|
Revenue
|
432.86M | 437.67M | 458.29M | 473.57M | 518.26M | 517.74M | 521.61M | 531.57M | 527.56M | 481.56M | 426.00M | 438.26M | 383.70M | 343.01M | 314.89M | 303.28M | 228.66M | 212.57M | 199.08M | 199.37M | 240.40M | 228.74M | 227.32M | 217.50M | 227.01M | 216.83M | 203.48M | 199.95M | 198.89M | 182.63M | 167.62M | 155.25M | 162.11M | 146.22M | 144.99M | 143.12M | 148.06M | 142.04M | 145.69M | 145.50M | 157.85M | 156.44M | 154.96M | 158.45M | 170.99M | 176.03M | 169.13M | 171.16M | 183.64M | 175.54M | 174.00M | 159.86M | 182.96M | 167.68M | 168.42M | 176.15M | 195.60M | 186.56M | 179.92M | 147.92M | 168.26M | 166.74M | 169.83M | 176.43M | 213.00M | 209.58M | 211.87M |
|
Cost of Revenue
|
146.62M | 148.46M | 149.82M | 148.50M | 159.16M | 156.92M | 158.11M | 143.23M | 165.63M | 158.01M | 152.73M | 68.34M | 150.74M | 143.12M | 117.93M | -51.21M | 102.76M | 92.45M | 90.31M | 84.58M | 61.64M | 59.00M | 82.89M | 79.57M | 74.89M | 73.06M | | | 61.54M | 58.06M | 51.39M | 64.11M | 40.17M | 36.41M | 37.79M | 28.98M | 26.95M | 30.29M | 27.20M | 25.46M | 26.33M | 25.35M | 25.32M | 24.95M | 26.91M | 28.68M | 27.56M | 28.62M | 28.97M | 28.53M | 25.96M | 25.28M | 28.09M | 27.27M | 30.15M | 31.22M | 33.85M | 32.75M | 33.50M | 30.22M | 29.86M | 27.52M | 28.29M | 35.20M | 48.54M | 50.24M | 49.14M |
|
Gross Profit
|
286.25M | 289.21M | 308.47M | 325.07M | 359.09M | 360.82M | 363.50M | 388.34M | 361.93M | 323.54M | 273.27M | 369.92M | 232.96M | 199.89M | 196.96M | 354.49M | 125.90M | 120.12M | 108.77M | 114.79M | 178.76M | 169.74M | 144.43M | 137.93M | 152.12M | 143.76M | | | 137.35M | 124.56M | 116.23M | 91.15M | 121.94M | 109.82M | 107.20M | 114.14M | 121.12M | 111.75M | 118.49M | 120.05M | 131.53M | 131.09M | 129.64M | 133.50M | 144.08M | 147.36M | 141.56M | 142.54M | 154.66M | 147.01M | 148.04M | 134.58M | 154.87M | 140.41M | 138.27M | 144.93M | 161.75M | 153.82M | 146.42M | 117.70M | 138.41M | 139.22M | 141.54M | 141.23M | 164.46M | 159.34M | 162.73M |
|
Selling, General & Administrative
|
218.90M | 235.73M | 251.94M | 210.15M | 264.14M | 256.92M | 308.39M | 241.25M | 237.06M | 224.60M | 233.65M | 186.42M | 212.97M | 223.20M | 219.92M | -9.14M | 189.60M | 196.63M | 181.69M | 174.75M | 148.45M | 129.05M | 161.90M | 132.85M | 163.67M | 145.17M | | | 123.56M | 102.07M | 111.72M | 140.37M | 108.25M | 96.84M | 99.08M | 100.81M | 98.01M | 98.34M | 96.84M | 97.52M | 99.32M | 128.67M | 103.06M | 99.10M | 103.53M | 105.84M | 105.50M | 102.35M | 110.05M | 107.13M | 106.29M | 95.04M | 106.30M | 101.33M | 103.88M | 114.61M | 112.69M | 100.59M | 92.05M | 92.76M | 87.48M | 89.31M | 93.69M | 96.56M | 100.93M | 97.79M | 101.76M |
|
Other Operating Expenses
|
162.72M | 164.85M | 168.23M | 164.67M | 175.84M | 174.07M | 176.25M | 230.36M | 185.76M | 180.96M | 174.88M | 271.01M | 170.53M | 248.00M | 136.68M | -57.31M | 6.70M | -0.22M | -0.04M | 0.07M | 71.66M | 68.37M | 110.42M | 106.09M | 87.70M | -0.92M | | | 68.34M | 63.26M | 56.61M | 70.80M | 44.08M | 40.28M | 41.37M | 31.60M | 29.53M | 32.39M | 29.57M | 27.80M | 28.56M | 27.59M | 27.60M | 27.34M | 30.16M | 32.83M | 31.56M | 32.62M | 32.98M | 32.45M | 29.85M | 30.24M | 32.97M | 32.41M | 35.21M | 38.86M | 39.58M | 37.88M | 44.80M | 39.22M | 34.50M | 31.42M | 31.34M | 42.69M | 60.35M | 60.39M | 59.16M |
|
Operating Expenses
|
381.61M | 400.58M | 420.17M | 374.82M | 439.98M | 430.99M | 484.63M | 471.61M | 422.82M | 405.57M | 408.53M | 457.43M | 383.51M | 471.20M | 356.60M | -66.45M | 309.48M | 309.16M | 299.04M | 280.13M | 220.10M | 197.42M | 272.32M | 238.94M | 251.37M | 236.72M | | | 191.91M | 165.34M | 168.33M | 211.16M | 152.33M | 137.12M | 140.45M | 132.41M | 127.54M | 130.73M | 126.41M | 125.32M | 127.88M | 156.26M | 130.66M | 126.44M | 133.69M | 138.67M | 137.05M | 134.97M | 143.02M | 139.58M | 136.14M | 125.28M | 139.27M | 133.74M | 139.10M | 153.47M | 152.26M | 138.47M | 136.85M | 131.98M | 121.99M | 120.73M | 125.03M | 139.26M | 161.28M | 158.18M | 160.91M |
|
Operating Income
|
51.25M | 37.09M | 38.13M | 98.75M | 85.68M | 94.05M | 43.00M | 18.17M | 109.04M | 79.44M | 20.10M | -167.89M | 34.95M | -100.86M | -39.56M | -91.53M | -5.57M | -30.28M | -30.56M | -14.43M | -39.99M | -31.02M | -44.33M | -23.92M | -24.36M | -19.89M | -43.99M | -3.93M | 6.98M | 17.29M | -0.71M | -55.91M | 9.78M | 9.10M | 4.54M | 10.71M | 20.53M | 11.30M | 19.28M | 20.18M | 29.97M | 0.18M | 24.29M | 32.01M | 37.30M | 37.37M | 32.07M | 36.19M | 40.62M | 35.96M | 37.86M | 34.58M | 43.69M | 33.95M | 29.32M | 22.67M | 43.34M | 48.09M | 43.07M | 15.94M | 46.28M | 46.01M | 44.79M | 37.17M | 51.73M | 51.40M | 50.96M |
|
EBIT
|
51.25M | 37.09M | 38.13M | 98.75M | 85.68M | 94.05M | 43.00M | 18.17M | 109.04M | 79.44M | 20.10M | -167.89M | 34.95M | -100.86M | -39.56M | -91.53M | -5.57M | -30.28M | -30.56M | -14.43M | -39.99M | -31.02M | -44.33M | -23.92M | -24.36M | -19.89M | -43.99M | -3.93M | 6.98M | 17.29M | -0.71M | -55.91M | 9.78M | 9.10M | 4.54M | 10.71M | 20.53M | 11.30M | 19.28M | 20.18M | 29.97M | 0.18M | 24.29M | 32.01M | 37.30M | 37.37M | 32.07M | 36.19M | 40.62M | 35.96M | 37.86M | 34.58M | 43.69M | 33.95M | 29.32M | 22.67M | 43.34M | 48.09M | 43.07M | 15.94M | 46.28M | 46.01M | 44.79M | 37.17M | 51.73M | 51.40M | 50.96M |
|
Interest & Investment Income
|
1.16M | 0.48M | 0.33M | 0.30M | 0.25M | 0.25M | 0.19M | 0.45M | 0.22M | 0.26M | 0.26M | -0.06M | 0.27M | 0.47M | 0.32M | 0.24M | 0.24M | 0.76M | 0.19M | 0.16M | 0.11M | 0.28M | 0.22M | 0.24M | 0.16M | 0.22M | | | 0.27M | 0.30M | 0.33M | 0.36M | 0.39M | 0.46M | 0.47M | 0.57M | 0.63M | 0.74M | 0.95M | 1.21M | 1.44M | 1.59M | 1.70M | 1.66M | 1.49M | 1.01M | 0.74M | 0.62M | 0.36M | 0.32M | 0.15M | 0.10M | 0.33M | 1.09M | 2.27M | 3.17M | 3.82M | 4.53M | 5.21M | 6.42M | 6.79M | 7.19M | 7.70M | 7.31M | 6.48M | 6.46M | 6.65M |
|
Other Non Operating Income
|
-0.04M | -0.73M | 0.06M | -0.08M | -0.28M | -0.99M | 0.76M | 0.02M | 1.82M | -0.03M | 0.18M | 0.02M | | -0.08M | 0.07M | -0.16M | 0.01M | 0.03M | -0.06M | 0.20M | 0.48M | -0.59M | -0.04M | 0.20M | -0.38M | 0.01M | | | 0.22M | -0.23M | 0.01M | 0.30M | 0.04M | 0.25M | 0.20M | 0.18M | 0.33M | -0.14M | 0.03M | -0.03M | 0.23M | 0.04M | 0.10M | -0.03M | -0.01M | 0.12M | -0.01M | 0.02M | 0.13M | -0.04M | -0.12M | 0.06M | -0.09M | -0.23M | -0.21M | -1.31M | -0.01M | 22.07M | -0.10M | 0.13M | 0.12M | -0.07M | -0.05M | -1.19M | -0.02M | -0.01M | 0.00M |
|
Non Operating Income
|
1.11M | -0.73M | 0.38M | 0.02M | -0.28M | -0.99M | 0.92M | 0.02M | 2.00M | 0.19M | 0.40M | -0.08M | 0.23M | 0.36M | 0.37M | 0.03M | -7.17M | 0.36M | -0.12M | 0.20M | 0.51M | -0.59M | 0.08M | 0.24M | -0.38M | -0.86M | | | 0.25M | -0.23M | 0.23M | 0.55M | 0.32M | 0.60M | 0.56M | 0.64M | 0.85M | 0.50M | 0.87M | 0.83M | 1.62M | 1.60M | 1.75M | 1.59M | 1.43M | 1.09M | 0.68M | 0.60M | 0.38M | -0.04M | -0.54M | 0.20M | 0.14M | 0.77M | 1.97M | 1.75M | 3.72M | 26.51M | 5.01M | 6.43M | 6.57M | 7.01M | 7.57M | 6.04M | 4.78M | 4.84M | 5.06M |
|
EBT
|
52.36M | 36.83M | 38.50M | 98.77M | 89.40M | 95.98M | 40.43M | 16.80M | 110.88M | 79.50M | 25.75M | -194.05M | 48.09M | -104.89M | -40.07M | 38.62M | -32.20M | -49.36M | -55.05M | -40.91M | -21.44M | -11.66M | -44.79M | -22.12M | -24.74M | -20.75M | -43.99M | -3.93M | 7.22M | 17.24M | -0.48M | -55.36M | 10.10M | 9.71M | 5.09M | 11.40M | 21.38M | 11.80M | 20.16M | 21.06M | 31.59M | 1.78M | 26.05M | 33.60M | 38.74M | 38.46M | 32.76M | 36.79M | 41.00M | 35.97M | 37.33M | 34.81M | 43.83M | 34.72M | 31.29M | 24.46M | 47.05M | 74.60M | 48.09M | 22.38M | 52.85M | 53.01M | 52.36M | 43.21M | 56.51M | 56.24M | 56.02M |
|
Tax Provisions
|
18.47M | 13.26M | 11.63M | 39.41M | 32.26M | 29.71M | 12.57M | 25.55M | 40.28M | 26.09M | 6.21M | -30.12M | 6.43M | -19.03M | -13.93M | 50.82M | -12.40M | -26.53M | -20.09M | 28.92M | 0.22M | 1.85M | 1.12M | -13.70M | -0.21M | -0.75M | | | 4.13M | 4.62M | 0.02M | -25.33M | 4.50M | 5.04M | 1.60M | 55.98M | 3.50M | 2.94M | 5.09M | 7.03M | 6.41M | 2.30M | 7.65M | 6.07M | 9.60M | 10.27M | -7.21M | 9.81M | 10.24M | 9.32M | 9.56M | 10.31M | 11.76M | 8.95M | 9.22M | 9.15M | 12.57M | 19.93M | 6.78M | 5.19M | 13.41M | 14.59M | 14.11M | 11.75M | 12.82M | 15.21M | 16.17M |
|
Profit After Tax
|
23.26M | 23.57M | 26.88M | 62.52M | 55.22M | 64.32M | 26.13M | 12.10M | 73.03M | 55.35M | 10.63M | -120.45M | 52.08M | -100.23M | -33.15M | -61.49M | -15.20M | -31.39M | -87.06M | -30.61M | -58.14M | -46.56M | -47.97M | -25.49M | -24.88M | -20.72M | -45.23M | 142.72M | 3.09M | 12.62M | -0.69M | -33.93M | 5.18M | 4.29M | 3.02M | -44.38M | 17.50M | 8.75M | 14.86M | 14.07M | 24.79M | -0.56M | 18.23M | 27.52M | 29.13M | 28.19M | 39.96M | 27.05M | 30.75M | 26.65M | 27.77M | 24.47M | 32.08M | 25.77M | 22.07M | 15.96M | 34.48M | 54.67M | 41.31M | 17.19M | 39.44M | 38.43M | 38.26M | 31.46M | 43.69M | 41.03M | 39.85M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
33.89M | 23.57M | 26.88M | 59.36M | 57.15M | 66.27M | 27.86M | -8.75M | 70.59M | 53.42M | 19.54M | -163.93M | 41.66M | -85.86M | -26.15M | -12.20M | -19.79M | -22.84M | -34.97M | -69.83M | -21.66M | -13.52M | -45.90M | -8.42M | -24.53M | -20.00M | -43.99M | -3.93M | 3.09M | 12.62M | -0.50M | -30.03M | 5.60M | 4.66M | 3.50M | -44.58M | 17.88M | 8.86M | 15.07M | 14.02M | 25.19M | -0.52M | 18.39M | 27.53M | 29.13M | 28.19M | 39.96M | 26.98M | 30.75M | 26.65M | 27.77M | 24.50M | 32.08M | 25.77M | 22.07M | 15.31M | 34.48M | 54.67M | 41.31M | 17.19M | 39.44M | 38.43M | 38.26M | 31.46M | 43.69M | 41.03M | 39.85M |
|
Consolidated Net Income
|
-10.64M | -17.08M | -6.09M | -68.04M | -1.92M | -2.73M | -2.35M | -1.75M | 3.72M | 1.93M | -3.43M | 47.95M | 10.42M | -14.37M | -10.54M | -119.66M | 5.34M | -16.29M | -52.16M | 134.68M | -36.48M | -33.05M | -2.06M | -2.82M | -0.35M | -0.72M | -43.99M | -3.93M | -0.13M | -1.25M | -0.29M | -4.91M | -0.66M | -0.59M | -0.77M | -0.24M | -0.50M | -0.15M | -0.28M | 0.31M | -0.40M | -0.04M | -0.16M | -0.02M | -0.03M | -0.02M | -0.02M | -0.02M | -0.01M | -0.00M | -0.00M | -0.00M | 32.08M | 25.77M | 22.07M | 15.31M | 34.48M | 54.67M | 41.31M | 17.19M | 39.44M | 38.43M | 38.26M | 31.46M | 43.69M | 41.03M | 39.85M |
|
Income towards Parent Company
|
-10.64M | -17.08M | -6.09M | -68.04M | -1.92M | -2.73M | -2.35M | -1.75M | 3.72M | 1.93M | -3.43M | 47.95M | 10.42M | -14.37M | -10.54M | -119.66M | 5.34M | -16.29M | -52.16M | 134.68M | -36.48M | -33.05M | -2.06M | -2.82M | -0.35M | -0.72M | -43.99M | -3.93M | -0.13M | -1.25M | -0.29M | -4.91M | -0.66M | -0.59M | -0.77M | -0.24M | -0.50M | -0.15M | -0.28M | 0.31M | -0.40M | -0.04M | -0.16M | -0.02M | -0.03M | -0.02M | -0.02M | -0.02M | -0.01M | -0.00M | -0.00M | -0.00M | 32.08M | 25.77M | 22.07M | 15.31M | 34.48M | 54.67M | 41.31M | 17.19M | 39.44M | 38.43M | 38.26M | 31.46M | 43.69M | 41.03M | 39.85M |
|
Net Income towards Common Stockholders
|
-10.64M | -17.08M | -6.09M | -68.04M | -1.92M | -2.73M | -2.35M | -1.75M | 3.72M | 1.93M | -3.43M | 47.95M | 10.42M | -14.37M | -10.54M | -119.66M | 5.34M | -16.29M | -52.16M | 134.68M | -36.48M | -33.05M | -2.06M | -2.82M | -0.35M | -0.72M | -43.99M | -3.93M | -0.13M | -1.25M | -0.29M | -4.91M | -0.66M | -0.59M | -0.77M | -0.24M | -0.50M | -0.15M | -0.28M | 0.31M | -0.40M | -0.04M | -0.16M | -0.02M | -0.03M | -0.02M | -0.02M | -0.02M | -0.01M | -0.00M | -0.00M | -0.00M | 32.08M | 25.77M | 22.07M | 15.31M | 34.48M | 54.67M | 41.31M | 17.19M | 39.44M | 38.43M | 38.26M | 31.46M | 43.69M | 41.03M | 39.85M |
|
EPS (Basic)
|
0.38 | 0.27 | 0.32 | -0.79 | 0.67 | 0.81 | 0.33 | -0.02 | 0.96 | 0.74 | 0.14 | 0.64 | 0.78 | -1.52 | -0.50 | -1.80 | -0.23 | -0.47 | -1.30 | 2.02 | -0.87 | -0.69 | -0.71 | -0.04 | -0.37 | -0.31 | -0.67 | 2.10 | 0.04 | 0.18 | -0.01 | -0.49 | 0.08 | 0.06 | 0.04 | -0.64 | 0.25 | 0.13 | 0.21 | 0.20 | 0.35 | -0.01 | 0.26 | 0.39 | 0.42 | 0.41 | 0.58 | 0.39 | 0.44 | 0.38 | 0.40 | 0.36 | 0.47 | 0.38 | 0.33 | 0.24 | 0.51 | 0.81 | 0.63 | 0.27 | 0.60 | 0.59 | 0.58 | 0.48 | 0.67 | 0.63 | 0.62 |
|
EPS (Weighted Average and Diluted)
|
0.38 | 0.27 | 0.32 | -0.79 | 0.66 | 0.80 | 0.33 | -0.02 | 0.95 | 0.73 | 0.14 | 0.64 | 0.78 | -1.52 | -0.50 | -1.80 | -0.23 | | | | | | | | -0.37 | -0.31 | -0.67 | 2.08 | 0.04 | 0.18 | | | 0.07 | 0.06 | 0.04 | -0.64 | 0.25 | 0.12 | 0.21 | 0.20 | 0.35 | -0.01 | 0.25 | 0.38 | 0.41 | 0.40 | 0.56 | 0.38 | 0.43 | 0.37 | 0.39 | 0.36 | 0.46 | 0.37 | 0.32 | 0.23 | 0.50 | 0.80 | 0.62 | 0.26 | 0.59 | 0.57 | 0.57 | 0.46 | 0.65 | 0.62 | 0.60 |
|
Shares Outstanding (Weighted Average)
|
90.09M | 89.70M | 86.57M | 85.84M | 0.08M | 80.85M | 80.21M | 79.90M | 0.08M | | | 74.50M | | 66.44M | 66.33M | 66.47M | 66.43M | 66.75M | 66.85M | 66.74M | 66.99M | 67.16M | 67.21M | 67.17M | 67.53M | 67.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
90.16M | 90.07M | 87.07M | 86.42M | 0.08M | 81.89M | 81.19M | 80.85M | 0.08M | | | 74.50M | | | | 66.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
51.25M | 37.09M | 38.13M | 98.75M | 85.68M | 94.05M | 43.00M | 18.17M | 81.36M | 58.56M | -1.13M | -125.28M | 57.50M | -110.08M | -32.61M | -57.26M | -16.95M | -28.57M | -80.55M | -33.91M | -58.17M | -46.67M | -48.08M | -25.59M | -24.69M | -20.77M | -43.99M | -3.93M | 3.53M | 11.87M | -0.27M | -33.22M | 5.24M | 4.52M | 3.13M | -44.69M | 17.37M | 8.69M | 14.94M | 14.04M | 25.14M | 0.18M | 18.16M | 27.47M | 28.22M | 37.37M | 32.07M | 36.19M | 40.62M | 35.96M | 37.86M | 34.58M | 43.69M | 33.95M | 29.32M | 22.67M | 43.34M | 48.09M | 43.07M | 15.94M | 46.28M | 46.01M | 44.79M | 37.17M | 51.73M | 51.40M | 50.96M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.19M | 0.01M | 0.03M | 0.03M | 0.31M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.04M | 0.71M | 0.21M | 0.21M | 0.23M | 0.08M | 0.11M | 0.10M | 0.20M | 0.16M | 0.17M | | | 0.24M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.36M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.11M | 0.28M | 0.57M | -0.04M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.34M | 0.11M | 0.08M | 0.08M | 1.68M | 1.61M | 1.59M |
|
Tax Rate
|
35.27% | 36.00% | 30.19% | 39.90% | 36.08% | 30.96% | 31.08% | 152.10% | 36.33% | 32.81% | 24.13% | 15.52% | 13.37% | 18.14% | 34.75% | 131.59% | 38.52% | 53.74% | 36.49% | -70.68% | -1.03% | -15.90% | -2.49% | 61.94% | 0.85% | 3.60% | | | 57.23% | 26.79% | -4.38% | 45.75% | 44.57% | 51.97% | 31.34% | 491.11% | 16.36% | 24.91% | 25.25% | 33.40% | 20.28% | 129.25% | 29.38% | 18.05% | 24.79% | 26.71% | -22.00% | 26.66% | 24.99% | 25.91% | 25.60% | 29.62% | 26.82% | 25.78% | 29.48% | 37.41% | 26.71% | 26.71% | 14.10% | 23.19% | 25.37% | 27.51% | 26.94% | 27.19% | 22.68% | 27.05% | 28.87% |