Revenue | 710.55 | 679.91 | 587.1 | 534.95 | 455.47 | |
Revenue Growth (YoY) | 4.51% | 15.81% | 9.75% | 17.45% | -5.00% | |
Cost of Revenue | 542.44 | 514.73 | 454.6 | 392.87 | 333.53 | |
Gross Profit | 168.11 | 165.17 | 132.51 | 142.08 | 121.95 | |
Selling, General & Admin | 75.09 | 78.84 | 66.89 | 87.09 | 39.85 | |
Other Operating Expenses | -0.84 | -1.63 | -0.6 | -1.36 | -1.34 | |
Operating Expenses | 110.78 | 110.54 | 91.91 | 112.61 | 65.31 | |
Operating Income | 57.33 | 54.63 | 40.59 | 29.47 | 56.63 | |
Interest Expense | -25.62 | -27.47 | -27.64 | -39.69 | -45.03 | |
Interest & Investment Income | 0.31 | 0.21 | - | - | - | |
Earnings From Equity Investments | 1.23 | 1.4 | 1.08 | 0.8 | 0.46 | |
Other Non Operating Income (Expenses) | 9.15 | 3.35 | 5.35 | - | - | |
EBT Excluding Unusual Items | 42.4 | 32.12 | 19.38 | -9.43 | 12.06 | |
Gain (Loss) on Sale of Assets | -0.53 | -0.59 | -0.4 | -0.26 | -0.1 | |
Other Unusual Items | - | -3.47 | - | -7.27 | 0.3 | |
Pretax Income | 41.88 | 28.07 | 18.98 | -16.95 | 12.26 | |
Income Tax Expense | 6.8 | 3.25 | 1.82 | -3.53 | - | |
Earnings From Continuing Operations | 35.08 | 24.82 | 17.16 | -13.42 | 12.26 | |
Minority Interest in Earnings | -5.56 | -6.39 | -6.31 | -19.41 | - | |
Net Income | 29.52 | 18.42 | 10.85 | -32.82 | 12.26 | |
Preferred Dividends & Other Adjustments | - | - | - | 21.18 | 20.52 | |
Net Income to Common | 29.52 | 18.42 | 10.85 | -54 | -8.26 | |
Net Income Growth | 60.21% | 69.79% | - | - | 120.76% | |
Shares Outstanding (Basic) | 61 | 54 | 39 | 36 | 51 | |
Shares Outstanding (Diluted) | 64 | 57 | 43 | 36 | 51 | |
Shares Change (YoY) | 11.65% | 34.16% | 19.29% | -30.05% | 0.03% | |
EPS (Basic) | 0.48 | 0.34 | 0.28 | -1.51 | -0.16 | |
EPS (Diluted) | 0.46 | 0.32 | 0.25 | -1.51 | -0.16 | |
EPS Growth | 43.75% | 28.00% | - | - | - | |
Free Cash Flow | 9.85 | -17.14 | 9.83 | 6.69 | 36.82 | |
Free Cash Flow Per Share | 0.15 | -0.30 | 0.23 | 0.19 | 0.72 | |
Gross Margin | 23.66% | 24.29% | 22.57% | 26.56% | 26.77% | |
Operating Margin | 8.07% | 8.04% | 6.91% | 5.51% | 12.43% | |
Profit Margin | 4.15% | 2.71% | 1.85% | -10.09% | -1.81% | |
Free Cash Flow Margin | 1.39% | -2.52% | 1.67% | 1.25% | 8.08% | |
EBITDA | 84.63 | 78.94 | 61.5 | 52.78 | 81.22 | |
EBITDA Margin | 11.91% | 11.61% | 10.47% | 9.87% | 17.83% | |
D&A For EBITDA | 27.3 | 24.31 | 20.91 | 23.31 | 24.58 | |
EBIT | 57.33 | 54.63 | 40.59 | 29.47 | 56.63 | |
EBIT Margin | 8.07% | 8.04% | 6.91% | 5.51% | 12.43% | |
Effective Tax Rate | 16.24% | 11.57% | 9.61% | - | - | |