|
Revenue
|
365.90M | 347.50M | 354.40M | 353.00M | 378.60M | 374.40M | 410.90M | 434.10M | 445.00M | 446.90M | 488.20M | 498.50M | | | | 440.40M | 559.10M | 521.80M | 535.80M | 602.80M | 603.90M | 500.30M | 549.20M | 584.80M | 591.70M | 582.20M | 598.60M | 664.70M | 640.40M | 666.20M | 632.00M | 736.90M | 797.80M |
|
Cost of Revenue
|
290.40M | 282.00M | 285.60M | 283.00M | 308.90M | 310.90M | 332.80M | 345.70M | 356.70M | 369.30M | 391.30M | 396.80M | | | | 361.10M | 459.10M | 442.90M | 439.70M | 482.90M | 488.80M | 420.30M | 440.60M | 463.70M | 484.60M | 475.20M | 487.00M | 526.70M | 503.70M | 537.30M | 506.60M | 570.80M | 605.90M |
|
Gross Profit
|
75.50M | 65.50M | 68.80M | 70.00M | 69.70M | 63.50M | 78.10M | 88.40M | 88.30M | 77.60M | 96.90M | 101.70M | | | | 79.30M | 100.00M | 78.90M | 96.10M | 119.90M | 115.10M | 80.00M | 108.60M | 121.10M | 107.10M | 107.00M | 111.60M | 111.60M | 136.70M | 128.90M | 125.40M | 125.40M | 191.90M |
|
Selling, General & Administrative
|
41.90M | 42.40M | 37.60M | 39.40M | 40.10M | 36.80M | 40.80M | 46.10M | 45.50M | 47.10M | | | | | | | | | | | | | | 62.50M | 61.30M | 66.60M | 69.10M | 79.50M | 82.40M | 89.00M | 73.70M | 73.00M | 82.20M |
|
Other Operating Expenses
|
| | | | | | 332.80M | 345.70M | | | 443.10M | 450.70M | | | | 417.50M | 521.60M | 506.20M | 501.10M | 545.60M | 554.90M | 189.00M | 6.40M | 471.30M | 482.00M | 472.80M | 7.00M | 12.50M | -20.50M | -1.20M | 0.30M | -2.80M | 2.60M |
|
Operating Expenses
|
41.90M | 42.40M | 37.60M | 39.40M | 40.10M | 36.80M | 373.60M | 391.80M | 45.50M | 47.10M | 443.10M | 450.70M | | | | 417.50M | 521.60M | 506.20M | 501.10M | 545.60M | 554.90M | 292.20M | 474.10M | 533.80M | 543.30M | 539.40M | 545.20M | 597.50M | 606.60M | 623.00M | 576.20M | 73.00M | 82.20M |
|
Operating Income
|
33.60M | 23.10M | 31.20M | 30.60M | 6.40M | 26.70M | 37.30M | 42.30M | 42.80M | 30.50M | 45.10M | 47.80M | | | | 22.90M | 37.50M | 15.60M | 34.70M | 57.20M | 49.00M | 208.10M | 75.10M | 51.00M | 48.40M | 42.80M | 53.40M | 67.20M | 33.80M | 43.20M | 55.80M | 94.80M | 112.30M |
|
EBIT
|
33.60M | 23.10M | 31.20M | 30.60M | 6.40M | 26.70M | 37.30M | 42.30M | 42.80M | 30.50M | 45.10M | 47.80M | | | | 22.90M | 37.50M | 15.60M | 34.70M | 57.20M | 49.00M | 208.10M | 75.10M | 51.00M | 48.40M | 42.80M | 53.40M | 67.20M | 33.80M | 43.20M | 55.80M | 94.80M | 112.30M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 3.80M | | | 1.80M | 1.80M |
|
Other Non Operating Income
|
| | | | | | 0.20M | 0.10M | | | 0.20M | 0.10M | | | | -0.50M | -0.10M | | -0.90M | -0.40M | 0.20M | -0.70M | 1.90M | 2.60M | 1.30M | 0.90M | 2.20M | -3.30M | -2.70M | 8.80M | 1.70M | 2.20M | 0.10M |
|
Non Operating Income
|
| | | | | | 0.20M | 0.10M | | | 0.20M | 0.10M | | | | -0.50M | -0.10M | -23.40M | -0.90M | -0.40M | 0.20M | -31.70M | 1.90M | 2.60M | 1.30M | -27.20M | 2.20M | -3.30M | -2.70M | -62.10M | 1.70M | 2.20M | 0.10M |
|
EBT
|
33.80M | 21.50M | 30.20M | 29.40M | 6.60M | 28.80M | 35.60M | 40.80M | 41.90M | 28.50M | 42.00M | 45.10M | | | | 20.30M | 30.10M | 8.20M | 26.60M | 49.10M | 40.60M | 199.90M | 69.90M | 46.50M | 43.00M | 36.50M | 47.30M | 53.20M | 19.10M | 10.40M | 29.20M | 69.80M | 87.10M |
|
Tax Provisions
|
13.20M | -2.10M | 8.00M | 6.80M | 3.40M | 1.10M | 7.90M | 9.00M | 9.20M | 7.40M | | | | | | 4.40M | 6.40M | -1.00M | 6.40M | 10.10M | 8.60M | 45.30M | 14.20M | 5.60M | 7.50M | 9.40M | 8.10M | 7.60M | 2.50M | 18.10M | 5.60M | 10.10M | 14.10M |
|
Profit After Tax
|
20.60M | 23.60M | 22.20M | 22.60M | 3.20M | 27.70M | 27.70M | 31.80M | 32.70M | 21.10M | 31.60M | 33.30M | | | | 15.90M | 23.70M | 9.20M | 20.20M | 39.00M | 32.00M | 154.60M | 55.70M | 40.90M | 35.50M | 27.10M | 39.20M | 45.60M | 16.60M | -7.70M | 23.60M | 59.70M | 73.00M |
|
Income from Continuing Operations
|
20.60M | 23.60M | 22.20M | 22.60M | 3.20M | 27.70M | 27.70M | 31.80M | 32.70M | 21.10M | 42.00M | 45.10M | | | | 15.90M | 23.70M | 9.20M | 20.20M | 39.00M | 32.00M | 154.60M | 55.70M | 40.90M | 35.50M | 27.10M | 39.20M | 45.60M | 16.60M | -7.70M | 23.60M | 59.70M | 73.00M |
|
Consolidated Net Income
|
20.60M | 23.60M | 22.20M | 22.60M | 3.20M | 27.70M | 27.70M | 31.80M | 32.70M | 21.10M | 42.00M | 45.10M | | | | 15.90M | 23.70M | 9.20M | 20.20M | 39.00M | 32.00M | 154.60M | 55.70M | 40.90M | 35.50M | 27.10M | 39.20M | 45.60M | 16.60M | -7.70M | 23.60M | 59.70M | 73.00M |
|
Income towards Parent Company
|
20.60M | 23.60M | 22.20M | 22.60M | 3.20M | 27.70M | 27.70M | 31.80M | 32.70M | 21.10M | 42.00M | 45.10M | | | | 15.90M | 23.70M | 9.20M | 20.20M | 39.00M | 32.00M | 154.60M | 55.70M | 40.90M | 35.50M | 27.10M | 39.20M | 45.60M | 16.60M | -7.70M | 23.60M | 59.70M | 73.00M |
|
Net Income towards Common Stockholders
|
20.60M | 23.60M | 22.20M | 22.60M | 3.20M | 27.70M | 27.70M | 31.80M | 32.70M | 21.10M | 42.00M | 45.10M | | | | 15.90M | 23.70M | 9.20M | 20.20M | 39.00M | 32.00M | 154.60M | 55.70M | 40.90M | 35.50M | 27.10M | 39.20M | 45.60M | 16.60M | -7.70M | 23.60M | 59.70M | 73.00M |
|
EPS (Basic)
|
0.42 | 0.48 | 0.45 | 0.46 | 0.07 | 0.56 | 0.57 | 0.66 | 0.68 | 0.44 | 0.87 | 0.94 | | | | 0.33 | 0.49 | 0.19 | 0.42 | 0.80 | 0.66 | 3.20 | 1.15 | 0.84 | 0.73 | 0.56 | 0.81 | 0.93 | 0.34 | -0.16 | 0.48 | 1.22 | 1.49 |
|
EPS (Weighted Average and Diluted)
|
0.42 | 0.48 | 0.45 | 0.46 | 0.07 | 0.56 | 0.56 | 0.65 | 0.67 | 0.43 | | | | | | 0.32 | 0.49 | 0.19 | 0.41 | 0.79 | 0.66 | 3.18 | 1.14 | 0.84 | 0.72 | 0.56 | 0.80 | 0.93 | 0.34 | -0.16 | 0.48 | 1.22 | 1.48 |
|
Shares Outstanding (Weighted Average)
|
| 48.77M | 48.77M | 48.77M | 48.77M | 48.63M | 48.63M | 48.35M | 48.39M | 48.39M | 48.28M | 48.21M | 48.34M | 48.27M | 48.18M | 48.17M | 48.40M | 48.33M | 48.31M | 48.32M | 48.36M | 48.35M | 48.44M | 48.44M | 48.76M | 48.76M | 48.56M | 48.58M | 48.78M | 48.78M | 48.78M | 48.82M | 49.04M |
|
Shares Outstanding (Diluted Average)
|
| 48.80M | | | | 48.90M | | | | 48.40M | | | | 48.50M | | 48.60M | 48.60M | 48.60M | 48.80M | 48.60M | 48.50M | 48.50M | 48.80M | 48.70M | 48.80M | 48.70M | 48.90M | 48.70M | 48.80M | 48.80M | 49.20M | 49.00M | 49.10M |
|
EBITDA
|
33.60M | 23.10M | 31.20M | 30.60M | 6.40M | 26.70M | 27.10M | 30.10M | 42.80M | 30.50M | 27.30M | 33.60M | | | | 22.90M | 37.50M | 15.60M | 34.70M | 57.20M | 49.00M | 208.10M | 75.10M | 51.00M | 48.40M | 42.80M | 53.40M | 67.20M | 33.80M | 43.20M | 55.80M | 94.80M | 112.30M |
|
Interest Expenses
|
| | | | | | 1.90M | 1.60M | | | 3.30M | 2.80M | | | | 2.10M | 7.30M | 7.40M | 7.20M | 7.70M | 8.60M | 7.50M | 7.10M | 7.10M | 6.70M | 7.20M | 8.30M | 11.40M | 15.80M | 35.40M | 28.30M | 28.50M | 27.10M |
|
Tax Rate
|
39.05% | | 26.49% | 23.13% | 51.52% | 3.82% | 22.19% | 22.06% | 21.96% | 25.96% | | | | | | 21.67% | 21.26% | | 24.06% | 20.57% | 21.18% | 22.66% | 20.31% | 12.04% | 17.44% | 25.75% | 17.12% | 14.29% | 13.09% | | 19.18% | 14.47% | 16.19% |