|
Revenue
|
187.82M | 192.15M | 193.67M | 194.58M | 202.78M | 197.96M | 192.16M | 183.16M | 177.25M | 173.18M | 175.51M | 167.10M | 162.39M | 156.80M | 164.34M | 170.91M | 168.35M | 162.50M | 165.27M | 169.60M | 160.30M | 155.49M | 151.41M | 153.72M | 148.57M | 146.16M | 146.44M | 152.92M | 149.23M | 157.52M | 153.73M | 149.89M | 162.77M | 160.02M | 143.53M | 98.28M | 86.21M | 90.95M | 90.28M | 91.80M | 88.14M | 89.04M | 88.23M | 83.60M | 74.20M | 79.20M | 76.56M | 76.09M | 79.69M | 82.18M | 88.23M | 46.17M | 53.81M | 63.13M | 47.09M | 62.60M | 64.21M | 66.47M | 67.02M | 67.34M | 67.48M | 68.17M | 68.08M | 67.76M | 75.93M | 73.44M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.48M | -3.76M | 12.50M | 7.55M | 9.99M | -6.25M | 6.11M | 4.09M | 4.40M | 3.28M | 3.85M | 3.11M | 3.60M | 3.15M | 4.09M | 3.15M | 3.57M | -2.51M | 2.41M | 1.90M | 2.48M | 0.29M | 2.06M | 1.76M | 2.04M | 1.84M | 2.27M | 1.80M | 2.13M | 1.96M | 2.81M | 2.10M | 2.38M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.54M | 147.29M | 85.78M | 78.65M | 80.96M | 96.53M | 85.69M | 84.05M | 84.64M | 84.95M | 79.75M | 71.08M | 75.60M | 73.41M | 72.00M | 76.54M | 78.61M | 90.74M | 43.76M | 51.92M | 60.65M | 46.80M | 60.53M | 62.45M | 64.43M | 65.18M | 65.07M | 65.68M | 66.05M | 66.13M | 64.95M | 73.83M | 71.06M |
|
Selling, General & Administrative
|
10.65M | 9.82M | 9.26M | 8.41M | 8.66M | 8.99M | 8.94M | 8.62M | 9.20M | 8.68M | 8.95M | 10.73M | 11.84M | 12.58M | 12.51M | 11.97M | 13.11M | 12.15M | 10.45M | 22.88M | 11.73M | 12.66M | 23.77M | 11.01M | 11.88M | 13.67M | 12.59M | 12.25M | 12.76M | 14.01M | 12.97M | 11.59M | 12.49M | 13.14M | 13.25M | 16.09M | 13.46M | 11.62M | 12.71M | 13.32M | 16.95M | 12.57M | 16.97M | 15.82M | 16.97M | 6.10M | 11.63M | 13.99M | 18.07M | 11.29M | 13.64M | 19.45M | 11.53M | 12.82M | 12.13M | 10.28M | 9.57M | 14.60M | 9.98M | 11.09M | 8.97M | 8.96M | 10.04M | 10.07M | 9.61M | 8.52M |
|
Other Operating Expenses
|
119.40M | 124.70M | 128.20M | 129.45M | 4.45M | 136.95M | -9.52M | 125.28M | 118.80M | 110.80M | 118.85M | 4.01M | -1.63M | 0.01M | -15.56M | 119.37M | 13.76M | 47.32M | 1.56M | 133.55M | 54.58M | 0.26M | | 0.14M | 34.40M | 18.72M | | 58.60M | 27.12M | -17.05M | 41.00M | 5.51M | -38.95M | 31.34M | 4.48M | 58.19M | 1.01M | -9.10M | 49.34M | 268.11M | 0.26M | -34.67M | 109.40M | -7.92M | | | 10.57M | 63.28M | 3.52M | -3.00M | 2.50M | 1.84M | | -5.10M | 3.26M | 51.16M | 49.83M | 52.55M | 56.99M | 49.89M | | | 50.23M | 52.16M | -6.88M | 91.04M |
|
Operating Expenses
|
130.06M | 134.52M | 137.45M | 137.87M | 147.94M | 145.94M | 146.27M | 133.90M | 128.00M | 119.48M | 127.80M | 117.04M | 121.08M | 118.96M | 133.12M | 131.34M | 129.49M | 177.57M | 195.03M | 156.43M | 130.74M | 125.95M | 134.86M | 126.71M | 121.21M | 285.47M | 157.83M | 125.69M | 121.86M | 129.59M | 131.62M | 125.09M | 134.82M | 130.81M | -5.37M | 118.80M | 107.69M | 114.61M | 8.90M | 83.67M | 88.42M | 85.33M | 117.42M | 89.91M | 94.35M | 135.60M | 67.47M | 77.27M | 100.19M | 83.09M | -2.95M | 62.31M | 63.61M | 66.88M | 48.31M | 61.44M | 59.40M | 67.15M | 66.98M | 60.98M | 58.47M | 57.35M | 60.27M | 62.23M | 75.30M | 60.72M |
|
Operating Income
|
57.77M | 57.63M | 56.22M | 56.72M | 54.85M | 52.01M | 45.89M | 49.26M | 49.26M | 53.70M | 47.71M | 50.06M | 41.31M | 37.84M | 31.23M | 39.57M | 38.85M | -15.06M | -29.77M | 13.17M | 29.56M | 29.53M | 16.55M | 27.01M | 27.35M | -139.31M | -11.38M | 27.23M | 27.37M | 27.93M | 22.11M | 24.80M | 27.95M | 29.20M | 23.40M | 20.17M | 18.90M | 17.50M | 87.63M | 2.01M | -4.37M | -0.70M | -32.47M | -10.16M | -23.26M | -60.01M | 5.94M | -5.26M | -23.65M | -4.48M | 93.69M | -18.55M | -11.70M | -6.23M | -1.51M | -0.91M | 3.04M | -2.72M | -1.80M | 4.09M | 7.21M | 8.69M | 5.86M | 2.72M | -1.47M | 10.34M |
|
EBIT
|
57.77M | 57.63M | 56.22M | 56.72M | 54.85M | 52.01M | 45.89M | 49.26M | 49.26M | 53.70M | 47.71M | 50.06M | 41.31M | 37.84M | 31.23M | 39.57M | 38.85M | -15.06M | -29.77M | 13.17M | 29.56M | 29.53M | 16.55M | 27.01M | 27.35M | -139.31M | -11.38M | 27.23M | 27.37M | 27.93M | 22.11M | 24.80M | 27.95M | 29.20M | 23.40M | 20.17M | 18.90M | 17.50M | 87.63M | 2.01M | -4.37M | -0.70M | -32.47M | -10.16M | -23.26M | -60.01M | 5.94M | -5.26M | -23.65M | -4.48M | 93.69M | -18.55M | -11.70M | -6.23M | -1.51M | -0.91M | 3.04M | -2.72M | -1.80M | 4.09M | 7.21M | 8.69M | 5.86M | 2.72M | -1.47M | 10.34M |
|
Interest & Investment Income
|
0.19M | 0.17M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 1.09M | 0.19M | 1.62M | 0.39M | 0.92M | 0.91M | 1.40M | 0.27M | 0.29M | 0.01M | 0.23M | -0.67M | 0.15M | 1.26M | 0.88M | 0.47M | 0.12M | 0.76M | 1.33M | 1.13M | 0.64M | 0.85M | 0.60M | 0.82M | 0.52M | 0.19M | 0.89M | 0.03M | 0.01M | 0.00M | 0.00M | 0.02M | 0.10M | -4.73M | 5.14M | 0.16M | 0.19M | 0.28M | 0.10M | 0.12M | 3.93M | 1.24M | 0.23M | 0.54M | 1.54M | 0.18M | 0.11M | 0.03M | 0.07M | 0.17M |
|
Other Non Operating Income
|
1.69M | | | | | | -3.75M | | | | | | -4.42M | | -0.55M | | | | -0.16M | | | | -0.58M | | | | | | 12.42M | | | | | | | | | | | | | | | | | | | | -46.73M | | -0.34M | | -0.13M | | | 2.00M | -2.66M | -1.05M | -1.90M | 0.26M | -0.79M | -0.31M | | -0.10M | 0.53M | -3.21M |
|
Non Operating Income
|
-33.25M | -34.94M | -37.76M | -39.57M | -37.06M | -36.43M | -37.66M | -30.98M | -30.17M | -30.49M | -30.48M | -29.93M | -34.24M | -28.00M | -30.70M | -31.61M | -30.26M | -30.98M | -30.43M | -30.80M | 27.79M | -27.45M | -26.97M | -30.33M | 12.04M | -2.83M | -24.59M | 41.54M | 27.00M | -37.54M | -5.35M | -2.07M | -67.07M | 15.50M | -9.20M | 30.52M | -17.40M | -15.81M | 63.79M | 260.77M | -20.67M | -56.52M | 86.90M | -24.70M | -21.55M | -18.89M | 23.71M | -19.05M | -59.21M | -26.54M | 9.75M | -9.31M | 43.08M | -18.84M | -22.24M | -19.99M | -30.26M | -59.76M | -16.18M | -12.57M | -7.51M | -21.90M | -22.72M | -19.35M | 11.33M | 64.86M |
|
EBT
|
24.75M | 22.05M | 17.61M | 17.67M | 17.53M | 15.11M | 9.92M | 18.38M | 18.35M | 22.67M | 16.38M | 19.53M | 9.76M | 7.42M | 1.73M | 9.71M | 8.68M | -45.81M | -59.78M | -16.39M | 2.32M | 3.09M | -9.47M | 0.06M | 0.87M | -163.99M | -35.53M | 1.57M | 4.58M | 4.96M | 0.25M | 4.95M | 3.13M | 4.33M | 11.11M | 1.22M | 0.54M | -2.74M | 70.80M | -20.64M | -26.06M | -22.64M | -54.33M | -31.05M | -43.87M | -80.27M | -13.26M | -22.86M | -40.11M | -24.41M | 100.69M | -30.00M | -26.25M | -22.59M | -23.47M | -18.83M | -25.45M | -60.44M | -16.14M | -6.21M | 1.49M | -11.07M | -14.90M | -13.82M | 11.96M | 77.58M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.20M | 0.06M | 0.18M | 0.04M | 0.00M | 0.04M | 0.09M | 0.04M |
|
Profit After Tax
|
24.62M | 22.79M | 18.30M | 17.38M | 22.25M | 15.58M | 8.23M | 18.57M | 20.29M | 24.08M | 18.44M | 29.27M | 11.41M | 16.18M | -10.59M | 13.09M | 26.18M | -46.04M | -61.77M | -17.63M | 57.35M | 2.08M | -10.41M | -3.33M | 39.39M | -142.14M | -35.98M | 68.77M | 54.37M | -9.61M | 16.76M | 22.73M | -39.12M | 44.70M | 5.41M | 50.69M | 1.50M | 1.69M | 52.52M | 275.59M | -22.05M | -56.02M | -55.41M | -39.92M | -34.89M | -42.21M | 78.30M | -20.22M | -79.71M | -28.31M | -26.27M | -25.45M | 34.65M | -105.90M | 31.87M | -19.97M | -30.14M | -60.73M | -14.74M | -6.27M | 2.92M | -11.11M | -14.91M | -13.87M | 11.87M | 81.33M |
|
Equity Income
|
-1.92M | 0.64M | 0.84M | -0.52M | 0.26M | 0.47M | 2.06M | -0.10M | 0.74M | 0.54M | 0.85M | 0.60M | 1.73M | 2.42M | -0.66M | -1.75M | -0.08M | -0.23M | -0.27M | -1.24M | 0.44M | -1.27M | -0.36M | -3.53M | -2.33M | 3.13M | -0.45M | -1.55M | -0.61M | 21.79M | -0.83M | -0.05M | -3.30M | -1.53M | -1.20M | 1.57M | -0.05M | -0.69M | -0.96M | -0.68M | -0.09M | -0.11M | -0.44M | -0.71M | -0.95M | 1.37M | 35.47M | -1.46M | 0.35M | -1.89M | -1.42M | -0.49M | 2.64M | -0.30M | -0.65M | -0.07M | 2.70M | 0.21M | 0.26M | 7.10M | 2.93M | -0.27M | -0.15M | 3.84M | 5.12M | 0.34M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -160.48M | | -157.44M | | -143.46M | | -139.99M | | | | | | |
|
Income from Non-Controlling Interests
|
3.87M | 3.40M | 2.65M | 2.42M | 2.48M | 2.15M | 1.09M | 2.42M | 2.40M | 2.90M | 2.19M | 2.46M | 0.87M | 1.21M | -0.07M | 0.97M | 1.05M | -5.31M | -7.17M | -2.01M | 6.51M | 0.25M | -1.15M | -0.49M | 4.38M | -15.53M | -3.79M | 7.28M | 5.66M | -1.00M | 1.77M | 2.29M | -4.30M | 4.41M | 2.68M | 4.88M | 2.99M | 3.79M | 4.41M | 26.84M | 5.01M | 6.47M | 5.53M | 6.47M | 6.47M | -7.77M | 6.47M | 6.47M | 6.47M | 6.47M | 6.56M | 6.44M | 6.37M | 6.37M | 6.37M | 6.37M | -0.64M | -0.59M | 0.28M | -0.49M | -0.54M | -0.39M | -0.49M | -2.12M | -0.15M | -0.91M |
|
Income from Continuing Operations
|
24.75M | 22.05M | 17.61M | 17.67M | 17.53M | 15.11M | 9.92M | 18.38M | 18.35M | 22.67M | 16.38M | 19.53M | 9.76M | 7.42M | 1.73M | 9.71M | 8.68M | -45.81M | -59.78M | -16.39M | 2.32M | 3.09M | -9.47M | 0.06M | 0.87M | -163.99M | -35.53M | 1.57M | 4.58M | 4.96M | 0.25M | 4.95M | 3.13M | 4.33M | 11.11M | 1.22M | 0.54M | -2.74M | 70.80M | -20.64M | -26.06M | -22.64M | -54.33M | -31.05M | -43.87M | -80.27M | -13.26M | -22.86M | -40.11M | -24.41M | 100.69M | -30.00M | -26.25M | -22.59M | -23.47M | -18.83M | -25.45M | -60.73M | -16.34M | -6.27M | 1.32M | -11.11M | -14.91M | -13.87M | 11.87M | 77.54M |
|
Consolidated Net Income
|
0.10M | 0.10M | -16.74M | 0.23M | 4.46M | | -1.85M | 0.30M | 1.20M | 0.87M | 1.21M | 9.14M | 5.97M | 6.34M | -11.11M | 5.13M | 17.59M | 49.48M | -1.57M | -16.39M | 1.91M | 0.31M | 54.85M | 0.06M | 0.87M | -163.99M | -35.53M | 1.57M | 4.58M | 4.96M | 0.25M | 4.95M | 3.13M | 4.33M | 11.11M | 1.22M | 0.54M | -2.74M | 70.80M | 8.23M | 7.95M | -10.06M | -158.04M | -27.75M | 20.69M | 34.18M | 27.68M | 33.74M | 5.68M | 1.65M | 5.83M | 20.93M | 5.81M | -83.31M | 129.22M | 2.60M | -4.68M | 0.48M | 43.97M | 1.80M | 1.42M | 0.21M | 0.88M | 0.14M | -0.03M | 3.78M |
|
Income towards Parent Company
|
0.10M | 0.10M | -16.74M | 0.23M | 4.46M | | -1.85M | 0.30M | 1.20M | 0.87M | 1.21M | 9.14M | 5.97M | 6.34M | -11.11M | 5.13M | 17.59M | 49.48M | -1.57M | -16.39M | 1.91M | 0.31M | 54.85M | 0.06M | 0.87M | -163.99M | -35.53M | 1.57M | 4.58M | 4.96M | 0.25M | 4.95M | 3.13M | 4.33M | 11.11M | 1.22M | 0.54M | -2.74M | 70.80M | 8.23M | 7.95M | -10.06M | -158.04M | -27.75M | 20.69M | 34.18M | 27.68M | 33.74M | 5.68M | 1.65M | 5.83M | 20.93M | 5.81M | -243.80M | 129.22M | -154.84M | -4.68M | -142.98M | 43.97M | -138.19M | 1.42M | 0.21M | 0.88M | 0.14M | -0.03M | 3.78M |
|
Preferred Dividend Payments
|
0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.66M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.40M | -0.40M | -17.24M | -0.27M | 3.96M | -0.50M | -2.35M | -0.20M | 0.70M | 0.21M | 1.14M | 9.14M | 5.97M | 6.34M | -11.11M | 5.13M | 17.59M | 49.48M | -1.57M | -16.39M | 1.91M | 0.31M | 54.85M | 0.06M | 0.87M | -163.99M | -35.53M | 1.57M | 4.58M | 4.96M | 0.25M | 4.95M | 3.13M | 4.33M | 11.11M | 1.22M | 0.54M | -2.74M | 70.80M | 8.23M | 7.95M | -10.06M | -158.04M | -27.75M | 20.69M | 34.18M | 27.68M | 33.74M | 5.68M | 1.65M | 5.83M | 20.93M | 5.81M | -243.80M | 129.22M | -154.84M | -4.68M | -142.98M | 43.97M | -138.19M | 1.42M | 0.21M | 0.88M | 0.14M | -0.03M | 3.78M |
|
EPS (Basic)
|
0.28 | 0.24 | -0.23 | 0.18 | 0.24 | 0.16 | -0.03 | 0.19 | 0.20 | 0.24 | 0.01 | 0.29 | 0.11 | 0.16 | -0.13 | 0.13 | 0.26 | -0.45 | -0.02 | -0.17 | 0.58 | 0.02 | 0.55 | -0.03 | 0.40 | -1.42 | -0.35 | 0.69 | 0.54 | -0.10 | 0.00 | 0.11 | -0.44 | 0.39 | 0.11 | 0.45 | -0.13 | -0.12 | 0.70 | 2.67 | -0.44 | -0.65 | -1.57 | -0.47 | -0.50 | -0.83 | 0.31 | -0.28 | -0.87 | -0.35 | 0.06 | -0.34 | 0.25 | -1.10 | 0.30 | -0.29 | -0.30 | -0.60 | -0.15 | -0.06 | 0.03 | -0.10 | 0.01 | -0.12 | 0.12 | 0.81 |
|
EPS (Weighted Average and Diluted)
|
0.28 | 0.24 | -0.20 | 0.18 | 0.24 | 0.16 | -0.03 | 0.19 | 0.20 | 0.24 | 0.01 | 0.29 | 0.11 | 0.16 | -0.11 | 0.13 | 0.26 | -0.45 | -0.02 | -0.17 | 0.58 | 0.02 | 0.55 | -0.03 | 0.40 | -1.42 | -0.35 | 0.69 | 0.54 | -0.10 | 0.00 | 0.11 | -0.44 | 0.39 | 0.11 | 0.45 | -0.13 | -0.12 | 0.70 | 2.66 | -0.44 | -0.65 | -1.57 | -0.47 | -0.50 | -0.83 | 0.28 | -0.28 | -0.87 | -0.35 | 0.06 | -0.34 | 0.25 | -1.10 | 0.30 | -0.29 | -0.30 | -0.60 | -0.15 | -0.06 | 0.03 | -0.10 | 0.01 | -0.12 | 0.12 | 0.80 |
|
Shares Outstanding (Weighted Average)
|
73.90M | 78.15M | 74.32M | 78.97M | 79.20M | 79.30M | 79.22M | 82.95M | 86.94M | 87.02M | 86.05M | 87.80M | 87.82M | 87.83M | 87.74M | 87.67M | 87.71M | 87.79M | 87.76M | 88.29M | 88.69M | 88.88M | 100.00M | 89.19M | 89.24M | 100.24M | 100.22M | 100.23M | 100.23M | 100.25M | 100.25M | 100.34M | 100.37M | 100.46M | 100.41M | 100.50M | 100.60M | 100.71M | 100.63M | 100.74M | 100.63M | 100.61M | 100.52M | 100.18M | 100.21M | 100.31M | 90.65M | 99.76M | 90.77M | 90.94M | 90.84M | 90.95M | 91.03M | 91.09M | 91.05M | 91.23M | 91.87M | 92.18M | 91.88M | 92.28M | 92.66M | 92.90M | 92.69M | 93.06M | 93.39M | 93.48M |
|
Shares Outstanding (Diluted Average)
|
88.00M | 92.25M | 88.39M | 92.45M | 92.49M | 92.47M | 92.48M | 96.02M | 99.89M | 99.92M | 98.96M | 100.06M | 100.07M | 100.08M | 100.00M | 99.85M | 99.89M | 99.79M | 99.78M | 99.88M | 100.02M | 100.05M | 100.04M | 100.27M | 100.31M | 100.24M | 100.22M | 100.31M | 100.36M | 100.49M | 100.50M | 100.64M | 100.37M | 100.73M | 100.70M | 100.60M | 100.61M | 100.71M | 100.72M | 100.94M | 100.83M | 100.80M | 100.69M | 100.18M | 100.21M | 100.31M | 100.26M | 99.76M | 99.87M | 99.97M | 99.89M | 99.93M | 100.35M | 100.38M | 100.27M | 100.53M | 100.85M | 100.92M | 100.81M | 100.97M | 101.95M | 101.59M | 101.38M | 101.69M | 102.26M | 102.49M |
|
EBITDA
|
57.77M | 57.63M | 56.22M | 56.72M | 54.85M | 52.01M | 45.89M | 49.26M | 49.26M | 53.70M | 47.71M | 50.06M | 41.31M | 37.84M | 31.23M | 39.57M | 38.85M | -15.06M | -29.77M | 13.17M | 29.56M | 29.53M | 16.55M | 27.01M | 27.35M | -139.31M | -11.38M | 27.23M | 27.37M | 27.93M | 22.11M | 24.80M | 27.95M | 29.20M | 23.40M | 20.17M | 18.90M | 17.50M | 87.63M | 2.01M | -4.37M | -0.70M | -32.47M | -10.16M | -23.26M | -60.01M | 5.94M | -5.26M | -23.65M | -4.48M | 93.69M | -18.55M | -11.70M | -6.23M | -1.51M | -0.91M | 3.04M | -2.72M | -1.80M | 4.09M | 7.21M | 8.69M | 5.86M | 2.72M | -1.47M | 10.34M |
|
Interest Expenses
|
33.20M | 35.74M | 38.62M | 39.07M | 37.34M | 36.94M | 35.98M | 30.89M | 30.92M | 31.04M | 31.34M | 30.55M | 31.56M | 30.43M | 29.50M | 29.87M | 31.27M | 30.94M | 31.63M | 29.95M | 28.16M | 27.35M | 27.42M | 27.21M | 26.77M | 24.69M | 24.37M | 24.99M | 22.93M | 24.23M | 22.73M | 20.32M | 24.94M | 25.63M | 13.62M | 20.07M | 19.00M | 21.09M | 17.43M | 23.48M | 22.21M | 22.13M | 22.75M | 20.92M | 20.61M | 20.27M | 19.20M | 17.61M | 16.55M | 15.20M | -1.86M | 11.61M | 14.74M | 18.82M | 21.21M | 22.01M | 21.69M | 23.71M | 21.93M | 21.50M | 21.68M | 21.51M | 23.29M | 22.96M | 24.60M | 22.24M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48% | -1.23% | -0.95% | 11.80% | -0.35% | -0.01% | -0.30% | 0.78% | 0.05% |