 104.85M | 161.14M | 239.01M | 79.88M | 114.78M |
|
Equity Income
|
0.83M | 0.56M | 0.94M | 1.14M | 0.15M | -0.10M | 0.60M | 0.70M | 0.94M | 1.14M | 1.71M | 2.97M | 4.98M | 4.30M |
|
Income from Non-Controlling Interests
|
| 0.71M | 0.85M | | | 0.09M | 0.36M | 0.30M | 0.23M | 0.41M | 0.01M | -0.14M | 0.15M | 2.16M |
|
Income from Continuing Operations
|
24.21M | 77.37M | -30.54M | 62.46M | 85.38M | 75.13M | 55.42M | 86.57M | 103.70M | 104.85M | 161.14M | 238.87M | 79.88M | 114.78M |
|
Consolidated Net Income
|
24.21M | 77.37M | -30.54M | 62.46M | 85.38M | 75.13M | 55.42M | 86.57M | 103.70M | 104.85M | 161.14M | 238.87M | 79.88M | 114.78M |
|
Income towards Parent Company
|
24.21M | 77.37M | -30.54M | 62.46M | 85.38M | 75.13M | 55.42M | 86.57M | 103.70M | 104.85M | 161.14M | 238.87M | 79.88M | 114.78M |
|
Net Income towards Common Stockholders
|
24.21M | 77.37M | -30.54M | 62.46M | 85.38M | 75.13M | 55.42M | 86.57M | 103.70M | 104.85M | 161.14M | 238.87M | 79.88M | 114.78M |
|
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 |
|
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 |
|
Shares Outstanding (Weighted Average)
|
| 79.43M | 81.94M | 77.97M | 76.11M | 73.26M | 72.39M | 72.74M | 71.93M | 71.91M | 71.97M | 65.20M | 64.63M | 63.61M |
|
EBITDA
|
23.04M | 77.84M | -25.85M | 59.21M | 84.32M | 70.23M | 56.60M | 73.33M | 97.25M | 86.19M | 161.26M | 270.65M | 114.42M | -40.31M |
|
Tax Rate
|
| | | 16.79% | | 9.92% | 7.94% | 12.70% | 11.12% | 15.34% | 11.32% | 10.82% | 6.42% | 4.05% |