|
Revenue
|
3199.21M | 3716.32M | 4111.47M | 4175.67M | 4492.31M | 4920.47M | 4973.08M | 4757.21M | 4454.66M | 4450.83M | 5318.76M | 4641.83M | 3790.76M | 3880.23M | 4326.92M |
|
Cost of Revenue
|
2861.36M | 3320.98M | 3696.34M | 3708.77M | 3986.87M | 4564.22M | 4515.89M | 4302.80M | 4000.21M | 4209.06M | 4832.61M | 4175.44M | 3761.14M | 3739.60M | 4129.88M |
|
Gross Profit
|
337.85M | 395.34M | 415.13M | 466.90M | 505.44M | 356.25M | 457.19M | 454.40M | 454.45M | 241.77M | 486.15M | 466.39M | 29.61M | 140.62M | 197.04M |
|
Selling, General & Administrative
|
165.54M | 226.97M | 260.37M | 263.08M | 263.75M | 250.84M | 255.27M | 274.93M | 262.58M | 226.92M | 223.81M | 239.59M | 234.38M | 255.22M | 300.79M |
|
Other Operating Expenses
|
146.71M | 0.73M | 0.46M | | | | | | | | | | | | |
|
Operating Expenses
|
165.54M | 226.97M | 260.37M | 263.08M | 263.75M | 250.84M | 255.27M | 274.93M | 262.58M | 226.92M | 223.81M | 239.59M | 234.38M | 255.22M | 300.79M |
|
Operating Income
|
172.31M | 168.38M | -221.81M | 203.82M | 241.69M | 105.41M | 201.92M | 179.48M | 191.88M | -365.01M | 262.34M | 226.80M | -204.76M | -114.60M | -103.75M |
|
EBIT
|
172.31M | 168.38M | -221.81M | 203.82M | 241.69M | 105.41M | 201.92M | 179.48M | 191.88M | -365.01M | 262.34M | 226.80M | -204.76M | -114.60M | -103.75M |
|
Interest & Investment Income
|
| 2.76M | 2.84M | 8.74M | 4.79M | | | | | | | | | | |
|
Other Non Operating Income
|
-2.28M | 1.34M | 1.48M | 2.38M | -3.87M | 13.57M | 6.98M | 43.88M | 4.26M | 6.67M | -11.85M | 2.00M | 6.73M | 17.20M | 19.88M |
|
Non Operating Income
|
-2.28M | 4.42M | -1.86M | -18.57M | -8.22M | 13.57M | 6.98M | 43.88M | 4.26M | 6.67M | -11.85M | 2.00M | 6.73M | 17.20M | 19.88M |
|
EBT
|
159.47M | 137.05M | -271.68M | 139.62M | 187.44M | 73.84M | 149.12M | 153.97M | 132.61M | -425.83M | 174.28M | 159.78M | -267.67M | -182.55M | -173.01M |
|
Tax Provisions
|
59.58M | 50.90M | 24.62M | 52.32M | 79.50M | 28.55M | 63.46M | 22.53M | 34.83M | -65.61M | 21.94M | 25.63M | -75.10M | -54.96M | -50.67M |
|
Profit After Tax
|
103.50M | 86.15M | -265.40M | 87.30M | 107.94M | 45.29M | 95.82M | 154.54M | 97.78M | -387.69M | 152.34M | 134.15M | -210.01M | -171.16M | -163.72M |
|
Income from Non-Controlling Interests
|
| | | | | | | 6.16M | 14.35M | 27.46M | 43.94M | 42.23M | 17.44M | 43.56M | 41.38M |
|
Income from Continuing Operations
|
99.89M | 86.15M | -296.31M | 87.30M | 107.94M | 45.29M | 85.65M | 131.45M | 97.78M | -360.23M | 152.34M | 134.15M | -192.57M | -127.60M | -122.34M |
|
Consolidated Net Income
|
99.89M | 86.15M | -296.31M | 87.30M | 107.94M | 45.29M | 85.65M | 131.45M | 97.78M | -360.23M | 152.34M | 134.15M | -192.57M | -127.60M | -122.34M |
|
Income towards Parent Company
|
99.89M | 86.15M | -296.31M | 87.30M | 107.94M | 45.29M | 85.65M | 131.45M | 97.78M | -360.23M | 152.34M | 134.15M | -192.57M | -127.60M | -122.34M |
|
Net Income towards Common Stockholders
|
99.89M | 86.15M | -296.31M | 87.30M | 107.94M | 45.29M | 85.65M | 131.45M | 97.78M | -360.23M | 152.34M | 134.15M | -192.57M | -127.60M | -122.34M |
|
EPS (Basic)
|
0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
47.09M | 47.33M | 47.56M | 48.12M | 48.67M | 49.07M | 49.20M | 49.78M | 50.03M | 50.28M | 50.83M | 51.07M | 51.49M | 52.02M | 52.43M |
|
Shares Outstanding (Diluted Average)
|
0.05M | 47.89M | 47.47M | 48.59M | 49.11M | | | | 50.30M | 50.22M | 51.08M | 51.37M | 51.32M | 51.84M | 52.32M |
|
EBITDA
|
172.31M | 168.38M | -265.36M | 97.49M | 99.70M | 105.41M | 201.92M | 179.48M | 191.88M | -365.01M | 262.34M | 226.80M | -204.76M | -114.60M | -103.75M |
|
Tax Rate
|
37.36% | 37.14% | | 37.47% | 42.42% | 38.66% | 42.56% | 14.63% | 26.27% | 15.41% | 12.59% | 16.04% | 28.06% | 30.10% | 29.29% |