|
Revenue
|
34.57M | 38.66M | 104.13M | 289.21M | 167.45M | 159.33M | 158.03M | 333.43M | 315.94M | 274.22M | 389.75M | 560.72M | 353.34M |
|
Cost of Revenue
|
14.41M | 12.04M | 21.26M | 47.12M | 66.11M | 64.31M | 66.88M | 71.48M | 78.22M | 74.20M | 71.50M | | |
|
Gross Profit
|
20.16M | 26.62M | 82.87M | 242.09M | 101.34M | 95.02M | 91.15M | 261.95M | 237.72M | 200.02M | 318.25M | | |
|
Depreciation & Amortization - Total
|
| 11.67M | 13.84M | 41.98M | 64.54M | 64.58M | 64.60M | 65.15M | 66.00M | 63.45M | 60.52M | 64.07M | 64.26M |
|
Selling, General & Administrative
|
0.08M | 0.16M | 14.15M | 29.84M | 21.73M | 26.19M | 24.43M | 23.36M | 33.89M | 30.23M | 32.09M | 39.00M | 42.63M |
|
Restructuring Costs
|
| | | | | | 10.02M | | | | | | |
|
Other Operating Expenses
|
30.61M | 23.47M | 46.15M | 60.92M | 69.59M | 67.28M | 69.42M | 85.69M | 102.22M | 97.78M | 101.18M | 131.40M | 136.39M |
|
Operating Expenses
|
30.69M | 35.30M | 74.13M | 132.74M | 155.86M | 158.04M | 168.47M | 174.20M | 202.12M | 191.45M | 193.79M | 234.48M | 243.28M |
|
Operating Income
|
3.88M | 3.36M | 30.09M | 158.42M | 13.99M | 3.84M | -7.96M | 161.07M | 116.10M | 92.40M | 198.36M | 328.83M | 112.64M |
|
EBIT
|
3.88M | 3.36M | 30.09M | 158.42M | 13.99M | 3.84M | -7.96M | 161.07M | 116.10M | 92.40M | 198.36M | 328.83M | 112.64M |
|
Non Operating Investment Income
|
-10.94M | -5.59M | -3.96M | -15.78M | | | | | | | | | |
|
Interest & Investment Income
|
504.00 | 598.00 | 0.42M | 0.15M | 0.14M | 0.44M | 1.76M | 1.46M | 0.42M | 0.35M | 3.81M | 9.49M | 15.22M |
|
Other Non Operating Income
|
-6.34M | -5.57M | 1.33M | -8.92M | 27.49M | 8.42M | -7.82M | -18.21M | 7.20M | 11.07M | 3.77M | 7.49M | -5.79M |
|
Non Operating Income
|
-13.36M | -8.21M | -4.83M | -28.73M | -15.44M | -24.24M | -42.98M | -49.23M | -23.54M | -20.46M | -25.92M | -21.38M | -22.47M |
|
EBT
|
1.47M | 0.79M | 30.22M | 145.81M | -10.56M | -23.14M | -42.84M | 130.17M | 94.86M | 65.68M | 164.37M | 297.84M | 92.05M |
|
Profit After Tax
|
1.47M | 0.79M | 25.26M | 129.69M | -10.56M | -23.14M | -42.84M | 130.17M | 94.86M | 71.94M | 172.44M | 307.45M | 90.17M |
|
Income from Continuing Operations
|
1.47M | 0.79M | 30.22M | 145.81M | -10.56M | -23.14M | -42.84M | 130.17M | 94.86M | 65.68M | 164.37M | 297.84M | 92.05M |
|
Consolidated Net Income
|
1.47M | 0.79M | 30.22M | 145.81M | -10.56M | -23.14M | -42.84M | 130.17M | 94.86M | 65.68M | 164.37M | 297.84M | 92.05M |
|
Income towards Parent Company
|
1.47M | 0.79M | 30.22M | 145.81M | -10.56M | -23.14M | -42.84M | 130.17M | 94.86M | 65.68M | 164.37M | 297.84M | 92.05M |
|
Net Income towards Common Stockholders
|
-9.47M | -4.85M | 25.26M | 129.69M | -1.44M | -20.40M | -50.95M | 111.84M | 92.56M | 71.94M | 172.44M | 307.45M | 8.09M |
|
EPS (Basic)
|
| | 0.45 | 2.29 | -0.03 | -0.38 | -0.93 | 2.08 | 1.86 | 1.79 | 4.31 | 7.63 | 2.14 |
|
EPS (Weighted Average and Diluted)
|
| | 0.45 | 2.29 | -0.03 | -0.38 | -0.93 | 2.07 | 1.86 | 1.78 | 4.29 | 7.60 | 2.14 |
|
Shares Outstanding (Weighted Average)
|
| | 58.06M | 57.23M | 54.97M | 55.11M | 55.17M | 50.83M | 49.89M | 40.14M | 40.35M | 40.59M | 42.80M |
|
Shares Outstanding (Diluted Average)
|
| | 56.18M | 56.71M | | | | | | | | | |
|
EBITDA
|
3.88M | 15.03M | 43.93M | 200.40M | 78.54M | 68.42M | 56.64M | 226.22M | 182.10M | 155.85M | 258.88M | 392.90M | 176.91M |
|
Interest Expenses
|
2.42M | 2.57M | 0.29M | 12.76M | 24.70M | 27.42M | 36.64M | 32.36M | 21.67M | 27.07M | 37.80M | 40.48M | 35.81M |