|
Revenue
|
155.00M | 180.50M | 193.80M | 202.10M | 199.40M | 141.80M | 214.80M | 210.90M | 239.30M | 351.00M | 377.80M | 399.40M | 401.90M | 506.70M | 547.30M | 537.70M | 547.00M | 637.00M | 675.40M | 705.40M | 707.40M | 827.00M | 909.20M | 887.00M | 848.30M | 966.20M | 1,176.90M |
|
Cost of Revenue
|
117.70M | 138.30M | 148.50M | 153.50M | 156.00M | 110.20M | 163.30M | 159.60M | 187.50M | 272.90M | 313.40M | 315.30M | 317.30M | 400.90M | 411.60M | 393.60M | 401.60M | 470.10M | 495.10M | 510.20M | 519.60M | 595.20M | 641.90M | 600.80M | 591.30M | 673.70M | 747.90M |
|
Gross Profit
|
37.30M | 42.20M | 45.30M | 48.60M | 43.40M | 31.60M | 51.50M | 51.30M | 51.80M | 78.10M | 64.40M | 84.10M | 84.60M | 105.80M | 135.70M | 144.10M | 145.40M | 166.90M | 180.30M | 195.20M | 187.80M | 231.80M | 267.30M | 286.20M | 257.00M | 292.50M | 429.00M |
|
Depreciation & Amortization - Total
|
| 0.70M | 1.10M | 1.30M | 1.40M | 1.30M | 1.20M | 5.90M | 1.20M | 1.40M | 1.50M | 17.70M | 7.00M | 7.40M | 8.20M | 5.80M | 7.20M | 8.20M | 9.30M | 10.60M | 11.90M | | | | | | |
|
Selling, General & Administrative
|
24.20M | 24.50M | 36.10M | 32.30M | 21.10M | 88.30M | 35.40M | 35.20M | 53.50M | 51.70M | 48.10M | 66.40M | 66.20M | 58.40M | 74.20M | 68.60M | 85.70M | 82.10M | 76.30M | 85.20M | 107.10M | 110.10M | 118.20M | 124.10M | 154.00M | 130.40M | 188.40M |
|
Restructuring Costs
|
0.20M | 0.10M | 3.40M | 0.10M | 0.20M | 0.10M | 0.10M | | 0.10M | | 0.10M | | | 0.10M | 0.10M | | | | | | | | | | | | |
|
Other Operating Expenses
|
13.00M | 12.50M | 13.90M | 14.40M | 12.10M | -1.30M | 18.70M | 15.70M | 40.50M | 20.10M | 20.30M | 5.00M | 23.10M | 17.00M | | | | | | | | | | | | | |
|
Operating Expenses
|
37.40M | 37.80M | 54.50M | 48.10M | 34.80M | 88.40M | 55.40M | 56.80M | 95.30M | 73.20M | 70.00M | 89.10M | 96.30M | 82.90M | 82.50M | 74.40M | 92.90M | 90.30M | 85.60M | 95.80M | 119.00M | 110.10M | 118.20M | 124.10M | 154.00M | 130.40M | 188.40M |
|
Operating Income
|
-0.10M | 4.40M | -9.20M | 0.50M | 8.60M | -56.80M | -3.90M | -5.50M | -43.50M | 4.90M | -5.60M | -5.00M | -11.70M | 22.90M | 53.50M | 30.00M | 8.80M | 33.90M | 44.70M | 27.40M | 21.40M | 59.20M | 80.40M | 86.00M | 25.40M | 83.10M | 114.60M |
|
EBIT
|
-0.10M | 4.40M | -9.20M | 0.50M | 8.60M | -56.80M | -3.90M | -5.50M | -43.50M | 4.90M | -5.60M | -5.00M | -11.70M | 22.90M | 53.50M | 30.00M | 8.80M | 33.90M | 44.70M | 27.40M | 21.40M | 59.20M | 80.40M | 86.00M | 25.40M | 83.10M | 114.60M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | 15.10M | 8.90M | | 2.60M | 0.70M | 11.00M | -0.20M | 10.80M | 45.10M | 0.30M | -0.30M | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | 1.40M | 3.50M | 5.90M | 7.60M | 8.80M | 9.60M | 5.90M | 5.40M | 5.00M | 9.70M | 13.60M | 12.40M | 19.20M | 17.50M |
|
Other Non Operating Income
|
0.20M | 0.70M | 0.10M | | -0.10M | -7.10M | 0.50M | -9.50M | -0.20M | | 0.20M | -0.10M | 0.20M | 0.10M | | 0.20M | 0.10M | -0.40M | | -3.60M | 1.40M | 0.40M | -1.50M | 1.50M | -1.20M | -3.10M | -9.20M |
|
Non Operating Income
|
0.20M | 0.70M | 0.10M | | -0.10M | 0.20M | 0.50M | | | | 0.20M | -0.10M | 0.20M | 0.10M | | 0.20M | 0.10M | -0.40M | | -3.60M | 1.40M | 0.40M | -1.50M | 1.50M | -1.20M | -3.00M | -1.40M |
|
EBT
|
-12.40M | -7.60M | -22.00M | -12.90M | -4.80M | -75.40M | -10.50M | -23.10M | -50.20M | -1.40M | -12.80M | -12.70M | -19.40M | 16.00M | 47.60M | 42.70M | 16.80M | 33.50M | 47.40M | 21.80M | 29.90M | 52.70M | -208.30M | 124.10M | 11.40M | 55.70M | 60.50M |
|
Tax Provisions
|
0.30M | 0.40M | 0.50M | 0.50M | 0.30M | -0.60M | -0.70M | -1.40M | 0.80M | -5.90M | 1.00M | 1.00M | -6.20M | 1.00M | 1.20M | 4.20M | -3.60M | -3.30M | 0.90M | 2.60M | 1.40M | -1.80M | -280.50M | -15.20M | -8.10M | 14.60M | 27.10M |
|
Profit After Tax
|
-12.70M | -8.00M | -22.50M | -13.40M | -5.10M | -2.10M | -11.80M | -21.70M | -51.00M | 4.50M | -13.80M | -13.70M | -13.20M | 15.00M | 46.40M | 38.50M | 20.40M | 36.80M | 46.50M | 19.20M | 28.50M | 54.50M | 72.20M | 139.30M | 19.50M | 41.10M | 33.40M |
|
Income from Non-Controlling Interests
|
| | | | -5.10M | -1.10M | -5.80M | -9.30M | -18.20M | 1.30M | -4.60M | -4.30M | -5.70M | 4.70M | 3.30M | 9.30M | 5.60M | 11.70M | 13.90M | 5.50M | 7.90M | 15.30M | 18.40M | 23.30M | 2.80M | 7.10M | 5.30M |
|
Income from Continuing Operations
|
-12.70M | -8.00M | -22.50M | -13.40M | -5.10M | -74.80M | -9.80M | -21.70M | -51.00M | 4.50M | -13.80M | -13.70M | -13.20M | 15.00M | 46.40M | 38.50M | 20.40M | 36.80M | 46.50M | 19.20M | 28.50M | 54.50M | 72.20M | 139.30M | 19.50M | 41.10M | 33.40M |
|
Consolidated Net Income
|
-12.70M | -8.00M | -22.50M | -13.40M | -5.10M | -74.80M | -9.80M | -21.70M | -51.00M | 4.50M | -13.80M | -13.70M | -13.20M | 15.00M | 46.40M | 38.50M | 20.40M | 36.80M | 46.50M | 19.20M | 28.50M | 54.50M | 72.20M | 139.30M | 19.50M | 41.10M | 33.40M |
|
Income towards Parent Company
|
-12.70M | -8.00M | -22.50M | -13.40M | -5.10M | -74.80M | -9.80M | -21.70M | -51.00M | 4.50M | -13.80M | -13.70M | -13.20M | 15.00M | 46.40M | 38.50M | 20.40M | 36.80M | 46.50M | 19.20M | 28.50M | 54.50M | 72.20M | 139.30M | 19.50M | 41.10M | 33.40M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M |
|
Net Income towards Common Stockholders
|
-12.70M | -8.00M | -22.50M | -13.40M | -5.10M | -1.10M | -6.30M | -21.70M | -51.00M | 4.50M | -13.80M | -13.70M | -13.20M | 15.00M | 46.40M | 38.50M | 20.40M | 36.80M | 46.50M | 19.20M | 28.50M | 20.60M | 53.80M | 139.30M | 19.50M | 16.70M | 13.00M |
|
EPS (Basic)
|
| | | -0.17 | -0.06 | -0.01 | -0.15 | -0.28 | -0.62 | 0.06 | -0.17 | -0.17 | -0.13 | 0.19 | 0.78 | 0.52 | 0.26 | 0.43 | 0.56 | 0.21 | 0.31 | 0.59 | 0.78 | 1.68 | 0.24 | 0.35 | 0.19 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | -0.15 | -0.28 | -0.62 | 0.05 | -0.17 | -0.17 | -0.13 | 0.18 | 0.57 | 0.47 | 0.24 | 0.42 | 0.55 | 0.21 | 0.31 | 0.58 | 0.74 | 1.44 | 0.20 | 0.32 | 0.17 |
|
Shares Outstanding (Weighted Average)
|
| | | 80.42M | 80.42M | 80.04M | 80.04M | 80.42M | 80.55M | 80.92M | 82.90M | 82.93M | 83.30M | 84.20M | 80.57M | 82.46M | 82.90M | 83.19M | 82.06M | 82.43M | 86.19M | 87.55M | 88.59M | 90.10M | 89.10M | 88.62M | 88.43M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 23.31M | 28.15M | 42.67M | 77.00M | 49.69M | 47.59M | 52.12M | 78.82M | 78.48M | 3.86M | 82.24M | 58.17M | 57.70M | 1.94M | 65.96M | 65.76M | 89.51M | 1.67M | 90.70M | 89.45M | 89.50M |
|
EBITDA
|
-0.10M | 5.10M | -8.10M | 1.80M | 10.00M | -55.50M | -2.70M | 0.40M | -42.30M | 6.30M | -4.10M | 12.70M | -4.70M | 30.30M | 61.70M | 35.80M | 16.00M | 42.10M | 54.00M | 38.00M | 33.30M | 59.20M | 80.40M | 86.00M | 25.40M | 83.10M | 114.60M |
|
Interest Expenses
|
12.50M | 12.70M | 12.90M | 13.40M | 13.30M | 11.70M | 7.10M | 8.10M | 6.50M | 6.30M | 7.40M | 7.80M | 7.90M | 8.40M | 8.30M | 7.90M | 8.10M | 8.00M | 8.00M | 8.00M | 8.10M | 8.10M | 18.30M | 27.30M | 28.50M | 39.40M | 60.80M |
|
Tax Rate
|
| | | | | 0.80% | 6.67% | 6.06% | | | | | 31.96% | 6.25% | 2.52% | 9.84% | | | 1.90% | 11.93% | 4.68% | | | | | 26.21% | 44.79% |