|
Revenue
|
| 188.20M | 213.09M | 200.03M | 216.84M | 212.15M | 251.92M | 226.16M | 241.25M | 236.75M | 266.64M | 248.70M | 251.59M | 220.59M | 255.28M | 263.18M | 310.24M | 248.18M | 276.59M | 285.47M | 290.20M | 254.52M | 294.34M | 311.31M |
|
Cost of Revenue
|
| 91.68M | 94.12M | 92.52M | 96.27M | 96.78M | 108.16M | 100.58M | 107.30M | 107.88M | 116.24M | 112.69M | 109.87M | 109.09M | 115.69M | 117.19M | 130.16M | 121.06M | 123.80M | 127.44M | 125.84M | 119.09M | 127.72M | 133.75M |
|
Gross Profit
|
| 96.52M | 118.97M | 107.51M | 120.58M | 115.37M | 143.76M | 125.59M | 133.95M | 128.88M | 150.40M | 136.01M | 141.72M | 111.50M | 139.59M | 145.98M | 180.08M | 127.11M | 152.79M | 158.02M | 164.37M | 135.43M | 166.62M | 177.56M |
|
Amortization - Intangibles
|
| 19.91M | 14.54M | 14.85M | 20.43M | 22.28M | 15.66M | 15.88M | 21.44M | 20.18M | 15.77M | 15.73M | 19.96M | 20.61M | 16.10M | 15.77M | 20.06M | 20.12M | 15.42M | 15.51M | 19.64M | 18.67M | 9.30M | 3.09M |
|
Selling, General & Administrative
|
| 37.05M | 42.68M | 45.63M | 53.16M | 52.47M | 49.83M | 44.04M | 51.83M | 59.54M | 63.13M | 57.09M | 65.95M | 61.91M | 60.29M | 54.11M | 60.36M | 58.21M | 60.58M | 62.01M | 61.84M | 63.06M | 68.89M | 63.29M |
|
Other Operating Expenses
|
| 14.60M | 14.54M | 14.85M | 15.04M | 16.54M | 15.66M | 15.88M | 15.70M | 15.84M | 15.77M | 15.73M | 15.60M | 16.23M | 16.10M | 15.77M | 15.70M | 35.00M | 15.42M | 15.51M | 15.38M | -30.94M | -34.00M | |
|
Operating Expenses
|
| 51.65M | 57.23M | 60.48M | 68.20M | 69.01M | 65.49M | 59.91M | 67.53M | 75.38M | 78.90M | 72.82M | 81.55M | 78.14M | 76.38M | 69.89M | 76.06M | 73.94M | 75.99M | 77.52M | 77.22M | 63.06M | 68.89M | 63.29M |
|
Operating Income
|
| 44.87M | 61.74M | 47.03M | 52.38M | 46.36M | 78.27M | 65.67M | 66.43M | 53.49M | 71.50M | 63.20M | 60.17M | 33.37M | 63.20M | 76.10M | 104.02M | 53.17M | 76.80M | 80.51M | 87.15M | 72.37M | 97.73M | 114.27M |
|
EBIT
|
| 44.87M | 61.74M | 47.03M | 52.38M | 46.36M | 78.27M | 65.67M | 66.43M | 53.49M | 71.50M | 63.20M | 60.17M | 33.37M | 63.20M | 76.10M | 104.02M | 53.17M | 76.80M | 80.51M | 87.15M | 72.37M | 97.73M | 114.27M |
|
Interest & Investment Income
|
| -56.56M | -55.25M | -55.33M | -48.12M | -21.28M | -19.16M | -18.14M | -15.61M | -10.40M | -14.04M | -23.43M | -32.27M | -28.87M | -30.73M | -40.63M | -42.65M | -41.77M | -40.39M | -41.57M | -40.96M | -40.88M | -40.65M | -39.15M |
|
Other Non Operating Income
|
| -3.15M | 4.36M | 4.57M | -49.63M | -14.31M | 2.76M | -6.37M | -0.00M | 2.97M | 0.76M | 1.71M | 2.25M | 1.25M | 2.47M | -0.43M | 4.07M | -0.96M | 1.52M | 2.83M | 1.22M | -0.29M | 5.83M | 1.53M |
|
Non Operating Income
|
| -3.15M | 4.36M | 3.15M | 5.06M | 3.89M | 2.76M | 0.69M | 7.85M | 2.97M | -0.48M | 1.71M | 2.25M | 1.25M | 2.47M | -0.43M | 4.07M | -0.96M | 1.52M | 2.83M | 1.22M | 0.24M | 5.83M | 0.46M |
|
EBT
|
| -14.22M | 11.02M | -0.58M | -35.08M | 14.08M | 61.80M | 41.10M | 58.73M | 45.27M | 48.11M | 42.02M | -378.50M | 5.40M | 34.48M | 0.47M | 65.67M | 11.01M | 15.14M | 42.75M | 44.96M | -14.82M | 18.90M | 72.94M |
|
Tax Provisions
|
| -12.23M | 3.77M | -1.21M | 8.31M | 3.02M | 19.18M | 13.66M | 22.74M | 14.63M | 17.69M | 16.93M | -58.78M | 2.56M | 10.97M | 14.13M | 26.99M | 4.69M | 6.39M | 25.76M | 32.64M | -1.56M | 10.94M | 24.54M |
|
Profit After Tax
|
| -1.99M | 7.25M | 0.63M | -44.51M | 11.06M | 42.62M | 27.44M | 36.00M | 30.64M | 30.42M | 25.09M | -319.72M | 2.84M | 23.51M | -13.66M | 38.68M | 6.32M | 8.75M | 17.00M | 12.32M | -13.26M | 7.96M | 48.40M |
|
Income from Non-Controlling Interests
|
| -0.02M | 0.23M | 0.62M | 0.29M | 0.22M | 0.33M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| -1.99M | 7.25M | 0.63M | -43.39M | 11.06M | 42.62M | 27.44M | 36.00M | 30.64M | 30.42M | 25.09M | -319.72M | 2.84M | 23.51M | -13.66M | 38.68M | 6.32M | 8.75M | 17.00M | 12.32M | -13.26M | 7.96M | 48.40M |
|
Consolidated Net Income
|
| -1.99M | 7.25M | 0.63M | -43.39M | 11.06M | 42.62M | 27.44M | 36.00M | 30.64M | 30.42M | 25.09M | -319.72M | 2.84M | 23.51M | -13.66M | 38.68M | 6.32M | 8.75M | 17.00M | 12.32M | -13.26M | 7.96M | 48.40M |
|
Income towards Parent Company
|
| -1.99M | 7.25M | 0.63M | -43.39M | 11.06M | 42.62M | 27.44M | 36.00M | 30.64M | 30.42M | 25.09M | -319.72M | 2.84M | 23.51M | -13.66M | 38.68M | 6.32M | 8.75M | 17.00M | 12.32M | -13.26M | 7.96M | 48.40M |
|
Net Income towards Common Stockholders
|
| -1.99M | 7.25M | 0.63M | -43.39M | 11.06M | 42.62M | 27.44M | 36.00M | 30.64M | 30.42M | 25.09M | -319.72M | 2.84M | 23.51M | -13.66M | 38.68M | 6.32M | 8.75M | 17.00M | 12.32M | -13.26M | 7.96M | 48.40M |
|
EPS (Basic)
|
| -0.01 | 0.03 | 0.00 | -0.18 | 0.04 | 0.15 | 0.10 | 0.12 | 0.11 | 0.11 | 0.09 | -1.14 | 0.01 | 0.08 | -0.05 | 0.14 | 0.02 | 0.03 | 0.06 | 0.05 | -0.05 | 0.03 | 0.17 |
|
EPS (Weighted Average and Diluted)
|
| -0.01 | 0.03 | 0.00 | -0.18 | 0.04 | 0.15 | 0.10 | 0.12 | 0.11 | 0.11 | 0.09 | -1.14 | 0.01 | 0.08 | -0.05 | 0.14 | 0.02 | 0.03 | 0.06 | 0.05 | -0.05 | 0.03 | 0.17 |
|
Shares Outstanding (Weighted Average)
|
| 277.33M | 277.33M | 277.33M | 277.33M | 282.90M | 282.87M | 282.92M | 282.92M | 282.93M | 282.90M | 282.11M | 282.42M | 282.42M | 282.52M | 282.62M | 282.83M | 282.83M | 283.07M | 283.21M | 283.24M | 283.47M | 283.86M | 284.05M |
|
Shares Outstanding (Diluted Average)
|
232.40M | 232.40M | 232.40M | 232.40M | 237.70M | 278.97M | 279.21M | 279.56M | 279.38M | 279.91M | 280.17M | 280.17M | 280.10M | 282.98M | 283.15M | 283.19M | 283.22M | 284.06M | 284.54M | 285.56M | 284.91M | 283.56M | 285.76M | 286.75M |
|
EBITDA
|
| -76.22M | 32.19M | 19.15M | -12.35M | 7.73M | 62.62M | -1.04M | 58.38M | 51.52M | -11.91M | -33.90M | -262.37M | 4.80M | 48.91M | -48.50M | 60.14M | -20.85M | -16.79M | 37.78M | -71.31M | 5.54M | 89.13M | 31.18M |
|
Tax Rate
|
| 86.03% | 34.20% | | | 21.42% | 31.04% | 33.23% | 38.71% | 32.31% | 36.77% | 40.28% | 15.53% | 47.39% | 31.82% | | 41.10% | 42.59% | 42.19% | 60.24% | 72.59% | 10.54% | 57.87% | 33.64% |