|
Revenue
|
76.30M | 179.69M | 224.14M | 232.83M | 239.60M | 263.32M | 267.07M | 289.68M | 282.68M | 306.00M | 286.18M | 288.35M | 174.08M | 411.30M | 436.60M | 432.40M | 491.20M | 416.80M | 445.40M | 452.00M | 517.20M | 441.00M | 374.70M | 496.10M | 548.30M | 512.40M | 543.30M | 559.20M | 610.20M | 596.20M | 615.40M | 620.60M | 707.10M | 666.20M | 667.60M | 674.10M | 735.40M | 717.40M | 762.10M | 770.40M | 864.40M | 776.00M | 826.20M | 821.50M |
|
Cost of Revenue
|
45.38M | 120.59M | 155.77M | 161.56M | 168.82M | 183.17M | 196.70M | 208.85M | 201.39M | 214.25M | 211.95M | 216.45M | 143.77M | 327.30M | 340.10M | 334.30M | 359.70M | 115.00M | 123.40M | 126.20M | 388.00M | 129.30M | 110.10M | 142.80M | 156.20M | 147.30M | 157.50M | 160.10M | 171.50M | 171.60M | 173.50M | 173.20M | 191.40M | 188.40M | 182.20M | 179.20M | 195.20M | 188.80M | 199.70M | 201.40M | 223.00M | 215.80M | 215.00M | 208.90M |
|
Gross Profit
|
30.93M | 59.10M | 68.37M | 71.27M | 70.78M | 80.15M | 70.37M | 80.83M | 81.29M | 91.75M | 74.23M | 71.90M | 30.31M | 84.00M | 96.50M | 98.10M | 131.50M | 301.80M | 322.00M | 325.80M | 129.20M | 311.70M | 264.60M | 353.30M | 392.10M | 365.10M | 385.80M | 399.10M | 438.70M | 424.60M | 441.90M | 447.40M | 515.70M | 477.80M | 485.40M | 494.90M | 540.20M | 528.60M | 562.40M | 569.00M | 641.40M | 560.20M | 611.20M | 612.60M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | 38.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
6.74M | 11.41M | 11.86M | 11.85M | 11.24M | 21.05M | 12.20M | 15.02M | 14.98M | 18.04M | 15.54M | 18.66M | 12.60M | 24.20M | 26.10M | 19.40M | 46.80M | 21.70M | 23.30M | 19.90M | 23.70M | 22.80M | 25.30M | 25.20M | 23.80M | 26.80M | 24.50M | 25.50M | 27.20M | 29.50M | 26.10M | 17.90M | 28.70M | 32.00M | 31.20M | 36.80M | 20.90M | 33.20M | 40.30M | 29.20M | 36.00M | 36.00M | 36.10M | 22.40M |
|
Restructuring Costs
|
0.33M | 21.25M | 5.01M | 8.64M | 1.25M | 3.02M | 3.17M | 1.32M | 1.90M | 2.34M | 0.34M | 2.90M | 2.34M | 5.00M | 11.70M | 7.10M | 26.10M | 2.00M | 6.20M | 3.40M | 7.40M | 5.50M | 4.90M | 5.40M | 7.40M | 5.30M | 9.20M | 10.20M | 15.10M | 7.10M | 8.20M | 12.50M | 19.70M | 12.50M | 12.00M | 12.80M | 24.40M | 17.40M | 19.30M | 29.40M | 34.00M | 24.70M | 18.10M | 12.60M |
|
Other Operating Expenses
|
0.01M | -1.69M | -0.22M | 2.91M | -1.16M | 0.57M | 0.21M | -1.33M | -0.57M | 15.80M | -1.20M | 3.79M | | -0.05M | | | -49.80M | | | | -0.20M | -1.20M | | | | | | | | 32.80M | | | -3.50M | -3.00M | -1.50M | -3.60M | -2.50M | 1.80M | -0.50M | -0.50M | | -2.20M | | -5.10M |
|
Operating Expenses
|
56.65M | 183.36M | 185.79M | 191.83M | 195.32M | 242.19M | 232.79M | 238.73M | 239.83M | 237.59M | 244.46M | 250.61M | 187.57M | 370.10M | 393.10M | 387.40M | 1,011.10M | 367.20M | 389.90M | 393.00M | 445.40M | 417.50M | 330.00M | 477.60M | 452.00M | 448.10M | 483.80M | 495.60M | 495.40M | 495.80M | 538.90M | 546.50M | 612.90M | 619.80M | 570.00M | 591.50M | 634.00M | 641.40M | 677.30M | 709.50M | 737.30M | 714.10M | 714.50M | 715.80M |
|
Operating Income
|
19.65M | -3.67M | 38.35M | 41.00M | 44.27M | 21.13M | 34.28M | 50.95M | 42.85M | 68.41M | 41.72M | 37.74M | -13.50M | 41.20M | 43.50M | 45.00M | 11.80M | 49.60M | 55.50M | 59.00M | 71.80M | 23.50M | 44.70M | 18.50M | 96.30M | 64.30M | 59.50M | 63.60M | 114.80M | 100.40M | 76.50M | 74.10M | 94.20M | 46.40M | 97.60M | 82.60M | 101.40M | 76.00M | 84.80M | 60.90M | 127.10M | 61.90M | 111.70M | 105.70M |
|
EBIT
|
19.65M | -3.67M | 38.35M | 41.00M | 44.27M | 21.13M | 34.28M | 50.95M | 42.85M | 68.41M | 41.72M | 37.74M | -13.50M | 41.20M | 43.50M | 45.00M | 11.80M | 49.60M | 55.50M | 59.00M | 71.80M | 23.50M | 44.70M | 18.50M | 96.30M | 64.30M | 59.50M | 63.60M | 114.80M | 100.40M | 76.50M | 74.10M | 94.20M | 46.40M | 97.60M | 82.60M | 101.40M | 76.00M | 84.80M | 60.90M | 127.10M | 61.90M | 111.70M | 105.70M |
|
Interest & Investment Income
|
-11.26M | -29.38M | -25.76M | -26.18M | -26.57M | -22.47M | -22.15M | -26.23M | -26.48M | -25.71M | -25.18M | -25.60M | -18.15M | -34.30M | -35.90M | -37.20M | -78.00M | -42.00M | -46.40M | -45.70M | -44.80M | -47.10M | -49.20M | -51.50M | -54.00M | -53.30M | -53.40M | -54.20M | -60.10M | -56.30M | -56.90M | -60.70M | -61.00M | -46.80M | -47.70M | -49.80M | -48.70M | -47.30M | -51.50M | -50.00M | -52.90M | -62.20M | -67.90M | -74.90M |
|
Other Non Operating Income
|
| -21.44M | | | | -16.10M | -8.30M | | -3.60M | 0.02M | | | -18.21M | | | | 18.20M | | -11.70M | | | | | | | | -9.60M | 0.50M | | | | | -14.90M | | | | -15.50M | | -5.10M | | | | | -1.30M |
|
EBT
|
8.39M | -33.05M | 12.60M | 14.82M | 17.70M | -121.26M | 12.13M | 24.71M | 12.64M | 42.70M | 16.54M | 12.14M | -16.35M | 6.90M | 7.60M | 7.80M | -81.50M | 5.20M | 9.10M | 13.30M | 27.00M | -23.60M | -4.50M | -33.00M | 42.30M | 11.00M | 6.10M | 9.40M | 54.70M | 44.10M | 19.60M | 13.40M | 33.20M | -0.40M | 49.90M | 32.80M | 52.70M | 28.70M | 33.30M | 10.90M | 74.20M | -0.30M | 43.80M | 30.80M |
|
Tax Provisions
|
7.96M | 3.71M | 2.11M | 2.34M | 3.92M | -157.35M | 1.77M | 2.42M | -1.69M | 4.60M | 2.12M | 0.51M | -20.72M | 1.80M | 3.30M | 5.80M | 44.50M | 1.70M | 1.00M | 2.40M | 4.40M | -15.20M | -0.60M | 1.30M | -5.60M | 0.20M | -2.70M | 1.20M | 11.80M | 1.30M | 4.30M | 7.80M | 9.90M | -1.60M | -7.80M | 3.10M | 6.00M | 4.40M | 4.90M | 4.50M | 120.80M | | -1.10M | 5.50M |
|
Profit After Tax
|
-6.91M | -54.26M | 10.49M | 12.48M | 13.78M | 36.09M | 10.36M | 22.29M | 14.33M | 38.10M | 14.42M | 11.63M | -4.44M | -17.50M | -19.50M | -21.00M | -147.70M | -20.10M | -19.80M | -15.70M | 22.60M | -27.50M | -32.50M | -61.60M | 5.50M | -21.00M | -26.90M | -22.90M | -0.10M | 42.80M | -18.40M | -25.00M | 23.30M | -24.90M | 57.70M | 29.70M | 46.70M | 24.30M | 28.40M | -31.70M | -108.50M | -37.70M | 44.90M | 25.30M |
|
Equity Income
|
| 1.26M | 0.71M | 0.84M | 1.32M | 0.91M | 0.76M | 1.08M | 1.17M | 1.76M | 1.20M | 1.05M | 0.90M | 1.90M | 2.50M | 1.90M | 5.80M | 2.00M | 2.20M | 2.40M | 3.60M | 2.00M | 2.50M | 3.10M | 3.20M | 2.60M | 3.00M | 2.90M | 2.80M | 3.10M | 2.60M | 2.40M | 4.40M | 3.30M | 2.60M | 3.50M | 4.80M | 2.70M | 4.40M | 5.20M | 7.20M | 5.60M | 5.50M | 5.20M |
|
Income from Non-Controlling Interests
|
7.34M | 17.50M | 17.25M | 17.91M | 16.91M | 19.36M | 17.55M | 20.17M | 16.67M | 21.24M | 17.18M | 16.10M | 8.81M | 22.60M | 23.80M | 23.00M | 40.70M | 23.60M | 27.90M | 26.60M | 41.80M | 19.10M | 28.60M | 27.30M | 42.40M | 31.80M | 35.70M | 31.10M | 43.00M | 30.60M | 33.70M | 30.60M | 46.70M | 26.10M | 38.80M | 34.60M | 47.70M | 36.70M | 43.90M | 38.10M | 61.90M | 37.40M | 47.40M | 48.00M |
|
Income from Continuing Operations
|
0.43M | -36.77M | 10.49M | 12.48M | 13.78M | 36.09M | 10.36M | 22.29M | 14.33M | 38.10M | 14.42M | 11.63M | 4.37M | 5.10M | 4.30M | 2.00M | -126.00M | 3.50M | 8.10M | 10.90M | 22.60M | -8.40M | -3.90M | -34.30M | 47.90M | 10.80M | 8.80M | 8.20M | 42.90M | 42.80M | 15.30M | 5.60M | 23.30M | 1.20M | 57.70M | 29.70M | 46.70M | 24.30M | 28.40M | 6.40M | -46.60M | -0.30M | 44.90M | 25.30M |
|
Consolidated Net Income
|
0.43M | -36.77M | 10.49M | 12.48M | 13.78M | 36.09M | 10.36M | 22.29M | 14.33M | 38.10M | 14.42M | 11.63M | 4.37M | 5.10M | 4.30M | 2.00M | -126.00M | 3.50M | 8.10M | 10.90M | 22.60M | -8.40M | -3.90M | -34.30M | 47.90M | 10.80M | 8.80M | 8.20M | 42.90M | 42.80M | 15.30M | 5.60M | 23.30M | 1.20M | 57.70M | 29.70M | 46.70M | 24.30M | 28.40M | 6.40M | -46.60M | -0.30M | 44.90M | 25.30M |
|
Income towards Parent Company
|
0.43M | -36.77M | 10.49M | 12.48M | 13.78M | 36.09M | 10.36M | 22.29M | 14.33M | 38.10M | 14.42M | 11.63M | 4.37M | 5.10M | 4.30M | 2.00M | -126.00M | 3.50M | 8.10M | 10.90M | 22.60M | -8.40M | -3.90M | -34.30M | 47.90M | 10.80M | 8.80M | 8.20M | 42.90M | 42.80M | 15.30M | 5.60M | 23.30M | 1.20M | 57.70M | 29.70M | 46.70M | 24.30M | 28.40M | 6.40M | -46.60M | -0.30M | 44.90M | 25.30M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | 7.80M | 7.90M | 8.20M | 32.40M | 8.50M | 8.80M | 9.10M | 9.30M | 9.50M | 9.70M | 10.00M | 10.30M | 10.30M | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.43M | -36.77M | 10.49M | 12.48M | 13.78M | 36.09M | 10.36M | 22.29M | 14.33M | 38.10M | -2.75M | -4.47M | -4.44M | -25.30M | -27.40M | -29.20M | -226.40M | -28.60M | -28.60M | -24.80M | -28.50M | -37.00M | -42.20M | -71.60M | -4.80M | -31.30M | -26.90M | -22.90M | -0.10M | 12.20M | -18.40M | -25.00M | -23.40M | 1.20M | 57.70M | 29.70M | 46.70M | 24.30M | 28.40M | 6.40M | -46.60M | -0.30M | 44.90M | 25.30M |
|
EPS (Basic)
|
-0.22 | -1.14 | -0.21 | -0.17 | -0.10 | 1.00 | -0.15 | 0.04 | -0.05 | 0.79 | -0.06 | -0.09 | -0.09 | -0.53 | -0.57 | -0.61 | -4.71 | -0.60 | -0.59 | -0.51 | -0.59 | -0.76 | -0.86 | -1.46 | -0.10 | -0.57 | -0.39 | -0.28 | 0.07 | 0.14 | -0.21 | -0.28 | -0.24 | -0.20 | 0.15 | -0.04 | 0.37 | -0.10 | -0.12 | -0.25 | -0.37 | -0.30 | -0.02 | -0.18 |
|
EPS (Weighted Average and Diluted)
|
-0.22 | -1.14 | -0.21 | -0.17 | -0.10 | 0.96 | -0.15 | 0.04 | -0.05 | 0.79 | -0.06 | -0.09 | -0.09 | -0.53 | -0.57 | -0.61 | -4.71 | -0.60 | -0.59 | -0.51 | -0.59 | -0.76 | -0.86 | -1.46 | -0.10 | -0.57 | -0.39 | -0.28 | 0.07 | 0.14 | -0.21 | -0.28 | -0.24 | -0.20 | 0.15 | -0.04 | 0.37 | -0.10 | -0.12 | -0.25 | -0.37 | -0.30 | -0.02 | -0.18 |
|
Shares Outstanding (Weighted Average)
|
31.70M | 32.30M | 32.05M | 32.05M | 32.05M | 36.07M | 48.02M | 48.02M | 48.02M | 48.02M | 48.02M | 48.15M | 48.12M | 48.01M | 48.02M | 48.04M | 48.03M | 48.05M | 48.29M | 48.31M | 48.28M | 48.47M | 48.84M | 48.88M | 48.78M | 54.77M | 69.27M | 80.73M | 72.43M | 88.00M | 88.90M | 88.91M | 91.95M | 125.21M | 125.72M | 125.75M | 125.61M | 125.97M | 126.13M | 126.17M | 126.12M | 126.60M | 126.98M | 127.21M |
|
Shares Outstanding (Diluted Average)
|
31.70M | 32.30M | 32.05M | 32.05M | 32.05M | 37.46M | 48.02M | 48.13M | 48.02M | 48.19M | 48.02M | 48.15M | 48.12M | 48.01M | 48.02M | 48.04M | 48.03M | 48.05M | 48.29M | 48.31M | 48.28M | 48.47M | 48.84M | 48.88M | 48.78M | 54.77M | 69.27M | 80.73M | 72.43M | 90.27M | 88.90M | 88.91M | 91.95M | 125.21M | 127.37M | 125.75M | 125.61M | 125.97M | 126.13M | 126.17M | 126.12M | 126.60M | 126.98M | 127.21M |
|
EBITDA
|
19.65M | -3.67M | 38.35M | -5.43M | 44.27M | 21.13M | 34.28M | 2.12M | 42.85M | 68.41M | 41.72M | 37.74M | -13.50M | 41.20M | 43.50M | 45.00M | 50.20M | 49.60M | 55.50M | 59.00M | 71.80M | 23.50M | 44.70M | 18.50M | 96.30M | 64.30M | 59.50M | 63.60M | 114.80M | 100.40M | 76.50M | 74.10M | 94.20M | 46.40M | 97.60M | 82.60M | 101.40M | 76.00M | 84.80M | 60.90M | 127.10M | 61.90M | 111.70M | 105.70M |
|
Tax Rate
|
94.88% | -11.24% | 16.73% | 15.81% | 22.13% | 129.77% | 14.60% | 9.79% | -13.40% | 10.77% | 12.80% | 4.22% | 126.72% | 26.09% | 43.42% | 74.36% | -54.60% | 32.69% | 10.99% | 18.05% | 16.30% | 64.41% | 13.33% | -3.94% | -13.24% | 1.82% | -44.26% | 12.77% | 21.57% | 2.95% | 21.94% | 58.21% | 29.82% | 400.00% | -15.63% | 9.45% | 11.39% | 15.33% | 14.71% | 41.28% | 162.80% | | -2.51% | 17.86% |