|
Revenue
|
1,113.52M | 1,208.97M | 1,260.00M | 1,337.71M | 1,414.99M | 1,434.53M | 1,443.26M | 1,514.36M | 1,475.99M | 1,480.80M | 1,501.22M | 1,577.96M | 1,555.91M | 1,530.73M | 1,494.17M | 1,674.48M | 1,529.14M | 1,523.76M | 1,511.44M | 1,552.13M | 1,493.40M | 1,488.53M | 1,464.41M |
|
Cost of Revenue
|
647.24M | 679.22M | 718.56M | 768.45M | 818.01M | 835.12M | 848.55M | 878.85M | 868.32M | 886.32M | 903.54M | 950.68M | 951.43M | 937.73M | 944.16M | 1,068.13M | 950.48M | 943.03M | 935.68M | 962.87M | 923.43M | 903.21M | 895.40M |
|
Gross Profit
|
466.28M | 529.75M | 541.44M | 569.26M | 596.99M | 599.41M | 594.71M | 635.51M | 607.67M | 594.48M | 597.68M | 627.28M | 604.48M | 593.00M | 550.00M | 606.35M | 578.66M | 580.73M | 575.76M | 589.26M | 569.97M | 585.32M | 569.01M |
|
Selling, General & Administrative
|
449.92M | 464.71M | 495.40M | 502.29M | 549.24M | 525.94M | 532.76M | 552.60M | 557.74M | 544.47M | 549.62M | 549.72M | 576.87M | 568.97M | 559.61M | 606.18M | 595.44M | 578.26M | 571.78M | 571.87M | 553.61M | 542.30M | 539.82M |
|
Operating Expenses
|
449.92M | 464.71M | 495.40M | 502.29M | 549.24M | 525.94M | 532.76M | 552.60M | 557.74M | 544.47M | 549.62M | 549.72M | 576.87M | 568.97M | 559.61M | 606.18M | 595.44M | 578.26M | 571.78M | 571.87M | 553.61M | 542.30M | 539.82M |
|
Operating Income
|
16.36M | 65.05M | 46.04M | 66.97M | 47.75M | 73.47M | 61.95M | 82.91M | 49.94M | 50.01M | 48.05M | 77.56M | 27.62M | 24.04M | -1232.13M | 0.17M | -16.78M | 2.47M | 3.98M | -12.92M | 16.36M | 43.02M | 29.20M |
|
EBIT
|
16.36M | 65.05M | 46.04M | 66.97M | 47.75M | 73.47M | 61.95M | 82.91M | 49.94M | 50.01M | 48.05M | 77.56M | 27.62M | 24.04M | -1232.13M | 0.17M | -16.78M | 2.47M | 3.98M | -12.92M | 16.36M | 43.02M | 29.20M |
|
Interest & Investment Income
|
0.18M | 0.10M | 0.05M | 0.32M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.14M | 0.13M | 0.74M | 1.18M | 0.76M | 1.14M | 0.33M | 0.42M | 0.67M | 1.35M | 1.28M | 1.36M | 0.91M | 1.81M |
|
Other Non Operating Income
|
| | | -17.55M | -20.84M | 45.16M | 19.77M | -30.44M | 0.31M | -10.26M | 0.58M | -3.30M | 2.82M | 1.79M | -0.20M | | -2.67M | | 8.46M | -1.00M | | | |
|
Non Operating Income
|
| | | | | 45.16M | 19.77M | -30.44M | 0.31M | -10.26M | 0.58M | -3.30M | 2.82M | 1.79M | 0.11M | | -2.67M | | 8.46M | -1.00M | | | |
|
EBT
|
-44.26M | 10.65M | -7.71M | -0.24M | 6.40M | 99.44M | 62.97M | 33.58M | 30.64M | 18.06M | 21.45M | 42.12M | -6.03M | -11.20M | -1267.61M | -39.17M | -55.85M | -33.66M | -22.01M | -16.45M | -15.78M | 10.63M | -1.82M |
|
Tax Provisions
|
-10.55M | 4.96M | -7.94M | -15.35M | 2.68M | 27.01M | 14.10M | 9.69M | 10.00M | 6.64M | 4.16M | 15.44M | -1.01M | 6.73M | -22.90M | -10.44M | -4.48M | -4.65M | -0.86M | 33.00M | 0.49M | 0.75M | -6.28M |
|
Profit After Tax
|
-33.37M | 7.44M | 3.40M | -6.91M | 7.56M | 75.11M | 52.75M | 28.99M | 24.69M | 13.46M | 19.92M | 32.73M | -1.89M | -14.61M | -1241.14M | -22.57M | -46.48M | -24.82M | -16.67M | -13.84M | -11.66M | 13.97M | 9.33M |
|
Equity Income
|
0.33M | 0.74M | 1.88M | 3.53M | 2.42M | 2.43M | 2.64M | 3.39M | 3.16M | 2.03M | 2.63M | 5.16M | 3.13M | 3.33M | 3.57M | 6.16M | 4.89M | 4.19M | 4.48M | 5.11M | 4.61M | 4.08M | 4.87M |
|
Income from Non-Controlling Interests
|
-2.20M | -1.00M | -1.30M | -0.75M | -1.41M | -0.26M | -1.24M | -1.71M | -0.89M | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-33.70M | 5.70M | 0.23M | 15.11M | 3.72M | 72.43M | 48.88M | 23.89M | 20.64M | 11.43M | 17.29M | 26.68M | -5.02M | -17.93M | -1244.71M | -28.73M | -51.37M | -29.01M | -21.15M | -49.44M | -16.27M | 9.89M | 4.46M |
|
Consolidated Net Income
|
-33.70M | 5.70M | 0.23M | 15.11M | 3.72M | 72.43M | 48.88M | 23.89M | 20.64M | 11.43M | 17.29M | 26.68M | -5.02M | -17.93M | -1244.71M | -28.73M | -51.37M | -29.01M | -21.15M | -49.44M | -16.27M | 9.89M | 4.46M |
|
Income towards Parent Company
|
-33.70M | 5.70M | 0.23M | 15.11M | 3.72M | 72.43M | 48.88M | 23.89M | 20.64M | 11.43M | 17.29M | 26.68M | -5.02M | -17.93M | -1244.71M | -28.73M | -51.37M | -29.01M | -21.15M | -49.44M | -16.27M | 9.89M | 4.46M |
|
Net Income towards Common Stockholders
|
-33.70M | 5.70M | 0.23M | 15.11M | 3.72M | 72.43M | 48.88M | 23.89M | 20.64M | 11.43M | 17.29M | 26.68M | -5.02M | -17.93M | -1244.71M | -28.73M | -51.37M | -29.01M | -21.15M | -49.44M | -16.27M | 9.89M | 4.46M |
|
EPS (Basic)
|
-0.15 | 0.04 | 0.02 | -0.03 | 0.03 | 0.28 | 0.20 | 0.11 | 0.09 | 0.05 | 0.07 | 0.12 | -0.01 | -0.05 | -4.63 | -0.07 | -0.17 | -0.09 | -0.06 | -0.18 | -0.04 | 0.05 | 0.03 |
|
EPS (Weighted Average and Diluted)
|
-0.15 | 0.04 | 0.02 | -0.03 | 0.03 | 0.28 | 0.20 | 0.11 | 0.09 | 0.05 | 0.07 | 0.12 | -0.01 | -0.05 | -4.63 | -0.07 | -0.17 | -0.09 | -0.06 | -0.18 | -0.04 | 0.05 | 0.03 |
|
Shares Outstanding (Weighted Average)
|
209.01M | 209.01M | 209.01M | 0.21M | 264.21M | 264.22M | 264.23M | 0.26M | 265.05M | 265.43M | 265.69M | 265.52M | 0.27M | 0.27M | 267.85M | 267.55M | 269.77M | 273.07M | 274.50M | 273.41M | 277.55M | 279.06M | 280.38M |
|
Shares Outstanding (Diluted Average)
|
209.01M | 209.01M | 209.01M | 0.21M | 265.03M | 265.22M | 265.32M | 0.27M | 265.70M | 265.83M | 265.94M | 265.95M | 0.27M | 0.27M | 267.85M | 267.55M | 269.77M | 273.07M | 274.50M | 273.41M | 277.55M | 285.74M | 288.22M |
|
EBITDA
|
16.36M | 65.05M | 46.04M | 66.97M | 47.75M | 73.47M | 61.95M | 82.91M | 49.94M | 50.01M | 48.05M | 77.56M | 27.62M | 24.04M | -1232.13M | 0.17M | -16.78M | 2.47M | 3.98M | -12.92M | 16.36M | 43.02M | 29.20M |
|
Interest Expenses
|
60.81M | 54.49M | 53.80M | 49.99M | 20.53M | 19.21M | 18.77M | 18.89M | 19.63M | 21.82M | 27.31M | 32.88M | 37.20M | 37.49M | 36.56M | 39.66M | 36.82M | 36.80M | 35.80M | 34.11M | 33.49M | 33.30M | 32.83M |
|
Tax Rate
|
23.85% | 46.54% | 103.00% | 6,395.00% | 41.84% | 27.16% | 22.38% | 28.85% | 32.64% | 36.75% | 19.39% | 36.66% | 16.72% | -60.10% | 1.81% | 26.64% | 8.02% | 13.82% | 3.89% | -200.64% | -3.14% | 7.02% | 345.40% |