|
Revenue
|
284.34M | 285.51M | 288.58M | 276.12M | 280.31M | 272.84M | 269.59M | 273.54M | 275.07M | 276.84M | 280.94M | 277.52M | 299.04M | 296.19M | 291.58M | 298.83M | 309.59M | 301.78M | 306.78M | 304.89M | 311.45M |
|
Cost of Revenue
|
44.48M | 89.05M | 55.37M | 30.00M | 34.12M | 5.97M | 10.45M | 61.56M | 40.31M | -18.10M | 10.98M | 4.07M | 17.85M | 24.37M | 19.50M | 16.82M | 12.16M | 23.81M | 30.54M | 25.29M | 35.88M |
|
Gross Profit
|
239.86M | 196.47M | 233.21M | 246.12M | 246.19M | 266.87M | 259.14M | 211.98M | 234.77M | 294.94M | 269.95M | 273.45M | 281.19M | 271.82M | 272.07M | 282.01M | 297.42M | 277.96M | 276.24M | 279.60M | 275.57M |
|
Other Operating Expenses
|
108.85M | 170.82M | 129.57M | 109.39M | 105.70M | 77.97M | 59.68M | 12.65M | 30.43M | 94.06M | 56.43M | 63.38M | 85.93M | 96.45M | 85.66M | 64.00M | 80.13M | 93.92M | 95.36M | 90.39M | 101.63M |
|
Operating Expenses
|
108.85M | 170.82M | 129.57M | 109.39M | 105.70M | 77.97M | 59.68M | 12.65M | 30.43M | 94.06M | 56.43M | 63.38M | 85.93M | 96.45M | 85.66M | 64.00M | 80.13M | 93.92M | 95.36M | 90.39M | 101.63M |
|
Operating Income
|
33.20M | 34.95M | 35.26M | 34.69M | 35.99M | 35.25M | 35.15M | 35.78M | 39.49M | 44.90M | 45.34M | 50.91M | 54.95M | 56.16M | 57.11M | 59.77M | 61.06M | 62.62M | 63.04M | 65.88M | 68.61M |
|
EBIT
|
33.20M | 34.95M | 35.26M | 34.69M | 35.99M | 35.25M | 35.15M | 35.78M | 39.49M | 44.90M | 45.34M | 50.91M | 54.95M | 56.16M | 57.11M | 59.77M | 61.06M | 62.62M | 63.04M | 65.88M | 68.61M |
|
Non Operating Investment Income
|
-1.61M | -1.37M | -0.96M | -1.75M | 0.58M | 0.01M | -0.34M | -0.38M | -0.04M | -1.27M | -0.12M | -13.00M | -0.02M | -0.88M | -6.68M | -7.71M | -1.24M | -7.17M | -3.24M | -7.34M | -2.83M |
|
EBT
|
175.48M | 114.70M | 159.01M | 166.73M | 174.61M | 194.87M | 209.91M | 260.89M | 244.64M | 182.78M | 224.51M | 214.15M | 213.10M | 199.74M | 205.92M | 234.83M | 229.46M | 207.85M | 211.42M | 214.50M | 209.83M |
|
Tax Provisions
|
37.47M | 23.52M | 33.88M | 35.91M | 37.40M | 41.34M | 45.28M | 56.15M | 53.66M | 38.98M | 48.52M | 46.13M | 48.91M | 42.44M | 44.93M | 51.16M | 48.79M | 45.12M | 45.64M | 46.69M | 46.33M |
|
Profit After Tax
|
138.01M | 91.18M | 125.13M | 130.81M | 137.21M | 153.53M | 164.63M | 204.74M | 190.99M | 143.81M | 175.99M | 168.02M | 164.19M | 157.31M | 160.99M | 183.67M | 180.67M | 162.74M | 165.78M | 167.81M | 163.50M |
|
Income from Continuing Operations
|
138.01M | 91.18M | 125.13M | 130.81M | 137.21M | 153.53M | 164.63M | 204.74M | 190.99M | 143.81M | 175.99M | 168.02M | 164.19M | 157.31M | 160.99M | 183.67M | 180.67M | 162.74M | 165.78M | 167.81M | 163.50M |
|
Consolidated Net Income
|
138.01M | 91.18M | 125.13M | 130.81M | 137.21M | 153.53M | 164.63M | 204.74M | 190.99M | 143.81M | 175.99M | 168.02M | 164.19M | 157.31M | 160.99M | 183.67M | 180.67M | 162.74M | 165.78M | 167.81M | 163.50M |
|
Income towards Parent Company
|
138.01M | 91.18M | 125.13M | 130.81M | 137.21M | 153.53M | 164.63M | 204.74M | 190.99M | 143.81M | 175.99M | 168.02M | 164.19M | 157.31M | 160.99M | 183.67M | 180.67M | 162.74M | 165.78M | 167.81M | 163.50M |
|
Net Income towards Common Stockholders
|
138.01M | 91.18M | 125.13M | 130.81M | 137.21M | 153.53M | 164.63M | 204.74M | 190.99M | 143.81M | 175.99M | 168.02M | 164.19M | 157.31M | 160.99M | 183.67M | 180.67M | 162.74M | 165.78M | 167.81M | 163.50M |
|
EPS (Basic)
|
0.85 | 0.56 | 0.77 | 0.80 | 0.84 | 0.95 | 1.01 | 1.26 | 1.17 | 0.88 | 1.08 | 1.04 | 1.03 | 0.99 | 1.01 | 1.17 | 1.16 | 1.06 | 1.09 | 1.12 | 1.11 |
|
EPS (Weighted Average and Diluted)
|
0.85 | 0.56 | 0.77 | 0.80 | 0.84 | 0.95 | 1.01 | 1.25 | 1.17 | 0.88 | 1.08 | 1.04 | 1.02 | 0.98 | 1.01 | 1.16 | 1.15 | 1.06 | 1.08 | 1.11 | 1.10 |
|
Shares Outstanding (Weighted Average)
|
| 162.84M | 162.84M | 162.84M | 162.84M | 162.84M | 162.84M | 162.84M | 162.84M | 162.84M | 162.54M | 161.58M | 159.99M | 159.70M | 159.11M | 157.29M | 155.70M | 153.59M | 151.88M | 150.07M | 147.51M |
|
Shares Outstanding (Diluted Average)
|
162.84M | 162.84M | 162.84M | 162.84M | 162.85M | 162.88M | 163.05M | 163.22M | 163.38M | 163.29M | 163.18M | 162.68M | 162.16M | 161.85M | 160.09M | 159.33M | 158.56M | 157.55M | 152.91M | 151.82M | 150.66M |
|
EBITDA
|
33.20M | 34.95M | 35.26M | 34.69M | 35.99M | 35.25M | 35.15M | 35.78M | 39.49M | 44.90M | 45.34M | 50.91M | 54.95M | 56.16M | 57.11M | 59.77M | 61.06M | 62.62M | 63.04M | 65.88M | 68.61M |
|
Interest Expenses
|
5.51M | 12.73M | 12.74M | 12.74M | 12.76M | 12.77M | 12.78M | 12.79M | 12.88M | 13.26M | 13.06M | 12.91M | 12.94M | 12.95M | 12.96M | 13.64M | 12.29M | 12.26M | 12.29M | 12.30M | 12.90M |
|
Tax Rate
|
21.35% | 20.50% | 21.31% | 21.54% | 21.42% | 21.21% | 21.57% | 21.52% | 21.93% | 21.33% | 21.61% | 21.54% | 22.95% | 21.25% | 21.82% | 21.78% | 21.26% | 21.71% | 21.59% | 21.77% | 22.08% |