| Revenue | 237.93 | 211.73 | 42.69 | 224.39 | 153.62 | |
Revenue Growth (YoY) | 12.37% | 395.93% | -80.97% | 46.07% | -16.68% | |
Cost of Revenue | 119.1 | 133.99 | 27.5 | 144.29 | 111.37 | |
Gross Profit | 118.83 | 77.74 | 15.2 | 80.1 | 42.25 | |
Selling, General & Admin | 51.28 | 51.58 | 54.35 | 76.83 | 83.15 | |
Operating Expenses | 51.28 | 51.58 | 54.35 | 76.83 | 83.15 | |
Operating Income | 67.55 | 26.17 | -39.15 | 3.27 | -40.9 | |
Interest & Investment Income | 10.86 | 7.23 | 0.83 | 0.09 | 1.37 | |
Earnings From Equity Investments | 132.62 | 76.6 | 21.51 | 6.19 | 42.36 | |
Other Non Operating Income (Expenses) | -5.93 | -0.69 | - | 2.45 | - | |
EBT Excluding Unusual Items | 205.1 | 109.3 | -16.81 | 12.01 | 2.84 | |
Merger & Restructuring Charges | - | - | -19.44 | - | - | |
Gain (Loss) on Sale of Investments | - | - | - | 0.98 | - | |
Pretax Income | 205.1 | 109.3 | -36.25 | 12.99 | 2.84 | |
Income Tax Expense | 27.46 | -4.42 | -1.47 | -0.33 | 1.74 | |
Earnings From Continuing Operations | 177.63 | 113.72 | -34.77 | 13.31 | 1.09 | |
Minority Interest in Earnings | -109.34 | -58.32 | 19.37 | -6.74 | -1.52 | |
Net Income | 68.3 | 55.39 | -15.4 | 6.57 | -0.43 | |
Preferred Dividends & Other Adjustments | 0.12 | 0.29 | -0.09 | 0.34 | -0.02 | |
Net Income to Common | 68.18 | 55.11 | -15.32 | 6.23 | -0.41 | |
Net Income Growth | 23.29% | - | - | - | - | |
Shares Outstanding (Basic) | 69 | 69 | 68 | 67 | 67 | |
Shares Outstanding (Diluted) | 147 | 145 | 68 | 144 | 69 | |
Shares Change (YoY) | 1.25% | 112.05% | -52.30% | 107.92% | -52.57% | |
EPS (Basic) | 0.98 | 0.80 | -0.22 | 0.09 | -0.01 | |
EPS (Diluted) | 0.96 | 0.76 | -0.23 | 0.09 | -0.01 | |
EPS Growth | 25.45% | - | - | - | - | |
Free Cash Flow | 115.18 | 154.1 | -188.38 | -81.57 | -80.65 | |
Free Cash Flow Per Share | 0.78 | 1.06 | -2.75 | -0.57 | -1.17 | |
Gross Margin | 49.95% | 36.72% | 35.60% | 35.70% | 27.51% | |
Operating Margin | 28.39% | 12.36% | -91.69% | 1.46% | -26.62% | |
Profit Margin | 28.66% | 26.03% | -35.88% | 2.77% | -0.27% | |
Free Cash Flow Margin | 48.41% | 72.78% | -441.23% | -36.35% | -52.50% | |
EBITDA | 86.91 | 46.1 | -22.2 | 29.26 | -26.75 | |
EBITDA Margin | 36.53% | 21.77% | -52.00% | 13.04% | -17.41% | |
D&A For EBITDA | 19.36 | 19.93 | 16.95 | 25.99 | 14.14 | |
EBIT | 67.55 | 26.17 | -39.15 | 3.27 | -40.9 | |
EBIT Margin | 28.39% | 12.36% | -91.69% | 1.46% | -26.62% | |
Effective Tax Rate | 13.39% | - | - | - | 61.45% | |
Revenue as Reported | 237.93 | 211.73 | 42.69 | 224.39 | 153.62 | |