|
Revenue
|
212.32M | 217.35M | | | 214.48M | 183.88M | 158.27M | 213.33M | 220.74M | 236.78M | 225.23M | 269.40M | 238.91M | 253.23M | 228.13M | 266.32M | 222.11M | 245.18M | 221.20M | 266.07M | 246.45M | 257.91M | 245.01M | 291.61M | 253.15M | 274.04M | 252.82M | 312.12M | 261.50M | 296.21M | 271.72M | 319.77M | 276.04M | 298.78M | 264.72M | 345.18M | 288.37M | 333.93M | 292.25M | 360.56M | 370.77M | 407.72M | 379.79M | 446.29M | 313.03M | 14.68M | 70.25M | 126.52M | 84.17M | 170.86M | 306.91M | 377.43M | 299.13M | 470.20M | 467.75M | 568.88M | 491.72M | 504.84M | 528.51M | 633.06M | 528.35M | 613.29M | 549.96M | 647.63M | 587.28M | 592.46M |
|
Cost of Revenue
|
131.37M | 125.82M | | | | 104.75M | | | | | | | 157.48M | 160.28M | 153.90M | 186.84M | 159.37M | 159.28M | 151.26M | 183.90M | 166.67M | 160.74M | 164.39M | 196.41M | 164.95M | 165.49M | 164.47M | 204.39M | 172.26M | 175.13M | 170.90M | 204.15M | 176.95M | 176.36M | 167.23M | 213.06M | 183.92M | 187.82M | 177.78M | 221.72M | 227.02M | 227.71M | 225.70M | 276.75M | 212.09M | 60.84M | 86.99M | 112.92M | 84.12M | 112.30M | 181.12M | 243.39M | 193.17M | 249.21M | 259.18M | 336.11M | 275.49M | 267.31M | 302.01M | 380.66M | 309.06M | 316.65M | 312.77M | 386.27M | 326.81M | 350.06M |
|
Gross Profit
|
80.95M | 91.53M | | | | 79.13M | | | | | | | 81.44M | 92.95M | 74.23M | 79.48M | 62.74M | 85.91M | 69.94M | 82.17M | 79.78M | 97.18M | 80.62M | 95.20M | 88.20M | 108.55M | 88.36M | 107.73M | 89.23M | 121.08M | 100.82M | 115.63M | 99.09M | 122.42M | 97.49M | 132.12M | 104.45M | 146.11M | 114.47M | 138.84M | 143.75M | 180.01M | 154.09M | 169.53M | 100.94M | -46.16M | -16.74M | 13.60M | 0.06M | 58.56M | 125.79M | 134.04M | 105.96M | 220.99M | 208.57M | 232.77M | 216.22M | 237.54M | 226.50M | 252.41M | 219.29M | 296.64M | 237.18M | 261.36M | 260.46M | 242.40M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | 3.50M | 4.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
44.86M | 42.15M | | | 41.90M | 36.29M | 35.65M | 44.33M | 43.08M | 43.05M | 42.70M | 50.47M | 49.31M | 51.77M | 44.51M | 43.09M | | | | | | | 6.95M | 7.87M | 7.09M | 6.27M | 8.02M | 7.53M | 6.97M | 6.90M | 8.45M | 4.57M | 7.41M | 7.47M | 7.91M | 8.60M | 8.33M | 7.64M | 7.21M | 7.65M | 9.00M | 8.11M | 9.40M | 9.76M | 8.14M | 7.26M | 7.30M | 6.10M | 7.53M | 8.98M | 10.42M | 11.68M | 9.56M | 12.42M | 9.45M | 11.56M | 10.59M | 9.88M | 10.10M | 12.21M | 11.95M | 9.40M | 9.72M | 10.74M | 10.77M | 10.06M |
|
Restructuring Costs
|
| | | | | 6.20M | 25.50M | 23.60M | | 0.04M | 0.34M | 47.77M | 13.01M | 13.26M | 11.22M | 9.39M | 6.67M | 6.64M | 5.70M | 7.29M | 6.71M | 6.05M | 6.95M | -19.70M | 0.59M | 0.20M | 0.12M | | | | | | 0.22M | 0.49M | 0.88M | 0.34M | 2.15M | 1.52M | 0.30M | 0.90M | 2.13M | -0.02M | 0.16M | 0.85M | 0.80M | 0.70M | 0.10M | 0.07M | 0.40M | 0.22M | 0.12M | 0.00M | 0.30M | 0.22M | | 0.01M | 0.19M | 0.07M | 0.17M | 0.88M | 1.44M | 1.05M | 0.87M | 1.26M | 0.09M | 1.29M |
|
Other Operating Expenses
|
0.24M | -0.01M | 0.05M | | 88.65M | 62.26M | 37.35M | 72.88M | 90.80M | 89.66M | 89.27M | 367.24M | 154.92M | 156.59M | 205.85M | 238.43M | 217.69M | 209.64M | 195.69M | 229.05M | 206.95M | 204.38M | 202.03M | 259.70M | 209.57M | 210.55M | 211.92M | 268.20M | 215.73M | 222.37M | 216.71M | 252.07M | 221.44M | 226.17M | 218.43M | 299.45M | 231.95M | 248.07M | 244.64M | 300.49M | 305.67M | 314.32M | 313.72M | 363.93M | 1.26M | | | -0.10M | 0.32M | | | | -0.47M | | | | 375.29M | 372.65M | 416.32M | 496.10M | 0.27M | | | | 460.30M | -1.30M |
|
Operating Expenses
|
44.86M | 42.15M | | | 130.56M | 104.75M | 98.50M | 140.81M | 133.88M | 132.75M | 135.82M | 470.17M | 217.23M | 221.62M | 261.58M | 290.92M | 224.36M | 216.28M | 201.39M | 236.34M | 213.65M | 210.43M | 215.93M | 247.87M | 217.26M | 217.02M | 220.05M | 275.73M | 222.70M | 229.27M | 225.15M | 256.64M | 229.07M | 234.13M | 227.21M | 308.39M | 242.43M | 257.24M | 252.15M | 309.04M | 316.81M | 322.40M | 323.28M | 374.54M | 308.28M | 155.42M | 173.41M | 191.19M | 163.73M | 201.81M | 281.21M | 351.30M | 291.26M | 364.24M | 370.75M | 452.57M | 386.07M | 382.60M | 426.59M | 509.19M | 431.96M | 445.22M | 444.08M | 527.13M | 471.16M | 503.85M |
|
Operating Income
|
8.02M | 20.74M | | | 14.95M | -20.69M | -32.62M | -27.63M | 14.73M | 31.20M | 13.84M | 19.77M | 21.68M | 31.61M | -33.45M | -24.60M | -2.24M | 28.90M | 19.80M | 29.73M | 32.80M | 47.49M | 29.08M | 43.74M | 35.89M | 57.02M | 32.77M | 36.39M | 38.79M | 66.94M | 46.57M | 61.50M | 46.98M | 64.64M | 37.51M | 36.79M | 45.94M | 76.70M | 40.10M | 51.53M | 53.96M | 85.32M | 56.50M | 71.75M | 4.75M | -140.74M | -103.17M | -64.68M | -79.56M | -30.95M | 25.70M | 26.13M | 7.87M | 105.97M | 97.00M | 116.30M | 105.65M | 122.24M | 101.92M | 123.87M | 96.38M | 168.07M | 105.88M | 120.50M | 116.12M | 88.61M |
|
EBIT
|
8.02M | 20.74M | | | 14.95M | -20.69M | -32.62M | -27.63M | 14.73M | 31.20M | 13.84M | 19.77M | 21.68M | 31.61M | -33.45M | -24.60M | -2.24M | 28.90M | 19.80M | 29.73M | 32.80M | 47.49M | 29.08M | 43.74M | 35.89M | 57.02M | 32.77M | 36.39M | 38.79M | 66.94M | 46.57M | 61.50M | 46.98M | 64.64M | 37.51M | 36.79M | 45.94M | 76.70M | 40.10M | 51.53M | 53.96M | 85.32M | 56.50M | 71.75M | 4.75M | -140.74M | -103.17M | -64.68M | -79.56M | -30.95M | 25.70M | 26.13M | 7.87M | 105.97M | 97.00M | 116.30M | 105.65M | 122.24M | 101.92M | 123.87M | 96.38M | 168.07M | 105.88M | 120.50M | 116.12M | 88.61M |
|
Interest & Investment Income
|
3.85M | 4.18M | | | 3.22M | 3.29M | 3.34M | 3.27M | 3.17M | 3.32M | 3.20M | 2.77M | 3.15M | 3.02M | 3.08M | 3.05M | 3.05M | 3.05M | 3.02M | 3.14M | 3.03M | 3.04M | 3.00M | 3.00M | 3.01M | 3.39M | 2.98M | 3.00M | 3.14M | 3.01M | 2.96M | 2.38M | 2.95M | 2.97M | 2.96M | 2.94M | 2.75M | 2.77M | 2.68M | 2.27M | 2.91M | 2.97M | 2.88M | 3.01M | 2.37M | 1.85M | 1.54M | 1.54M | 1.37M | 1.45M | 1.43M | 1.43M | 1.38M | 1.38M | 1.38M | 1.61M | 2.55M | 5.32M | 6.11M | 7.45M | 7.52M | 7.06M | 7.22M | 6.17M | 5.46M | 4.84M |
|
Other Non Operating Income
|
16.56M | 3.65M | | 43.40M | 1.20M | 0.10M | | | | | | -0.00M | | | | | | | -4.20M | | | -4.34M | -0.28M | 28.01M | -20.23M | -0.34M | 2.47M | 7.21M | -0.05M | -0.13M | 2.47M | 0.24M | -0.07M | -1.32M | 1.45M | -0.39M | 0.17M | 0.04M | 1.88M | -0.45M | -0.14M | -0.11M | -0.50M | -0.16M | 0.20M | -16.75M | 1.73M | -0.14M | -2.95M | -0.17M | 0.05M | | 0.45M | -1.55M | 2.06M | -0.48M | -0.24M | -2.25M | 5.99M | -1.55M | -0.52M | -1.80M | 2.76M | -0.26M | -0.11M | 2.17M |
|
Non Operating Income
|
| | | | -0.01M | -0.15M | 0.38M | -0.75M | -0.19M | 0.14M | -0.44M | -0.42M | | | 2.25M | 20.00M | -0.01M | 0.05M | 2.32M | -0.03M | 0.01M | -4.34M | -0.28M | 28.01M | -20.23M | -0.34M | 2.47M | 7.21M | -0.05M | -0.13M | 2.47M | 1.87M | -0.07M | -1.32M | 1.45M | 0.87M | 0.17M | 0.04M | 1.88M | | -0.14M | -0.11M | 1.11M | | 0.20M | -16.75M | 1.73M | | 0.37M | -0.17M | 0.05M | | 0.45M | -0.28M | 2.06M | | -0.24M | -0.29M | 5.99M | | 0.32M | -0.00M | 2.76M | | -0.11M | 2.17M |
|
EBT
|
30.47M | 18.11M | | | -0.83M | -37.74M | -49.23M | -45.12M | -2.93M | 13.43M | -0.72M | 7.71M | 10.48M | 20.29M | -43.25M | -16.18M | -12.52M | 14.58M | 5.78M | 17.97M | 20.17M | 28.57M | 14.67M | 61.58M | 4.85M | 42.26M | 22.08M | 30.47M | 25.46M | 52.75M | 35.41M | 49.14M | 33.21M | 48.19M | 24.40M | 21.14M | 29.55M | 61.22M | 24.45M | 161.19M | 24.64M | 54.52M | 24.43M | 43.18M | -23.94M | -187.50M | -129.79M | -92.51M | -113.17M | -61.43M | -7.54M | -7.71M | -24.86M | 68.56M | 57.63M | 72.40M | 62.63M | 73.69M | 42.94M | 68.84M | 43.29M | 116.94M | 61.32M | 72.47M | 67.17M | 30.33M |
|
Tax Provisions
|
6.29M | 8.12M | | | 0.97M | -11.70M | -17.40M | -12.59M | -0.97M | 4.80M | 0.94M | 2.65M | 4.47M | 11.31M | -16.58M | -1.24M | -66.29M | -1.78M | -12.45M | -12.14M | -0.48M | 0.58M | -0.46M | -1.10M | 0.32M | 0.87M | -4.61M | -8.43M | -0.89M | 1.42M | 1.82M | 1.05M | 0.59M | 0.90M | 0.53M | -51.18M | 2.21M | 5.68M | 1.86M | 2.00M | 2.00M | 8.23M | 3.54M | 4.73M | 26.80M | 0.20M | 0.10M | 0.04M | 4.00M | 1.62M | 1.10M | -1.68M | -0.10M | 17.63M | 10.20M | 11.03M | 1.63M | 3.54M | 2.16M | -101.03M | 0.53M | 12.20M | 0.92M | 0.18M | 4.16M | -3.63M |
|
Profit After Tax
|
3.43M | 10.05M | -12.90M | 6.54M | -1.85M | -26.05M | -31.83M | -32.78M | -1.96M | 8.64M | -1.66M | 5.10M | 6.03M | 8.97M | -26.67M | -14.95M | 53.78M | 16.38M | 18.23M | 30.16M | 20.65M | 27.99M | 15.13M | 62.68M | 4.53M | 41.39M | 26.69M | 38.90M | 26.35M | 51.33M | 33.59M | 48.10M | 32.62M | 47.29M | 23.87M | 72.32M | 27.34M | 55.55M | 22.59M | 159.19M | 22.67M | 46.28M | 20.89M | 38.45M | -50.74M | -187.66M | -129.88M | -92.55M | -117.12M | -63.05M | -8.61M | -6.02M | -24.80M | 50.92M | 47.45M | 61.37M | 60.99M | 70.14M | 40.78M | 169.88M | 42.76M | 104.74M | 60.40M | 72.29M | 63.01M | 34.89M |
|
Equity Income
|
| | | | -0.07M | 0.19M | | 0.49M | 0.17M | 0.15M | 0.76M | | | 0.11M | | | | | 0.01M | 158.17M | | | -24.99M | -39.04M | -27.21M | 44.08M | 29.36M | -230.30M | -0.39M | -1.06M | -0.64M | -0.71M | -0.77M | -0.94M | -0.90M | -1.79M | -2.59M | 1.35M | -0.98M | 127.23M | 23.73M | -0.17M | -0.31M | -0.64M | -1.90M | -1.82M | -1.77M | -0.97M | -1.61M | -1.91M | -2.31M | -3.13M | -2.63M | -3.00M | -2.72M | -2.62M | -2.81M | -2.15M | -12.57M | 0.22M | 0.03M | 0.18M | 0.01M | 0.05M | -0.02M | -0.04M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.74M | -3.10M | -3.35M | -4.31M | -4.22M | -14.17M | -11.89M | -12.19M | -11.79M | -4.71M | -0.06M | | -0.18M | 0.36M | 1.89M | 2.87M | -0.76M | 3.13M | -0.71M | 26.81M | -0.58M | 3.27M | 1.00M | 3.07M | 0.71M | -1.91M |
|
Income from Continuing Operations
|
24.18M | 9.99M | | | -1.80M | -26.05M | -31.83M | -32.52M | -1.96M | 8.63M | -1.66M | 5.05M | 6.01M | 8.97M | -26.67M | -14.94M | 53.77M | 16.37M | 18.23M | 30.11M | 20.65M | 27.99M | 15.13M | 62.68M | 4.53M | 41.39M | 26.69M | 38.90M | 26.35M | 51.33M | 33.59M | 48.10M | 32.62M | 47.29M | 23.87M | 72.32M | 27.34M | 55.55M | 22.59M | 159.19M | 22.64M | 46.28M | 20.89M | 38.45M | -50.74M | -187.70M | -129.89M | -92.55M | -117.17M | -63.05M | -8.64M | -6.02M | -24.76M | 50.92M | 47.43M | 61.37M | 60.99M | 70.14M | 40.78M | 169.88M | 42.76M | 104.74M | 60.40M | 72.29M | 63.01M | 33.96M |
|
Consolidated Net Income
|
0.09M | -0.33M | 7.52M | -14.21M | -0.02M | 3.33M | 0.05M | -0.26M | 0.00M | 0.00M | 0.05M | 0.05M | 0.02M | -0.02M | -0.00M | -0.01M | 0.01M | 0.01M | -0.20M | 0.06M | 0.01M | 0.01M | 0.01M | -0.05M | 4.53M | 41.39M | 26.69M | 38.90M | 26.35M | 51.33M | 33.59M | 48.10M | 32.62M | 47.29M | 23.87M | 72.32M | 27.34M | 55.55M | 22.59M | 159.19M | 22.64M | 46.28M | 20.89M | 38.45M | -50.74M | -187.70M | -129.89M | -92.55M | -117.17M | -63.05M | -8.64M | -6.02M | -24.76M | 50.92M | 47.43M | 61.37M | 60.99M | 70.14M | 40.78M | 169.88M | 42.76M | 104.74M | 60.40M | 72.29M | 63.01M | 33.96M |
|
Income towards Parent Company
|
0.09M | -0.33M | 7.52M | -14.21M | -0.02M | 3.33M | 0.05M | -0.26M | 0.00M | 0.00M | 0.05M | 0.05M | 0.02M | -0.02M | -0.00M | -0.01M | 0.01M | 0.01M | -0.20M | 0.06M | 0.01M | 0.01M | 0.01M | -0.05M | 4.53M | 41.39M | 26.69M | 38.90M | 26.35M | 51.33M | 33.59M | 48.10M | 32.62M | 47.29M | 23.87M | 72.32M | 27.34M | 55.55M | 22.59M | 159.19M | 22.64M | 46.28M | 20.89M | 38.45M | -50.74M | -187.70M | -129.89M | -92.55M | -117.17M | -63.05M | -8.64M | -6.02M | -24.76M | 50.92M | 47.43M | 61.37M | 60.99M | 70.14M | 40.78M | 169.88M | 42.76M | 104.74M | 60.40M | 72.29M | 63.01M | 33.96M |
|
Net Income towards Common Stockholders
|
0.09M | -0.33M | 7.52M | -14.21M | -0.02M | 3.33M | 0.05M | -0.26M | 0.00M | 0.00M | 0.05M | 0.05M | 6.03M | 8.95M | -26.67M | -14.95M | 53.78M | 11.51M | 18.03M | 30.16M | 20.65M | 23.04M | 15.13M | 62.21M | 4.53M | 41.39M | 26.69M | 38.90M | 26.35M | 51.33M | 33.59M | 48.10M | 32.62M | 47.29M | 23.87M | 72.32M | 27.34M | 55.55M | 22.59M | 159.19M | 29.41M | 49.38M | 22.35M | 44.65M | -46.52M | -173.49M | -117.66M | -79.72M | -104.52M | -57.92M | -8.55M | -5.98M | -24.62M | 50.28M | 45.24M | 58.09M | 61.32M | 66.54M | 41.23M | 142.13M | 43.06M | 100.81M | 59.01M | 68.77M | 62.96M | 33.96M |
|
EPS (Basic)
|
| | | | -0.04 | -0.48 | -0.67 | -0.69 | -0.04 | 0.18 | -0.03 | 0.11 | 0.12 | 0.18 | -0.57 | -0.32 | 1.03 | 0.22 | 0.36 | 0.60 | 0.41 | 0.45 | 0.30 | 1.22 | 0.09 | 0.81 | 0.52 | 0.76 | 0.52 | 1.01 | 0.66 | 0.94 | 0.64 | 0.92 | 0.47 | 1.41 | 0.53 | 1.08 | 0.44 | 3.10 | 0.57 | 0.96 | 0.43 | 0.86 | -0.85 | -3.16 | -2.14 | -1.45 | -1.90 | -1.05 | -0.16 | -0.10 | -0.45 | 0.91 | 0.82 | 1.05 | 1.11 | 1.18 | 0.69 | 2.43 | 0.72 | 1.68 | 0.99 | 1.15 | 1.05 | 0.55 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.04 | -0.48 | -0.67 | -0.69 | -0.04 | 0.17 | -0.03 | 0.10 | 0.12 | 0.17 | -0.57 | -0.32 | 0.81 | 0.18 | 0.30 | 0.48 | 0.32 | 0.38 | 0.25 | 1.21 | 0.09 | 0.80 | 0.52 | 0.75 | 0.51 | 1.00 | 0.66 | 0.94 | 0.63 | 0.92 | 0.46 | 1.41 | 0.53 | 1.08 | 0.44 | 3.09 | 0.57 | 0.95 | 0.43 | 0.85 | -0.85 | -3.16 | -2.14 | -1.45 | -1.90 | -1.05 | -0.16 | -0.10 | -0.45 | 0.91 | 0.79 | 1.05 | 1.02 | 1.15 | 0.64 | 2.58 | 0.67 | 1.65 | 0.94 | 1.13 | 1.00 | 0.53 |
|
EBITDA
|
8.02M | 20.74M | | | 14.95M | -20.69M | -32.62M | -27.63M | 1.45M | 12.15M | -0.71M | 24.47M | 6.03M | 8.95M | -26.67M | -24.60M | 54.94M | 24.79M | 18.20M | 29.73M | 20.60M | 27.94M | 15.08M | 43.74M | 4.59M | 41.43M | 26.36M | 36.39M | 26.39M | 51.33M | 29.98M | 61.50M | 32.63M | 47.33M | 25.43M | 36.79M | 27.42M | 55.63M | 26.03M | 51.53M | 29.52M | 49.48M | 16.65M | 71.75M | -88.17M | -188.85M | -134.30M | -64.68M | -111.02M | -51.84M | -4.53M | 26.13M | 7.87M | 105.97M | 97.00M | 116.30M | 105.65M | 122.24M | 101.92M | 123.87M | 44.17M | 168.07M | 105.88M | 120.50M | 62.93M | 88.61M |
|
Interest Expenses
|
-18.60M | -18.23M | | | 20.11M | 20.48M | 20.33M | 20.50M | 20.81M | 21.38M | 18.07M | 14.41M | 14.36M | 14.45M | 15.14M | 14.63M | 13.32M | 17.42M | 15.19M | 14.98M | 15.67M | 15.47M | 17.14M | 13.17M | 13.81M | 17.81M | 16.14M | 16.14M | 16.04M | 16.02M | 15.95M | 15.90M | 15.86M | 17.16M | 16.62M | 16.46M | 16.73M | 19.62M | 19.22M | 19.40M | 32.10M | 33.50M | 35.30M | 30.78M | 29.40M | 30.04M | 28.13M | 28.27M | 30.80M | 29.85M | 32.41M | 32.25M | 31.94M | 34.00M | 40.10M | 42.41M | 42.53M | 49.20M | 58.52M | 61.17M | 60.44M | 56.60M | 54.55M | 53.80M | 54.30M | 64.90M |
|
Tax Rate
|
20.63% | 44.83% | | | -117.90% | 30.99% | 35.35% | 27.91% | 33.03% | 35.73% | -129.78% | 34.40% | 42.66% | 55.77% | 38.33% | 7.64% | 529.40% | -12.23% | -215.29% | -67.53% | -2.40% | 2.02% | -3.16% | -1.78% | 6.61% | 2.05% | -20.89% | -27.67% | -3.48% | 2.68% | 5.14% | 2.13% | 1.79% | 1.87% | 2.17% | -242.07% | 7.48% | 9.27% | 7.62% | 1.24% | 8.12% | 15.10% | 14.48% | 10.96% | -111.96% | -0.11% | -0.08% | -0.04% | -3.53% | -2.64% | -14.58% | 21.84% | 0.40% | 25.72% | 17.70% | 15.23% | 2.61% | 4.81% | 5.02% | -146.76% | 1.22% | 10.43% | 1.50% | 0.25% | 6.19% | -11.98% |