|
Revenue
|
1128.91M | 1063.52M | 1216.65M | 1331.18M | 1357.27M | 1410.80M | 1580.52M | 1634.34M | 1787.92M | 2182.88M | 2615.28M | 2856.66M | 3073.64M | 4140.36M | 5206.76M | 7027.48M |
|
Cost of Revenue
|
903.36M | 873.59M | 1035.12M | 1123.56M | 1117.39M | 1161.02M | 1262.39M | 1290.33M | 1421.64M | 1736.60M | 2113.33M | 2309.68M | 2510.43M | 3398.76M | 4216.25M | 5551.06M |
|
Gross Profit
|
225.55M | 189.93M | 181.53M | 207.62M | 239.88M | 249.77M | 318.13M | 344.01M | 366.28M | 446.28M | 501.94M | 546.98M | 563.21M | 741.61M | 990.51M | 1476.41M |
|
Selling, General & Administrative
|
169.02M | 159.02M | 167.05M | 185.81M | 194.21M | 207.65M | 228.97M | 243.20M | 266.59M | 296.99M | 340.00M | 357.78M | 376.31M | 489.34M | 574.42M | 730.07M |
|
Other Operating Expenses
|
| 1.57M | 0.24M | 0.49M | 0.59M | 0.83M | 0.88M | 0.76M | 0.67M | 0.94M | 1.70M | 1.45M | 1.54M | 1.58M | 2.30M | 3.03M |
|
Operating Expenses
|
169.02M | 159.02M | 167.05M | 185.81M | 194.21M | 207.65M | 228.97M | 243.20M | 266.59M | 296.99M | 340.00M | 357.78M | 376.31M | 489.34M | 574.42M | 730.07M |
|
Operating Income
|
56.63M | 31.44M | -42.64M | 22.30M | 46.26M | 42.22M | 90.04M | 101.57M | 99.26M | 150.24M | 163.64M | 190.65M | 188.44M | 253.85M | 418.39M | 749.37M |
|
EBIT
|
56.63M | 31.44M | -42.64M | 22.30M | 46.26M | 42.22M | 90.04M | 101.57M | 99.26M | 150.24M | 163.64M | 190.65M | 188.44M | 253.85M | 418.39M | 749.37M |
|
Interest & Investment Income
|
0.58M | 0.19M | 0.13M | 0.02M | 0.02M | 0.02M | 0.07M | 0.01M | 0.07M | 0.07M | 0.22M | 0.10M | 0.02M | 0.05M | 3.49M | 11.55M |
|
Other Non Operating Income
|
0.02M | 0.45M | 0.93M | 0.48M | 0.59M | 0.70M | 0.75M | 1.10M | 1.13M | 4.14M | 2.18M | 2.47M | 2.38M | 4.04M | 5.77M | 9.92M |
|
Non Operating Income
|
-0.60M | 0.32M | 4.70M | -0.76M | 0.52M | -1.99M | -1.38M | 1.10M | 1.68M | 4.14M | -11.90M | 0.89M | 1.84M | -17.99M | -30.19M | -82.81M |
|
EBT
|
56.03M | 31.76M | -37.94M | 21.54M | 46.78M | 40.23M | 88.66M | 101.06M | 100.94M | 148.68M | 151.74M | 191.54M | 190.27M | 235.86M | 388.19M | 666.56M |
|
Tax Provisions
|
21.44M | 11.43M | -5.46M | 10.04M | 18.15M | 16.21M | 31.63M | 37.40M | 45.67M | 35.77M | 41.67M | 49.35M | 46.93M | 84.42M | 64.80M | 210.74M |
|
Profit After Tax
|
34.60M | 20.56M | -36.49M | 11.85M | 28.63M | 28.61M | 57.44M | 64.90M | 55.27M | 112.90M | 114.32M | 150.14M | 143.35M | 245.95M | 323.40M | 522.43M |
|
Income from Non-Controlling Interests
|
| | 0.34M | -1.61M | 1.29M | 5.54M | 8.08M | | | | | | | | | |
|
Income from Continuing Operations
|
34.60M | 20.33M | -32.47M | 11.49M | 28.63M | 24.02M | 57.03M | 63.66M | 55.27M | 112.90M | 110.07M | 142.19M | 143.35M | 151.44M | 323.40M | 455.82M |
|
Consolidated Net Income
|
-0.34M | -6.55M | -4.02M | 0.35M | -0.08M | -0.01M | 57.03M | 63.66M | 55.27M | 112.90M | 110.07M | 142.19M | 143.35M | 151.44M | 323.40M | 455.82M |
|
Income towards Parent Company
|
-0.34M | -6.55M | -4.02M | 0.35M | -0.08M | -0.01M | 57.03M | 63.66M | 55.27M | 112.90M | 110.07M | 142.19M | 143.35M | 151.44M | 323.40M | 455.82M |
|
Net Income towards Common Stockholders
|
34.18M | 14.74M | -36.83M | 13.46M | 27.27M | 23.06M | 49.36M | 64.90M | 55.27M | 112.90M | 110.07M | 142.19M | 143.35M | 151.44M | 323.40M | 455.82M |
|
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 |
|
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 |
|
Shares Outstanding (Weighted Average)
|
38.22M | 37.87M | 37.46M | 37.28M | 37.36M | 37.26M | 37.45M | 37.21M | 37.13M | 37.15M | 36.68M | 36.39M | 36.04M | 35.76M | 35.68M | 35.59M |
|
Shares Outstanding (Diluted Average)
|
38.45M | 37.79M | 37.39M | | | | | | | | | | | | | |
|
EBITDA
|
56.63M | 14.92M | -36.83M | 13.46M | 68.12M | 65.19M | 90.04M | 101.57M | 153.56M | 150.24M | 163.64M | 190.65M | 188.44M | 253.85M | 418.39M | 749.37M |
|
Tax Rate
|
38.26% | 35.99% | 14.40% | 46.64% | 38.79% | 40.30% | 35.67% | 37.01% | 45.24% | 24.06% | 27.46% | 25.77% | 24.66% | 35.79% | 16.69% | 31.62% |