|
Revenue
|
6.14M | 5.06M | 5.01M | 3.90M | 3.96M | 3.59M | 2.02M | 3.70M | 3.52M | 3.47M | 3.52M | 3.96M | 3.98M | 0.64M | 45.09M | -26.48M | 22.11M | 23.11M | 29.87M | -48.02M | 10.87M | 9.64M | 20.33M | 39.48M | 89.06M | 100.87M | 120.38M | 128.15M | 116.85M | 117.54M | 116.47M | 155.57M | 146.19M | 139.25M | 144.94M | 151.43M | 148.07M | 152.71M | 172.67M | 152.38M | 183.90M | 191.07M | 189.19M | 208.57M | 129.67M | 199.19M | 224.04M | 257.39M | 294.69M | 299.69M | 286.61M | 319.53M | 324.90M | 339.84M | 363.48M | 369.53M | 381.62M | 404.52M | 416.51M | 446.37M | 498.22M | 546.67M | 494.36M | 503.60M | 497.43M | 528.75M | 540.30M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | 1.15M | 2.80M | 3.47M | 3.02M | 4.23M | -5.11M | 2.58M | 2.44M | 2.73M | 24.16M | 12.45M | 12.93M | 15.39M | 19.36M | 24.67M | 22.00M | 21.69M | 4.22M | 17.62M | 21.89M | 17.75M | 51.29M | 19.16M | 17.60M | 20.59M | 20.55M | 23.84M | 22.42M | 24.93M | 28.56M | 30.23M | 25.02M | 25.49M | 28.41M | 31.37M | 38.59M | 34.38M | 37.70M | 31.18M | 39.51M | 30.29M | 31.60M | 32.81M | 33.11M | 28.94M | 36.06M | 40.87M | 35.55M | 175.93M | -411.32M | 40.84M | 38.77M | 192.40M |
|
Gross Profit
|
| | | | | | | | | | | | | | 43.94M | -29.28M | 18.63M | 20.09M | 25.65M | -42.91M | 8.29M | 7.20M | 17.59M | 15.32M | 76.61M | 87.94M | 104.99M | 108.79M | 92.18M | 95.54M | 94.78M | 151.34M | 128.57M | 117.36M | 127.19M | 100.14M | 128.91M | 135.11M | 152.08M | 131.83M | 160.07M | 168.66M | 164.25M | 180.01M | 99.44M | 174.18M | 198.55M | 228.98M | 263.32M | 261.09M | 252.23M | 281.83M | 293.73M | 300.33M | 333.19M | 337.93M | 348.81M | 371.41M | 387.58M | 410.31M | 457.36M | 511.12M | 318.43M | 914.92M | 456.59M | 489.98M | 347.90M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | | | 0.58M | 0.62M | 0.64M | 0.71M | 0.50M | 0.49M | 0.51M | 0.49M | 0.48M | 0.68M | 0.77M | 0.82M | 0.75M | 0.76M | 0.74M | 1.00M | 0.78M | 1.00M | 0.89M | 0.95M | 0.84M | 0.95M | 1.03M | 1.13M | 1.07M | 2.17M | 1.43M | 1.70M | 1.58M | 1.54M | 1.52M | 1.52M | 1.53M | 1.55M | 1.90M |
|
Selling, General & Administrative
|
| | 3,055.00M | | | 1.82M | 0.98M | 2.92M | 0.83M | 0.88M | 1.04M | 0.86M | 1.17M | 0.90M | 1.15M | 1.54M | 1.53M | 1.64M | | | | | | | | | | | 3.94M | | 3.18M | | 3.88M | | 4.01M | 3.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.03M | | | | 11.55M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | 6.12M | 1.35M | | | 0.51M | 0.38M | | 0.25M | | 0.24M | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
1.86M | 3.15M | -1453.00M | -6549.85M | 9.84M | 1.68M | 0.71M | 1.85M | 1.58M | 1.47M | 1.54M | 3.17M | 0.30M | -1.10M | 26.42M | -4.10M | -0.30M | -2.10M | 25.01M | -35.44M | 13.85M | 15.96M | 18.19M | 44.93M | 93.26M | 102.52M | 120.73M | 125.63M | 101.62M | 108.56M | 101.96M | 149.69M | 138.41M | 146.43M | 143.74M | 143.63M | 154.62M | 150.64M | 173.30M | 165.08M | 178.27M | 174.69M | 190.01M | 197.87M | 210.67M | 194.00M | 209.40M | 231.82M | 254.52M | 287.22M | 282.13M | 307.69M | 325.02M | 334.08M | 337.32M | 343.37M | 372.38M | 378.67M | 393.94M | 414.61M | 466.94M | 504.48M | 441.05M | 459.88M | 470.55M | 474.49M | 484.62M |
|
Operating Expenses
|
1.86M | 3.15M | 1,602.00M | -6549.85M | 9.84M | 3.50M | 1.69M | 4.78M | 2.41M | 2.35M | 2.59M | 4.03M | 2.62M | 1.23M | 27.57M | -2.56M | 22.54M | 24.24M | 25.01M | -35.44M | 13.85M | 15.96M | 18.19M | 51.05M | 94.61M | 102.52M | 120.73M | 126.14M | 109.12M | 110.25M | 108.47M | 149.69M | 146.07M | 147.04M | 151.41M | 151.06M | 155.12M | 151.13M | 173.81M | 165.57M | 178.75M | 175.37M | 190.78M | 198.69M | 211.42M | 194.76M | 210.14M | 232.83M | 255.30M | 288.21M | 283.02M | 308.64M | 325.86M | 335.04M | 338.35M | 344.50M | 373.45M | 380.84M | 395.37M | 416.31M | 468.52M | 506.03M | 457.58M | 461.40M | 472.08M | 476.04M | 502.03M |
|
Operating Income
|
| | | | | | | | | | | | | | 16.37M | -26.72M | -3.91M | -4.15M | 0.64M | -7.46M | -5.56M | -8.75M | -0.60M | -35.74M | -18.00M | -14.58M | -15.75M | -17.35M | -16.94M | -14.71M | -13.70M | 1.65M | -17.50M | -29.69M | -24.23M | -50.92M | -26.21M | -16.02M | -21.73M | -33.74M | -18.68M | -6.71M | -26.53M | -18.68M | -111.98M | -20.58M | -11.60M | -3.84M | 8.03M | -27.12M | -30.80M | -26.81M | -32.13M | -34.70M | -5.17M | -6.57M | -24.64M | -9.44M | -7.80M | -6.00M | -11.17M | 5.10M | -139.15M | 453.51M | -15.49M | 13.94M | -154.13M |
|
EBIT
|
| | | | | | | | | | | | 1.88M | | 16.37M | -26.72M | -3.91M | -4.15M | 0.64M | -7.46M | -5.56M | -8.75M | -0.60M | -35.74M | -18.00M | -14.58M | -15.75M | -17.35M | -16.94M | -14.71M | -13.70M | 1.65M | -17.50M | -29.69M | -24.23M | -50.92M | -26.21M | -16.02M | -21.73M | -33.74M | -18.68M | -6.71M | -26.53M | -18.68M | -111.98M | -20.58M | -11.60M | -3.84M | 8.03M | -27.12M | -30.80M | -26.81M | -32.13M | -34.70M | -5.17M | -6.57M | -24.64M | -9.44M | -7.80M | -6.00M | -11.17M | 5.10M | -139.15M | 453.51M | -15.49M | 13.94M | -154.13M |
|
Non Operating Investment Income
|
| | | | | | | -0.52M | | | | 15.40M | | | | 9.13M | 0.56M | -3.06M | 3.51M | -2.84M | 0.99M | -1.26M | 9.27M | -11.64M | 0.13M | -0.44M | -2.34M | | | | | | | | | | 7.38M | 12.32M | 12.21M | -3.13M | 20.11M | 23.33M | 15.30M | 25.12M | -62.44M | 30.11M | 38.96M | 55.78M | 69.37M | 36.09M | 14.80M | 31.08M | 17.20M | 15.69M | 17.16M | 19.93M | 2.18M | 8.82M | 1.46M | 12.28M | 15.62M | 12.58M | 8.32M | -70.58M | 6.83M | 20.64M | 34.88M |
|
Interest & Investment Income
|
-0.00M | -0.01M | -35.98M | 35.93M | -0.05M | 0.40M | 0.22M | 0.55M | 0.24M | 0.20M | 0.15M | 0.18M | 0.18M | 0.18M | 2.32M | 2.44M | 3.03M | 4.19M | 3.92M | 0.52M | 3.99M | 3.18M | 3.34M | -10.24M | 2.88M | 3.44M | 5.85M | -6.72M | 5.37M | 2.70M | 4.21M | -0.47M | 4.50M | 3.69M | 3.84M | 4.25M | 4.21M | 4.93M | 4.81M | 5.24M | 4.30M | 3.43M | 2.98M | 3.30M | 3.49M | 2.29M | 3.02M | 1.11M | 2.77M | 3.23M | 3.33M | 8.56M | 3.17M | 3.37M | 3.63M | 2.06M | 5.11M | 9.09M | 5.42M | 7.06M | 6.76M | 6.38M | 9.11M | 10.73M | 11.73M | 10.51M | 7.40M |
|
Other Non Operating Income
|
| | | | | -0.58M | 0.49M | 0.84M | -0.26M | 0.00M | | | 0.42M | -0.42M | -0.51M | | | | -0.10M | | | 0.01M | | | | -0.07M | | | 0.64M | | 0.45M | | 0.86M | | 1.38M | 1.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | 3.65M | | | | 17.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| | | | | | | | | | | | 0.29M | | 17.53M | 9.02M | 6.31M | -10.22M | 3.33M | 16.84M | 1.66M | 0.76M | 4.87M | -6.50M | -5.86M | -1.58M | -3.56M | -1.44M | 8.83M | 12.20M | 12.02M | 16.08M | 4.04M | -4.91M | -3.90M | 1.43M | -7.04M | 1.58M | -1.14M | -13.19M | 5.16M | 15.71M | -1.60M | 9.88M | -81.75M | 4.43M | 13.90M | 24.57M | 39.39M | 11.47M | 3.58M | 10.89M | -0.95M | 4.81M | 25.12M | 25.03M | 8.17M | 23.67M | 21.14M | 30.07M | 29.70M | 40.65M | 36.78M | 42.19M | 25.35M | 52.71M | 38.28M |
|
Tax Provisions
|
| | | | | | | | | | | | | | 0.73M | -0.48M | 1.30M | 1.82M | 1.43M | -3.99M | -0.65M | -1.08M | -1.36M | 7.24M | -1.50M | -0.37M | 2.83M | 0.41M | -1.30M | 3.92M | 3.53M | 6.36M | 1.57M | -1.30M | -1.54M | -11.28M | -1.57M | 0.70M | -0.61M | -4.43M | 0.85M | 3.50M | -0.65M | 5.31M | -21.18M | -0.01M | -0.84M | 8.40M | 8.75M | 2.43M | 0.24M | 9.88M | -0.09M | 26.55M | 5.07M | 18.91M | 5.02M | 11.82M | 12.27M | 13.94M | 13.82M | 18.67M | 16.31M | 12.85M | 12.38M | 21.61M | 22.67M |
|
Profit After Tax
|
2.50M | 540.00M | -0.20M | -4.36M | -8.43M | -1.90M | -0.38M | 2.46M | -1.11M | 1.07M | 0.54M | 16.05M | 0.29M | -1.03M | 17.51M | 10.68M | 5.85M | -12.03M | 1.90M | 28.74M | 3.60M | 4.02M | 8.04M | -11.08M | -2.02M | 19.79M | -6.39M | -3.65M | 10.13M | 8.28M | 8.49M | 10.06M | 2.47M | -5.32M | -3.38M | 12.72M | 29.01M | 0.88M | -0.62M | -8.76M | 4.30M | 12.20M | -1.46M | 4.57M | -60.57M | 4.44M | 14.74M | 16.16M | 30.64M | 9.05M | 3.35M | 1.02M | -0.96M | -22.41M | 20.06M | 0.87M | 3.15M | 11.85M | 8.87M | 16.13M | 15.88M | 21.97M | 20.47M | 29.34M | 12.97M | 31.10M | 15.61M |
|
Equity Income
|
| | | | | -0.58M | -0.47M | -1.54M | -0.61M | 1.38M | 1.01M | 1.31M | -0.08M | 0.08M | 0.27M | 1.25M | 0.09M | 1.32M | 1.80M | 0.04M | 0.34M | 0.34M | 2.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | 9.48M | 7.23M | 4.11M | 10.07M | 7.01M | 9.15M | 1.98M | 1.98M | 3.76M | -1.42M | -1.04M | 4.83M | -1.83M | 1.07M | 1.86M | 0.89M | 1.93M | 2.34M | 0.24M | -0.88M | -0.26M | 2.53M | 5.45M | 0.05M | 0.09M | 0.36M | 0.38M | 0.46M | 0.51M | 0.42M | -0.56M | 0.62M | 1.98M | 1.90M | 2.06M | 1.08M | 1.34M | 1.44M | 0.09M | 0.66M | 5.83M | 5.25M | 4.21M | 5.86M | 6.71M | 9.26M | 6.83M | 9.12M | 8.56M | 9.79M | 7.33M | 12.14M | 9.19M |
|
Income from Continuing Operations
|
| | | | | | | | | | | | 0.29M | | 16.79M | 9.51M | 5.01M | -12.03M | 1.90M | 20.83M | 2.31M | 1.84M | 6.24M | -13.74M | -4.36M | -1.21M | -6.39M | -1.85M | 10.13M | 8.28M | 8.49M | 9.72M | 2.47M | -3.60M | -2.35M | 12.72M | -5.47M | 0.88M | -0.53M | -8.76M | 4.30M | 12.20M | -0.95M | 4.57M | -60.57M | 4.44M | 14.74M | 16.16M | 30.64M | 9.05M | 3.35M | 1.02M | -0.87M | -21.75M | 20.06M | 6.12M | 3.15M | 11.85M | 8.87M | 16.13M | 15.88M | 21.97M | 20.47M | 29.34M | 12.97M | 31.10M | 15.61M |
|
Consolidated Net Income
|
| | | | | | | | | | | | 0.29M | 0.78M | 0.72M | 0.59M | 0.84M | 16.27M | 1.90M | 7.91M | 1.29M | 2.19M | 1.81M | 2.65M | 2.35M | 21.00M | -6.39M | -0.73M | -2.72M | -1.26M | -0.65M | 0.35M | -1.13M | -1.72M | -1.02M | -0.12M | 34.48M | 0.88M | -0.53M | 9.29M | 4.30M | 12.20M | -0.95M | 4.57M | -60.57M | 4.44M | 14.74M | 16.16M | 30.64M | 9.05M | 3.35M | 1.02M | -0.87M | -21.75M | 20.06M | 6.12M | 3.15M | 11.85M | 8.87M | 16.13M | 15.88M | 21.97M | 20.47M | 29.34M | 12.97M | 31.10M | 15.61M |
|
Income towards Parent Company
|
| | | | | | | | | | | | 0.29M | 0.78M | 0.72M | 0.59M | 0.84M | 16.27M | 1.90M | 7.91M | 1.29M | 2.19M | 1.81M | 2.65M | 2.35M | 21.00M | -6.39M | -0.73M | -2.72M | -1.26M | -0.65M | 0.35M | -1.13M | -1.72M | -1.02M | -0.12M | 34.48M | 0.88M | -0.53M | 9.29M | 4.30M | 12.20M | -0.95M | 4.57M | -60.57M | 4.44M | 14.74M | 16.16M | 30.64M | 9.05M | 3.35M | 1.02M | -0.87M | -21.75M | 20.06M | 6.12M | 3.15M | 11.85M | 8.87M | 16.13M | 15.88M | 21.97M | 20.47M | 29.34M | 12.97M | 31.10M | 15.61M |
|
Net Income towards Common Stockholders
|
| | | | | | | | | | 1.10M | | 0.29M | 0.78M | 0.72M | 0.59M | 0.84M | 16.27M | 1.90M | 7.91M | 1.29M | 2.19M | 1.81M | 2.65M | 2.35M | 21.00M | -6.39M | -0.73M | -2.72M | -1.26M | -0.65M | 0.35M | -1.13M | -1.72M | -1.02M | -0.12M | 34.48M | 0.88M | -0.53M | 9.29M | 4.30M | 12.20M | -0.95M | 4.57M | -60.57M | 4.44M | 14.74M | 16.16M | 30.64M | 9.05M | 3.35M | 1.02M | -0.87M | -21.75M | 20.06M | 6.12M | 3.15M | 11.85M | 8.87M | 16.13M | 15.88M | 21.97M | 20.47M | 29.34M | 12.97M | 31.10M | 15.61M |
|
EPS (Basic)
|
| | | | | -0.28 | -0.04 | -0.24 | -0.11 | 0.11 | 0.05 | 1.58 | 0.03 | -0.10 | 0.30 | 0.22 | 0.13 | -1.26 | 0.18 | 2.04 | 0.15 | 0.19 | 0.25 | -0.92 | -0.08 | 0.47 | -0.13 | -0.11 | 0.21 | 0.20 | 0.22 | 0.27 | 0.07 | -0.15 | -0.11 | 0.34 | 0.79 | 0.02 | -0.02 | -0.25 | 0.11 | 0.33 | -0.04 | 0.12 | -1.74 | 0.11 | 0.37 | 0.42 | 0.86 | 0.24 | 0.06 | -0.02 | -0.03 | -0.64 | 0.39 | 0.03 | -0.03 | 0.16 | 0.06 | 0.19 | 0.24 | 0.35 | 0.32 | 0.53 | 0.15 | 0.50 | 0.17 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.28 | -0.04 | -0.24 | -0.11 | 0.10 | 0.05 | 1.55 | 0.03 | -0.10 | 0.30 | 0.22 | 0.13 | -1.26 | 0.18 | 2.04 | 0.15 | 0.19 | 0.25 | -0.92 | -0.08 | 0.47 | -0.13 | -0.11 | 0.20 | 0.20 | 0.21 | 0.25 | 0.06 | -0.15 | -0.11 | 0.32 | 0.79 | 0.02 | -0.02 | -0.25 | 0.11 | 0.32 | -0.04 | 0.11 | -1.74 | 0.10 | 0.35 | 0.40 | 0.81 | 0.22 | 0.06 | -0.02 | -0.03 | -0.64 | 0.38 | 0.03 | -0.03 | 0.16 | 0.04 | 0.15 | 0.22 | 0.31 | 0.29 | 0.47 | 0.13 | 0.37 | 0.13 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 10.15M | 10.15M | 10.15M | 10.16M | 10.16M | 10.16M | 10.23M | 10.22M | 10.22M | 10.24M | 10.24M | 41.39M | 41.24M | 41.58M | 41.59M | 41.59M | 41.60M | 41.76M | 41.71M | 43.16M | 43.03M | 43.02M | 42.95M | 42.92M | 43.00M | 43.04M | 43.05M | 43.05M | 43.05M | 43.05M | 37.86M | 36.56M | 35.94M | 34.51M | 34.53M | 34.55M | 34.56M | 34.43M | 34.32M | 33.70M | 33.63M | 32.54M | 32.76M | 33.41M | 33.90M | 34.39M | 34.90M | 36.31M | 36.25M | 36.73M | 36.74M | 36.75M | 36.75M | 36.76M | 36.79M | 36.79M | 37.06M | 37.26M | 37.50M | 37.50M |
|
Shares Outstanding (Diluted Average)
|
20.03M | 20.05M | 20.08M | 20.06M | 30.31M | 30.34M | 10.06M | 10.06M | 10.14M | 10.17M | 10.19M | 10.31M | 10.19M | 10.22M | 10.24M | 10.29M | 10.25M | 10.24M | 10.27M | 10.25M | 10.59M | 10.62M | 17.45M | 16.77M | 32.14M | 31.88M | 33.85M | 33.20M | 35.08M | 34.53M | 37.23M | 31.77M | 36.75M | 28.83M | 29.46M | 37.31M | 29.86M | 37.39M | 36.40M | 34.72M | 34.67M | 34.53M | 34.55M | 34.58M | 34.57M | 34.27M | 34.08M | 33.86M | 36.18M | 34.84M | 35.03M | 33.69M | 34.23M | 35.23M | 36.78M | 35.53M | 36.52M | 37.59M | 37.68M | 37.62M | 37.78M | 37.77M | 37.82M | 37.93M | 38.45M | 38.62M | |
|
EBITDA
|
| | | | | | | | | | | | 1.88M | | 16.37M | -26.72M | -3.91M | -4.15M | 0.64M | -7.46M | -5.56M | -8.75M | -0.60M | -35.74M | -18.00M | -14.58M | -15.75M | -17.35M | -16.94M | -13.02M | -13.70M | 1.65M | -16.91M | -29.07M | -23.58M | -50.21M | -25.71M | -15.53M | -21.22M | -33.25M | -18.20M | -6.03M | -25.76M | -17.86M | -111.23M | -19.82M | -10.85M | -2.84M | 8.80M | -26.12M | -29.90M | -25.86M | -31.29M | -33.75M | -4.13M | -5.44M | -23.57M | -7.26M | -6.37M | -4.29M | -9.59M | 6.64M | -137.63M | 455.04M | -13.96M | 15.49M | -152.23M |
|
Interest Expenses
|
| | | | | | | | 1.35M | 1.37M | 1.41M | 1.62M | 1.59M | 0.21M | 3.35M | 3.68M | 3.83M | 4.06M | 4.11M | -7.14M | 2.81M | 2.64M | 3.06M | 4.03M | 5.13M | 6.19M | 6.33M | -0.96M | 6.48M | 6.45M | 7.84M | 0.24M | 6.08M | 6.30M | 6.75M | 6.43M | 5.95M | 6.66M | 7.33M | 7.08M | 6.92M | 6.53M | 6.73M | 6.88M | 7.55M | 7.65M | 8.32M | 9.06M | 9.25M | 8.98M | 8.66M | 10.78M | 10.20M | 9.13M | 5.50M | 5.40M | 6.46M | 7.04M | 6.72M | 7.47M | 8.29M | 8.02M | 7.61M | 8.33M | 10.36M | 10.86M | 10.69M |
|
Tax Rate
|
| | | | | | | | | | | | | | 4.19% | | 20.59% | | 43.00% | | | | | | 25.53% | 23.48% | | | | 32.14% | 29.38% | 39.57% | 38.83% | 26.61% | 39.56% | | 22.26% | 44.45% | 53.69% | 33.59% | 16.57% | 22.29% | 40.61% | 53.77% | 25.91% | | | 34.20% | 22.22% | 21.15% | 6.61% | 90.67% | 9.03% | | 20.17% | 75.56% | 61.45% | 49.95% | 58.05% | 46.36% | 46.53% | 45.94% | 44.34% | 30.46% | 48.84% | 40.99% | 59.22% |