|
Revenue
|
237.02M | 239.05M | 230.98M | 233.33M | 230.47M | 231.47M | 235.64M | 225.68M | 229.30M | 225.94M | 222.28M | 229.14M | 240.54M | 247.32M | 224.08M | 234.88M | 240.04M |
|
Cost of Revenue
|
62.60M | 65.01M | 61.89M | 65.12M | 64.04M | 63.94M | 63.29M | 63.35M | 60.94M | 62.67M | 60.26M | 63.10M | 64.09M | 65.62M | 60.21M | 65.63M | 64.29M |
|
Gross Profit
|
174.42M | 174.04M | 169.08M | 168.21M | 166.43M | 167.53M | 172.36M | 162.32M | 168.36M | 163.27M | 162.02M | 166.04M | 176.45M | 181.70M | 163.87M | 169.25M | 175.75M |
|
Amortization - Intangibles
|
12.47M | 12.34M | 12.21M | 11.90M | 11.57M | 7.97M | 7.21M | 7.26M | 7.30M | 2.30M | 0.53M | 0.59M | 0.59M | 0.59M | 0.57M | 0.57M | 0.59M |
|
Depreciation & Amortization - Total
|
12.72M | 12.55M | 12.51M | 12.38M | 12.41M | 12.28M | 13.02M | 13.54M | 13.79M | 14.03M | 14.36M | 14.69M | 14.88M | 15.06M | 14.95M | 15.54M | 15.97M |
|
Selling, General & Administrative
|
94.46M | 93.78M | 93.15M | 95.53M | 91.57M | 95.33M | 102.22M | 101.45M | 97.25M | 101.59M | 100.94M | 101.23M | 100.13M | 105.49M | 98.27M | 105.07M | 101.04M |
|
Other Operating Expenses
|
0.22M | -0.76M | -2.71M | -0.86M | -0.53M | 3.00M | -0.28M | -6.27M | -106.11M | -3.50M | -3.13M | -2.79M | -3.20M | -12.48M | -18.40M | -10.51M | -10.42M |
|
Operating Expenses
|
182.03M | 184.43M | 182.47M | 185.79M | 180.12M | 175.83M | 186.19M | 192.21M | 225.36M | 185.12M | 181.24M | 182.68M | 183.11M | 211.45M | 196.74M | 199.32M | 194.93M |
|
Operating Income
|
55.00M | 54.62M | 48.51M | 47.53M | 50.36M | 55.63M | 49.45M | 33.47M | 3.94M | 40.82M | 41.03M | 46.46M | 57.44M | 35.88M | 27.34M | 35.56M | 45.11M |
|
EBIT
|
55.00M | 54.62M | 48.51M | 47.53M | 50.36M | 55.63M | 49.45M | 33.47M | 3.94M | 40.82M | 41.03M | 46.46M | 57.44M | 35.88M | 27.34M | 35.56M | 45.11M |
|
Non Operating Investment Income
|
3.73M | 6.79M | 12.13M | 4.98M | 5.67M | 0.73M | -2.08M | -0.64M | -2.32M | -2.53M | -1.46M | | | | | | |
|
Other Non Operating Income
|
14.24M | 9.48M | 7.04M | 31.19M | 33.67M | -47.26M | -10.92M | -3.20M | 16.50M | -26.17M | 16.42M | 2.44M | -28.70M | 45.87M | -25.10M | -54.80M | 1.50M |
|
Non Operating Income
|
-12.88M | -13.56M | -10.27M | 6.38M | -157.85M | -73.81M | -43.02M | -34.85M | -16.99M | -59.72M | -16.25M | -30.27M | -61.21M | 13.88M | -65.32M | -93.26M | -33.55M |
|
EBT
|
42.12M | 41.07M | 38.23M | 53.92M | -107.49M | -18.18M | 6.44M | -1.39M | -13.05M | -18.90M | 24.79M | 16.19M | -3.77M | 49.75M | -37.98M | -57.70M | 11.56M |
|
Tax Provisions
|
8.50M | -0.47M | 13.13M | 15.22M | 10.62M | 5.13M | 3.23M | 2.90M | 5.40M | -58.00M | 11.20M | 12.50M | -1.25M | 24.98M | 64.60M | -23.34M | -10.10M |
|
Profit After Tax
|
33.63M | 41.50M | 25.11M | 38.70M | -118.12M | -23.33M | 3.20M | -4.28M | -18.45M | 39.10M | 13.59M | 3.69M | -2.53M | 24.72M | -102.57M | -34.36M | 21.62M |
|
Income from Non-Controlling Interests
|
0.11M | 0.07M | 0.21M | 0.17M | -0.06M | -0.40M | 0.51M | -0.21M | -0.04M | -0.01M | 0.13M | -0.16M | -0.33M | 0.30M | | 0.71M | -0.75M |
|
Income from Continuing Operations
|
33.62M | 41.54M | 25.11M | 38.70M | -118.12M | -23.30M | 3.20M | -4.29M | -18.45M | 39.10M | 13.59M | 3.69M | -2.53M | 24.77M | -102.58M | -34.36M | 21.66M |
|
Consolidated Net Income
|
33.62M | 41.54M | 25.11M | 38.70M | -118.12M | -23.30M | 3.20M | -4.29M | -18.45M | 39.10M | 13.59M | 3.69M | -2.53M | 24.77M | -102.58M | -34.36M | 21.66M |
|
Income towards Parent Company
|
33.62M | 41.54M | 25.11M | 38.70M | -118.12M | -23.30M | 3.20M | -4.29M | -18.45M | 39.10M | 13.59M | 3.69M | -2.53M | 24.77M | -102.58M | -34.36M | 21.66M |
|
Preferred Dividend Payments
|
18.23M | 18.74M | 18.85M | 19.70M | 4.67M | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
15.29M | 22.68M | 6.05M | 18.82M | -149.40M | -22.93M | 2.70M | -4.06M | -18.40M | 39.11M | 13.46M | 3.85M | -2.19M | 24.43M | -102.57M | -35.07M | 22.37M |
|
EPS (Basic)
|
0.08 | 0.11 | 0.03 | 0.10 | -0.47 | -0.01 | 0.01 | -0.01 | -0.05 | 0.10 | 0.03 | 0.01 | -0.01 | 0.06 | -0.25 | -0.08 | 0.05 |
|
EPS (Weighted Average and Diluted)
|
0.08 | 0.11 | 0.03 | 0.09 | -0.51 | 0.06 | 0.01 | -0.01 | -0.05 | 0.10 | 0.03 | 0.01 | -0.01 | 0.06 | -0.25 | -0.08 | 0.05 |
|
Shares Outstanding (Weighted Average)
|
108.50M | 108.50M | 108.50M | 319.01M | 319.01M | 394.77M | 395.27M | 397.10M | 398.93M | 402.98M | 405.87M | 408.59M | 410.42M | 411.07M | 412.57M | 413.42M | 414.81M |
|
Shares Outstanding (Diluted Average)
|
| 201.51M | 221.53M | 220.58M | 323.34M | 276.94M | 408.64M | 397.42M | 399.70M | 411.50M | 414.89M | 414.67M | 413.28M | 414.87M | 412.47M | 413.74M | 415.20M |
|
EBITDA
|
67.72M | 67.17M | 61.02M | 59.91M | 62.77M | 67.91M | 62.48M | 47.01M | 17.72M | 54.84M | 55.39M | 61.15M | 72.31M | 50.94M | 42.29M | 51.09M | 61.08M |
|
Interest Expenses
|
31.01M | 29.99M | 29.60M | 29.99M | 29.40M | 28.25M | 30.50M | 31.68M | 32.26M | 32.45M | 32.72M | 33.89M | 34.00M | 30.79M | 32.67M | 36.56M | 35.75M |
|
Tax Rate
|
20.18% | | 34.33% | 28.23% | | | 50.23% | | | | 45.19% | 77.22% | 33.02% | 50.21% | | 40.45% | |