|
Revenue
|
602.08M | 430.05M | 231.03M | 269.83M | 647.47M | 455.02M | 241.43M | 312.89M | 706.42M | 503.58M | 270.42M | 361.95M | 757.17M | 528.03M | 306.82M | 370.36M | 790.39M | 578.16M | 340.79M | 406.34M | 848.24M | 615.54M | 376.44M | 450.43M | 851.86M | 645.78M | 415.07M | 515.25M | 918.89M | 691.43M | 445.24M | 546.44M | 988.16M | 743.40M | 510.18M | 585.90M | 1,057.80M | 811.31M | 543.08M | 597.46M | 1,121.33M | 898.50M | 582.23M | 677.29M | 1,280.85M | 1,139.23M | 839.26M | 1,060.74M | 1,787.83M | 1,411.45M | 1,035.56M | 1,412.65M | 2,055.82M | 1,615.34M | 1,095.92M | 1,206.77M | 1,857.36M | 1,474.41M | 1,003.05M | 1,120.81M | 1,769.78M | 1,432.88M | 987.48M | 1,071.53M | 1,784.53M | 1,451.13M |
|
Cost of Revenue
|
424.01M | 306.66M | 163.96M | 193.54M | 456.93M | 324.15M | 167.86M | 221.48M | 494.98M | 355.68M | 189.59M | 257.39M | 534.77M | 376.53M | 217.88M | 265.60M | 562.23M | 415.60M | 245.00M | 292.24M | 601.26M | 439.29M | 270.42M | 325.63M | 603.60M | 461.49M | 296.78M | 372.23M | 648.15M | 491.88M | 317.46M | 392.82M | 698.50M | 526.79M | 364.79M | 419.83M | 749.15M | 576.31M | 382.64M | 422.82M | 791.01M | 640.57M | 420.18M | 487.66M | 907.37M | 810.53M | 600.17M | 759.61M | 1,236.15M | 969.55M | 713.18M | 965.46M | 1,389.01M | 1,111.65M | 780.19M | 837.02M | 1,289.58M | 1,045.68M | 709.27M | 782.25M | 1,239.64M | 1,016.48M | 697.24M | 759.16M | 1,249.37M | 1,021.95M |
|
Gross Profit
|
178.07M | 123.39M | 67.07M | 76.29M | 190.53M | 130.87M | 73.57M | 91.41M | 211.44M | 147.91M | 80.83M | 104.56M | 222.41M | 151.50M | 88.94M | 104.76M | 228.17M | 162.56M | 95.79M | 114.10M | 246.98M | 176.24M | 106.02M | 124.80M | 248.26M | 184.29M | 118.30M | 143.02M | 270.74M | 199.55M | 127.78M | 153.62M | 289.66M | 216.61M | 145.40M | 166.07M | 308.65M | 235.00M | 160.44M | 174.63M | 330.31M | 257.93M | 162.05M | 189.63M | 373.48M | 328.70M | 239.09M | 301.13M | 551.68M | 441.90M | 322.38M | 447.19M | 666.80M | 503.69M | 315.73M | 369.75M | 567.78M | 428.73M | 293.77M | 338.56M | 530.14M | 416.40M | 290.24M | 312.37M | 535.16M | 429.18M |
|
Selling, General & Administrative
|
96.35M | 91.25M | 88.84M | 84.18M | 101.67M | 93.82M | 90.35M | 90.83M | 113.52M | 106.99M | 93.63M | 98.54M | 114.27M | 103.54M | 99.23M | 97.83M | 116.17M | 109.18M | 102.61M | 105.45M | 124.48M | 117.79M | 106.75M | 109.20M | 119.13M | 118.78M | 112.32M | 113.49M | 128.32M | 125.39M | 118.03M | 122.62M | 135.48M | 134.68M | 128.14M | 132.53M | 146.61M | 142.67M | 134.47M | 136.25M | 157.79M | 153.39M | 136.25M | 147.10M | 167.62M | 180.47M | 164.75M | 172.10M | 213.10M | 204.62M | 194.49M | 211.47M | 247.92M | 239.81M | 208.44M | 223.98M | 240.77M | 234.29M | 214.43M | 229.84M | 258.66M | 240.05M | 229.59M | 234.83M | 262.49M | 251.20M |
|
Operating Expenses
|
96.35M | 91.25M | 88.84M | 84.18M | 101.67M | 93.82M | 90.35M | 90.83M | 113.52M | 106.99M | 93.63M | 98.54M | 114.27M | 103.54M | 99.23M | 97.83M | 116.17M | 109.18M | 102.61M | 105.45M | 124.48M | 117.79M | 106.75M | 109.20M | 119.13M | 118.78M | 112.32M | 113.49M | 128.32M | 125.39M | 118.03M | 122.62M | 135.48M | 134.68M | 128.14M | 132.53M | 146.61M | 142.67M | 134.47M | 136.25M | 157.79M | 153.39M | 136.25M | 147.10M | 167.62M | 180.47M | 164.75M | 172.10M | 213.10M | 204.62M | 194.49M | 211.47M | 247.92M | 239.81M | 208.44M | 223.98M | 240.77M | 234.29M | 214.43M | 229.84M | 258.66M | 240.05M | 229.59M | 234.83M | 262.49M | 251.20M |
|
Operating Income
|
81.72M | 32.14M | -21.78M | -7.89M | 88.87M | 37.05M | -16.78M | 0.58M | 97.92M | 40.91M | -14.34M | 6.02M | 108.13M | 41.01M | -10.30M | 6.93M | 111.99M | 53.38M | -6.81M | 8.65M | 122.50M | 58.46M | -0.73M | 15.60M | 129.13M | 65.51M | 5.98M | 29.53M | 142.42M | 74.17M | 9.74M | 31.00M | 154.19M | 81.93M | 17.26M | 33.54M | 162.04M | 92.34M | 25.97M | 38.39M | 172.52M | 104.54M | 25.80M | 35.59M | 205.86M | 148.23M | 74.35M | 129.03M | 338.59M | 237.28M | 127.89M | 235.72M | 418.89M | 263.88M | 107.29M | 145.77M | 327.01M | 194.44M | 79.34M | 108.72M | 271.48M | 176.35M | 60.65M | 77.54M | 272.67M | 177.99M |
|
EBIT
|
81.72M | 32.14M | -21.78M | -7.89M | 88.87M | 37.05M | -16.78M | 0.58M | 97.92M | 40.91M | -14.34M | 6.02M | 108.13M | 41.01M | -10.30M | 6.93M | 111.99M | 53.38M | -6.81M | 8.65M | 122.50M | 58.46M | -0.73M | 15.60M | 129.13M | 65.51M | 5.98M | 29.53M | 142.42M | 74.17M | 9.74M | 31.00M | 154.19M | 81.93M | 17.26M | 33.54M | 162.04M | 92.34M | 25.97M | 38.39M | 172.52M | 104.54M | 25.80M | 35.59M | 205.86M | 148.23M | 74.35M | 129.03M | 338.59M | 237.28M | 127.89M | 235.72M | 418.89M | 263.88M | 107.29M | 145.77M | 327.01M | 194.44M | 79.34M | 108.72M | 271.48M | 176.35M | 60.65M | 77.54M | 272.67M | 177.99M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | -2.00M | -1.90M | -2.47M | -1.70M | -2.96M | -4.00M | -2.99M | -4.53M | -3.65M | -3.95M | -4.01M | -3.58M | -3.53M | -5.99M | -4.93M | -6.45M | -6.62M | -6.42M | -5.50M | -5.23M | -4.79M | -2.64M | -1.86M | -3.06M | -2.58M | -1.96M | -2.32M | -1.78M | -5.20M | -8.52M | -11.71M | -15.48M | -15.84M | -16.89M | -13.60M | -12.10M | -13.42M | -14.04M | -12.36M | -10.43M | -11.16M | -12.22M | -12.00M |
|
EBT
|
78.57M | 29.64M | -22.46M | -10.24M | 86.94M | 36.67M | -18.74M | -1.07M | 96.10M | 39.27M | -17.20M | 4.54M | 105.93M | 39.32M | -11.40M | 5.32M | 109.91M | 51.83M | -8.32M | 6.71M | 120.61M | 56.59M | -2.53M | 13.60M | 127.23M | 63.04M | 4.28M | 26.57M | 138.42M | 71.18M | 5.22M | 27.35M | 150.23M | 77.92M | 13.68M | 30.01M | 156.05M | 87.41M | 19.52M | 31.77M | 166.10M | 99.04M | 20.56M | 30.80M | 203.21M | 146.37M | 71.29M | 126.45M | 336.62M | 234.96M | 126.11M | 230.53M | 410.37M | 252.17M | 91.81M | 129.94M | 310.12M | 180.84M | 67.24M | 95.30M | 257.44M | 164.00M | 50.22M | 66.37M | 260.45M | 165.98M |
|
Tax Provisions
|
30.88M | 11.65M | -8.83M | -4.03M | 34.17M | 13.90M | -6.95M | -0.42M | 37.67M | 15.13M | -7.06M | 1.04M | 41.02M | 17.96M | -3.28M | 1.90M | 43.42M | 19.50M | -3.22M | 2.60M | 46.80M | 21.71M | -0.55M | 5.29M | 49.49M | 23.70M | 1.65M | 10.23M | 53.21M | 26.81M | 2.69M | 5.12M | 55.65M | 29.18M | -11.97M | -1.28M | 39.06M | 18.21M | 2.79M | -0.80M | 34.78M | 19.59M | 2.59M | -0.03M | 45.73M | 27.36M | 12.16M | 27.87M | 76.98M | 50.39M | 18.57M | 51.32M | 103.16M | 62.20M | 20.08M | 28.27M | 77.99M | 43.08M | 15.74M | 16.47M | 65.06M | 38.36M | 12.95M | 12.88M | 66.18M | 38.98M |
|
Profit After Tax
|
48.37M | -9.32M | -13.61M | -6.11M | 52.77M | 22.78M | -11.80M | -0.64M | 58.58M | 24.17M | -10.12M | 3.65M | 64.94M | 21.38M | -8.00M | 3.44M | 66.53M | 32.33M | -4.97M | 4.19M | 73.86M | 34.96M | -2.19M | 8.43M | 77.92M | 39.45M | 2.58M | 16.37M | 85.44M | 44.53M | 2.62M | 22.28M | 94.90M | 48.78M | 25.66M | 31.34M | 117.05M | 69.26M | 16.81M | 32.64M | 131.39M | 79.53M | 18.02M | 30.91M | 157.56M | 119.10M | 59.17M | 98.66M | 259.69M | 184.66M | 107.61M | 179.26M | 307.28M | 190.06M | 71.86M | 101.70M | 232.25M | 137.84M | 51.44M | 78.89M | 192.44M | 125.70M | 37.30M | 53.55M | 194.26M | 127.01M |
|
Equity Income
|
0.67M | -27.31M | 0.03M | 0.11M | -0.00M | 0.01M | -0.01M | 0.01M | 0.15M | 0.02M | 0.02M | 0.14M | 0.03M | 0.02M | 0.13M | 0.02M | 0.04M | -0.00M | 0.13M | 0.08M | 0.05M | 0.08M | -0.01M | 0.12M | 0.07M | 0.07M | -0.05M | 0.03M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.05M | 0.09M | 0.07M | 0.09M | 0.05M | 0.07M | 0.06M | 0.09M | 0.07M | 0.06M | 0.08M | 0.09M | 0.13M | 0.04M | 0.12M | 0.08M | -0.06M | 0.06M | 0.06M | 0.06M | 0.03M | 0.05M | -0.01M | 0.01M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | 0.12M | 0.22M | 0.01M | -0.12M | -0.04M | 0.09M | -0.01M | -0.19M | -0.11M | -0.04M | -0.01M | -0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
47.69M | 17.99M | -13.63M | -6.22M | 52.77M | 22.77M | -11.79M | -0.65M | 58.43M | 24.15M | -10.14M | 3.51M | 64.92M | 21.36M | -8.13M | 3.42M | 66.50M | 32.34M | -5.11M | 4.11M | 73.81M | 34.88M | -1.97M | 8.31M | 77.74M | 39.34M | 2.63M | 16.34M | 85.21M | 44.37M | 2.53M | 22.23M | 94.58M | 48.74M | 25.65M | 31.29M | 116.99M | 69.20M | 16.74M | 32.57M | 131.32M | 79.45M | 17.97M | 30.82M | 157.48M | 119.01M | 59.13M | 98.58M | 259.64M | 184.57M | 107.54M | 179.20M | 307.20M | 189.97M | 71.73M | 101.66M | 232.13M | 137.76M | 51.49M | 78.83M | 192.38M | 125.64M | 37.27M | 53.49M | 194.27M | 127.00M |
|
Consolidated Net Income
|
47.69M | 17.99M | -13.63M | -6.22M | 52.77M | 22.77M | -11.79M | -0.65M | 58.43M | 24.15M | -10.14M | 3.51M | 64.92M | 21.36M | -8.13M | 3.42M | 66.50M | 32.34M | -5.11M | 4.11M | 73.81M | 34.88M | -1.97M | 8.31M | 77.74M | 39.34M | 2.63M | 16.34M | 85.21M | 44.37M | 2.53M | 22.23M | 94.58M | 48.74M | 25.65M | 31.29M | 116.99M | 69.20M | 16.74M | 32.57M | 131.32M | 79.45M | 17.97M | 30.82M | 157.48M | 119.01M | 59.13M | 98.58M | 259.64M | 184.57M | 107.54M | 179.20M | 307.20M | 189.97M | 71.73M | 101.66M | 232.13M | 137.76M | 51.49M | 78.83M | 192.38M | 125.64M | 37.27M | 53.49M | 194.27M | 127.00M |
|
Income towards Parent Company
|
47.69M | 17.99M | -13.63M | -6.22M | 52.77M | 22.77M | -11.79M | -0.65M | 58.43M | 24.15M | -10.14M | 3.51M | 64.92M | 21.36M | -8.13M | 3.42M | 66.50M | 32.34M | -5.11M | 4.11M | 73.81M | 34.88M | -1.97M | 8.31M | 77.74M | 39.34M | 2.63M | 16.34M | 85.21M | 44.37M | 2.53M | 22.23M | 94.58M | 48.74M | 25.65M | 31.29M | 116.99M | 69.20M | 16.74M | 32.57M | 131.32M | 79.45M | 17.97M | 30.82M | 157.48M | 119.01M | 59.13M | 98.58M | 259.64M | 184.57M | 107.54M | 179.20M | 307.20M | 189.97M | 71.73M | 101.66M | 232.13M | 137.76M | 51.49M | 78.83M | 192.38M | 125.64M | 37.27M | 53.49M | 194.27M | 127.00M |
|
Net Income towards Common Stockholders
|
47.69M | 17.99M | -13.63M | -6.22M | 52.77M | 22.77M | -11.79M | -0.65M | 58.43M | 24.15M | -10.14M | 3.51M | 64.92M | 21.36M | -8.13M | 3.42M | 66.50M | 32.34M | -5.11M | 4.11M | 73.81M | 34.88M | -1.97M | 8.31M | 77.74M | 39.34M | 2.63M | 16.34M | 85.21M | 44.37M | 2.53M | 22.23M | 94.58M | 48.74M | 25.65M | 31.29M | 116.99M | 69.20M | 16.74M | 32.57M | 131.32M | 79.45M | 17.97M | 30.82M | 157.48M | 119.01M | 59.13M | 98.58M | 259.64M | 184.57M | 107.54M | 179.20M | 307.20M | 189.97M | 71.73M | 101.66M | 232.13M | 137.76M | 51.49M | 78.83M | 192.38M | 125.64M | 37.27M | 53.49M | 194.27M | 127.00M |
|
EPS (Basic)
|
1.00 | -0.19 | -0.28 | -0.12 | 1.07 | 0.46 | -0.24 | -0.01 | 1.21 | 0.50 | -0.21 | 0.08 | 1.38 | 0.46 | -0.17 | 0.07 | 1.43 | 0.70 | -0.11 | 0.09 | 1.65 | 0.80 | -0.04 | 0.19 | 1.80 | 0.92 | 0.06 | 0.39 | 2.03 | 1.06 | 0.06 | 0.54 | 2.30 | 1.20 | 0.63 | 0.78 | 2.89 | 1.71 | 0.42 | 0.83 | 3.30 | 1.99 | 0.45 | 0.77 | 3.94 | 2.97 | 1.47 | 2.45 | 6.47 | 4.60 | 2.70 | 4.46 | 7.71 | 4.82 | 1.82 | 2.60 | 5.95 | 3.54 | 1.33 | 2.05 | 5.02 | 3.29 | 0.98 | 1.42 | 5.19 | 3.41 |
|
EPS (Weighted Average and Diluted)
|
0.99 | -0.19 | -0.28 | -0.12 | 1.05 | 0.45 | -0.24 | -0.01 | 1.19 | 0.50 | -0.21 | 0.08 | 1.34 | 0.45 | -0.17 | 0.07 | 1.39 | 0.68 | -0.11 | 0.09 | 1.61 | 0.78 | -0.04 | 0.19 | 1.75 | 0.90 | 0.06 | 0.38 | 1.98 | 1.03 | 0.06 | 0.52 | 2.21 | 1.16 | 0.60 | 0.75 | 2.80 | 1.66 | 0.40 | 0.80 | 3.22 | 1.95 | 0.44 | 0.75 | 3.87 | 2.92 | 1.45 | 2.42 | 6.37 | 4.54 | 2.66 | 4.41 | 7.63 | 4.78 | 1.80 | 2.58 | 5.91 | 3.51 | 1.32 | 2.04 | 4.99 | 3.27 | 0.98 | 1.42 | 5.17 | 3.40 |
|
Shares Outstanding (Weighted Average)
|
48.54M | 0.05M | 48.65M | 49.19M | 49.51M | 0.05M | 49.47M | 48.86M | | 48.36M | 48.16M | 47.52M | 47.33M | 47.08M | 46.94M | 46.38M | 46.66M | 46.48M | 46.28M | 45.18M | 44.97M | 44.56M | 44.28M | 43.60M | 43.46M | 43.27M | 43.10M | 42.23M | 42.13M | 42.09M | 41.87M | 41.19M | 41.35M | 41.06M | 40.84M | 40.37M | 40.45M | 40.42M | 40.31M | 39.48M | 39.83M | 39.93M | 39.83M | 40.12M | 40.05M | 40.12M | 40.11M | 40.22M | 40.17M | 40.15M | 39.88M | 39.93M | 39.80M | 39.60M | 39.41M | 38.88M | 38.86M | 38.82M | 38.70M | 38.20M | 38.16M | 38.10M | 38.01M | 37.46M | 37.37M | |
|
Shares Outstanding (Diluted Average)
|
48.84M | 0.05M | 49.05M | 49.19M | 50.45M | 0.05M | 50.16M | 48.86M | | 49.16M | 48.99M | 48.60M | 48.43M | 48.20M | 48.06M | 47.58M | 47.88M | 47.72M | 47.53M | 46.38M | 46.16M | 45.73M | 45.44M | 44.76M | 44.61M | 44.41M | 44.25M | 43.32M | 43.23M | 43.20M | 42.98M | 42.88M | 42.98M | 42.69M | 42.45M | 41.86M | 41.84M | 41.83M | 41.69M | 40.70M | 40.85M | 40.87M | 40.87M | 40.95M | 40.84M | 40.85M | 40.87M | 40.85M | 40.80M | 40.77M | 40.48M | 40.39M | 40.23M | 40.01M | 39.81M | 39.19M | 39.16M | 39.11M | 39.00M | 38.47M | 38.40M | 38.33M | 38.23M | 37.63M | 37.52M | |
|
EBITDA
|
81.72M | 32.14M | -21.78M | -7.89M | 88.87M | 37.05M | -16.78M | 0.58M | 97.92M | 40.91M | -14.34M | 6.02M | 108.13M | 41.01M | -10.30M | 6.93M | 111.99M | 53.38M | -6.81M | 8.65M | 122.50M | 58.46M | -0.73M | 15.60M | 129.13M | 65.51M | 5.98M | 29.53M | 142.42M | 74.17M | 9.74M | 31.00M | 154.19M | 81.93M | 17.26M | 33.54M | 162.04M | 92.34M | 25.97M | 38.39M | 172.52M | 104.54M | 25.80M | 35.59M | 205.86M | 148.23M | 74.35M | 129.03M | 338.59M | 237.28M | 127.89M | 235.72M | 418.89M | 263.88M | 107.29M | 145.77M | 327.01M | 194.44M | 79.34M | 108.72M | 271.48M | 176.35M | 60.65M | 77.54M | 272.67M | 177.99M |
|
Interest Expenses
|
3.15M | 2.50M | 0.69M | 2.35M | 1.93M | 0.38M | 1.96M | 1.65M | 1.82M | 1.64M | 2.85M | 1.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
39.30% | 39.30% | 39.31% | 39.30% | 39.30% | 37.91% | 37.08% | 39.20% | 39.20% | 38.52% | 41.04% | 22.82% | 38.72% | 45.68% | 28.73% | 35.65% | 39.50% | 37.61% | 38.66% | 38.79% | 38.80% | 38.36% | 21.85% | 38.90% | 38.90% | 37.60% | 38.55% | 38.50% | 38.44% | 37.66% | 51.51% | 18.72% | 37.04% | 37.45% | -87.51% | -4.26% | 25.03% | 20.83% | 14.27% | -2.52% | 20.94% | 19.78% | 12.60% | -0.08% | 22.50% | 18.69% | 17.06% | 22.04% | 22.87% | 21.44% | 14.73% | 22.26% | 25.14% | 24.67% | 21.87% | 21.76% | 25.15% | 23.82% | 23.42% | 17.29% | 25.27% | 23.39% | 25.78% | 19.41% | 25.41% | 23.49% |