|
Revenue
|
385.87M | 401.11M | 477.73M | -1113.41M | 383.46M | 42.93M | 49.71M | 42.27M | 387.66M | 50.36M | 54.79M | 53.87M | 54.96M | 63.77M | 68.68M | 62.74M | 288.08M | 319.59M | 372.62M | 283.73M | 286.44M | 372.79M | 309.15M | 330.18M | 362.32M | 419.90M | 332.61M | 317.88M | 352.31M | 422.67M | 343.76M | 349.64M | 330.23M | 433.59M | 344.14M | 333.62M | 357.65M | 472.46M | 359.28M | 364.71M | 426.54M | 554.55M | 434.07M | 444.12M | 499.73M | 729.89M | 575.82M | 544.08M | 477.16M | 505.85M | -1488.68M | 436.88M | 488.10M | 569.26M | 476.96M | 482.79M | 502.42M | 647.16M |
|
Cost of Revenue
|
| | | | | | -238.78M | | | | -243.86M | | | | | | 104.71M | 105.66M | 114.67M | 92.37M | 81.36M | 108.77M | 98.10M | 102.80M | 104.27M | 103.75M | 96.66M | 92.56M | 87.71M | 113.54M | 105.92M | 121.63M | 83.78M | 108.74M | 98.67M | 98.71M | 93.86M | 133.99M | 120.68M | 20.00M | 152.68M | 199.38M | 177.40M | 168.41M | 195.60M | 334.34M | 289.59M | 241.69M | 172.45M | 210.31M | 177.81M | 132.30M | 154.71M | 138.91M | 158.06M | 169.18M | 167.62M | 195.04M |
|
Gross Profit
|
| | | | | | 288.48M | | | | 298.64M | | | | | | | | | | | | | 227.37M | 258.05M | 316.15M | 235.94M | 225.32M | 264.60M | 309.13M | 237.83M | 228.02M | 246.45M | 324.85M | 245.48M | 234.91M | 263.79M | 338.47M | 238.60M | 344.71M | 273.86M | 355.17M | 256.67M | 275.70M | 304.13M | 395.55M | 286.23M | 302.39M | 304.70M | 295.54M | -1666.49M | 304.57M | 333.40M | 430.35M | 318.90M | 313.61M | 334.80M | 452.12M |
|
Selling, General & Administrative
|
62.14M | 61.55M | 67.77M | 70.82M | 62.78M | 62.42M | 71.19M | 68.16M | 58.47M | 68.80M | 69.75M | 60.76M | 44.80M | 45.29M | 45.28M | 52.37M | 44.69M | 43.14M | 46.91M | 47.11M | 45.16M | 46.94M | 45.56M | 45.39M | 42.98M | 44.13M | 45.28M | 48.28M | 43.35M | 49.97M | 46.86M | 52.34M | 42.83M | 47.61M | 46.45M | 46.03M | 50.45M | 51.61M | 68.24M | 59.47M | 52.47M | 56.52M | 61.83M | 55.86M | 51.34M | 58.12M | 61.82M | 55.11M | 54.04M | 58.48M | 60.27M | 55.43M | 59.58M | 64.84M | 67.27M | 60.77M | 75.99M | 68.44M |
|
Other Operating Expenses
|
293.82M | 314.68M | 308.42M | 276.60M | 310.13M | 269.72M | 327.05M | 262.61M | 276.98M | 313.93M | 371.46M | 223.18M | 206.84M | 213.47M | 226.98M | 233.65M | 222.27M | 226.59M | 235.08M | 222.34M | 205.41M | 245.36M | 220.34M | 226.69M | 232.09M | 231.15M | 262.25M | 223.46M | 229.63M | 244.71M | 314.30M | 260.59M | 381.01M | 245.43M | 237.15M | 239.85M | 236.05M | 273.05M | 272.45M | 262.08M | 299.86M | 346.30M | 333.19M | 320.19M | 362.00M | 489.00M | 457.46M | 389.88M | 330.79M | 360.72M | 398.58M | 300.86M | 322.84M | 313.34M | 333.56M | 350.13M | 353.73M | 375.85M |
|
Operating Expenses
|
355.96M | 376.23M | 376.19M | 347.42M | 372.91M | 332.14M | 398.25M | 330.76M | 335.44M | 382.73M | 441.21M | 283.94M | 251.65M | 258.75M | 272.26M | 286.02M | 266.96M | 269.73M | 281.99M | 269.45M | 250.57M | 292.30M | 265.90M | 272.08M | 275.08M | 275.28M | 307.53M | 271.75M | 272.98M | 294.68M | 361.16M | 312.92M | 423.84M | 293.05M | 283.59M | 285.88M | 286.50M | 324.66M | 340.69M | 321.54M | 352.34M | 402.82M | 395.02M | 376.05M | 413.34M | 547.12M | 519.28M | 444.99M | 384.83M | 419.20M | 458.85M | 356.29M | 382.42M | 378.18M | 400.83M | 410.90M | 429.72M | 444.29M |
|
Operating Income
|
29.90M | 24.88M | 101.54M | 35.62M | 10.54M | 73.67M | 105.41M | 49.89M | 52.22M | 32.86M | 108.28M | 63.94M | 53.73M | 65.11M | 118.15M | 36.74M | 50.70M | 77.87M | 117.74M | 41.51M | 64.82M | 108.07M | 63.58M | 55.96M | 85.11M | 142.48M | 22.94M | 46.13M | 79.33M | 127.99M | -17.40M | 36.72M | -93.61M | 140.54M | 60.55M | 47.74M | 71.15M | 147.81M | 18.59M | 43.17M | 74.20M | 151.73M | 39.05M | 68.07M | 86.39M | 182.76M | 56.54M | 99.09M | 92.33M | 86.65M | -46.73M | 80.59M | 105.68M | 191.08M | 76.13M | 71.89M | 72.70M | 202.87M |
|
EBIT
|
29.90M | 24.88M | 101.54M | 35.62M | 10.54M | 73.67M | 105.41M | 49.89M | 52.22M | 32.86M | 108.28M | 63.94M | 53.73M | 65.11M | 118.15M | 36.74M | 50.70M | 77.87M | 117.74M | 41.51M | 64.82M | 108.07M | 63.58M | 55.96M | 85.11M | 142.48M | 22.94M | 46.13M | 79.33M | 127.99M | -17.40M | 36.72M | -93.61M | 140.54M | 60.55M | 47.74M | 71.15M | 147.81M | 18.59M | 43.17M | 74.20M | 151.73M | 39.05M | 68.07M | 86.39M | 182.76M | 56.54M | 99.09M | 92.33M | 86.65M | -46.73M | 80.59M | 105.68M | 191.08M | 76.13M | 71.89M | 72.70M | 202.87M |
|
Non Operating Investment Income
|
-4.38M | 2.47M | 3.94M | 2.48M | 1.74M | -1.34M | 2.21M | 2.26M | 5.90M | 5.89M | -4.11M | 1.30M | 4.45M | -0.80M | 5.72M | 3.59M | 1.53M | 3.22M | 2.19M | 6.22M | 4.63M | 4.53M | 4.14M | 6.66M | 5.66M | 5.41M | 9.43M | 0.29M | -1.67M | 2.46M | -18.26M | 14.01M | 4.60M | 1.69M | 9.29M | -32.85M | 21.62M | 14.40M | 18.43M | 0.97M | 13.19M | 1.95M | 0.74M | -26.57M | -41.80M | -15.74M | 5.75M | 6.44M | 3.78M | -8.40M | 17.43M | 18.00M | 0.56M | 13.77M | -5.47M | -1.24M | 23.56M | 11.38M |
|
Interest & Investment Income
|
5.22M | 11.22M | 6.90M | 5.04M | 5.03M | 5.08M | 4.50M | 4.29M | 4.03M | 4.23M | 3.75M | 3.50M | 3.29M | 3.39M | 3.13M | 3.26M | 2.63M | 2.83M | 2.26M | 3.62M | 10.19M | 4.60M | 3.87M | 4.88M | 3.88M | 3.58M | 3.57M | 4.12M | 4.34M | 3.40M | 3.68M | 3.59M | 3.46M | 3.44M | 3.53M | 3.42M | 3.07M | 3.18M | 4.55M | 3.56M | 3.58M | 3.33M | 4.20M | 4.29M | 3.33M | 3.97M | 4.51M | 4.84M | 5.36M | 5.37M | 6.39M | 4.58M | 4.47M | 8.67M | 5.82M | 4.25M | 3.87M | 6.50M |
|
Other Non Operating Income
|
6.96M | 9.22M | 18.58M | -25.83M | 10.71M | -2.12M | 7.32M | -193.43M | 7.85M | 7.06M | -3.29M | 168.40M | 5.84M | 1.74M | 7.88M | 6.70M | 2.52M | 4.47M | 1.74M | 11.11M | 14.98M | 10.26M | 2.73M | 10.82M | 7.96M | 8.55M | 11.01M | 6.50M | 1.60M | 6.97M | -14.82M | 17.80M | 8.29M | 5.77M | 11.81M | -30.58M | 25.77M | 17.24M | 24.63M | 5.49M | 15.98M | 5.87M | 5.82M | -20.19M | -36.96M | -8.05M | 10.66M | 11.88M | 11.22M | 0.83M | 25.60M | 10.97M | 11.08M | 28.40M | 4.37M | 5.48M | 26.65M | 22.53M |
|
Non Operating Income
|
| 9.22M | 18.58M | -25.83M | 10.71M | 3.17M | 7.32M | -193.43M | 7.85M | 7.06M | 4.68M | 168.38M | 5.84M | 2.72M | 7.88M | 6.70M | 3.35M | 4.47M | 5.97M | 11.11M | 14.98M | 10.26M | 2.73M | 10.82M | 7.96M | 8.55M | 11.01M | 6.50M | 5.87M | 6.97M | 0.62M | 17.80M | 8.29M | 5.77M | 11.81M | -30.58M | 25.77M | 17.24M | 22.92M | 5.49M | 15.98M | 5.87M | 5.82M | -20.19M | -36.96M | -8.05M | 10.66M | 11.88M | 11.22M | 4.55M | 25.60M | 16.52M | 11.08M | 28.40M | 4.37M | 5.48M | 26.65M | 22.53M |
|
EBT
|
23.99M | 2.29M | 89.58M | -21.11M | -10.15M | 39.79M | 81.41M | -174.43M | 29.46M | 9.40M | 73.87M | 199.74M | 30.00M | 36.65M | 95.51M | 12.88M | 21.93M | 51.72M | 89.11M | 21.12M | 46.59M | 85.86M | 41.61M | 37.22M | 62.87M | 121.07M | 4.60M | 19.58M | 47.60M | 104.47M | -62.60M | 22.89M | -115.11M | 115.95M | 43.13M | -13.28M | 65.84M | 137.78M | 17.61M | 22.77M | 66.06M | 134.35M | 21.25M | 21.66M | 20.22M | 140.19M | 29.25M | 70.05M | 57.65M | 37.65M | -74.83M | 37.80M | 60.94M | 159.82M | 21.69M | 13.81M | 27.34M | 155.25M |
|
Tax Provisions
|
7.59M | -1.13M | 31.36M | -9.00M | -4.94M | 13.49M | 28.81M | -69.62M | 9.51M | 1.74M | 25.96M | 84.33M | 9.53M | 11.55M | 33.54M | 0.30M | 7.97M | 20.33M | 30.30M | 7.16M | 15.63M | 27.30M | 13.18M | 10.78M | 21.64M | 42.74M | 55.19M | 0.78M | 5.16M | 12.90M | -11.06M | 1.22M | -42.83M | 9.19M | 7.14M | -1.88M | 4.28M | 12.33M | 5.91M | 1.57M | 8.30M | 16.67M | 6.05M | 2.44M | 1.09M | 13.45M | 9.15M | 9.78M | 8.23M | -5.27M | -29.09M | -12.57M | 8.97M | 23.42M | 1.70M | 1.02M | 1.33M | 18.95M |
|
Profit After Tax
|
92.26M | 3.42M | 58.22M | -13.20M | -5.21M | 26.30M | 52.59M | -108.20M | 19.95M | 7.67M | 47.91M | 115.41M | 20.48M | 25.10M | 61.98M | 12.57M | 13.96M | 31.38M | 58.81M | 13.96M | 30.95M | 58.56M | 28.42M | 26.45M | 41.23M | 78.33M | -54.28M | 18.80M | 42.45M | 91.57M | -55.08M | 21.66M | -75.91M | 106.76M | 35.99M | -11.40M | 61.56M | 125.45M | 11.70M | 21.20M | 57.76M | 117.68M | 15.20M | 19.22M | 19.12M | 126.74M | 20.10M | 60.27M | 49.42M | 42.92M | -45.73M | 50.37M | 51.96M | 136.40M | 19.99M | 12.80M | 26.01M | 136.30M |
|
Equity Income
|
-1.40M | -7.35M | 6.90M | -31.09M | 4.35M | -3.86M | 2.50M | -9.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-2.58M | 2.77M | 2.54M | 4.00M | 3.10M | 3.29M | 3.91M | 3.26M | 3.18M | 3.47M | 4.11M | 3.28M | 3.27M | 3.46M | 3.98M | 3.35M | 3.20M | 3.57M | 4.13M | 3.29M | 3.74M | 4.01M | 3.48M | 3.45M | 3.54M | 4.46M | 3.56M | 3.68M | 4.11M | 3.92M | 3.41M | 2.83M | 3.50M | 3.86M | 4.05M | 3.73M | 3.94M | 3.55M | 2.79M | 3.49M | 3.92M | 4.23M | 3.85M | 3.10M | 3.63M | 4.17M | 4.22M | 5.13M | 3.99M | 5.06M | 4.36M | 3.04M | 3.78M | 5.06M | 4.15M | 3.74M | 4.30M | 5.46M |
|
Income from Continuing Operations
|
16.41M | 3.42M | 58.22M | -12.12M | -5.21M | 26.30M | 52.59M | -104.81M | 19.95M | 7.67M | 47.91M | 115.41M | 20.48M | 25.10M | 61.98M | 12.57M | 13.96M | 31.38M | 58.81M | 13.96M | 30.95M | 58.56M | 28.42M | 26.45M | 41.23M | 78.33M | -50.59M | 18.80M | 42.45M | 91.57M | -51.54M | 21.66M | -72.28M | 106.76M | 35.99M | -11.40M | 61.56M | 125.45M | 11.70M | 21.20M | 57.76M | 117.68M | 15.20M | 19.22M | 19.12M | 126.74M | 20.10M | 60.27M | 49.42M | 42.92M | -45.73M | 50.37M | 51.96M | 136.40M | 19.99M | 12.80M | 26.01M | 136.30M |
|
Consolidated Net Income
|
16.41M | -2.61M | -1.36M | -1.08M | -5.21M | 26.30M | 52.59M | -104.81M | 19.95M | 7.67M | 47.91M | 115.41M | 20.48M | 25.10M | 61.98M | 12.57M | 13.96M | 31.38M | 58.81M | 13.96M | 30.95M | 58.56M | 28.42M | 26.45M | 41.23M | 78.33M | -50.59M | 18.80M | 42.45M | 91.57M | -51.54M | 21.66M | -72.28M | 106.76M | 35.99M | -11.40M | 61.56M | 125.45M | 11.70M | 21.20M | 57.76M | 117.68M | 15.20M | 19.22M | 19.12M | 126.74M | 20.10M | 60.27M | 49.42M | 42.92M | -45.73M | 50.37M | 51.96M | 136.40M | 19.99M | 12.80M | 26.01M | 136.30M |
|
Income towards Parent Company
|
16.41M | -2.61M | -1.36M | -1.08M | -5.21M | 26.30M | 52.59M | -104.81M | 19.95M | 7.67M | 47.91M | 115.41M | 20.48M | 25.10M | 61.98M | 12.57M | 13.96M | 31.38M | 58.81M | 13.96M | 30.95M | 58.56M | 28.42M | 26.45M | 41.23M | 78.33M | -50.59M | 18.80M | 42.45M | 91.57M | -51.54M | 21.66M | -72.28M | 106.76M | 35.99M | -11.40M | 61.56M | 125.45M | 11.70M | 21.20M | 57.76M | 117.68M | 15.20M | 19.22M | 19.12M | 126.74M | 20.10M | 60.27M | 49.42M | 42.92M | -45.73M | 50.37M | 51.96M | 136.40M | 19.99M | 12.80M | 26.01M | 136.30M |
|
Preferred Dividend Payments
|
-0.13M | -0.13M | -0.13M | -0.13M | -0.13M | -0.13M | -0.13M | 0.92M | -0.13M | -0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | | 0.13M | 0.13M | 0.13M |
|
Net Income towards Common Stockholders
|
89.55M | 2.10M | 54.19M | -57.18M | 8.45M | 8.77M | 39.12M | 4.56M | 3.65M | -1.50M | 38.33M | 13.49M | 17.68M | 16.75M | 50.78M | 20.34M | 11.44M | 25.99M | 54.55M | 10.55M | 27.08M | 54.42M | 24.81M | 22.86M | 37.55M | 73.74M | -54.28M | 14.99M | 38.21M | 87.52M | -55.08M | 18.70M | -75.91M | 102.77M | 31.80M | -15.26M | 57.49M | 121.77M | 8.78M | 17.58M | 53.71M | 113.32M | 11.22M | 15.99M | 15.36M | 122.43M | 15.74M | 55.01M | 45.30M | 37.73M | -50.23M | 47.19M | 48.05M | 131.20M | 15.71M | 8.92M | 21.58M | 130.71M |
|
EPS (Basic)
|
| -0.02 | 0.61 | -0.19 | -0.09 | 0.25 | 0.53 | -1.18 | 0.18 | 0.04 | 0.48 | 1.36 | 0.21 | 0.27 | 0.73 | 0.11 | 0.13 | 0.35 | 0.68 | 0.13 | 0.34 | 0.68 | 0.32 | 0.29 | 0.47 | 0.92 | -0.68 | 0.19 | 0.48 | 1.10 | -0.70 | 0.23 | -0.95 | 1.29 | 0.40 | -0.19 | 0.72 | 1.52 | 0.11 | 0.20 | 0.62 | 1.32 | | | 0.18 | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| -0.02 | 0.60 | -0.19 | -0.09 | 0.25 | 0.53 | -1.18 | 0.18 | 0.04 | 0.48 | 1.35 | 0.21 | 0.27 | 0.72 | 0.11 | 0.13 | 0.34 | 0.68 | 0.13 | 0.34 | 0.68 | 0.31 | 0.29 | 0.47 | 0.92 | -0.68 | 0.19 | 0.48 | 1.09 | -0.69 | 0.23 | -0.95 | 1.28 | 0.40 | -0.19 | 0.72 | 1.52 | 0.10 | 0.20 | 0.62 | 1.32 | | | 0.18 | | | | | | | | | | | | | |
|
EBITDA
|
29.90M | 24.88M | 101.54M | 35.62M | 10.54M | 73.67M | 105.41M | 49.89M | 52.22M | 32.86M | 108.28M | 63.94M | 53.73M | 65.11M | 118.15M | 36.74M | 50.70M | 77.87M | 117.74M | 41.51M | 64.82M | 108.07M | 63.58M | 55.96M | 85.11M | 142.48M | 22.94M | 46.13M | 79.33M | 127.99M | -17.40M | 36.72M | -93.61M | 140.54M | 60.55M | 47.74M | 71.15M | 147.81M | 18.59M | 43.17M | 74.20M | 151.73M | 39.05M | 68.07M | 86.39M | 182.76M | 56.54M | 99.09M | 92.33M | 86.65M | -46.73M | 80.59M | 105.68M | 191.08M | 76.13M | 71.89M | 72.70M | 202.87M |
|
Interest Expenses
|
28.95M | 31.82M | 30.54M | 30.90M | 31.41M | 31.76M | 31.32M | 30.89M | 30.61M | 30.51M | 31.12M | 32.60M | 29.57M | 30.20M | 30.52M | 30.57M | 31.30M | 30.62M | 30.36M | 31.49M | 33.22M | 32.47M | 31.45M | 31.70M | 32.33M | 32.11M | 31.49M | 33.05M | 33.32M | 30.49M | 30.38M | 31.63M | 29.79M | 30.36M | 29.23M | 30.43M | 31.09M | 27.26M | 25.61M | 25.88M | 24.12M | 23.24M | 23.63M | 26.22M | 29.22M | 34.53M | 37.95M | 40.92M | 45.90M | 49.84M | 53.70M | 53.76M | 55.83M | 59.66M | 58.81M | 63.55M | 72.01M | 70.15M |
|
Tax Rate
|
31.62% | -49.63% | 35.01% | 42.61% | 48.65% | 33.90% | 35.39% | 39.91% | 32.27% | 18.45% | 35.15% | 42.22% | 31.75% | 31.51% | 35.11% | 2.34% | 36.34% | 39.32% | 34.00% | 33.88% | 33.56% | 31.80% | 31.69% | 28.95% | 34.42% | 35.30% | 1,199.43% | 4.00% | 10.83% | 12.35% | 17.67% | 5.34% | 37.21% | 7.92% | 16.55% | 14.16% | 6.49% | 8.95% | 33.56% | 6.88% | 12.56% | 12.41% | 28.47% | 11.26% | 5.41% | 9.59% | 31.28% | 13.96% | 14.27% | -13.99% | 38.88% | -33.26% | 14.72% | 14.66% | 7.82% | 7.37% | 4.85% | 12.21% |