|
Revenue
|
1,198.00M | 1,327.00M | 1,312.00M | 1,226.00M | 1,138.00M | 1,120.00M | 1,010.00M | 963.00M | 976.00M | 978.00M | 913.00M | 930.00M | 1,040.00M | 1,667.00M | 1,433.00M | 1,419.00M | 1,421.00M | 1,469.00M |
|
Cost of Revenue
|
958.00M | 1,051.00M | 1,021.00M | 904.00M | 857.00M | 842.00M | 759.00M | 723.00M | 742.00M | 743.00M | 699.00M | 700.00M | 809.00M | 1,357.00M | 1,153.00M | 1,118.00M | 1,137.00M | 1,203.00M |
|
Gross Profit
|
240.00M | 276.00M | 291.00M | 322.00M | 281.00M | 278.00M | 251.00M | 240.00M | 234.00M | 235.00M | 214.00M | 230.00M | 231.00M | 310.00M | 280.00M | 301.00M | 284.00M | 266.00M |
|
Selling, General & Administrative
|
130.00M | 152.00M | 161.00M | 166.00M | 158.00M | 155.00M | 153.00M | 144.00M | 148.00M | 146.00M | 145.00M | 154.00M | 149.00M | 218.00M | 210.00M | 214.00M | 208.00M | 200.00M |
|
Operating Expenses
|
130.00M | 152.00M | 161.00M | 166.00M | 158.00M | 155.00M | 153.00M | 144.00M | 148.00M | 146.00M | 145.00M | 154.00M | 149.00M | 218.00M | 210.00M | 214.00M | 208.00M | 200.00M |
|
Operating Income
|
38.00M | 55.00M | 51.00M | 58.00M | 15.00M | -1.00M | 5.00M | 14.00M | 6.00M | 14.00M | -12.00M | | -20.00M | -24.00M | -30.00M | | -7.00M | -42.00M |
|
EBIT
|
38.00M | 55.00M | 51.00M | 58.00M | 15.00M | -1.00M | 5.00M | 14.00M | 6.00M | 14.00M | -12.00M | | -20.00M | -24.00M | -30.00M | | -7.00M | -42.00M |
|
Interest & Investment Income
|
| | | | 1.00M | -5.00M | -8.00M | -8.00M | -8.00M | -8.00M | -8.00M | -8.00M | -6.00M | -8.00M | -9.00M | -8.00M | -9.00M | -9.00M |
|
Other Non Operating Income
|
| | | | | | | | -1.00M | | -1.00M | | -216.00M | | | -2.00M | 1.00M | |
|
Non Operating Income
|
| | | | | | | | -1.00M | | -1.00M | | -216.00M | | | -2.00M | 1.00M | |
|
EBT
|
38.00M | 55.00M | 51.00M | 59.00M | 15.00M | -6.00M | -3.00M | 6.00M | -3.00M | 4.00M | -21.00M | -8.00M | -242.00M | -33.00M | -39.00M | -10.00M | -15.00M | -51.00M |
|
Tax Provisions
|
5.00M | 13.00M | 12.00M | 15.00M | 2.00M | -2.00M | -3.00M | 3.00M | -2.00M | 2.00M | -6.00M | -1.00M | 1.00M | -8.00M | -8.00M | -1.00M | -1.00M | -5.00M |
|
Profit After Tax
|
33.00M | 42.00M | 39.00M | 44.00M | 13.00M | -4.00M | | 3.00M | -1.00M | 2.00M | -15.00M | -7.00M | -243.00M | -25.00M | -31.00M | -9.00M | -14.00M | -46.00M |
|
Income from Continuing Operations
|
33.00M | 42.00M | 39.00M | 44.00M | 13.00M | -4.00M | | 3.00M | -1.00M | 2.00M | -15.00M | -7.00M | -243.00M | -25.00M | -31.00M | -9.00M | -14.00M | -46.00M |
|
Consolidated Net Income
|
33.00M | 42.00M | 39.00M | 44.00M | 13.00M | -4.00M | | 3.00M | -1.00M | 2.00M | -15.00M | -7.00M | -243.00M | -25.00M | -31.00M | -9.00M | -14.00M | -46.00M |
|
Income towards Parent Company
|
33.00M | 42.00M | 39.00M | 44.00M | 13.00M | -4.00M | | 3.00M | -1.00M | 2.00M | -15.00M | -7.00M | -243.00M | -25.00M | -31.00M | -9.00M | -14.00M | -46.00M |
|
Net Income towards Common Stockholders
|
33.00M | 42.00M | 39.00M | 44.00M | 13.00M | -4.00M | | 3.00M | -1.00M | 2.00M | -15.00M | -7.00M | -243.00M | -25.00M | -31.00M | -9.00M | -14.00M | -46.00M |
|
EPS (Basic)
|
0.29 | 0.36 | 0.34 | 0.38 | 0.11 | -0.03 | | 0.03 | -0.01 | 0.01 | -0.13 | -0.06 | -1.81 | -0.02 | -0.18 | -0.05 | -0.08 | -0.27 |
|
EPS (Weighted Average and Diluted)
|
0.29 | 0.36 | 0.34 | 0.38 | 0.11 | -0.04 | | 0.03 | -0.01 | 0.01 | -0.13 | -0.06 | -1.81 | -0.02 | -0.18 | -0.05 | -0.08 | -0.27 |
|
Shares Outstanding (Weighted Average)
|
115.00M | 115.16M | 115.16M | 115.16M | 115.16M | 115.33M | 116.60M | 116.89M | 116.97M | 116.87M | 117.22M | 117.58M | 134.09M | 133.41M | 168.02M | 168.53M | 168.58M | 168.46M |
|
Shares Outstanding (Diluted Average)
|
115.00M | 115.16M | 115.16M | 115.16M | 115.16M | 115.79M | 119.37M | 119.46M | 119.42M | 119.46M | 117.22M | 117.58M | 134.09M | 133.41M | 168.02M | 168.53M | 168.58M | 168.46M |
|
EBITDA
|
38.00M | 55.00M | 51.00M | 58.00M | 15.00M | -1.00M | 5.00M | 14.00M | 6.00M | 14.00M | -12.00M | | -20.00M | -24.00M | -30.00M | | -7.00M | -42.00M |
|
Interest Expenses
|
| | | | 1.00M | | | | | | | | | | | | | |
|
Tax Rate
|
13.16% | 23.64% | 23.53% | 25.42% | 13.33% | 33.33% | 100.00% | 50.00% | 66.67% | 50.00% | 28.57% | 12.50% | -0.41% | 24.24% | 20.51% | 10.00% | 6.67% | 9.80% |