|
Revenue
|
598.80M | 664.90M | -935.70M | 158.90M | 163.00M | 194.60M | 273.90M | 173.68M | 171.44M | 210.07M | 318.18M | 196.05M | 196.02M | 228.61M | 311.98M | 177.41M | 200.37M | 221.71M | 297.29M | 193.73M | 196.50M | 239.11M | 286.52M | 30.29M | 23.09M | 32.40M | 284.22M | 28.30M | 28.10M | 21.94M | 26.44M | 31.20M | 33.68M | 31.44M | 39.05M | 40.10M | 41.35M | 32.60M | 26.94M | 37.64M | 35.35M | 32.30M | 23.14M | 45.10M | 45.90M | 51.74M | 49.10M | 55.02M | 61.37M | 61.79M | 63.53M | 50.14M | 61.35M | 46.55M | 56.76M | 53.29M | 52.34M | 61.66M | 70.42M | 65.57M | 68.23M | 76.61M |
|
Cost of Revenue
|
475.70M | 534.80M | -823.20M | 40.80M | 40.00M | 48.50M | 80.30M | 45.52M | 43.30M | 52.23M | 84.90M | 149.79M | 148.39M | 179.40M | 78.18M | 141.24M | 163.85M | 175.17M | 231.45M | 155.54M | 161.12M | 196.89M | -354.33M | 133.42M | 137.48M | 30.75M | 23.07M | 23.74M | 23.50M | 19.47M | 21.15M | 25.78M | 28.84M | 25.34M | 25.45M | 26.71M | 32.68M | 26.42M | 24.05M | 32.56M | 31.52M | 25.48M | 21.91M | 37.41M | 36.91M | 37.41M | 36.66M | 39.18M | 45.73M | 43.97M | 45.01M | 46.78M | 54.94M | 48.72M | 49.76M | 46.27M | 45.33M | 54.41M | 61.94M | 55.92M | 61.41M | 66.64M |
|
Gross Profit
|
123.10M | 130.10M | -112.50M | 136.60M | 137.90M | 48.50M | 80.34M | 45.52M | 43.30M | 52.23M | 84.90M | 46.26M | 47.63M | 49.22M | 78.18M | 36.17M | 36.52M | 46.54M | 65.83M | 38.19M | 35.38M | 42.22M | 63.71M | 5.97M | 2.24M | 1.65M | 2.23M | 4.56M | 4.60M | 2.48M | 5.29M | 5.42M | 4.85M | 6.09M | 13.60M | 13.38M | 8.67M | 6.19M | 2.89M | 5.08M | 3.84M | 6.82M | 1.23M | 7.69M | 8.98M | 14.33M | 12.45M | 15.85M | 15.64M | 17.83M | 18.52M | 3.36M | 6.41M | -2.17M | 7.00M | 7.02M | 7.02M | 7.24M | 8.48M | 9.65M | 6.82M | 9.97M |
|
Amortization - Intangibles
|
| | | | | | | | 0.46M | 0.77M | 0.96M | 1.04M | 0.62M | 1.08M | 0.96M | 0.77M | 0.99M | 0.91M | 0.63M | 1.08M | 0.95M | 1.14M | -0.57M | 0.98M | 0.83M | 0.82M | 0.57M | 0.59M | 0.62M | 0.43M | 0.48M | 0.68M | 0.81M | 0.71M | 0.83M | 0.65M | 0.88M | 0.71M | 0.37M | 0.78M | 0.79M | 0.73M | 0.30M | 0.98M | 0.91M | 0.90M | 0.81M | 0.85M | 1.06M | 0.87M | 0.95M | 0.73M | 0.93M | 0.64M | 0.70M | 0.13M | 0.12M | 0.13M | 0.16M | 0.16M | 0.24M | 0.17M |
|
Selling, General & Administrative
|
104.80M | 105.20M | -108.00M | 113.40M | 116.40M | 46.40M | 49.64M | 49.42M | 48.12M | 51.20M | 59.42M | 50.30M | 48.49M | 43.27M | 57.28M | 48.43M | 50.99M | 46.37M | 52.91M | 46.42M | 45.22M | 47.55M | -99.08M | 46.26M | 46.87M | 10.77M | 18.08M | 9.52M | 10.57M | 11.72M | 15.68M | 10.63M | 11.86M | 12.03M | 14.67M | 12.65M | 12.79M | 14.34M | 14.00M | 12.73M | 12.59M | 11.83M | 15.91M | 13.76M | 12.88M | 13.83M | 15.25M | 14.78M | 15.84M | 17.79M | 15.50M | 14.88M | 14.75M | 16.12M | 19.88M | 15.45M | 17.72M | 16.49M | 20.09M | 17.87M | 19.77M | 19.55M |
|
Other Operating Expenses
|
9.50M | 11.30M | 12.10M | 12.10M | 9.50M | 11.10M | 12.80M | 12.01M | 10.58M | 11.47M | 11.19M | 12.10M | 10.28M | 11.81M | 12.24M | 12.44M | 11.57M | 12.06M | 12.33M | 12.55M | 12.08M | 12.23M | 11.57M | 12.65M | 13.04M | 15.10M | 14.45M | 14.96M | 13.47M | 16.20M | 16.73M | 15.55M | 15.42M | 17.14M | 16.88M | 16.27M | 14.14M | 17.44M | 16.03M | 16.00M | 13.80M | 15.14M | 15.28M | 15.34M | 13.54M | 17.70M | 14.31M | 14.60M | 14.62M | 14.60M | 13.45M | 13.82M | 11.10M | 12.80M | 12.29M | 13.31M | 13.59M | 15.15M | 15.42M | 15.99M | 13.14M | 16.49M |
|
Operating Expenses
|
105.30M | 109.30M | -111.00M | 113.40M | 116.30M | 46.30M | 50.85M | 49.46M | 46.27M | 48.86M | 58.95M | 51.34M | 49.11M | 44.34M | 61.59M | 49.19M | 51.98M | 47.28M | 151.32M | 47.50M | 46.17M | 48.69M | -101.43M | 47.24M | 48.35M | 29.53M | 17.39M | 9.71M | 8.56M | 11.68M | 15.52M | 11.26M | 12.47M | 12.69M | 14.92M | 13.28M | 13.65M | 14.96M | 14.30M | 13.50M | 13.14M | 12.57M | 24.52M | 14.70M | 13.86M | 14.72M | 15.94M | 15.49M | 14.58M | 22.60M | 16.43M | 15.37M | 15.74M | 16.85M | 86.77M | 15.57M | 13.24M | 16.49M | 20.09M | 17.87M | 19.77M | 19.55M |
|
Operating Income
|
27.30M | 32.10M | 10.60M | 4.90M | 3.60M | 13.30M | 42.30M | 8.07M | 7.60M | 14.84M | 37.14M | 7.02M | 8.80M | 16.68M | 28.83M | -0.58M | -3.89M | 11.32M | -73.16M | 3.24M | 1.29M | 5.76M | 21.54M | 8.30M | 3.53M | -12.78M | -0.71M | 9.81M | 9.51M | 6.99M | 6.51M | 9.72M | 7.80M | 10.55M | 15.55M | 16.37M | 9.16M | 8.66M | 4.62M | 7.58M | 4.48M | 9.40M | -8.01M | 8.33M | 8.67M | 27.59M | 10.82M | 14.94M | 29.68M | 9.82M | 15.54M | 1.81M | 1.75M | -6.27M | -67.43M | 4.76M | 7.37M | 19.70M | 3.88M | 7.68M | -0.05M | 6.78M |
|
EBIT
|
27.30M | 32.10M | 10.60M | 4.90M | 3.60M | 13.30M | 42.30M | 8.07M | 7.60M | 14.84M | 37.14M | 7.02M | 8.80M | 16.68M | 28.83M | -0.58M | -3.89M | 11.32M | -73.16M | 3.24M | 1.29M | 5.76M | 21.54M | 8.30M | 3.53M | -12.78M | -0.71M | 9.81M | 9.51M | 6.99M | 6.51M | 9.72M | 7.80M | 10.55M | 15.55M | 16.37M | 9.16M | 8.66M | 4.62M | 7.58M | 4.48M | 9.40M | -8.01M | 8.33M | 8.67M | 27.59M | 10.82M | 14.94M | 29.68M | 9.82M | 15.54M | 1.81M | 1.75M | -6.27M | -67.43M | 4.76M | 7.37M | 19.70M | 3.88M | 7.68M | -0.05M | 6.78M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.58M | 1.88M | 0.60M | 0.40M | 0.13M | 0.10M | 0.57M | 0.12M | 0.10M | 0.10M | 0.13M | 0.14M | 0.20M | 0.35M | 0.76M | 1.16M | 1.71M | 1.68M | 1.53M | 1.13M | 1.04M | 1.08M | 1.18M | 0.86M | 0.77M | 0.71M |
|
Other Non Operating Income
|
1.00M | 0.40M | -1.40M | 0.70M | 1.30M | -0.70M | 0.16M | 0.37M | -0.84M | 0.24M | -0.25M | 0.13M | -0.48M | -0.17M | 0.06M | -0.12M | 0.27M | -0.09M | -0.34M | -0.48M | 0.17M | -0.91M | 1.55M | -0.05M | -2.02M | 0.01M | 0.08M | 0.02M | 0.03M | -0.06M | 0.09M | -0.05M | 0.07M | -0.01M | -0.01M | -0.01M | -0.01M | 1.26M | -0.71M | 0.15M | 0.18M | 1.08M | -0.03M | 0.13M | 0.13M | 0.16M | 0.17M | 0.23M | 1.06M | 0.35M | 1.25M | 1.73M | 0.38M | 0.32M | 1.57M | 0.21M | -0.13M | -0.24M | -0.18M | -0.30M | -0.22M | -0.25M |
|
Non Operating Income
|
-10.40M | -12.70M | 0.80M | 51.70M | -4.80M | -3.00M | -1.45M | -1.32M | -2.77M | -1.16M | -4.36M | -1.19M | -1.56M | -1.20M | -1.67M | -1.50M | -2.40M | -2.26M | -4.10M | -1.83M | -1.62M | -2.48M | 2.43M | -1.63M | -3.53M | -0.94M | 0.41M | -0.99M | -0.94M | -1.03M | -0.75M | -0.74M | -0.22M | 0.11M | -0.61M | 0.96M | 0.60M | 2.96M | 0.05M | -1.48M | 1.10M | 1.08M | -0.03M | 0.33M | 0.77M | 0.16M | 0.50M | 0.23M | 15.39M | 1.66M | 0.69M | 2.55M | 1.51M | 0.42M | 1.50M | 0.82M | -1.14M | -0.57M | -1.17M | -2.56M | 2.04M | -0.82M |
|
EBT
|
16.90M | 19.40M | 11.40M | 87.00M | 26.30M | 10.30M | 40.82M | 6.75M | 4.83M | 13.68M | 32.77M | 5.84M | 7.24M | 15.48M | 27.16M | -2.09M | -6.30M | 9.07M | -77.25M | 1.41M | -0.33M | 3.27M | -11.59M | 3.78M | 1.68M | -13.72M | -0.29M | 8.82M | 8.57M | 5.96M | 5.75M | 8.98M | 7.58M | 10.66M | 14.94M | 17.34M | 9.76M | 11.62M | 4.68M | 6.10M | 5.58M | 9.88M | -7.26M | 8.66M | 9.44M | 27.43M | 11.37M | 14.94M | 45.07M | 11.48M | 16.23M | 4.37M | 3.26M | -5.85M | -65.97M | 5.57M | 6.23M | 19.13M | 2.71M | 5.13M | 1.99M | 5.96M |
|
Tax Provisions
|
0.90M | 6.10M | 5.20M | 24.20M | 7.20M | 2.10M | 10.95M | 2.04M | 1.39M | 3.30M | 9.14M | 1.42M | 2.10M | 3.16M | 4.60M | -0.56M | -2.67M | 1.37M | -36.59M | 0.38M | -0.06M | 0.13M | -9.97M | 0.98M | -1.44M | -11.59M | 4.32M | 0.60M | 1.34M | 2.62M | -3.92M | 0.80M | 1.19M | 1.46M | 3.93M | 2.32M | 1.79M | 1.40M | -1.70M | -0.07M | -0.47M | 1.86M | -1.86M | -0.30M | 2.93M | 2.60M | 3.49M | 2.36M | 7.89M | 0.87M | 2.48M | -1.32M | 0.74M | -2.02M | -22.00M | 1.00M | 0.26M | 3.50M | -4.86M | 0.23M | -1.27M | -7.30M |
|
Profit After Tax
|
16.00M | 13.50M | 38.40M | 62.80M | 19.20M | 25.70M | 54.40M | 25.25M | 21.71M | 38.10M | 23.63M | 4.42M | 5.15M | 12.32M | 22.56M | -1.52M | -3.62M | 7.70M | -40.67M | 1.03M | -0.28M | 3.14M | 18.09M | 2.80M | 3.12M | -0.44M | 24.13M | 8.22M | 7.23M | 8.40M | 10.17M | 8.18M | 6.39M | 9.20M | 11.02M | 15.02M | 7.97M | 10.26M | 6.38M | 6.17M | 6.05M | 8.02M | -5.45M | 8.96M | 6.50M | 24.84M | 7.82M | 12.58M | 37.18M | 10.61M | 13.78M | 5.69M | 2.52M | -3.83M | -43.97M | 4.57M | 5.97M | 15.63M | 7.56M | 4.90M | 3.26M | 13.25M |
|
Equity Income
|
| | | | | | | 0.35M | 0.43M | 0.38M | 0.39M | 0.39M | 0.34M | 0.29M | 0.42M | 0.39M | -0.42M | 0.19M | 0.00M | 1.17M | 0.30M | 0.26M | 0.30M | 0.30M | 0.30M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.32M | 0.32M | 0.40M | 0.32M | 0.70M | 0.32M | 0.33M | 0.48M | -1.20M | 1.51M | 0.04M | 0.88M | 0.82M | 1.26M | 0.45M | 0.89M | 0.52M | -1.88M | 2.16M | -2.44M | 0.63M | 0.42M | -0.55M | 1.46M | 1.04M | -0.26M | 0.44M | 0.59M | -0.87M | 0.35M | 0.28M |
|
Net Income - Minority
|
| | | | | | | | -0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.10M | -0.20M | 0.10M | | -0.10M | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
16.00M | 13.30M | 6.20M | 62.80M | 19.10M | 8.20M | 29.87M | 4.71M | 3.44M | 10.38M | 23.63M | 4.42M | 5.15M | 12.32M | 22.56M | -1.52M | -3.62M | 7.70M | -40.67M | 1.03M | -0.28M | 3.14M | -1.62M | 2.80M | 3.12M | -2.13M | -4.62M | 8.22M | 7.23M | 3.33M | 9.68M | 8.18M | 6.39M | 9.20M | 11.02M | 15.02M | 7.97M | 10.22M | 6.38M | 6.17M | 6.05M | 8.02M | -5.40M | 8.96M | 6.50M | 24.84M | 7.87M | 12.58M | 37.18M | 10.61M | 13.75M | 5.69M | 2.52M | -3.83M | -43.98M | 4.57M | 5.97M | 15.63M | 7.57M | 4.90M | 3.26M | 13.25M |
|
Consolidated Net Income
|
16.00M | 13.30M | 6.20M | 22.80M | 17.80M | 17.50M | 24.50M | 20.54M | 18.27M | 27.73M | | | | | | -1.52M | -3.62M | 7.70M | -40.67M | 1.03M | -0.28M | 3.14M | -1.62M | -4.96M | 1.17M | 1.69M | 28.75M | -3.24M | -0.44M | 5.07M | 0.49M | | | | | 15.02M | 7.97M | 10.22M | 6.38M | 6.17M | 6.05M | 8.02M | -5.40M | 8.96M | 6.50M | 24.84M | 7.87M | 12.58M | 37.18M | 10.61M | 13.75M | 5.69M | 2.52M | -3.83M | -43.98M | 4.57M | 5.97M | 15.63M | 7.57M | 4.90M | 3.26M | 13.25M |
|
Income towards Parent Company
|
16.00M | 13.30M | 6.20M | 22.80M | 17.80M | 17.50M | 24.50M | 20.54M | 17.34M | 27.73M | | | | | | -1.52M | -3.62M | 7.70M | -40.67M | 1.03M | -0.28M | 3.14M | -1.62M | -4.96M | 1.17M | 1.69M | 28.75M | -3.24M | -0.44M | 5.07M | 0.49M | | | | | 15.02M | 7.97M | 10.22M | 6.38M | 6.17M | 6.05M | 8.02M | -5.40M | 8.96M | 6.50M | 24.84M | 7.87M | 12.58M | 37.18M | 10.61M | 13.75M | 5.69M | 2.52M | -3.83M | -43.98M | 4.57M | 5.97M | 15.63M | 7.57M | 4.90M | 3.26M | 13.25M |
|
Net Income towards Common Stockholders
|
16.00M | 13.30M | 6.20M | 22.80M | 17.80M | 17.50M | 24.50M | 20.54M | 17.34M | 27.73M | | | | | | -1.52M | -3.62M | 7.70M | -40.67M | 1.03M | -0.28M | 3.14M | -1.62M | -4.96M | 1.17M | 1.69M | 28.75M | -3.24M | -0.44M | 5.07M | 0.49M | | | | | 15.02M | 7.97M | 10.22M | 6.38M | 6.17M | 6.05M | 8.02M | -5.40M | 8.96M | 6.50M | 24.84M | 7.87M | 12.58M | 37.18M | 10.61M | 13.75M | 5.69M | 2.52M | -3.83M | -43.98M | 4.57M | 5.97M | 15.63M | 7.57M | 4.90M | 3.26M | 13.25M |
|
EPS (Basic)
|
1.91 | 1.62 | 4.61 | 7.51 | 2.29 | 3.06 | 2.92 | 3.01 | 2.60 | 4.53 | 2.82 | 0.53 | 0.63 | 1.54 | 2.86M | -0.19 | -0.47 | 1.00 | -5.36 | 0.14 | -0.04 | 0.45 | 2.59 | 1.13 | 0.45 | -0.31 | 4.22 | 1.21 | 1.06 | 1.23 | 0.07 | 1.19 | 0.92 | 1.33 | 1.59 | 2.16 | 1.14 | 1.47 | 0.91 | 0.88 | 0.86 | 1.14 | -0.77 | 1.26 | 0.91 | 3.47 | 1.08 | 1.73 | 5.07 | 1.45 | 1.87 | 0.77 | 0.34 | -0.51 | -5.88 | 0.61 | 0.81 | 2.14 | 1.03 | 0.67 | 0.44 | 1.78 |
|
EPS (Weighted Average and Diluted)
|
1.91 | 1.62 | 4.60 | 7.48 | 2.28 | 3.05 | 2.91 | 3.00 | 2.60 | 4.52 | 2.80 | 0.53 | 0.63 | 1.54 | 2.85M | -0.19 | -0.47 | 1.00 | -5.36 | 0.14 | -0.04 | 0.44 | 2.58 | 1.13 | 0.45 | -0.31 | 4.19 | 1.20 | 1.06 | 1.23 | 0.07 | 1.18 | 0.92 | 1.33 | 1.57 | 2.15 | 1.14 | 1.47 | 0.90 | 0.88 | 0.86 | 1.14 | -0.78 | 1.25 | 0.91 | 3.47 | 1.06 | 1.72 | 5.07 | 1.45 | 1.82 | 0.76 | 0.34 | -0.51 | -5.87 | 0.61 | 0.81 | 2.14 | 1.02 | 0.66 | 0.44 | 1.78 |
|
Shares Outstanding (Weighted Average)
|
8.33M | 8.33M | | 8.36M | 8.39M | 8.39M | 8.38M | 8.38M | 8.39M | 8.39M | 8.38M | 8.36M | 8.26M | 8.17M | 8.11M | 7.85M | 7.78M | 7.69M | 7.59M | 7.19M | 7.11M | 7.05M | 7.00M | 6.86M | 6.86M | 6.83M | 6.82M | 6.81M | 6.83M | 6.84M | 6.83M | 6.89M | 6.94M | 6.94M | 6.92M | 6.95M | 6.99M | 6.99M | 6.97M | 7.00M | 7.02M | 7.04M | 7.03M | 7.10M | 7.15M | 7.17M | 7.15M | 7.25M | 7.33M | 7.34M | 7.31M | 7.43M | 7.51M | 7.52M | 7.48M | 7.45M | 7.42M | 7.38M | 7.36M | 7.36M | 7.45M | 7.45M |
|
Shares Outstanding (Diluted Average)
|
8.34M | 8.35M | | 8.40M | 8.41M | 8.42M | 8.41M | 8.39M | 8.40M | 8.41M | 8.41M | 8.40M | 8.28M | 8.19M | 8.12M | 7.85M | 7.78M | 7.70M | 7.59M | 7.21M | 7.13M | 7.07M | 7.02M | 6.88M | 6.88M | 6.86M | 6.85M | 6.84M | 6.85M | 6.87M | 6.87M | 6.94M | 6.94M | 6.94M | 6.96M | 7.00M | 6.99M | 6.99M | 7.01M | 7.04M | 7.03M | 7.04M | 7.06M | 7.14M | 7.15M | 7.17M | 7.19M | 7.32M | 7.33M | 7.34M | 7.37M | 7.51M | 7.51M | 7.52M | 7.48M | 7.51M | 7.44M | 7.39M | 7.41M | 7.45M | 7.45M | 7.45M |
|
EBITDA
|
2.30M | 26.20M | 37.90M | 72.10M | 28.40M | 10.30M | 35.70M | 37.70M | 9.50M | 48.90M | 22.10M | 7.02M | 8.80M | 16.68M | 28.83M | -0.58M | -3.89M | 11.32M | -73.16M | 3.24M | 1.29M | 5.76M | 21.54M | 8.30M | 3.53M | -12.78M | -0.71M | 9.81M | 9.51M | 6.99M | 6.51M | 9.72M | 7.80M | 10.55M | 15.55M | 16.37M | 9.16M | 8.66M | 4.62M | 7.58M | 4.48M | 9.40M | -8.01M | 8.33M | 8.67M | 27.59M | 10.82M | 14.94M | 29.68M | 9.82M | 15.54M | 1.81M | 1.75M | -6.27M | -67.43M | 4.76M | 7.37M | 19.70M | 3.88M | 7.68M | -0.05M | 6.78M |
|
Interest Expenses
|
6.90M | 7.00M | -9.90M | 6.20M | 6.10M | 2.30M | 1.99M | 1.71M | 1.50M | 1.51M | 1.37M | 1.30M | 1.15M | 1.04M | 1.28M | 1.45M | 1.95M | 2.05M | 2.12M | 2.12M | 1.66M | 1.60M | -0.42M | 1.50M | 1.47M | 1.04M | 1.14M | 0.93M | 0.93M | 0.95M | 0.63M | 0.65M | 0.57M | 0.42M | 0.36M | 0.23M | 0.22M | 0.23M | 0.19M | 0.40M | 0.33M | 0.34M | 0.28M | 0.36M | 0.36M | 0.49M | 0.51M | 0.51M | 0.50M | 0.49M | 0.54M | 0.55M | 0.57M | 0.63M | 0.71M | 1.11M | 1.31M | 1.39M | 1.76M | 1.77M | 1.94M | 1.09M |
|
Tax Rate
|
5.33% | 31.44% | 45.61% | 27.82% | 27.38% | 20.39% | 26.83% | 30.19% | 28.72% | 24.12% | 27.89% | 24.24% | 28.94% | 20.40% | 16.94% | 27.05% | 42.44% | 15.08% | 47.36% | 27.01% | 16.92% | 4.09% | 86.02% | 25.89% | -85.81% | 84.46% | -1,464.75% | 6.79% | 15.63% | 44.07% | -68.20% | 8.95% | 15.67% | 13.68% | 26.28% | 13.38% | 18.31% | 12.05% | -36.34% | -1.15% | -8.35% | 18.80% | 25.57% | -3.43% | 31.06% | 9.47% | 30.74% | 15.81% | 17.51% | 7.54% | 15.28% | -30.31% | 22.63% | 34.50% | 33.34% | 18.00% | 4.11% | 18.28% | -178.99% | 4.43% | -63.49% | -122.49% |