|
Revenue
|
527.62M | 46.32M | 46.21M | 58.12M | 57.21M | 55.06M | 55.01M | 884.53M | 922.19M | 975.15M | 1154.18M | 1071.84M | 1315.08M | 1430.06M | 1616.63M | 1829.66M |
|
Cost of Revenue
|
397.75M | 31.29M | 31.56M | 38.16M | 38.22M | 36.77M | 34.80M | 775.80M | 802.38M | 867.55M | 999.69M | 965.90M | 1123.27M | 1264.35M | 1395.24M | 1580.55M |
|
Gross Profit
|
129.86M | 15.03M | 14.65M | 19.96M | 18.99M | 18.29M | 20.21M | 108.73M | 119.81M | 107.60M | 154.49M | 105.94M | 191.80M | 165.72M | 221.39M | 249.12M |
|
Other Operating Expenses
|
485.51M | 35.12M | 2.24M | 40.22M | 38.85M | 37.38M | 36.91M | -0.77M | 3.15M | 2.05M | -2.38M | -1.20M | -19.68M | -2.53M | -5.15M | -2.48M |
|
Operating Expenses
|
485.51M | 35.12M | 35.61M | 42.73M | 42.80M | 41.50M | 38.97M | 846.05M | 872.14M | 944.26M | 1084.30M | 1062.42M | 1241.63M | 1383.70M | 1517.93M | 1725.04M |
|
Operating Income
|
42.10M | 9.09M | 8.39M | 12.64M | 11.63M | 10.72M | 13.21M | 38.48M | 50.05M | 30.89M | 69.88M | 35.68M | 82.55M | 46.36M | 98.70M | 104.62M |
|
EBIT
|
42.10M | 9.09M | 8.39M | 12.64M | 11.63M | 10.72M | 13.21M | 38.48M | 50.05M | 30.89M | 69.88M | 35.68M | 82.55M | 46.36M | 98.70M | 104.62M |
|
Other Non Operating Income
|
1.39M | -0.51M | 5.08M | 3.68M | -0.23M | -15.93M | -0.42M | -0.20M | 0.26M | 0.18M | -1.28M | -0.12M | -1.44M | -1.83M | 6.35M | 24.92M |
|
Non Operating Income
|
49.05M | 58.77M | 42.50M | 40.85M | 37.72M | 49.65M | 24.47M | -26.04M | -23.66M | 7.64M | -40.21M | -36.54M | -23.68M | -3.39M | -59.89M | -59.76M |
|
EBT
|
-6.94M | -17.06M | 8.16M | 4.38M | 5.89M | 3.65M | 14.64M | 12.44M | 26.39M | 38.53M | 29.67M | -0.85M | 58.88M | 42.97M | 38.81M | 44.86M |
|
Tax Provisions
|
0.44M | 0.58M | 0.82M | -55.23M | 3.51M | 1.97M | 6.01M | 4.43M | 24.31M | 0.39M | 6.23M | 0.90M | 14.56M | 9.36M | 8.47M | 6.03M |
|
Profit After Tax
|
-2.27M | 8.39M | 8.01M | 12.39M | 11.54M | 10.66M | 8.64M | 8.00M | 2.08M | 38.13M | 23.44M | -14.84M | 44.32M | 33.61M | 30.34M | 38.84M |
|
Equity Income
|
| -4.95M | -5.22M | -6.48M | 6.19M | 6.97M | 8.93M | 9.77M | 13.55M | 11.38M | 8.35M | 7.95M | 10.97M | 10.39M | 6.43M | 14.47M |
|
Net Income - Minority
|
| | -0.95M | -0.63M | | | | | -8.37M | -73.07M | -81.45M | -92.56M | -117.25M | | | |
|
Income from Non-Controlling Interests
|
-5.21M | -4.95M | -5.22M | -6.48M | 0.26M | 0.31M | 0.93M | 0.77M | 2.02M | 5.89M | 8.68M | 13.09M | 19.59M | 22.96M | 27.29M | 36.04M |
|
Income from Continuing Operations
|
-7.38M | -17.64M | 7.34M | 59.60M | 2.38M | 1.69M | 8.64M | 8.00M | 2.08M | 38.13M | 23.44M | -1.75M | 44.32M | 33.61M | 30.34M | 38.84M |
|
Consolidated Net Income
|
-7.38M | -17.64M | 7.34M | 59.60M | 2.38M | 1.69M | 8.64M | 8.00M | 2.08M | 38.13M | 23.44M | -1.75M | 44.32M | 33.61M | 30.34M | 38.84M |
|
Income towards Parent Company
|
-7.38M | -17.64M | 6.39M | 58.97M | 2.38M | 1.69M | 8.64M | 8.00M | -6.29M | -34.94M | -58.01M | -94.31M | -72.93M | 33.61M | 30.34M | 38.84M |
|
Net Income towards Common Stockholders
|
-7.38M | -17.64M | 6.39M | 58.97M | 2.38M | 1.69M | 8.64M | 8.00M | -6.29M | -34.94M | -58.01M | -94.31M | -72.93M | 33.61M | 30.34M | 38.84M |
|
EPS (Basic)
|
-0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
-0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
36.18M | 36.98M | 37.43M | 38.34M | 40.09M | 43.65M | 46.12M | 46.47M | 47.62M | 48.87M | 50.27M | 51.64M | 53.44M | 57.36M | 67.89M | 74.03M |
|
Shares Outstanding (Diluted Average)
|
36.05M | 36.85M | 38.79M | 39.24M | 39.81M | 43.15M | 45.17M | 46.66M | 47.40M | 48.68M | 50.24M | 50.89M | 53.42M | 57.32M | 64.66M | 74.76M |
|
EBITDA
|
42.10M | 9.09M | 8.39M | 12.64M | 11.63M | 1.62M | 8.60M | 8.46M | 1.22M | 30.89M | 69.88M | 35.68M | 82.55M | 46.36M | 98.70M | 104.62M |
|
Tax Rate
|
| | 10.05% | | 59.63% | 53.86% | 41.02% | 35.64% | 92.14% | 1.02% | 20.99% | | 24.73% | 21.79% | 21.83% | 13.43% |