|
Revenue
|
122.98M | 126.38M | 479.93M | 382.94M | 145.01M | 192.44M | 596.54M | 408.93M | 184.82M | 228.07M | 673.63M | 475.59M | 195.10M | 212.84M | 610.89M | 432.37M | 173.96M | 188.66M | 569.64M | 397.86M | 175.23M | 177.13M | 500.35M | 389.21M |
|
Cost of Revenue
|
81.90M | 86.46M | 269.16M | 213.99M | 93.29M | 120.76M | 312.85M | 220.86M | 117.51M | 142.44M | 370.03M | 258.40M | 129.81M | 141.67M | 359.30M | 272.21M | 123.55M | 134.34M | 340.80M | 254.65M | 127.51M | 133.19M | 302.46M | 239.11M |
|
Gross Profit
|
41.08M | 39.91M | 210.77M | 168.95M | 51.72M | 71.68M | 283.70M | 188.06M | 67.32M | 85.63M | 303.61M | 217.19M | 65.30M | 71.17M | 251.60M | 160.16M | 50.41M | 54.33M | 228.84M | 143.21M | 47.72M | 43.95M | 197.89M | 150.09M |
|
Selling, General & Administrative
|
59.72M | 56.05M | 99.17M | 99.41M | 77.49M | 70.37M | 117.26M | 120.95M | 79.78M | 89.62M | 131.47M | 134.12M | 92.28M | 96.36M | 135.79M | 121.62M | 86.88M | 84.86M | 131.15M | 116.79M | 87.42M | 92.33M | 129.57M | 116.36M |
|
Operating Expenses
|
59.72M | 56.05M | 99.17M | 99.41M | 77.49M | 70.37M | 117.26M | 120.95M | 79.78M | 89.62M | 131.47M | 134.12M | 92.28M | 96.36M | 135.79M | 121.62M | 86.88M | 84.86M | 131.15M | 116.79M | 87.42M | 92.33M | 129.57M | 116.36M |
|
Operating Income
|
-18.64M | -16.14M | 111.60M | 69.55M | -25.77M | 1.31M | 166.43M | 67.12M | -12.47M | -3.99M | 172.14M | 83.07M | -26.98M | -25.19M | 115.81M | 38.54M | -36.47M | -30.53M | 97.69M | 26.42M | -39.70M | -48.38M | 68.32M | -150.09M |
|
EBIT
|
-18.64M | -16.14M | 111.60M | 69.55M | -25.77M | 1.31M | 166.43M | 67.12M | -12.47M | -3.99M | 172.14M | 83.07M | -26.98M | -25.19M | 115.81M | 38.54M | -36.47M | -30.53M | 97.69M | 26.42M | -39.70M | -48.38M | 68.32M | -150.09M |
|
Other Non Operating Income
|
-0.14M | -0.19M | -0.58M | -0.18M | -7.28M | -1.89M | -0.86M | | -0.39M | -0.16M | -0.14M | -0.80M | | | | | | | | | | | | |
|
Non Operating Income
|
-22.55M | -22.90M | -20.06M | -19.68M | -18.80M | -11.07M | -8.26M | -7.83M | -7.25M | -7.11M | -6.70M | -9.57M | -13.36M | -17.25M | -17.68M | -17.16M | -17.07M | -18.15M | -18.16M | -17.02M | -15.76M | | | |
|
EBT
|
-41.20M | -39.03M | 91.55M | 49.87M | -44.57M | -9.76M | 158.17M | 59.29M | -19.72M | -11.10M | 165.43M | 73.50M | -40.34M | -42.43M | 98.13M | 21.39M | -53.54M | -48.68M | 79.54M | 9.40M | -55.46M | -64.28M | 52.55M | -165.59M |
|
Tax Provisions
|
-15.01M | -9.21M | 19.61M | 15.05M | -14.31M | -3.31M | 39.37M | 14.75M | -5.27M | -3.66M | 42.45M | 15.57M | -10.09M | -10.91M | 25.59M | 11.24M | -13.99M | -14.13M | 18.89M | 19.33M | -10.90M | -12.96M | 30.82M | -2.77M |
|
Profit After Tax
|
-26.19M | -29.83M | 71.93M | 42.64M | -30.26M | -6.45M | 118.80M | 44.54M | -14.45M | -7.44M | 122.99M | 57.93M | -30.26M | -31.53M | 72.55M | 16.48M | -39.55M | -34.55M | 60.65M | -9.92M | -44.56M | -51.32M | 21.73M | -162.82M |
|
Income from Continuing Operations
|
-26.19M | -29.83M | 71.93M | 34.82M | -30.26M | -6.45M | 118.80M | 44.54M | -14.45M | -7.44M | 122.99M | 57.93M | -30.26M | -31.53M | 72.55M | 10.15M | -39.55M | -34.55M | 60.65M | -9.92M | -44.56M | -51.32M | 21.73M | -162.82M |
|
Consolidated Net Income
|
-26.19M | -29.83M | 71.93M | 34.82M | -30.26M | -6.45M | 118.80M | 44.54M | -14.45M | -7.44M | 122.99M | 57.93M | -30.26M | -31.53M | 72.55M | 10.15M | -39.55M | -34.55M | 60.65M | -9.92M | -44.56M | -51.32M | 21.73M | -162.82M |
|
Income towards Parent Company
|
-26.19M | -29.83M | 71.93M | 34.82M | -30.26M | -6.45M | 118.80M | 44.54M | -14.45M | -7.44M | 122.99M | 57.93M | -30.26M | -31.53M | 72.55M | 10.15M | -39.55M | -34.55M | 60.65M | -9.92M | -44.56M | -51.32M | 21.73M | -162.82M |
|
Net Income towards Common Stockholders
|
-26.19M | -29.83M | 71.93M | 34.82M | -30.26M | -6.45M | 118.80M | 44.54M | -14.45M | -7.44M | 122.99M | 57.93M | -30.26M | -31.53M | 72.55M | 10.15M | -39.55M | -34.55M | 60.65M | -9.92M | -44.56M | -51.32M | 21.73M | -162.82M |
|
EPS (Basic)
|
-0.17 | -0.19 | 0.46 | 0.27 | -0.17 | -0.03 | 0.63 | 0.23 | -0.08 | -0.04 | 0.67 | 0.31 | -0.16 | -0.17 | 0.39 | 2.90 | -0.21 | -0.19 | 0.33 | -2.46 | -0.24 | -0.28 | 0.12 | -25.17 |
|
EPS (Weighted Average and Diluted)
|
| | 0.46 | 0.27 | -0.17 | -0.03 | 0.61 | 0.24 | -0.08 | -0.04 | 0.67 | 0.31 | -0.16 | -0.17 | 0.39 | 2.89 | -0.21 | -0.19 | 0.33 | -2.46 | -0.24 | -0.28 | 0.12 | -25.17 |
|
EBITDA
|
-18.64M | -16.14M | 111.60M | 69.55M | -25.77M | 1.31M | 166.43M | 67.12M | -12.47M | -3.99M | 172.14M | 83.07M | -26.98M | -25.19M | 115.81M | 38.54M | -36.47M | -30.53M | 97.69M | 26.42M | -39.70M | -48.38M | 68.32M | -150.09M |
|
Interest Expenses
|
22.42M | 22.71M | 19.47M | 19.50M | 11.52M | 8.13M | 7.40M | 7.37M | 6.86M | 6.95M | 6.85M | 9.58M | 13.36M | 17.25M | 17.68M | 17.16M | 17.07M | 18.15M | 18.16M | 17.02M | 15.76M | 15.90M | 15.76M | 15.49M |
|
Tax Rate
|
36.43% | 23.58% | 21.42% | 30.18% | 32.12% | 33.91% | 24.89% | 24.87% | 26.72% | 32.97% | 25.66% | 21.18% | 25.00% | 25.70% | 26.07% | 52.54% | 26.13% | 29.02% | 23.75% | 205.51% | 19.65% | 20.16% | 58.65% | 1.67% |