|
Revenue
|
382.79M | 397.65M | 398.06M | 358.46M | 403.76M | 427.89M | 426.47M | 414.02M | 431.59M | 453.10M | 444.13M | 441.36M | 474.46M | 489.04M | 501.40M | 491.44M | 605.97M | 647.29M | 639.55M | 619.33M | 660.11M | 682.33M | 662.35M | 653.23M | 646.10M | 697.22M | 721.49M | 742.80M | 834.25M | 845.76M | 1,063.40M | 1,168.92M | 1,274.29M | 1,301.00M | 1,264.54M | 1,265.24M | 1,317.26M | 1,326.12M | 1,286.07M | 1,278.72M | 1,365.61M | 1,373.27M | 1,312.21M | 1,233.28M | 1,297.40M | 1,393.16M |
|
Cost of Revenue
|
268.00M | 309.27M | 305.29M | 284.64M | 318.07M | 333.89M | 321.95M | 324.57M | 333.90M | 344.96M | 339.07M | 339.74M | 357.85M | 368.20M | 379.37M | 380.43M | 460.93M | 485.42M | 481.32M | 463.63M | 485.19M | 503.00M | 491.03M | 481.27M | 468.05M | 498.89M | 523.47M | 545.04M | 591.08M | 595.47M | 780.24M | 837.72M | 890.19M | 905.25M | 888.87M | 895.02M | 895.46M | 905.43M | 894.96M | 891.57M | 941.69M | 951.46M | 920.17M | 881.80M | 903.36M | 974.24M |
|
Gross Profit
|
84.94M | 88.38M | 92.77M | 73.82M | 85.69M | 94.00M | 104.52M | 89.45M | 97.69M | 108.14M | 105.06M | 101.63M | 116.61M | 120.84M | 122.03M | 111.02M | 145.04M | 161.87M | 158.23M | 155.69M | 174.92M | 179.33M | 171.32M | 171.96M | 178.05M | 198.33M | 198.02M | 197.76M | 243.18M | 250.29M | 283.16M | 331.20M | 384.10M | 395.75M | 375.67M | 370.21M | 421.80M | 420.69M | 391.12M | 387.15M | 423.92M | 421.81M | 392.03M | 351.47M | 394.04M | 418.92M |
|
Selling, General & Administrative
|
73.45M | 74.60M | 68.18M | 74.96M | 74.20M | 63.81M | 61.52M | 69.69M | 70.90M | 69.04M | 69.12M | 75.09M | 75.81M | 71.28M | 72.06M | 77.12M | 101.36M | 95.65M | 93.06M | 99.08M | 98.88M | 98.89M | 94.90M | 101.97M | 97.60M | 96.81M | 94.94M | 101.87M | 114.89M | 116.48M | 164.72M | 167.25M | 176.88M | 172.87M | 172.56M | 170.78M | 184.70M | 183.20M | 186.32M | 172.64M | 213.53M | 177.82M | 174.58M | 173.98M | 174.25M | 203.91M |
|
Other Operating Expenses
|
| | | | | | | 11.25M | 17.21M | 25.96M | 21.75M | 16.20M | 27.85M | 37.80M | 113.13M | 34.51M | 29.29M | 42.66M | 39.34M | 37.98M | 52.05M | 54.98M | 45.98M | | 53.78M | 74.58M | 23.57M | | 61.40M | 95.61M | 71.78M | | | | | | | | | | | | | | | |
|
Operating Expenses
|
73.45M | 74.60M | 68.18M | 74.96M | 74.20M | 63.81M | 61.52M | 69.69M | 70.90M | 69.04M | 69.12M | 75.09M | 75.81M | 71.28M | 72.06M | 77.12M | 101.36M | 95.65M | 93.06M | 99.08M | 98.88M | 98.89M | 94.90M | 101.97M | 97.60M | 96.81M | 94.94M | 101.87M | 114.89M | 116.48M | 164.72M | 167.25M | 176.88M | 172.87M | 172.56M | 170.78M | 184.70M | 183.20M | 186.32M | 172.64M | 213.53M | 177.82M | 174.58M | 173.98M | 174.25M | 203.91M |
|
Operating Income
|
10.22M | 13.78M | 24.58M | -1.15M | 11.49M | 30.19M | 43.00M | 19.77M | 26.79M | 39.10M | 35.94M | -3.46M | 40.80M | 49.56M | 49.97M | 33.89M | 43.68M | 66.22M | 65.16M | 56.62M | 76.04M | 80.44M | 76.42M | 69.99M | 80.45M | 101.52M | 103.08M | 95.89M | 128.29M | 133.81M | 118.44M | 163.95M | 207.22M | 222.87M | 203.12M | 199.43M | 237.10M | 237.49M | 204.80M | 214.51M | 210.39M | 243.99M | 217.45M | 177.49M | 219.79M | 215.01M |
|
EBIT
|
10.22M | 13.78M | 24.58M | -1.15M | 11.49M | 30.19M | 43.00M | 19.77M | 26.79M | 39.10M | 35.94M | -3.46M | 40.80M | 49.56M | 49.97M | 33.89M | 43.68M | 66.22M | 65.16M | 56.62M | 76.04M | 80.44M | 76.42M | 69.99M | 80.45M | 101.52M | 103.08M | 95.89M | 128.29M | 133.81M | 118.44M | 163.95M | 207.22M | 222.87M | 203.12M | 199.43M | 237.10M | 237.49M | 204.80M | 214.51M | 210.39M | 243.99M | 217.45M | 177.49M | 219.79M | 215.01M |
|
Other Non Operating Income
|
| 0.01M | 0.01M | 0.01M | -0.00M | 0.01M | 0.04M | 0.07M | 0.06M | 0.07M | 0.08M | 0.11M | -1.09M | 0.03M | | 0.03M | 0.08M | 0.18M | 0.27M | 0.33M | 0.53M | 0.65M | 0.57M | 0.47M | 0.09M | 0.09M | 0.09M | -13.86M | 0.07M | 0.07M | 0.03M | 0.68M | -0.28M | -0.30M | 1.58M | 1.92M | 4.61M | 6.01M | 8.73M | 11.28M | 11.35M | 2.35M | 2.55M | 5.09M | 4.35M | 3.91M |
|
Non Operating Income
|
-3.09M | -3.09M | -3.10M | -3.15M | -3.16M | -1.57M | -1.54M | -1.60M | -1.31M | -1.21M | -1.22M | -1.26M | -2.90M | -2.45M | -2.21M | -2.29M | -7.24M | -9.20M | -9.39M | -9.27M | -9.11M | -8.85M | -8.52M | -8.50M | -8.19M | -7.61M | -7.66M | -20.39M | -6.04M | -5.44M | -11.11M | -11.28M | -13.69M | -14.86M | -15.20M | -16.12M | -13.95M | -12.81M | -10.46M | 11.28M | 11.35M | -16.09M | -14.73M | -11.52M | -16.20M | -24.50M |
|
EBT
|
-10.96M | 10.69M | 21.49M | -4.30M | 8.33M | 28.62M | 41.46M | 18.17M | 25.48M | 37.90M | 34.73M | -4.73M | 37.90M | 47.11M | 47.76M | 31.60M | 36.44M | 57.01M | 55.77M | 47.35M | 66.93M | 71.59M | 67.90M | 61.49M | 72.27M | 93.92M | 95.42M | 75.50M | 122.25M | 128.37M | 107.33M | 152.67M | 193.53M | 208.01M | 187.92M | 183.31M | 223.15M | 224.68M | 194.34M | 207.00M | 203.17M | 227.90M | 202.72M | 165.97M | 203.59M | 190.51M |
|
Tax Provisions
|
-2.87M | 4.22M | 15.55M | -0.50M | 1.70M | 12.00M | -35.50M | 7.05M | 9.87M | 13.33M | -0.80M | -3.02M | 14.44M | 15.72M | -57.23M | 5.21M | 9.29M | 14.36M | 17.21M | 9.37M | 14.88M | 16.61M | 21.92M | 10.71M | 16.77M | 23.92M | 24.66M | 15.66M | 31.87M | 32.93M | 28.97M | 37.96M | 49.84M | 54.26M | 44.09M | 47.45M | 58.75M | 57.08M | 47.96M | 54.61M | 52.45M | 58.94M | 52.18M | 42.59M | 51.99M | 48.28M |
|
Profit After Tax
|
6.18M | 6.46M | 5.94M | -3.80M | 6.63M | 16.62M | 59.75M | 11.12M | 15.62M | 24.57M | 21.31M | -1.71M | 23.46M | 31.39M | 104.99M | 26.39M | 27.15M | 42.66M | 38.55M | 37.98M | 52.05M | 54.98M | 45.98M | 50.77M | 55.50M | 70.00M | 70.76M | 59.84M | 90.38M | 95.44M | 78.36M | 114.71M | 143.70M | 153.75M | 143.83M | 135.87M | 164.40M | 167.60M | 146.38M | 152.38M | 150.72M | 168.96M | 150.54M | 123.39M | 151.60M | 142.23M |
|
Income from Continuing Operations
|
-8.09M | 6.47M | 5.94M | -3.80M | 6.63M | 16.62M | 76.96M | 11.12M | 15.62M | 24.57M | 35.53M | -1.71M | 23.46M | 31.39M | 104.99M | 26.39M | 27.15M | 42.66M | 38.55M | 37.98M | 52.05M | 54.98M | 45.98M | 50.77M | 55.50M | 70.00M | 70.76M | 59.84M | 90.38M | 95.44M | 78.36M | 114.71M | 143.70M | 153.75M | 143.83M | 135.87M | 164.40M | 167.60M | 146.38M | 152.38M | 150.72M | 168.96M | 150.54M | 123.39M | 151.60M | 142.23M |
|
Consolidated Net Income
|
-0.35M | -0.08M | -0.17M | 0.00M | -0.23M | 16.62M | 0.08M | 11.12M | 15.62M | 24.57M | 35.53M | -1.71M | 23.46M | 31.39M | 104.99M | 26.39M | 27.15M | 42.66M | 38.55M | 37.98M | 52.05M | 54.98M | 45.98M | 50.77M | 55.50M | 70.00M | 70.76M | 59.84M | 90.38M | 95.44M | 78.36M | 114.71M | 143.70M | 153.75M | 143.83M | 135.87M | 164.40M | 167.60M | 146.38M | 152.38M | 150.72M | 168.96M | 150.54M | 123.39M | 151.60M | 142.23M |
|
Income towards Parent Company
|
-0.35M | -0.08M | -0.17M | 0.00M | -0.23M | 16.62M | 0.08M | 11.12M | 15.62M | 24.57M | 35.53M | -1.71M | 23.46M | 31.39M | 104.99M | 26.39M | 27.15M | 42.66M | 38.55M | 37.98M | 52.05M | 54.98M | 45.98M | 50.77M | 55.50M | 70.00M | 70.76M | 59.84M | 90.38M | 95.44M | 78.36M | 114.71M | 143.70M | 153.75M | 143.83M | 135.87M | 164.40M | 167.60M | 146.38M | 152.38M | 150.72M | 168.96M | 150.54M | 123.39M | 151.60M | 142.23M |
|
Net Income towards Common Stockholders
|
-0.35M | -0.08M | -0.17M | 0.00M | -0.23M | 16.62M | 0.08M | 11.12M | 15.62M | 24.57M | 35.53M | -1.71M | 23.46M | 31.39M | 104.99M | 26.39M | 27.15M | 42.66M | 38.55M | 37.98M | 52.05M | 54.98M | 45.98M | 50.77M | 55.50M | 70.00M | 70.76M | 59.84M | 90.38M | 95.44M | 78.36M | 114.71M | 143.70M | 153.75M | 143.83M | 135.87M | 164.40M | 167.60M | 146.38M | 152.38M | 150.72M | 168.96M | 150.54M | 123.39M | 151.60M | 142.23M |
|
EPS (Basic)
|
0.16 | 0.17 | 0.16 | -0.10 | 0.18 | 0.44 | 1.58 | 0.29 | 0.41 | 0.65 | 0.57 | -0.05 | 0.64 | 0.90 | 3.00 | 0.75 | 0.77 | 1.22 | 1.12 | 1.11 | 1.53 | 1.63 | 1.38 | 1.53 | 1.69 | 2.13 | 2.16 | 1.82 | 2.75 | 2.91 | 2.39 | 3.50 | 4.43 | 4.79 | 4.54 | 4.31 | 5.20 | 5.30 | 4.63 | 4.82 | 4.81 | 5.68 | 5.13 | 4.25 | 5.34 | 5.08 |
|
EPS (Weighted Average and Diluted)
|
0.16 | 0.17 | 0.16 | -0.10 | 0.18 | 0.44 | 1.57 | 0.29 | 0.41 | 0.65 | 0.57 | -0.05 | 0.63 | 0.88 | 2.93 | 0.74 | 0.76 | 1.19 | 1.10 | 1.09 | 1.51 | 1.60 | 1.36 | 1.51 | 1.67 | 2.11 | 2.13 | 1.80 | 2.72 | 2.88 | 2.37 | 3.47 | 4.41 | 4.76 | 4.51 | 4.28 | 5.18 | 5.27 | 4.59 | 4.79 | 4.78 | 5.65 | 5.10 | 4.23 | 5.32 | 5.04 |
|
Shares Outstanding (Weighted Average)
|
| | 38.26M | 38.26M | 38.26M | 38.26M | 37.68M | 37.83M | 38.46M | 38.04M | 38.04M | 37.72M | 37.04M | 35.54M | 35.58M | 35.54M | 35.66M | 35.64M | 35.38M | 34.55M | 34.42M | 34.28M | 33.95M | 33.49M | 33.33M | 33.08M | 33.02M | 33.02M | 33.06M | 32.93M | 32.93M | 32.93M | 32.78M | 32.38M | 31.97M | 31.67M | 31.75M | 31.76M | 31.77M | 31.78M | 31.82M | 30.17M | 29.50M | 29.23M | 28.59M | 28.14M |
|
EBITDA
|
10.22M | 13.78M | 24.58M | -1.15M | 11.49M | 30.19M | 43.00M | 19.77M | 26.79M | 39.10M | 35.94M | -3.46M | 40.80M | 49.56M | 49.97M | 33.89M | 43.68M | 66.22M | 65.16M | 56.62M | 76.04M | 80.44M | 76.42M | 69.99M | 80.45M | 101.52M | 103.08M | 95.89M | 128.29M | 133.81M | 118.44M | 163.95M | 207.22M | 222.87M | 203.12M | 199.43M | 237.10M | 237.49M | 204.80M | 214.51M | 210.39M | 243.99M | 217.45M | 177.49M | 219.79M | 215.01M |
|
Interest Expenses
|
3.10M | 3.10M | 3.10M | 3.16M | 3.16M | 1.58M | 1.57M | 1.67M | 1.37M | 1.27M | 1.29M | 1.37M | 1.92M | 2.48M | 2.25M | 2.32M | 7.32M | 9.38M | 9.66M | 9.60M | 9.63M | 9.51M | 9.08M | 8.74M | 8.28M | 7.69M | 7.75M | 6.60M | 6.11M | 5.50M | 10.93M | 11.97M | 13.41M | 14.56M | 16.78M | 18.04M | 18.56M | 18.83M | 19.19M | 18.80M | 18.57M | 18.45M | 17.28M | 16.60M | 20.55M | 28.41M |
|
Tax Rate
|
26.19% | 39.48% | 72.38% | 11.63% | 20.41% | 41.92% | | 38.82% | 38.72% | 35.17% | | 63.82% | 38.10% | 33.36% | | 16.50% | 25.49% | 25.18% | 30.87% | 19.78% | 22.24% | 23.21% | 32.28% | 17.43% | 23.21% | 25.47% | 25.84% | 20.74% | 26.07% | 25.66% | 26.99% | 24.86% | 25.75% | 26.09% | 23.46% | 25.88% | 26.33% | 25.40% | 24.68% | 26.38% | 25.82% | 25.86% | 25.74% | 25.66% | 25.54% | 25.34% |