|
Revenue
|
117.42M | 150.43M | 167.04M | 176.10M | 169.59M | 179.67M | 169.57M | 186.96M | 210.85M | 252.92M | 245.37M | 261.90M | 235.89M | 215.51M | 185.95M | 237.15M | 259.22M | 235.38M | 244.56M | 244.93M | 254.52M | 262.99M | 234.52M | 196.68M | 127.91M | 149.07M | 126.23M | 104.06M | 77.72M | 99.66M | 107.40M | 115.21M | 124.39M | 123.32M | 110.28M | 129.10M | 134.21M | 149.61M | 153.46M | 143.42M | 116.08M | 134.70M | 132.22M | 151.89M | 124.13M | 55.24M | 72.52M | 94.75M | 125.65M | 132.83M | 133.95M | 165.59M | 191.00M | 273.81M | 266.49M | 189.70M | 131.72M | 126.18M | 142.41M | 132.34M | 140.79M | 142.76M | 121.37M | 120.34M | 129.87M | 122.37M | 127.52M |
|
Cost of Revenue
|
0.71M | 0.58M | 0.17M | 202.46M | 0.23M | 52.46M | 34.37M | 47.48M | 52.41M | 48.60M | 58.90M | 59.30M | 56.66M | 60.28M | 53.41M | 61.91M | 59.34M | 68.25M | 67.35M | 75.90M | 55.62M | 61.77M | 71.73M | 75.64M | 53.33M | 45.13M | 45.04M | 49.27M | 44.47M | 36.62M | 37.52M | -116.72M | 40.16M | 0.45M | 0.34M | 0.44M | 0.46M | 0.44M | 0.43M | 0.51M | 0.42M | 0.32M | 0.59M | 1.20M | 0.92M | 1.14M | 1.27M | 1.59M | 2.00M | 1.96M | 2.60M | 3.52M | | | | | | | | | | | | | | | |
|
Gross Profit
|
116.71M | 149.85M | 166.87M | -26.36M | 169.36M | 127.21M | 135.20M | 139.48M | 158.45M | 204.32M | 186.47M | 202.59M | 179.22M | 155.24M | 132.53M | 175.24M | 199.88M | 167.13M | 177.21M | 169.02M | 198.90M | 201.23M | 162.79M | 121.04M | 74.58M | 103.94M | 81.19M | 54.80M | 33.25M | 63.03M | 69.88M | 231.94M | 84.23M | 122.87M | 109.94M | 128.66M | 133.76M | 149.17M | 153.03M | 142.92M | 115.66M | 134.38M | 131.63M | 150.69M | 123.21M | 54.10M | 71.25M | 93.16M | 123.65M | 130.87M | 131.35M | 162.07M | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
10.75M | 10.08M | 7.93M | 5.70M | 6.29M | 6.13M | 6.26M | 7.01M | 8.35M | 7.49M | 7.40M | 6.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87M | 6.03M | 5.47M | 5.56M | 6.24M | 6.68M | 6.62M | 6.97M | 7.51M | 7.72M | 6.41M | 7.38M | 7.97M | 8.40M | 7.85M | 8.16M | 8.39M | 8.68M | 8.00M |
|
Selling, General & Administrative
|
11.44M | 10.73M | 9.76M | 11.06M | 10.38M | 14.38M | 13.39M | 15.15M | 18.13M | 18.00M | 18.10M | 20.06M | 29.48M | 14.62M | 18.69M | 19.22M | 21.09M | 19.87M | 20.02M | 20.89M | 23.59M | 19.68M | 21.01M | 22.72M | 20.77M | 19.76M | 16.52M | 16.07M | 16.44M | 16.23M | 12.69M | 14.37M | 13.27M | 16.47M | 15.63M | 14.37M | 15.04M | 14.22M | 15.99M | 14.90M | 14.11M | 13.33M | 10.11M | 17.56M | 13.96M | 5.63M | 14.48M | 7.68M | 10.71M | 13.99M | 13.39M | 14.31M | 13.78M | 14.97M | 23.05M | 21.96M | 19.92M | 17.39M | 19.98M | 18.25M | 20.52M | 21.35M | 19.72M | 20.80M | 20.16M | 17.67M | 21.51M |
|
Other Operating Expenses
|
314.10M | 89.39M | 96.14M | 84.31M | 68.13M | 72.66M | 84.97M | 90.28M | 102.77M | 119.28M | 62.40M | 55.47M | 8.17M | 51.23M | 0.86M | 21.51M | 177.81M | 27.60M | 19.86M | -8.88M | 14.98M | 12.15M | 0.68M | -33.31M | 444.65M | 408.12M | 578.29M | 148.81M | 227.89M | 210.42M | 152.99M | 79.52M | 82.92M | 42.44M | 43.82M | 44.65M | 43.59M | 51.34M | 42.89M | -17.56M | 89.49M | 43.65M | 39.53M | 4.30M | -16.42M | 49.34M | 41.11M | 67.20M | 32.95M | 37.73M | 32.88M | 37.80M | 36.18M | 43.54M | 46.31M | 42.73M | 36.27M | 42.70M | 43.32M | 47.66M | 49.45M | 53.65M | 48.20M | 52.28M | 46.94M | 40.63M | 42.40M |
|
Operating Expenses
|
375.77M | 154.20M | 159.72M | 141.16M | 113.87M | 139.49M | 132.73M | 152.90M | 173.31M | 137.28M | 150.04M | 180.96M | 219.97M | 116.41M | 178.39M | 190.41M | 198.90M | 181.56M | 212.59M | 244.31M | 217.29M | 228.59M | 213.54M | 227.22M | 465.42M | 427.87M | 594.80M | 164.88M | 244.33M | 226.65M | 165.68M | 93.89M | 96.20M | 90.44M | 94.58M | 95.93M | 95.47M | 101.14M | 96.31M | 40.75M | 147.06M | 97.32M | 96.82M | 75.16M | 52.32M | 83.28M | 92.03M | 118.21M | 86.02M | 99.27M | 85.77M | 97.29M | 93.36M | 111.48M | 128.37M | 133.70M | 121.38M | 126.11M | 125.13M | 130.55M | 140.79M | 148.99M | 140.34M | 137.34M | 138.11M | 135.22M | 140.12M |
|
Operating Income
|
-258.35M | -3.77M | 7.32M | 34.94M | 55.71M | 40.18M | 36.85M | 34.05M | 37.55M | 115.64M | 95.33M | 80.94M | 15.91M | 99.10M | 7.56M | 46.74M | 60.32M | 53.82M | 31.96M | 0.62M | 37.23M | 34.40M | 20.98M | -30.54M | -337.51M | -278.81M | -468.57M | -60.82M | -166.61M | -127.00M | -58.28M | 21.32M | 28.20M | 32.89M | 15.70M | 33.17M | 38.74M | 48.47M | 57.15M | 102.67M | -30.98M | 37.38M | 35.40M | 16.85M | 71.81M | -28.04M | -19.51M | 0.35M | 39.63M | 33.56M | 48.18M | 68.30M | 97.64M | 162.32M | 138.12M | 56.00M | 10.35M | 0.07M | 17.28M | 1.79M | -0.00M | -6.24M | -18.96M | -16.99M | -8.24M | -12.85M | -12.61M |
|
EBIT
|
-258.35M | -3.77M | 7.32M | 34.94M | 55.71M | 40.18M | 36.85M | 34.05M | 37.55M | 115.64M | 95.33M | 80.94M | 15.91M | 99.10M | 7.56M | 46.74M | 60.32M | 53.82M | 31.96M | 0.62M | 37.23M | 34.40M | 20.98M | -30.54M | -337.51M | -278.81M | -468.57M | -60.82M | -166.61M | -127.00M | -58.28M | 21.32M | 28.20M | 32.89M | 15.70M | 33.17M | 38.74M | 48.47M | 57.15M | 102.67M | -30.98M | 37.38M | 35.40M | 16.85M | 71.81M | -28.04M | -19.51M | 0.35M | 39.63M | 33.56M | 48.18M | 68.30M | 97.64M | 162.32M | 138.12M | 56.00M | 10.35M | 0.07M | 17.28M | 1.79M | -0.00M | -6.24M | -18.96M | -16.99M | -8.24M | -12.85M | -12.61M |
|
Non Operating Investment Income
|
0.39M | 0.46M | 3.85M | -12.07M | -5.90M | 7.37M | -4.77M | -12.76M | 23.84M | 17.33M | 17.32M | -8.92M | -39.63M | 49.87M | -24.66M | 0.47M | -3.37M | 12.84M | -15.66M | -2.28M | -7.49M | -13.08M | 13.78M | 10.76M | | -1.08M | 10.23M | 5.22M | 2.49M | -4.94M | -0.41M | -0.07M | 3.96M | 3.69M | -2.88M | -0.57M | | -6.22M | 0.29M | 59.70M | -48.90M | 1.80M | 5.90M | -18.70M | 61.91M | -15.41M | -11.16M | -11.50M | -24.58M | -81.44M | -73.14M | 3.84M | -80.00M | 8.85M | -38.75M | 24.36M | 39.24M | 0.83M | 1.49M | 13.20M | 4.88M | -2.37M | 3.20M | -2.11M | -2.76M | 12.05M | 4.11M |
|
Interest & Investment Income
|
| | | | | | 0.15M | 0.08M | | | 0.01M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.32M | -9.93M | -9.73M | -10.07M | -10.16M | -9.99M | -10.23M | -9.49M | -9.01M | -9.00M |
|
Other Non Operating Income
|
-0.99M | 2.93M | 0.11M | -5.85M | | 0.35M | | | | -20.66M | -2.03M | | | | 0.20M | 0.01M | | | 9.06M | -0.13M | | | 0.20M | 0.00M | 0.00M | -1.69M | -0.96M | -2.02M | -1.31M | 0.02M | 123.90M | 1.30M | 7.80M | 8.06M | 0.04M | | -0.03M | -0.49M | -0.02M | 47.64M | -0.33M | -0.48M | -0.56M | -57.64M | 18.50M | -37.99M | -13.11M | | -16.33M | -66.08M | -43.11M | 30.34M | -43.69M | 79.67M | -132.29M | -28.77M | 39.47M | 1.13M | 3.46M | 14.79M | -5.23M | -2.74M | -15.71M | 4.12M | -15.02M | -13.46M | 9.69M |
|
Non Operating Income
|
| | | | | | | | | | 0.01M | 0.06M | | | 0.20M | 0.01M | | | 9.06M | -0.13M | | | 0.20M | 0.00M | 0.00M | -1.69M | -0.96M | -2.02M | -1.31M | 0.02M | 0.07M | -0.16M | -0.19M | -5.17M | 0.04M | -0.05M | -0.03M | -0.49M | -0.02M | 4.40M | -0.33M | -0.48M | -0.56M | 1.18M | -0.72M | -0.75M | -0.75M | -0.75M | -0.96M | | -0.00M | 7.13M | -0.91M | 1.53M | 0.60M | -15.52M | -0.23M | 0.31M | -1.93M | -3.77M | -5.23M | -1.25M | -15.71M | 4.12M | 0.32M | -13.46M | 2.02M |
|
EBT
|
-268.57M | -16.50M | -1.86M | 24.90M | 46.34M | 30.95M | 27.86M | 24.65M | 28.83M | 85.01M | 81.75M | 68.74M | 5.20M | 87.72M | -3.65M | 30.26M | 41.52M | 34.82M | 22.23M | -18.47M | 17.84M | 15.11M | 1.59M | -50.66M | -358.67M | -304.58M | -496.09M | -88.36M | -195.39M | -156.64M | 42.14M | 17.50M | 16.71M | 24.34M | 4.19M | 21.88M | 27.75M | 36.20M | 46.40M | 139.02M | -47.59M | 24.69M | 20.40M | 1.39M | 72.48M | -14.64M | -34.40M | -15.81M | -0.95M | -64.41M | -43.87M | 59.69M | -3.15M | 154.53M | 83.12M | 50.31M | 34.64M | -9.11M | 6.92M | 1.49M | -10.43M | -20.02M | -41.47M | -25.21M | -35.19M | -23.27M | -15.48M |
|
Tax Provisions
|
-23.99M | -10.52M | -0.54M | -39.06M | 4.02M | 3.08M | 0.67M | 12.40M | 10.18M | 29.84M | 28.82M | 22.68M | 1.98M | 34.15M | -2.17M | 13.59M | 14.90M | 12.42M | 8.03M | -6.58M | 6.65M | 5.27M | 0.90M | -17.28M | -103.57M | -44.13M | -18.52M | -36.76M | -4.88M | -35.72M | -3.79M | -27.38M | -7.59M | -8.97M | 5.48M | -1.71M | 0.11M | 0.11M | 0.14M | 0.17M | 0.20M | -11.70M | -55.50M | -8.20M | 6.50M | -8.74M | -21.10M | -6.90M | -0.20M | -12.74M | -5.90M | 10.79M | -0.70M | 31.10M | 16.40M | 6.86M | 8.64M | 3.00M | 4.78M | 1.93M | 1.04M | -4.64M | -4.54M | -1.85M | -4.62M | -2.38M | 55.99M |
|
Profit After Tax
|
-244.58M | -5.97M | 1.32M | 63.95M | 42.31M | 27.87M | 27.19M | 20.52M | 18.65M | 55.17M | 52.93M | 46.06M | 3.22M | 53.57M | -1.47M | 16.67M | 26.62M | 22.40M | 14.19M | -11.89M | 11.19M | 9.84M | 0.68M | -33.37M | -255.09M | -260.45M | -477.57M | -51.61M | -190.51M | -120.92M | 45.93M | 16.48M | 24.30M | 33.31M | -1.30M | 23.36M | 27.64M | 36.08M | 46.26M | 138.84M | -47.76M | 36.39M | 75.90M | 9.56M | 65.98M | -5.90M | -13.34M | -8.95M | -0.75M | -51.67M | -37.96M | 48.90M | -2.46M | 123.44M | 66.72M | 43.45M | 26.00M | -12.11M | 2.15M | -0.44M | -11.47M | -15.39M | -36.92M | -23.36M | -30.58M | -20.88M | -71.47M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | 6.17M | | | | -9.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-244.58M | -5.97M | -1.32M | 63.95M | 42.31M | 27.87M | 27.19M | 12.25M | 18.65M | 55.17M | 52.93M | 46.06M | 3.22M | 53.57M | -1.47M | 16.67M | 26.62M | 22.40M | 14.19M | -11.89M | 11.19M | 9.84M | 0.68M | -33.37M | -255.09M | -260.45M | -477.57M | -51.61M | -190.51M | -120.92M | 45.93M | 44.88M | 24.30M | 33.31M | -1.30M | 23.58M | 27.64M | 36.08M | 46.26M | 138.84M | -47.79M | 36.39M | 75.90M | 9.59M | 65.98M | -5.90M | -13.30M | -8.91M | -0.75M | -51.67M | -37.96M | 48.90M | -2.45M | 123.43M | 66.72M | 43.45M | 26.00M | -12.11M | 2.15M | -0.44M | -11.47M | -15.39M | -36.92M | -23.36M | -30.58M | -20.88M | -71.47M |
|
Consolidated Net Income
|
-244.58M | -5.97M | -1.32M | 63.95M | 42.31M | 27.87M | 27.19M | 12.25M | 18.65M | 55.17M | 52.93M | 46.06M | 3.22M | 53.57M | -1.47M | 16.67M | 26.62M | 22.40M | 14.19M | -11.89M | 11.19M | 9.84M | 0.68M | -33.37M | -255.09M | -260.45M | -477.57M | -51.61M | -190.51M | -120.92M | 45.93M | 44.88M | 24.30M | 33.31M | -1.30M | 23.58M | 27.64M | 36.08M | 46.26M | 138.84M | -47.79M | 36.39M | 75.90M | 9.59M | 65.98M | -5.90M | -13.30M | -8.91M | -0.75M | -51.67M | -37.96M | 48.90M | -2.45M | 123.43M | 66.72M | 43.45M | 26.00M | -12.11M | 2.15M | -0.44M | -11.47M | -15.39M | -36.92M | -23.36M | -30.58M | -20.88M | -71.47M |
|
Income towards Parent Company
|
-244.58M | -5.97M | -1.32M | 63.95M | 42.31M | 27.87M | 27.19M | 12.25M | 18.65M | 55.17M | 52.93M | 46.06M | 3.22M | 53.57M | -1.47M | 16.67M | 26.62M | 22.40M | 14.19M | -11.89M | 11.19M | 9.84M | 0.68M | -33.37M | -255.09M | -260.45M | -477.57M | -51.61M | -190.51M | -120.92M | 45.93M | 44.88M | 24.30M | 33.31M | -1.30M | 23.58M | 27.64M | 36.08M | 46.26M | 138.84M | -47.79M | 36.39M | 75.90M | 9.59M | 65.98M | -5.90M | -13.30M | -8.91M | -0.75M | -51.67M | -37.96M | 48.90M | -2.45M | 123.43M | 66.72M | 43.45M | 26.00M | -12.11M | 2.15M | -0.44M | -11.47M | -15.39M | -36.92M | -23.36M | -30.58M | -20.88M | -71.47M |
|
Net Income towards Common Stockholders
|
-244.58M | -5.97M | -1.32M | 63.95M | 42.31M | 27.87M | 27.19M | 12.25M | 18.65M | 55.17M | 52.93M | 46.06M | 3.22M | 53.57M | -1.47M | 16.67M | 26.62M | 22.40M | 14.19M | -11.89M | 11.19M | 9.84M | 0.68M | -33.37M | -255.09M | -260.45M | -477.57M | -51.61M | -190.51M | -120.92M | 45.93M | 44.88M | 24.30M | 33.31M | -1.30M | 23.58M | 27.64M | 34.61M | 44.40M | 138.84M | -47.79M | 35.72M | 74.55M | 9.59M | 65.98M | -5.90M | -13.30M | -8.91M | -0.75M | -51.67M | -37.96M | 48.90M | -2.45M | 123.43M | 66.72M | 43.45M | 26.00M | -12.11M | 2.15M | -0.44M | -11.47M | -15.39M | -36.92M | -23.36M | -30.58M | -20.88M | -71.47M |
|
EPS (Basic)
|
-3.22 | -0.08 | 0.02 | 0.85 | 0.57 | 0.37 | 0.36 | 0.17 | 0.25 | 0.73 | 0.70 | 0.62 | 0.04 | 0.70 | -0.02 | 0.22 | 0.35 | 0.29 | 0.19 | -0.16 | 0.15 | 0.13 | 0.01 | -0.44 | -3.36 | -3.43 | -6.29 | -0.68 | -2.49 | -1.58 | 0.48 | 0.12 | 0.17 | 0.23 | -0.01 | 0.16 | 0.19 | 0.25 | 0.32 | 0.96 | -0.34 | 0.25 | 0.53 | 0.07 | 0.46 | -0.04 | -0.09 | -0.06 | -0.01 | -0.36 | -0.27 | 0.35 | -0.02 | 0.86 | 0.46 | 0.31 | 0.18 | -0.08 | 0.01 | | -0.08 | -0.10 | -0.25 | -0.16 | -0.21 | -0.14 | -0.48 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01 | -0.36 | -0.27 | 0.35 | -0.02 | 0.85 | 0.46 | 0.29 | 0.17 | -0.08 | 0.01 | | -0.08 | -0.10 | -0.25 | -0.16 | -0.21 | -0.14 | -0.48 |
|
Shares Outstanding (Weighted Average)
|
| | | 74.85M | | | | 73.69M | | | | 74.03M | | | | 74.35M | | | | 75.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.94M | 147.21M | | | 147.85M | 148.59M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.94M | 147.21M | | | 147.85M | 148.59M |
|
EBITDA
|
-222.92M | -3.77M | 7.32M | 34.94M | 55.71M | 40.18M | 36.85M | 34.05M | 37.55M | 115.64M | 95.33M | 80.94M | 15.91M | 99.10M | 7.56M | 46.74M | 60.32M | 53.82M | 31.96M | 0.62M | 37.23M | 34.40M | 20.98M | -30.54M | -337.51M | -278.81M | -468.57M | -60.82M | -166.61M | -127.00M | -58.28M | 21.32M | 28.20M | 32.89M | 15.70M | 33.17M | 38.74M | 48.47M | 57.15M | 102.67M | -30.98M | 37.38M | 35.40M | 16.85M | 71.81M | -28.04M | -19.51M | 0.35M | 39.63M | 33.56M | 48.18M | 68.30M | 97.64M | 162.32M | 138.12M | 56.00M | 10.35M | 0.07M | 17.28M | 1.79M | -0.00M | -6.24M | -18.96M | -16.99M | -8.24M | -12.85M | -12.61M |
|
Interest Expenses
|
12.51M | 11.74M | 11.10M | 11.40M | 10.92M | 10.91M | 10.48M | 10.78M | 10.13M | 12.05M | 14.72M | 15.48M | 13.90M | 14.71M | 14.79M | 19.86M | 21.23M | 21.54M | 21.37M | 21.48M | 21.46M | 21.45M | 21.78M | 22.22M | 22.95M | 26.12M | 28.75M | 26.78M | 27.81M | 29.77M | 23.69M | -81.28M | 11.29M | 11.44M | 11.55M | 11.24M | 10.96M | 11.79M | 10.73M | | 16.28M | 12.21M | 14.45M | 16.64M | 17.11M | 14.82M | 14.13M | 15.40M | 15.03M | 16.53M | 18.91M | 19.57M | 19.88M | 18.18M | 16.85M | 14.53M | 14.71M | 10.32M | 9.93M | 9.73M | | | | | | | |
|
Tax Rate
|
8.93% | 63.78% | 28.96% | -156.89% | 8.68% | 9.94% | 2.40% | 50.30% | 35.32% | 35.10% | 35.26% | 32.99% | 38.10% | 38.93% | 59.65% | 44.91% | 35.89% | 35.68% | 36.14% | 35.65% | 37.27% | 34.90% | 56.93% | 34.12% | 28.88% | 14.49% | 3.73% | 41.60% | 2.50% | 22.80% | -8.99% | -156.43% | -45.41% | -36.87% | 130.98% | -7.80% | 0.39% | 0.31% | 0.31% | 0.12% | -0.42% | -47.38% | -272.07% | -590.78% | 8.97% | 59.67% | 61.34% | 43.65% | 21.39% | 19.78% | 13.45% | 18.07% | 22.25% | 20.13% | 19.73% | 13.63% | 24.94% | -32.89% | 69.01% | 129.75% | -10.02% | 23.15% | 10.96% | 7.33% | 13.11% | 10.24% | -361.63% |