|
Revenue (Quarter)
|
29.29M | 34.96M | 26.77M | 45.26M | 49.32M | 54.37M | 53.84M | 55.45M | 56.13M | 60.77M | 63.12M | 62.18M | 62.91M | 65.32M | 64.64M | 63.98M | 62.20M | 67.34M | 66.48M | 66.03M | 66.77M | 71.29M | 71.53M | 70.73M | 71.82M | 75.98M | 76.56M | 73.79M | 77.11M | 82.34M | 81.75M | 80.73M | 85.02M | 82.51M | 82.61M | 85.32M | 1.17M | 98.36M | 98.95M | 96.74M | 82.11M | 84.37M | 81.35M | 83.99M | 91.81M | 0.36M | 101.75M | 0.20M | 104.16M | 111.02M | 106.00M | 107.75M | 109.72M | 111.20M | 112.49M | 110.69M | 110.89M | 122.81M | 113.46M | 0.36M | 107.93M | 109.58M | 110.09M |
|
Gross Profit (Quarter)
|
| | | | | | | 55.14M | | | | 61.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
1.82M | 1.51M | 3.79M | 3.19M | 3.87M | 3.73M | 2.84M | 3.73M | 3.91M | 3.89M | 4.06M | 4.20M | 4.43M | 4.03M | 4.54M | 4.61M | 4.63M | 4.68M | 4.60M | 5.02M | 4.79M | 6.36M | 3.91M | 4.55M | 4.39M | 4.51M | 4.44M | 5.08M | 5.13M | 4.96M | 6.21M | 5.57M | 5.40M | 5.18M | 6.64M | 6.07M | 5.94M | 6.48M | 6.38M | 6.82M | 6.68M | 6.44M | 6.64M | 6.82M | 6.92M | 6.83M | 9.30M | 7.14M | 7.61M | 8.38M | 9.01M | 9.00M | 8.61M | 8.88M | 9.47M | 8.84M | 8.74M | 9.07M | 8.82M | 9.31M | 8.85M | 9.50M | 10.18M |
|
Rent Expense (Quarter)
|
| | | | | | | 0.61M | | | | 0.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
15.37M | 22.02M | 15.35M | 28.32M | 33.71M | 37.40M | 33.38M | 34.30M | 35.58M | 38.67M | -2.46M | 37.49M | 39.12M | 39.85M | 39.70M | 38.99M | 39.84M | 39.62M | 39.35M | 37.77M | 38.48M | 41.42M | 43.72M | 42.54M | 43.72M | 45.98M | 47.01M | 45.38M | 51.93M | 50.90M | -5.13M | 62.24M | 62.38M | 50.06M | 53.87M | 50.42M | -3.95M | 61.50M | 11.76M | 61.08M | 52.44M | 57.61M | 58.29M | 57.10M | 58.46M | 63.79M | 66.73M | 65.99M | 68.23M | 71.64M | 69.91M | 69.04M | 69.62M | 71.18M | 73.62M | 71.30M | 71.36M | 75.93M | 74.59M | 71.80M | 73.11M | 75.31M | 76.69M |
|
Operating Expenses (Quarter)
|
17.19M | 23.53M | 19.14M | 31.51M | 37.57M | 41.14M | 36.22M | 38.64M | 39.49M | 42.56M | 1.60M | 42.30M | 43.54M | 43.88M | 44.24M | 43.60M | 44.47M | 44.31M | 43.95M | 42.79M | 43.27M | 47.78M | 47.64M | 47.09M | 48.12M | 50.49M | 51.45M | 50.46M | 57.06M | 55.86M | 1.08M | 67.81M | 67.77M | 55.23M | 60.51M | 56.50M | 2.00M | 67.98M | 18.14M | 67.89M | 59.11M | 64.05M | 64.93M | 63.92M | 65.39M | 70.62M | 76.03M | 73.13M | 75.84M | 80.02M | 78.93M | 78.04M | 78.23M | 80.06M | 83.09M | 80.15M | 80.10M | 85.00M | 83.41M | 81.11M | 81.95M | 84.81M | 86.87M |
|
Operating Income (Quarter)
|
12.10M | 11.43M | 7.63M | 14.77M | 12.97M | 14.43M | 14.18M | 16.81M | 16.64M | 18.21M | 5.40M | 19.88M | 19.37M | 21.44M | 20.41M | 20.38M | 17.73M | 23.04M | 22.53M | 23.24M | 23.50M | 23.51M | 23.89M | 23.64M | 23.70M | 25.48M | 25.11M | 23.33M | 20.05M | 26.48M | 23.79M | 12.92M | 17.25M | 27.27M | 22.09M | 28.82M | -0.83M | 30.38M | 29.99M | 28.85M | 23.00M | 20.32M | 16.41M | 20.06M | 26.42M | -0.12M | 25.71M | -0.01M | 28.32M | 31.00M | 27.07M | 29.72M | 31.49M | 31.14M | 29.40M | 30.55M | 30.79M | 37.81M | 30.05M | -0.16M | 25.98M | 24.77M | 23.21M |
|
EBIT (Quarter)
|
12.10M | 11.43M | 7.63M | 14.77M | 12.97M | 14.43M | 14.18M | 16.81M | 16.64M | 18.21M | 5.40M | 19.88M | 19.37M | 21.44M | 20.41M | 20.38M | 17.73M | 23.04M | 22.53M | 23.24M | 23.50M | 23.51M | 23.89M | 23.64M | 23.70M | 25.48M | 25.11M | 23.33M | 20.05M | 26.48M | 23.79M | 12.92M | 17.25M | 27.27M | 22.09M | 28.82M | -0.83M | 30.38M | 29.99M | 28.85M | 23.00M | 20.32M | 16.41M | 20.06M | 26.42M | -0.12M | 25.71M | -0.01M | 28.32M | 31.00M | 27.07M | 29.72M | 31.49M | 31.14M | 29.40M | 30.55M | 30.79M | 37.81M | 30.05M | -0.16M | 25.98M | 24.77M | 23.21M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | 0.09M | | | 0.40M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.67M | -14.55M | -14.45M | -14.56M | -15.73M | -16.37M | -16.32M | -16.28M | -16.25M | -16.29M | -18.23M | -23.75M | -18.78M | -19.78M | -19.77M | -19.78M |
|
Other Non Operating Income (Quarter)
|
0.07M | -0.25M | -0.68M | -25.87M | 0.53M | -0.11M | -25.69M | -0.15M | -0.22M | 0.01M | -0.27M | 0.01M | -0.07M | -0.42M | 0.77M | -0.09M | 1.06M | -0.62M | 0.39M | | -0.02M | | -0.10M | 0.02M | 0.03M | | 0.09M | | | -0.10M | | 0.21M | -0.15M | | -0.02M | -0.23M | | -0.13M | 0.41M | 0.00M | 0.16M | | 0.26M | -4.27M | | -0.05M | | | -0.18M | -0.18M | -0.10M | 6.68M | 0.27M | 0.32M | 0.38M | 10.33M | 0.79M | 1.74M | 5.29M | 0.00M | 0.93M | 0.93M | 0.00M |
|
Non Operating Income (Quarter)
|
0.07M | -0.25M | -0.68M | -0.60M | 0.53M | -0.11M | 0.39M | -0.15M | -0.22M | 0.01M | -0.27M | -0.28M | -0.07M | -0.42M | 0.28M | -0.09M | 1.06M | -0.62M | 0.09M | -0.07M | -0.02M | -0.35M | 0.34M | 0.02M | 0.10M | -0.58M | 0.09M | 0.31M | 0.19M | -0.10M | -0.07M | 0.21M | -0.15M | -0.12M | -0.02M | -0.23M | -0.05M | -0.13M | 0.29M | 0.11M | 0.16M | -0.53M | 0.71M | -0.05M | -0.07M | -0.05M | -0.24M | -0.16M | -0.18M | -0.18M | -0.10M | 6.68M | 0.27M | 0.32M | 0.38M | 10.33M | 0.79M | 1.74M | 5.29M | 0.00M | 0.93M | 0.93M | 0.00M |
|
EBT (Quarter)
|
1.47M | -0.99M | -2.64M | 1.77M | -1.09M | -0.31M | 1.39M | 3.00M | 2.61M | 3.52M | -8.01M | 5.15M | 4.63M | 6.68M | 6.63M | 6.75M | 4.29M | 9.71M | 9.96M | 11.45M | 12.31M | 12.25M | 10.88M | 10.70M | 10.55M | 12.44M | 12.32M | 10.00M | 7.40M | 12.60M | 9.80M | -0.90M | 4.56M | 14.40M | 9.23M | 15.47M | -13.96M | 16.65M | 16.20M | 15.38M | 9.66M | 7.02M | 3.08M | 6.06M | 11.56M | -14.84M | 10.72M | -29.34M | -0.78M | 2.10M | 12.51M | -1.74M | -1.24M | -1.51M | 13.12M | 14.29M | 14.51M | 19.58M | 6.29M | -18.94M | 6.19M | 4.99M | 3.43M |
|
Tax Provisions (Quarter)
|
| | | | | | | 0.22M | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax (Quarter)
|
5.84M | -1.19M | -3.55M | -0.70M | -0.17M | -0.06M | 0.56M | 1.86M | 2.62M | 4.29M | 4.82M | 3.24M | 3.08M | 4.22M | 6.91M | 4.60M | 5.35M | 6.42M | 10.05M | 8.03M | 12.28M | 19.03M | 11.23M | 7.65M | 10.65M | 8.47M | 8.86M | 10.31M | 5.52M | 12.51M | 7.08M | -0.45M | 4.41M | 14.27M | 9.21M | 15.24M | -0.83M | 12.86M | 16.48M | 15.48M | 9.83M | 5.04M | 3.79M | 1.73M | 8.94M | -0.12M | 8.14M | -0.01M | 13.59M | 12.77M | 12.41M | 16.14M | 11.98M | 15.13M | 13.49M | 24.62M | 11.90M | 21.32M | 11.58M | -0.16M | 7.12M | 4.51M | 4.22M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | -47.37M | | -41.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
-0.47M | -1.04M | -0.26M | 2.46M | -0.10M | -1.43M | -0.18M | 0.88M | 0.80M | 1.33M | 13.11M | 1.50M | 1.35M | 1.90M | 2.09M | 1.99M | 1.54M | 2.58M | 2.91M | 3.31M | 3.54M | 5.43M | 2.96M | 3.03M | 3.01M | 3.34M | 3.49M | 2.86M | 2.01M | 3.35M | 2.59M | -0.17M | 1.12M | 3.81M | 2.44M | 4.05M | 2.93M | 3.56M | 3.54M | 3.31M | 2.10M | 1.36M | 0.77M | 0.34M | 2.41M | 2.71M | 2.19M | 2.84M | 2.85M | 3.44M | 2.59M | 4.34M | 3.22M | 3.17M | 2.82M | 5.17M | 3.19M | 4.47M | 2.40M | 11.37M | 1.46M | 1.21M | 0.84M |
|
Income from Continuing Operations (Quarter)
|
1.47M | -0.99M | -2.64M | 1.77M | -1.09M | -0.31M | 1.39M | 2.78M | 2.61M | 3.52M | -8.01M | 4.86M | 4.63M | 6.68M | 6.63M | 6.75M | 4.29M | 9.71M | 9.96M | 11.45M | 12.31M | 12.25M | 10.88M | 10.70M | 10.55M | 12.44M | 12.32M | 10.00M | 7.40M | 12.60M | 9.80M | -0.90M | 4.56M | 14.40M | 9.23M | 15.47M | -13.96M | 16.65M | 16.20M | 15.38M | 9.66M | 7.02M | 3.08M | 6.06M | 11.56M | -14.84M | 10.72M | -29.34M | -0.78M | 2.10M | 12.51M | -1.74M | -1.24M | -1.51M | 13.12M | 14.29M | 14.51M | 19.58M | 6.29M | -18.94M | 6.19M | 4.99M | 3.43M |
|
Consolidated Net Income (Quarter)
|
1.47M | 0.04M | 0.32M | 0.25M | 0.63M | 4.68M | 0.10M | 0.11M | 0.23M | 0.32M | 37.00M | 4.86M | | | | 6.75M | 4.29M | 9.71M | 9.96M | 11.45M | 12.31M | 12.25M | 10.88M | 10.70M | 10.55M | 12.44M | 12.32M | 10.00M | 7.40M | 12.60M | 9.80M | -0.90M | 4.56M | 14.40M | 9.23M | 15.47M | -13.96M | 16.65M | 16.20M | 15.38M | 9.66M | 7.02M | 3.08M | 6.06M | 11.56M | -14.84M | 10.72M | -29.34M | -0.78M | 2.10M | 12.51M | -1.74M | -1.24M | -1.51M | 13.12M | 14.29M | 14.51M | 19.58M | 6.29M | -18.94M | 6.19M | 4.99M | 3.43M |
|
Income towards Parent Company (Quarter)
|
1.47M | 0.04M | 0.32M | 0.25M | 0.63M | 4.68M | 0.10M | 0.11M | 0.23M | 0.32M | -10.37M | 4.86M | -41.48M | | | 6.75M | 4.29M | 9.71M | 9.96M | 11.45M | 12.31M | 12.25M | 10.88M | 10.70M | 10.55M | 12.44M | 12.32M | 10.00M | 7.40M | 12.60M | 9.80M | -0.90M | 4.56M | 14.40M | 9.23M | 15.47M | -13.96M | 16.65M | 16.20M | 15.38M | 9.66M | 7.02M | 3.08M | 6.06M | 11.56M | -14.84M | 10.72M | -29.34M | -0.78M | 2.10M | 12.51M | -1.74M | -1.24M | -1.51M | 13.12M | 14.29M | 14.51M | 19.58M | 6.29M | -18.94M | 6.19M | 4.99M | 3.43M |
|
Net Income towards Common Stockholders (Quarter)
|
1.47M | 0.04M | 0.32M | 0.25M | 0.22M | 4.49M | 0.10M | 0.11M | 2.49M | 4.15M | -10.37M | 4.86M | -41.48M | | | 6.75M | 4.29M | 9.71M | 9.96M | 11.45M | 12.31M | 12.25M | 10.88M | 10.70M | 10.55M | 12.44M | 12.32M | 10.00M | 7.40M | 12.60M | 9.80M | -0.90M | 4.56M | 14.40M | 9.23M | 15.47M | -13.96M | 16.65M | 16.20M | 15.38M | 7.66M | 5.04M | 2.90M | 1.26M | 8.94M | 10.04M | 8.14M | 10.52M | 10.58M | 12.77M | 9.63M | 16.14M | 11.98M | 11.78M | 10.48M | 19.26M | 11.90M | 16.66M | 8.98M | 42.53M | 5.46M | 4.51M | 3.15M |
|
EPS (Basic) (Quarter)
|
| | | -0.02 | 0.01 | 0.08 | 0.01 | 0.05 | 0.04 | 0.07 | 0.73 | 0.08 | 0.08 | 0.11 | 0.11 | 0.11 | 0.09 | 0.15 | 0.17 | 0.18 | 0.20 | 0.30 | 0.18 | 0.17 | 0.17 | 0.19 | 0.20 | 0.16 | 0.12 | 0.19 | 0.15 | -0.01 | 0.07 | 0.22 | 0.14 | 0.24 | 0.18 | 0.22 | 0.21 | 0.20 | 0.13 | 0.08 | 0.05 | 0.02 | 0.15 | 0.17 | 0.14 | 0.18 | 0.18 | 0.21 | 0.16 | 0.27 | 0.20 | 0.20 | 0.17 | 0.32 | 0.20 | 0.28 | 0.15 | 0.70 | 0.09 | 0.07 | 0.05 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | -0.02 | 0.01 | 0.08 | -0.09 | 0.05 | 0.04 | 0.08 | 0.07 | 0.08 | 0.08 | 0.11 | 0.11 | 0.11 | 0.09 | 0.15 | 0.16 | 0.18 | 0.20 | 0.30 | 0.17 | 0.17 | 0.17 | 0.19 | 0.20 | 0.16 | 0.12 | 0.19 | 0.15 | -0.01 | 0.07 | 0.22 | 0.14 | 0.24 | 0.18 | 0.22 | 0.21 | 0.20 | 0.13 | 0.08 | 0.05 | 0.02 | 0.15 | 0.17 | 0.14 | 0.18 | 0.18 | 0.21 | 0.16 | 0.27 | 0.20 | 0.20 | 0.17 | 0.32 | 0.20 | 0.28 | 0.15 | 0.70 | 0.09 | 0.07 | 0.05 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | 30.92M | 34.81M | 38.66M | 36.75M | 38.66M | 38.66M | 38.66M | 38.74M | 39.03M | 39.46M | 39.44M | 39.54M | 40.58M | 41.20M | 42.54M | 42.04M | 43.42M | 44.09M | 45.00M | 44.44M | 45.23M | 45.24M | 45.28M | 45.33M | 46.17M | 46.87M | 46.90M | 46.72M | 46.94M | 46.94M | 46.95M | 46.95M | 47.00M | 50.14M | 59.44M | 54.11M | 59.72M | 59.72M | 59.76M | 59.81M | 59.98M | 59.99M | 59.99M | 59.99M | 60.04M | 60.04M | 60.04M | 60.05M | 60.14M | 60.15M | 60.15M | 60.16M | 60.31M | 60.31M | 60.32M | 60.33M | 60.54M | 60.54M | 60.55M | 60.56M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | 30.92M | 34.81M | 53.27M | 54.22M | 57.05M | 57.06M | 57.05M | 57.05M | 57.06M | 57.43M | 57.42M | 57.52M | 58.49M | 59.72M | 60.44M | 59.95M | 61.32M | 61.99M | 62.90M | 62.34M | 63.13M | 63.13M | 63.27M | 63.23M | 64.06M | 64.09M | 64.09M | 64.09M | 46.94M | 64.13M | 64.14M | 64.14M | 64.18M | 65.54M | 75.83M | 70.79M | 76.11M | 76.11M | 76.12M | 76.12M | 76.17M | 76.17M | 76.17M | 76.17M | 76.22M | 76.22M | 76.22M | 76.23M | 76.33M | 76.33M | 76.33M | 76.34M | 76.49M | 76.49M | 76.50M | 76.51M | 76.72M | 76.72M | 76.73M | 76.74M |
|
EBITDA (Quarter)
|
12.10M | 11.43M | 7.63M | 14.77M | 12.97M | 14.43M | 14.18M | 16.81M | 16.64M | 18.21M | 5.40M | 3.37M | 4.56M | 6.26M | 0.07M | 4.15M | 3.23M | 8.23M | 6.61M | 7.36M | 12.68M | 12.91M | -2.79M | 6.70M | 0.50M | 10.21M | 23.22M | 6.68M | 6.74M | 9.01M | 8.24M | 1.35M | 4.97M | 10.65M | 10.35M | 9.39M | 5.91M | 15.61M | 4.88M | 7.09M | 7.47M | 5.80M | 10.24M | 1.60M | 11.69M | 13.06M | 3.30M | 14.87M | 16.63M | 20.30M | 21.70M | 13.87M | 15.53M | 12.49M | 8.71M | 20.48M | 11.35M | 12.77M | 11.95M | 52.66M | 4.85M | 5.04M | 2.69M |
|
Interest Expenses (Quarter)
|
10.62M | 12.42M | 10.27M | 12.99M | 14.06M | 14.74M | 12.79M | 13.90M | 14.03M | 14.69M | 13.81M | 14.74M | 14.74M | 14.76M | 13.78M | 13.63M | 13.44M | 13.32M | 12.57M | 11.79M | 11.20M | 11.26M | 13.01M | 12.95M | 13.15M | 13.05M | 12.79M | 13.33M | 12.65M | 13.87M | 13.99M | 13.82M | 12.69M | 12.88M | 12.86M | 13.35M | 13.13M | 13.73M | 13.80M | 13.47M | 13.33M | 13.30M | 13.34M | 14.01M | 14.86M | 14.72M | 15.00M | 14.67M | 14.55M | 14.45M | | 15.73M | 16.37M | 16.32M | | | | | | | | | |
|
Shares Outstanding (Quarter)
|
| | | | 39.28M | 39.28M | 39.28M | 39.28M | 39.29M | 39.32M | 39.66M | 39.66M | 40.45M | 40.45M | 40.51M | 41.94M | 42.62M | 43.61M | 43.70M | 43.82M | 44.91M | 45.35M | 45.41M | 45.41M | 45.41M | 45.64M | 45.73M | 46.43M | 17.19M | 47.13M | 47.20M | 47.20M | 47.22M | 47.22M | 47.34M | 47.49M | 59.72M | 59.96M | 60.07M | 16.39M | 16.39M | 60.28M | 60.48M | 60.47M | 60.47M | 60.47M | 60.53M | 60.52M | 60.53M | 60.53M | 60.72M | 60.72M | 60.72M | 60.72M | 60.90M | 60.89M | 60.90M | 60.90M | 61.14M | 61.13M | 61.15M | 61.15M | 61.39M |
|
Tax Rate (Quarter)
|
| | | | | | | 7.27 | | | | 5.76 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |