|
Revenue
|
441.07M | 160.92M | 95.56M | 491.17M | | 468.60M | 694.50M | 241.80M | 222.30M | 619.60M | 877.40M | 275.20M | 204.20M | 399.40M | 609.30M | 249.30M | 279.30M | 495.10M | 663.40M | 323.50M | 258.70M | 561.80M | 813.40M | 350.60M | 239.20M | 602.00M | 803.50M | 321.30M | 225.60M | 566.90M | 715.50M | 321.10M | 251.90M | 512.60M | 1,104.90M | 327.80M | 555.40M | 555.40M | 880.90M | 448.00M | 814.00M | 814.00M | 1,123.40M | 418.50M | 310.40M | 756.60M | 1,128.50M | 414.10M | 293.80M | 669.10M | 1,051.30M | 421.90M | 334.10M | 762.20M |
|
Cost of Revenue
|
40.25M | 33.90M | 36.09M | 37.46M | | | 72.00M | 73.00M | 80.50M | 97.10M | 103.80M | 90.60M | 99.10M | 91.60M | 94.30M | 91.80M | 99.80M | 99.40M | 98.40M | 100.80M | 87.20M | 99.00M | 135.30M | 99.10M | 143.90M | 102.50M | 109.50M | 111.20M | 150.90M | 116.60M | 105.70M | 124.90M | 111.40M | 111.60M | 119.00M | 112.00M | 116.40M | 116.40M | 113.20M | 102.30M | 132.10M | 132.10M | 132.10M | 125.50M | 127.90M | 130.70M | 137.80M | 126.70M | 112.20M | 129.30M | 139.40M | 130.60M | 142.80M | 139.90M |
|
Gross Profit
|
400.82M | 127.02M | 59.47M | 453.70M | | | 622.50M | 168.80M | 141.80M | 522.50M | 773.60M | 184.60M | 105.10M | 307.80M | 515.00M | 157.50M | 179.50M | 395.70M | 565.00M | 222.70M | 171.50M | 462.80M | 678.10M | 251.50M | 95.30M | 499.50M | 694.00M | 210.10M | 74.70M | 450.30M | 609.80M | 196.20M | 140.50M | 401.00M | 985.90M | 215.80M | 439.00M | 439.00M | 767.70M | 345.70M | 681.90M | 681.90M | 991.30M | 293.00M | 182.50M | 625.90M | 990.70M | 287.40M | 181.60M | 539.80M | 911.90M | 291.30M | 191.30M | 622.30M |
|
Other Operating Expenses
|
399.00M | 151.97M | 105.27M | 450.50M | | | 607.30M | 217.10M | 230.70M | 532.30M | 719.70M | 239.20M | 212.70M | 312.40M | 441.60M | 214.00M | 287.00M | 406.00M | 483.00M | 273.20M | 237.60M | 457.80M | 663.30M | 291.70M | 258.10M | 496.90M | 594.00M | 308.00M | 251.20M | 464.60M | 505.00M | 427.60M | 251.80M | 379.70M | 847.50M | 294.60M | 460.10M | 460.10M | 635.70M | 410.10M | 663.80M | 663.80M | 863.10M | 406.50M | 314.30M | 617.40M | 829.90M | 383.40M | 274.00M | 520.30M | 744.90M | 352.70M | 334.60M | 588.70M |
|
Operating Expenses
|
399.00M | 151.97M | 105.27M | 450.50M | | | 607.30M | 217.10M | 230.70M | 532.30M | 719.70M | 239.20M | 212.70M | 312.40M | 441.60M | 214.00M | 287.00M | 406.00M | 483.00M | 273.20M | 237.60M | 457.80M | 663.30M | 291.70M | 258.10M | 496.90M | 594.00M | 308.00M | 251.20M | 464.60M | 505.00M | 427.60M | 251.80M | 379.70M | 847.50M | 294.60M | 460.10M | 460.10M | 635.70M | 410.10M | 663.80M | 663.80M | 863.10M | 406.50M | 314.30M | 617.40M | 829.90M | 383.40M | 274.00M | 520.30M | 744.90M | 352.70M | 334.60M | 588.70M |
|
Operating Income
|
42.07M | 8.95M | -9.71M | 40.66M | | 62.90M | 87.20M | 24.70M | -8.40M | 87.30M | 157.70M | 36.00M | -8.50M | 87.00M | 167.70M | 35.30M | -7.70M | 89.10M | 180.40M | 50.30M | 1.90M | 104.00M | 150.10M | 58.90M | -18.90M | 105.10M | 209.50M | 13.30M | -25.60M | 102.30M | 210.50M | -106.50M | 0.10M | 132.90M | 257.40M | 33.20M | 95.30M | 95.30M | 245.20M | 37.90M | 150.20M | 150.20M | 260.30M | 12.00M | -3.90M | 139.20M | 298.60M | 30.70M | 19.80M | 148.80M | 306.40M | 69.20M | -0.50M | 173.50M |
|
EBIT
|
42.07M | 8.95M | -9.71M | 40.66M | | 62.90M | 87.20M | 24.70M | -8.40M | 87.30M | 157.70M | 36.00M | -8.50M | 87.00M | 167.70M | 35.30M | -7.70M | 89.10M | 180.40M | 50.30M | 1.90M | 104.00M | 150.10M | 58.90M | -18.90M | 105.10M | 209.50M | 13.30M | -25.60M | 102.30M | 210.50M | -106.50M | 0.10M | 132.90M | 257.40M | 33.20M | 95.30M | 95.30M | 245.20M | 37.90M | 150.20M | 150.20M | 260.30M | 12.00M | -3.90M | 139.20M | 298.60M | 30.70M | 19.80M | 148.80M | 306.40M | 69.20M | -0.50M | 173.50M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | -0.80M | -11.80M | 16.00M | 0.60M | 2.20M | 9.10M | -8.00M | -4.50M | -3.70M | -11.60M | 18.50M | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.04M | 1.15M | 1.33M | 1.59M | | | -0.30M | -2.40M | -2.30M | 1.40M | 0.70M | 0.50M | -1.40M | 1.40M | 0.80M | 1.60M | 4.80M | 0.50M | 3.60M | 1.50M | -18.20M | 3.30M | -7.60M | -3.10M | -0.60M | 2.80M | 6.10M | 6.40M | 5.90M | 5.70M | -19.50M | 13.00M | 0.90M | 4.30M | 1.80M | -1.00M | 7.40M | 5.90M | -3.40M | -12.10M | 6.00M | 6.00M | 7.00M | 6.30M | 4.10M | 17.50M | 7.30M | 2.40M | -4.80M | 0.60M | 3.00M | 4.60M | 3.40M | 5.30M |
|
EBT
|
34.73M | 3.22M | -15.14M | 32.50M | | 62.90M | 77.60M | 10.90M | -25.70M | 69.50M | 139.30M | 18.70M | -28.40M | 69.40M | 149.20M | 17.50M | -22.40M | 67.50M | 161.30M | 30.40M | -20.00M | 82.90M | 117.10M | 31.60M | -43.90M | 82.00M | 188.00M | -5.90M | -45.00M | 81.30M | 163.80M | -119.90M | -24.20M | 111.50M | 233.40M | 5.30M | 74.10M | 56.80M | 214.30M | -3.50M | 112.60M | 112.60M | 220.10M | -28.40M | -48.00M | 106.10M | 253.70M | -15.70M | -34.50M | 101.40M | 262.00M | 23.90M | -55.90M | 118.40M |
|
Tax Provisions
|
12.54M | 0.87M | -7.59M | 12.66M | | | 25.40M | -0.80M | -10.80M | 22.40M | 44.90M | 4.60M | -9.70M | 22.50M | 48.40M | 6.80M | -8.20M | 22.30M | 53.30M | 8.70M | -6.70M | -33.10M | 18.90M | 5.70M | -18.00M | 14.70M | 33.40M | -2.90M | -10.70M | 14.30M | 30.20M | -27.60M | -4.50M | 22.60M | 46.00M | | 18.40M | 11.50M | 40.70M | -2.10M | 21.60M | 21.60M | 40.90M | -6.80M | -16.90M | 21.00M | 49.40M | -3.10M | -8.60M | 20.10M | 52.70M | 3.00M | -16.10M | 23.40M |
|
Profit After Tax
|
22.19M | 2.35M | -4.75M | 22.89M | | 35.60M | 52.20M | 11.70M | -14.90M | 47.10M | 94.40M | 14.10M | -18.70M | 46.90M | 100.80M | 10.70M | -14.20M | 45.20M | 108.00M | 21.70M | -13.30M | 116.00M | 98.20M | 25.90M | -25.90M | 67.30M | 154.60M | -3.00M | -34.30M | 67.00M | 133.60M | -92.30M | -19.70M | 88.90M | 187.40M | 5.30M | 55.70M | 55.70M | 173.60M | -1.40M | 91.00M | 91.00M | 179.20M | -21.60M | -31.10M | 85.10M | 204.30M | -12.60M | -25.90M | 81.30M | 209.30M | 20.90M | -39.80M | 95.00M |
|
Income from Continuing Operations
|
22.19M | 2.35M | -7.55M | 19.85M | | 62.90M | 52.20M | 11.70M | -14.90M | 47.10M | 94.40M | 14.10M | -18.70M | 46.90M | 100.80M | 10.70M | -14.20M | 45.20M | 108.00M | 21.70M | -13.30M | 116.00M | 98.20M | 25.90M | -25.90M | 67.30M | 154.60M | -3.00M | -34.30M | 67.00M | 133.60M | -92.30M | -19.70M | 88.90M | 187.40M | 5.30M | 55.70M | 45.30M | 173.60M | -1.40M | 91.00M | 91.00M | 179.20M | -21.60M | -31.10M | 85.10M | 204.30M | -12.60M | -25.90M | 81.30M | 209.30M | 20.90M | -39.80M | 95.00M |
|
Consolidated Net Income
|
22.19M | 2.35M | -7.55M | 19.85M | | 62.90M | 52.20M | 11.70M | -14.90M | 47.10M | 94.40M | 14.10M | -18.70M | 46.90M | 100.80M | 10.70M | -14.20M | 45.20M | 108.00M | 21.70M | -13.30M | 116.00M | 98.20M | 25.90M | -25.90M | 67.30M | 154.60M | -3.00M | -34.30M | 67.00M | 133.60M | -92.30M | -19.70M | 88.90M | 187.40M | 5.30M | 55.70M | 45.30M | 173.60M | -1.40M | 91.00M | 91.00M | 179.20M | -21.60M | -31.10M | 85.10M | 204.30M | -12.60M | -25.90M | 81.30M | 209.30M | 20.90M | -39.80M | 95.00M |
|
Income towards Parent Company
|
22.19M | 2.35M | -7.55M | 19.85M | | 62.90M | 52.20M | 11.70M | -14.90M | 47.10M | 94.40M | 14.10M | -18.70M | 46.90M | 100.80M | 10.70M | -14.20M | 45.20M | 108.00M | 21.70M | -13.30M | 116.00M | 98.20M | 25.90M | -25.90M | 67.30M | 154.60M | -3.00M | -34.30M | 67.00M | 133.60M | -92.30M | -19.70M | 88.90M | 187.40M | 5.30M | 55.70M | 45.30M | 173.60M | -1.40M | 91.00M | 91.00M | 179.20M | -21.60M | -31.10M | 85.10M | 204.30M | -12.60M | -25.90M | 81.30M | 209.30M | 20.90M | -39.80M | 95.00M |
|
Preferred Dividend Payments
|
0.01M | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.10M | 0.30M | 1.60M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M | 3.70M |
|
Net Income towards Common Stockholders
|
22.18M | 2.35M | -7.55M | 21.07M | | 62.90M | 52.20M | 11.70M | -14.90M | 47.10M | 94.40M | 14.10M | -18.70M | 46.90M | 100.80M | 10.70M | -14.20M | 45.20M | 108.00M | 21.70M | -13.30M | 116.00M | 98.20M | 25.80M | -25.90M | 67.20M | 154.30M | -4.60M | -37.90M | 63.20M | 129.70M | -95.90M | -23.30M | 85.10M | 183.40M | 1.50M | 51.90M | 51.90M | 169.70M | -5.10M | 87.20M | 87.20M | 175.10M | -25.20M | -34.70M | 81.30M | 200.30M | -16.30M | -29.50M | 77.50M | 205.30M | 17.20M | -43.40M | 91.20M |
|
EPS (Basic)
|
0.00M | 107.15 | -344.72 | 0.02M | | 1.09 | 1.59 | 0.34 | -0.42 | 1.09 | 2.18 | 0.32 | -0.43 | 1.08 | 2.32 | 0.24 | -0.32 | 0.99 | 2.36 | 0.45 | -0.28 | 2.40 | 2.03 | 0.52 | -0.53 | 1.33 | 3.05 | -0.09 | -0.75 | 1.24 | 2.55 | -1.87 | -0.45 | 1.65 | 3.56 | 0.03 | 1.01 | 1.01 | 3.27 | -0.10 | 1.66 | 1.66 | 3.33 | -0.48 | -0.66 | 1.52 | 3.59 | -0.28 | -0.57 | 1.34 | 3.52 | 0.29 | -0.75 | 1.55 |
|
EPS (Weighted Average and Diluted)
|
0.00M | 106.59 | -342.67 | 0.02M | | 1.09 | 1.59 | 0.33 | -0.42 | 1.09 | 2.18 | 0.32 | -0.43 | 1.08 | 2.31 | 0.24 | -0.32 | 0.99 | 2.36 | 0.45 | -0.28 | 2.39 | 2.03 | 0.52 | -0.53 | 1.32 | 3.04 | -0.09 | -0.74 | 1.24 | 2.54 | -1.87 | -0.45 | 1.65 | 3.55 | 0.03 | 1.01 | 1.01M | 3.27 | -0.10 | 1.66 | 1.66 | 3.33 | -0.48 | -0.66 | 1.52 | 3.58 | -0.28 | -0.57 | 1.34 | 3.51 | 0.29 | -0.76 | 1.54 |
|
Shares Outstanding (Weighted Average)
|
0.02M | 0.02M | 0.02M | 0.00M | 25.90M | | 32.60M | 34.90M | 35.80M | 43.10M | 43.10M | 43.20M | 43.20M | 43.20M | 43.30M | 44.40M | 44.10M | 45.50M | 45.60M | 48.10M | 46.90M | 48.20M | 48.20M | 49.60M | 49.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.02M | 0.02M | 0.02M | 0.00M | 26.00M | | 32.70M | 35.00M | 35.90M | 43.20M | 43.20M | 43.30M | 43.30M | 43.40M | 43.50M | 44.60M | 44.30M | 45.70M | 45.70M | 48.20M | 47.00M | 48.40M | 48.40M | 49.70M | 49.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
42.07M | 8.95M | -9.71M | 40.66M | | 62.90M | 87.20M | 24.70M | -8.40M | 87.30M | 157.70M | 36.00M | -8.50M | 87.00M | 167.70M | 35.30M | -7.70M | 89.10M | 180.40M | 50.30M | 1.90M | 104.00M | 150.10M | 58.90M | -18.90M | 105.10M | 209.50M | 13.30M | -25.60M | 102.30M | 210.50M | -106.50M | 0.10M | 132.90M | 257.40M | 1.90M | -8.20M | 51.80M | 245.20M | 17.10M | 7.90M | 88.60M | 260.30M | 12.00M | -3.90M | 139.20M | 298.60M | 30.70M | 19.80M | 148.80M | 306.40M | 69.20M | -0.50M | 173.50M |
|
Interest Expenses
|
7.38M | 6.88M | 6.76M | 6.71M | | | 9.30M | 11.40M | 15.00M | 19.20M | 19.10M | 17.80M | 18.50M | 19.00M | 19.30M | 19.40M | 19.50M | 22.10M | 22.70M | 21.40M | 22.90M | 24.40M | 25.40M | 24.20M | 24.40M | 25.90M | 27.60M | 25.60M | 25.30M | 26.70M | 27.20M | 26.40M | 25.20M | 25.70M | 25.80M | 26.90M | 28.60M | 14.50M | 27.50M | 29.30M | 43.60M | 43.60M | 47.20M | 46.70M | 48.20M | 50.60M | 52.20M | 48.80M | 49.50M | 48.00M | 47.40M | 49.90M | 58.80M | 60.40M |
|
Tax Rate
|
36.11% | 27.07% | 50.14% | 38.94% | | | 32.73% | -7.34% | 42.02% | 32.23% | 32.23% | 24.60% | 34.15% | 32.42% | 32.44% | 38.86% | 36.61% | 33.04% | 33.04% | 28.62% | 33.50% | -39.93% | 16.14% | 18.04% | 41.00% | 17.93% | 17.77% | 49.15% | 23.78% | 17.59% | 18.44% | 23.02% | 18.60% | 20.27% | 19.71% | | 24.83% | 20.25% | 18.99% | 60.00% | 19.18% | 19.18% | 18.58% | 23.94% | 35.21% | 19.79% | 19.47% | 19.75% | 24.93% | 19.82% | 20.11% | 12.55% | 28.80% | 19.76% |