|
Revenue
|
1,187.94M | 1,154.96M | 1,114.38M | 1,179.81M | 1,362.03M | 1,349.52M | 1,374.20M | 1,549.49M | 1,873.83M | 1,782.52M | 1,578.95M | 1,752.50M | 1,868.30M | 1,911.64M | 1,662.37M | 1,808.53M | 2,114.75M | 2,015.88M | 1,790.06M | 1,919.57M | 2,291.19M | 2,150.21M | 1,671.96M | 1,653.86M | 2,048.59M | 1,924.60M | 1,565.94M | 1,582.95M | 1,970.08M | 1,920.06M | 1,769.99M | 1,846.46M | 2,093.74M | 2,153.74M | 2,054.60M | 2,089.04M | 2,588.43M | 2,538.01M | 2,048.08M | 2,178.40M | 2,626.63M | 2,487.59M | 2,248.20M | 1,812.88M | 2,105.02M | 2,215.91M | 2,008.03M | 2,378.24M | 3,181.99M | 3,262.94M | 3,048.72M | 3,458.94M | 4,454.64M | 3,978.57M | 3,332.55M | 3,328.70M | 3,869.25M | 4,064.40M | 3,329.25M | 3,600.01M | 4,097.74M | 3,946.77M | 3,903.63M | 3,992.76M | 4,567.11M | 4,506.08M |
|
Cost of Revenue
|
967.82M | 948.60M | 937.78M | 990.54M | 1,128.06M | 1,122.14M | 1,171.67M | 1,332.31M | 1,607.05M | 1,519.60M | 1,350.20M | 1,510.81M | 1,581.33M | 1,632.33M | 1,412.68M | 1,553.43M | 1,772.33M | 1,696.60M | 1,513.37M | 1,635.95M | 1,920.27M | 1,778.93M | 1,320.91M | 1,307.32M | 1,637.35M | 1,481.61M | 1,194.77M | 1,194.73M | 1,520.28M | 1,476.54M | 1,380.36M | 1,448.24M | 1,617.04M | 1,686.09M | 1,634.68M | 1,683.92M | 2,066.66M | 2,027.68M | 1,577.81M | 1,726.03M | 2,060.94M | 1,930.52M | 1,751.34M | 1,287.81M | 1,481.52M | 1,584.14M | 1,467.85M | 1,817.24M | 2,458.11M | 2,545.35M | 2,384.22M | 2,802.20M | 3,618.39M | 3,167.63M | 2,595.09M | 2,640.95M | 2,991.50M | 3,178.84M | 2,542.72M | 2,801.94M | 3,142.48M | 2,988.21M | 2,991.07M | 3,066.74M | 3,454.66M | 3,384.40M |
|
Gross Profit
|
220.12M | 206.36M | 176.60M | 189.26M | 233.97M | 227.38M | 202.53M | 217.19M | 266.78M | 262.92M | 227.84M | 242.60M | 284.07M | 276.46M | 246.87M | 263.67M | 342.42M | 319.29M | 276.69M | 283.62M | 370.91M | 371.28M | 351.05M | 346.54M | 411.24M | 442.99M | 371.17M | 388.22M | 449.80M | 443.52M | 389.63M | 398.22M | 476.70M | 467.66M | 419.92M | 405.12M | 521.77M | 510.32M | 470.26M | 452.37M | 565.69M | 557.07M | 496.86M | 525.07M | 623.50M | 631.76M | 540.18M | 560.99M | 723.89M | 717.59M | 664.50M | 656.74M | 836.25M | 810.94M | 737.46M | 687.75M | 877.75M | 885.56M | 786.52M | 798.07M | 955.26M | 958.56M | 912.57M | 926.02M | 1,112.45M | 1,121.69M |
|
Other Operating Expenses
|
132.36M | 131.01M | 127.88M | 135.04M | 152.39M | 153.26M | 151.51M | 150.47M | 171.42M | 171.83M | 169.23M | 175.95M | 189.40M | 190.04M | 15.62M | 23.50M | 55.79M | 38.57M | 17.90M | 23.04M | 50.10M | 49.96M | 238.78M | 232.54M | 263.58M | 267.98M | 259.62M | 262.62M | 292.13M | 295.29M | 292.32M | 292.59M | 321.25M | 322.95M | 323.04M | 315.81M | 359.39M | 344.19M | 341.54M | 346.17M | 379.84M | 373.38M | 377.33M | 367.49M | 386.09M | 410.35M | 414.45M | 426.31M | 478.93M | 500.64M | 491.00M | 490.90M | 543.27M | 539.21M | 515.74M | 521.73M | 560.86M | 579.70M | 568.91M | 579.05M | 609.47M | 609.68M | 670.20M | 663.00M | 698.18M | 711.59M |
|
Operating Expenses
|
132.36M | 131.01M | 127.88M | 135.04M | 152.39M | 153.26M | 151.51M | 150.47M | 171.42M | 171.83M | 169.23M | 175.95M | 189.40M | 190.04M | 189.87M | 191.05M | 215.97M | 216.53M | 214.67M | 210.12M | 244.32M | 244.78M | 238.78M | 232.54M | 263.58M | 267.98M | 259.62M | 262.62M | 292.13M | 295.29M | 292.32M | 292.59M | 321.25M | 322.95M | 323.04M | 315.81M | 359.39M | 344.19M | 341.54M | 346.17M | 379.84M | 373.38M | 377.33M | 367.49M | 386.09M | 410.35M | 414.45M | 426.31M | 478.93M | 500.64M | 491.00M | 490.90M | 543.27M | 539.21M | 515.74M | 521.73M | 560.86M | 579.70M | 568.91M | 579.05M | 609.47M | 609.68M | 670.20M | 663.00M | 698.18M | 711.59M |
|
Operating Income
|
87.77M | 75.35M | 48.72M | 54.23M | 81.58M | 74.11M | 51.02M | 66.72M | 95.37M | 91.09M | 58.61M | 66.65M | 94.68M | 86.42M | 57.00M | 72.61M | 126.45M | 102.76M | 62.02M | 73.50M | 126.60M | 126.50M | 112.26M | 114.00M | 147.66M | 175.01M | 111.54M | 125.60M | 157.67M | 148.23M | 97.31M | 105.63M | 155.45M | 144.71M | 96.88M | 89.31M | 162.38M | 166.13M | 128.73M | 106.20M | 185.84M | 183.68M | 119.53M | 157.58M | 237.41M | 221.41M | 125.73M | 134.68M | 244.96M | 216.95M | 173.50M | 165.84M | 292.98M | 271.74M | 221.73M | 166.02M | 316.90M | 305.86M | 217.62M | 219.03M | 345.78M | 348.88M | 242.37M | 263.02M | 414.27M | 410.10M |
|
EBIT
|
87.77M | 75.35M | 48.72M | 54.23M | 81.58M | 74.11M | 51.02M | 66.72M | 95.37M | 91.09M | 58.61M | 66.65M | 94.68M | 86.42M | 57.00M | 72.61M | 126.45M | 102.76M | 62.02M | 73.50M | 126.60M | 126.50M | 112.26M | 114.00M | 147.66M | 175.01M | 111.54M | 125.60M | 157.67M | 148.23M | 97.31M | 105.63M | 155.45M | 144.71M | 96.88M | 89.31M | 162.38M | 166.13M | 128.73M | 106.20M | 185.84M | 183.68M | 119.53M | 157.58M | 237.41M | 221.41M | 125.73M | 134.68M | 244.96M | 216.95M | 173.50M | 165.84M | 292.98M | 271.74M | 221.73M | 166.02M | 316.90M | 305.86M | 217.62M | 219.03M | 345.78M | 348.88M | 242.37M | 263.02M | 414.27M | 410.10M |
|
Other Non Operating Income
|
| | | | | -11.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
67.11M | 54.12M | 27.60M | 32.75M | 59.49M | 34.53M | 21.35M | 35.87M | 63.54M | 58.88M | 26.17M | 31.38M | 62.13M | 53.49M | 22.82M | 25.17M | 86.37M | 60.44M | 19.21M | 27.62M | 79.84M | 78.87M | 61.64M | 61.68M | 98.18M | 123.20M | 57.59M | 69.74M | 101.27M | 89.48M | 35.60M | 43.32M | 91.71M | 77.58M | 26.37M | 18.79M | 89.13M | 90.59M | 54.09M | 29.59M | 112.32M | 108.11M | 43.04M | 78.58M | 158.19M | 146.48M | 49.08M | 53.62M | 155.34M | 129.17M | 83.54M | 72.68M | 202.87M | 180.12M | 131.94M | 72.59M | 221.50M | 207.95M | 114.52M | 112.19M | 237.31M | 239.74M | 107.75M | 127.66M | 278.46M | 273.99M |
|
Tax Provisions
|
22.92M | 20.52M | 10.36M | 10.82M | 22.21M | 12.84M | 8.47M | 13.10M | 24.15M | 21.25M | 9.47M | 10.41M | 23.10M | 20.63M | 7.36M | 8.71M | 32.58M | 21.01M | 6.56M | 6.68M | 29.74M | 29.00M | 22.32M | 20.33M | 36.37M | 44.16M | 19.49M | 22.70M | 33.88M | 32.30M | 12.76M | 13.24M | 34.95M | 28.66M | -166.59M | -0.48M | 18.91M | 23.97M | 12.26M | 4.38M | 26.50M | 26.13M | 9.08M | 16.49M | 37.60M | 34.50M | 10.45M | 11.92M | 36.18M | 32.34M | 19.51M | 12.90M | 49.94M | 42.56M | 31.83M | 16.50M | 52.26M | 49.17M | 27.59M | 25.17M | 57.11M | 58.82M | 20.65M | 29.35M | 63.10M | 67.66M |
|
Profit After Tax
|
44.19M | 33.59M | 17.24M | 21.93M | 37.29M | 21.69M | 12.88M | 22.77M | 39.39M | 37.63M | 16.16M | 21.51M | 37.31M | 31.15M | 13.76M | 21.60M | 53.80M | 39.43M | 12.66M | 20.93M | 50.10M | 49.87M | 39.32M | 41.34M | 61.81M | 79.03M | 38.10M | 47.04M | 67.39M | 57.18M | 22.84M | 30.08M | 56.76M | 48.92M | 192.97M | 19.26M | 70.22M | 66.61M | 41.84M | 25.21M | 85.81M | 81.98M | 33.96M | 62.09M | 120.59M | 111.98M | 38.63M | 41.70M | 119.16M | 96.83M | 64.02M | 59.78M | 152.93M | 137.56M | 100.11M | 56.09M | 169.24M | 158.78M | 86.93M | 87.02M | 180.20M | 180.92M | 87.10M | 98.31M | 215.35M | 206.34M |
|
Income from Continuing Operations
|
44.19M | 33.59M | 17.24M | 21.93M | 37.29M | 21.69M | 12.88M | 22.77M | 39.39M | 37.63M | 16.70M | 20.97M | 39.03M | 32.86M | 15.46M | 16.46M | 53.80M | 39.43M | 12.65M | 20.94M | 50.10M | 49.87M | 39.32M | 41.34M | 61.81M | 79.03M | 38.10M | 47.04M | 67.39M | 57.18M | 22.84M | 30.08M | 56.76M | 48.92M | 192.97M | 19.26M | 70.22M | 66.61M | 41.84M | 25.21M | 85.81M | 81.98M | 33.96M | 62.09M | 120.59M | 111.98M | 38.63M | 41.70M | 119.16M | 96.83M | 64.02M | 59.78M | 152.93M | 137.56M | 100.11M | 56.09M | 169.24M | 158.78M | 86.93M | 87.02M | 180.20M | 180.92M | 87.10M | 98.31M | 215.35M | 206.34M |
|
Consolidated Net Income
|
44.19M | 33.59M | 17.24M | 21.93M | 37.29M | 21.69M | 12.88M | 22.77M | 39.39M | 37.63M | 16.70M | 20.97M | 39.03M | 32.86M | 15.46M | 16.46M | 53.80M | 39.43M | 12.65M | 20.94M | 50.10M | 49.87M | 39.32M | 41.34M | 61.81M | 79.03M | 38.10M | 47.04M | 67.39M | 57.18M | 22.84M | 30.08M | 56.76M | 48.92M | 192.97M | 19.26M | 70.22M | 66.61M | 41.84M | 25.21M | 85.81M | 81.98M | 33.96M | 62.09M | 120.59M | 111.98M | 38.63M | 41.70M | 119.16M | 96.83M | 64.02M | 59.78M | 152.93M | 137.56M | 100.11M | 56.09M | 169.24M | 158.78M | 86.93M | 87.02M | 180.20M | 180.92M | 87.10M | 98.31M | 215.35M | 206.34M |
|
Income towards Parent Company
|
44.19M | 33.59M | 17.24M | 21.93M | 37.29M | 21.69M | 12.88M | 22.77M | 39.39M | 37.63M | 16.70M | 20.97M | 39.03M | 32.86M | 15.46M | 16.46M | 53.80M | 39.43M | 12.65M | 20.94M | 50.10M | 49.87M | 39.32M | 41.34M | 61.81M | 79.03M | 38.10M | 47.04M | 67.39M | 57.18M | 22.84M | 30.08M | 56.76M | 48.92M | 192.97M | 19.26M | 70.22M | 66.61M | 41.84M | 25.21M | 85.81M | 81.98M | 33.96M | 62.09M | 120.59M | 111.98M | 38.63M | 41.70M | 119.16M | 96.83M | 64.02M | 59.78M | 152.93M | 137.56M | 100.11M | 56.09M | 169.24M | 158.78M | 86.93M | 87.02M | 180.20M | 180.92M | 87.10M | 98.31M | 215.35M | 206.34M |
|
Net Income towards Common Stockholders
|
44.19M | 33.59M | 17.24M | 21.93M | 37.29M | 21.69M | 12.88M | 22.77M | 39.39M | 37.63M | 16.70M | 20.97M | 39.03M | 32.86M | 15.46M | 16.46M | 53.80M | 39.43M | 12.65M | 20.94M | 50.10M | 49.87M | 39.32M | 41.34M | 61.81M | 79.03M | 38.10M | 47.04M | 67.39M | 57.18M | 22.84M | 30.08M | 56.76M | 48.92M | 192.97M | 19.26M | 70.22M | 66.61M | 41.84M | 25.21M | 85.81M | 81.98M | 33.96M | 62.09M | 120.59M | 111.98M | 38.63M | 41.70M | 119.16M | 96.83M | 64.02M | 59.78M | 152.93M | 137.56M | 100.11M | 56.09M | 169.24M | 158.78M | 86.93M | 87.02M | 180.20M | 180.92M | 87.10M | 98.31M | 215.35M | 206.34M |
|
EPS (Basic)
|
0.87 | 0.66 | 0.34 | 0.43 | 0.73 | 0.51 | 0.34 | 0.60 | 1.04 | 0.99 | 0.42 | 0.56 | 0.98 | 0.81 | 0.36 | 0.56 | 1.40 | 1.03 | 0.33 | 0.54 | 1.30 | 1.29 | 1.01 | 1.06 | 1.59 | 2.03 | 0.98 | 1.20 | 1.72 | 1.46 | 0.58 | 0.77 | 1.48 | 1.29 | 5.13 | 0.52 | 1.92 | 1.82 | 1.14 | 0.69 | 2.33 | 2.22 | 0.92 | 1.68 | 3.26 | 3.02 | 1.04 | 1.11 | 3.21 | 2.61 | 1.72 | 1.60 | 4.11 | 3.69 | 2.69 | 1.51 | 4.54 | 4.27 | 2.34 | 2.36 | 4.86 | 4.87 | 2.35 | 2.64 | 5.80 | 5.56 |
|
EPS (Weighted Average and Diluted)
|
0.87 | 0.66 | 0.34 | 0.43 | 0.73 | 0.51 | 0.34 | 0.60 | 1.03 | 0.98 | 0.42 | 0.56 | 0.97 | 0.81 | 0.36 | 0.56 | 1.39 | 1.01 | 0.33 | 0.54 | 1.28 | 1.28 | 1.01 | 1.05 | 1.57 | 2.00 | 0.97 | 1.19 | 1.70 | 1.44 | 0.58 | 0.76 | 1.46 | 1.28 | 5.08 | 0.51 | 1.90 | 1.80 | 1.13 | 0.68 | 2.31 | 2.21 | 0.91 | 1.67 | 3.24 | 3.00 | 1.04 | 1.10 | 3.19 | 2.59 | 1.71 | 1.60 | 4.09 | 3.67 | 2.67 | 1.49 | 4.52 | 4.24 | 2.33 | 2.34 | 4.83 | 4.85 | 2.33 | 2.63 | 5.77 | 5.53 |
|
Shares Outstanding (Weighted Average)
|
50.86M | 50.90M | 50.91M | | 50.95M | 46.62M | 43.73M | | 38.02M | 38.06M | 38.07M | | 38.22M | 38.30M | 38.32M | | 38.39M | 38.46M | 38.48M | | 38.62M | 38.71M | 38.80M | | 38.96M | 39.00M | 39.03M | | 39.16M | 39.19M | 39.19M | | 38.36M | 38.11M | 37.93M | | 36.67M | 36.70M | 36.72M | | 36.86M | 36.92M | 36.92M | | 36.97M | 37.03M | 37.04M | | 37.13M | 37.16M | 37.17M | | 37.22M | 37.28M | 37.28M | | 37.30M | 37.26M | 37.21M | | 37.09M | 37.12M | 37.13M | | 37.15M | 37.14M |
|
Shares Outstanding (Diluted Average)
|
51.00M | 51.05M | 51.10M | | 51.23M | 46.89M | 44.00M | | 38.33M | 38.40M | 38.46M | | 38.57M | 38.66M | 38.62M | | 38.83M | 38.89M | 38.93M | | 39.01M | 39.06M | 39.12M | | 39.39M | 39.43M | 39.44M | | 39.63M | 39.66M | 39.66M | | 38.84M | 38.49M | 38.30M | | 36.98M | 37.02M | 37.01M | | 37.09M | 37.14M | 37.14M | | 37.24M | 37.28M | 37.28M | | 37.34M | 37.37M | 37.37M | | 37.41M | 37.52M | 37.56M | | 37.46M | 37.45M | 37.41M | | 37.28M | 37.31M | 37.36M | | 37.35M | 37.34M |
|
EBITDA
|
87.77M | 75.35M | 48.72M | 54.23M | 81.58M | 74.11M | 51.02M | 66.72M | 39.39M | 37.63M | 16.70M | 66.65M | 39.03M | 32.86M | 15.46M | 72.61M | 126.45M | 102.76M | 62.02M | 73.50M | 126.60M | 126.50M | 112.26M | 114.00M | 147.66M | 175.01M | 111.54M | 125.60M | 157.67M | 148.23M | 97.31M | 105.63M | 155.45M | 144.71M | 96.88M | 89.31M | 162.38M | 166.13M | 128.73M | 106.20M | 185.84M | 183.68M | 119.53M | 157.58M | 237.41M | 221.41M | 125.73M | 134.68M | 244.96M | 216.95M | 173.50M | 165.84M | 292.98M | 271.74M | 221.73M | 166.02M | 316.90M | 305.86M | 217.62M | 219.03M | 345.78M | 348.88M | 242.37M | 263.02M | 414.27M | 410.10M |
|
Interest Expenses
|
2.70M | 2.71M | 2.75M | 2.77M | 2.53M | 8.20M | 8.91M | 8.87M | 8.93M | 8.78M | 8.73M | 8.75M | 8.90M | 8.64M | 8.76M | 8.96M | 9.58M | 9.90M | 10.12M | 10.32M | 10.51M | 10.36M | 10.19M | 10.17M | 10.08M | 10.01M | 10.13M | 9.95M | 10.54M | 10.07M | 10.56M | 10.36M | 11.38M | 12.98M | 13.47M | 13.12M | 14.41M | 14.19M | 13.31M | 13.75M | 13.72M | 12.68M | 13.21M | 13.81M | 13.41M | 10.63M | 11.47M | 11.17M | 13.73M | 13.52M | 14.43M | 15.29M | 13.82M | 13.50M | 11.70M | 12.80M | 12.49M | 12.31M | 14.15M | 14.49M | 14.07M | 12.55M | 29.41M | 27.92M | 26.85M | 24.69M |
|
Tax Rate
|
34.15% | 37.93% | 37.53% | 33.03% | 37.33% | 37.18% | 39.69% | 36.51% | 38.00% | 36.08% | 36.20% | 33.17% | 37.18% | 38.57% | 32.24% | 34.61% | 37.72% | 34.77% | 34.13% | 24.18% | 37.25% | 36.77% | 36.21% | 32.97% | 37.05% | 35.85% | 33.84% | 32.55% | 33.45% | 36.10% | 35.85% | 30.57% | 38.11% | 36.94% | -631.73% | -2.54% | 21.21% | 26.46% | 22.66% | 14.79% | 23.60% | 24.17% | 21.10% | 20.99% | 23.77% | 23.55% | 21.30% | 22.23% | 23.29% | 25.03% | 23.36% | 17.76% | 24.62% | 23.63% | 24.12% | 22.73% | 23.59% | 23.65% | 24.09% | 22.43% | 24.07% | 24.53% | 19.17% | 22.99% | 22.66% | 24.69% |