|
Revenue
|
180.07M | 175.88M | 165.06M | 183.11M | 177.06M | 21.21M | 187.32M | 153.94M | 149.31M | 135.97M | 197.08M | 168.30M | 165.15M | 146.65M | 204.73M | 177.47M | 180.27M | 157.02M | 213.87M | 185.04M | 187.10M | 164.41M | 224.24M | 197.01M | 199.79M | 178.78M | 241.46M | 211.02M | 207.72M | 195.14M | 266.09M | 232.64M | 224.25M | 199.02M | 270.00M | 235.50M | 239.79M | 203.14M | 277.45M | 236.94M | 238.39M | 211.11M | 300.73M | 278.65M | 282.72M | 242.83M | 391.72M | 361.95M | 363.26M | 295.04M | 454.61M | 398.50M | 410.54M | 327.55M | 494.30M | 420.01M | 438.88M | 460.28M | 838.01M | 683.50M | 693.82M |
|
Cost of Revenue
|
158.26M | 157.24M | 157.38M | 159.93M | 153.96M | 35.21M | 149.17M | 135.56M | 136.77M | 133.98M | 155.38M | 147.20M | 146.46M | 144.29M | 161.94M | 158.32M | 155.23M | 154.32M | 170.86M | 163.12M | 158.50M | 159.91M | 178.12M | 174.00M | 174.07M | 171.54M | 192.77M | 188.12M | 184.72M | 189.97M | 204.75M | 205.10M | 198.61M | 181.82M | 215.50M | 198.15M | 209.15M | 200.71M | 199.83M | 209.02M | 204.76M | 211.75M | 223.97M | 236.93M | 238.33M | 246.40M | 290.30M | 289.74M | 306.02M | 302.56M | 341.01M | 343.99M | 342.15M | 340.84M | 376.49M | 366.37M | 365.97M | 522.18M | 609.91M | 595.59M | 603.69M |
|
Gross Profit
|
21.81M | 18.64M | 7.68M | 23.18M | 23.10M | -14.00M | 38.15M | 18.37M | 12.54M | 1.99M | 41.70M | 21.09M | 18.68M | 2.36M | 42.79M | 19.15M | 25.04M | 2.71M | 43.00M | 21.93M | 28.61M | 4.50M | 46.12M | 23.02M | 25.73M | 7.24M | 48.69M | 22.90M | 23.00M | 5.17M | 61.34M | 27.54M | 25.64M | 17.20M | 54.50M | 37.35M | 30.64M | 2.43M | 77.63M | 27.93M | 33.63M | -0.64M | 76.76M | 41.71M | 44.39M | -3.57M | 101.42M | 72.22M | 57.24M | -7.52M | 113.59M | 54.52M | 68.39M | -13.30M | 117.81M | 53.64M | 72.91M | -61.90M | 228.10M | 87.91M | 90.13M |
|
Selling, General & Administrative
|
6.64M | 6.88M | 7.08M | 6.85M | 8.18M | 6.85M | 10.54M | 7.58M | 7.47M | 4.62M | 9.98M | 7.65M | 8.94M | 7.82M | 10.20M | 8.31M | 8.89M | 6.79M | 9.87M | 6.62M | 8.03M | 8.02M | 10.24M | 8.35M | 8.68M | 9.05M | 8.77M | 9.23M | 7.98M | 7.32M | 10.03M | 9.99M | 10.28M | 8.87M | 11.68M | 10.57M | 11.67M | 10.49M | 10.49M | 11.16M | 11.34M | 13.08M | 14.48M | 13.82M | 13.04M | 14.82M | 16.31M | 10.93M | 15.89M | 11.89M | 15.60M | 15.79M | 13.14M | 13.44M | 18.71M | 22.05M | 23.23M | 44.77M | 28.07M | 27.64M | 31.27M |
|
Other Operating Expenses
|
0.00M | 0.09M | 0.00M | 0.00M | 0.09M | 0.09M | 2.59M | 0.05M | 0.02M | 0.11M | 0.02M | 0.05M | 0.01M | 0.01M | 0.01M | 0.07M | 0.02M | 1.21M | 0.06M | 0.04M | 0.01M | -0.02M | 0.10M | 0.05M | 0.33M | 0.38M | 0.02M | 0.02M | | | 0.66M | | | 0.36M | 0.50M | 0.05M | -0.14M | 0.01M | 0.10M | 0.06M | -0.07M | -0.59M | | -30.47M | | | | 0.14M | 0.18M | 0.10M | 0.10M | | 0.08M | | | | 4.95M | -0.02M | | | 1.12M |
|
Operating Expenses
|
6.64M | 6.88M | 7.08M | 6.85M | 8.18M | 6.85M | 10.54M | 7.58M | 7.47M | 4.62M | 9.98M | 7.65M | 8.94M | 7.82M | 10.20M | 8.31M | 8.89M | 6.79M | 9.87M | 6.62M | 8.03M | 8.02M | 10.24M | 8.35M | 8.68M | 9.05M | 8.77M | 9.23M | 7.98M | 7.32M | 10.03M | 9.99M | 10.28M | 8.87M | 11.68M | 10.57M | 11.67M | 10.49M | 10.49M | 11.16M | 11.34M | 13.08M | 14.48M | 13.82M | 13.04M | 14.82M | 16.31M | 10.93M | 15.89M | 11.89M | 15.60M | 15.79M | 13.14M | 13.44M | 18.71M | 22.05M | 23.23M | 44.77M | 28.07M | 27.64M | 31.27M |
|
Operating Income
|
15.18M | 11.76M | 0.59M | 16.33M | 14.93M | -20.85M | 27.61M | 10.80M | 5.06M | -2.63M | 31.71M | 13.45M | 9.74M | -5.46M | 32.59M | 10.84M | 16.15M | -4.08M | 33.14M | 15.31M | 20.58M | -3.52M | 35.88M | 14.67M | 17.05M | -1.81M | 39.92M | 13.66M | 15.02M | -2.15M | 51.31M | 17.55M | 15.36M | 8.33M | 42.82M | 26.78M | 18.97M | -8.06M | 67.14M | 16.77M | 22.29M | -13.72M | 62.28M | -2.57M | 31.36M | -18.39M | 85.11M | 61.29M | 41.35M | -19.41M | 98.00M | 38.72M | 55.26M | -26.73M | 99.10M | 31.59M | 49.69M | -106.67M | 200.03M | 60.27M | 58.86M |
|
EBIT
|
15.18M | 11.76M | 0.59M | 16.33M | 14.93M | -20.85M | 27.61M | 10.80M | 5.06M | -2.63M | 31.71M | 13.45M | 9.74M | -5.46M | 32.59M | 10.84M | 16.15M | -4.08M | 33.14M | 15.31M | 20.58M | -3.52M | 35.88M | 14.67M | 17.05M | -1.81M | 39.92M | 13.66M | 15.02M | -2.15M | 51.31M | 17.55M | 15.36M | 8.33M | 42.82M | 26.78M | 18.97M | -8.06M | 67.14M | 16.77M | 22.29M | -13.72M | 62.28M | -2.57M | 31.36M | -18.39M | 85.11M | 61.29M | 41.35M | -19.41M | 98.00M | 38.72M | 55.26M | -26.73M | 99.10M | 31.59M | 49.69M | -106.67M | 200.03M | 60.27M | 58.86M |
|
Other Non Operating Income
|
-2.05M | 1.01M | 2.39M | 0.03M | -4.51M | 4.60M | 3.37M | -0.88M | 2.54M | 3.19M | 1.73M | 0.52M | 2.37M | 3.20M | 1.98M | 3.94M | -1.37M | 2.35M | 2.86M | -1.13M | -2.37M | 1.78M | 2.15M | 0.70M | 2.63M | 1.48M | 2.74M | 3.76M | 2.79M | 5.20M | -1.23M | 0.63M | 3.14M | -9.63M | 9.26M | -3.31M | 6.77M | 5.00M | -15.80M | 13.34M | 5.91M | 13.05M | 4.79M | 8.37M | -1.13M | 6.19M | -6.41M | -15.90M | -2.62M | 5.69M | 5.11M | 5.42M | -2.29M | 12.77M | 9.42M | 2.48M | 1.30M | 0.33M | -1.97M | 25.37M | 8.38M |
|
Non Operating Income
|
-5.46M | -2.63M | -2.60M | -4.38M | -8.47M | 2.02M | 3.37M | -4.67M | 2.54M | 3.19M | -2.31M | -3.58M | 2.37M | 3.20M | 1.98M | 3.94M | -4.47M | 2.35M | 2.86M | -3.93M | -4.20M | 1.78M | 2.15M | -0.98M | 2.63M | 1.48M | 2.74M | 3.76M | 2.79M | 5.20M | -2.35M | -1.19M | 3.14M | -10.70M | 9.26M | -4.85M | 6.77M | 5.00M | -16.82M | 13.34M | 5.91M | 13.05M | 4.79M | 13.80M | -2.15M | 4.78M | -7.67M | -17.41M | -4.75M | 2.96M | 5.11M | 5.42M | -8.06M | 12.77M | 9.42M | -3.40M | 1.30M | -29.12M | -27.12M | 25.37M | -18.46M |
|
EBT
|
9.72M | 9.13M | -2.01M | 11.95M | 6.45M | -18.83M | 29.77M | 6.13M | 4.05M | -3.13M | 29.40M | 9.86M | 8.30M | -5.61M | 31.14M | 11.27M | 11.67M | -3.52M | 33.08M | 11.38M | 16.38M | -3.00M | 36.60M | 13.69M | 18.25M | -1.53M | 41.17M | 15.76M | 16.04M | 1.36M | 48.97M | 16.36M | 16.89M | -2.38M | 51.18M | 21.94M | 24.07M | -4.30M | 50.31M | 28.09M | 27.16M | -2.07M | 66.19M | 11.23M | 29.21M | -13.61M | 77.45M | 43.88M | 36.60M | -16.45M | 99.57M | 38.61M | 47.20M | -19.07M | 104.01M | 28.19M | 50.97M | -125.37M | 172.91M | 57.78M | 40.41M |
|
Tax Provisions
|
2.71M | 3.59M | -0.76M | 5.09M | 1.61M | -4.38M | 12.49M | 2.27M | 1.03M | -1.72M | 12.31M | 4.26M | 2.71M | -2.70M | 13.11M | 4.82M | 4.35M | -2.14M | 13.57M | 4.70M | 6.79M | -2.23M | 14.80M | 5.31M | 7.26M | -0.97M | 16.14M | 4.34M | 6.17M | -3.37M | 13.16M | 3.24M | 3.30M | -1.42M | 13.61M | 5.32M | 6.07M | -3.16M | 13.45M | 6.61M | 7.06M | -1.98M | 15.97M | 2.62M | 7.51M | -3.97M | 19.32M | 12.62M | 9.13M | -4.95M | 26.41M | 11.75M | 13.51M | -6.33M | 27.13M | 8.40M | 15.89M | -34.65M | 50.14M | 15.84M | 10.26M |
|
Profit After Tax
|
7.01M | 5.54M | -1.25M | 6.86M | 4.84M | -1.81M | 18.79M | 5.85M | 5.31M | -1.42M | 18.30M | 9.15M | 62.36M | -3.95M | 18.03M | 6.45M | 7.69M | -1.38M | 19.50M | 6.68M | 10.20M | -1.91M | 21.80M | 8.39M | 10.99M | -0.69M | 25.03M | 11.42M | 9.86M | 4.85M | 35.85M | 13.12M | 13.60M | -0.97M | 37.56M | 16.61M | 18.01M | -1.15M | 36.86M | 21.48M | 20.10M | -0.09M | 50.22M | 8.61M | 21.70M | -9.64M | 58.13M | 31.25M | 27.47M | -11.50M | 73.16M | 26.86M | 33.68M | -12.74M | 76.88M | 19.79M | 35.08M | -90.72M | 122.77M | 41.94M | 30.15M |
|
Income from Continuing Operations
|
7.01M | 5.54M | -1.25M | 6.86M | 4.84M | -14.45M | 17.29M | 3.86M | 3.02M | -1.42M | 17.09M | 5.60M | 5.59M | -2.91M | 18.03M | 6.45M | 7.32M | -1.38M | 19.50M | 6.68M | 9.59M | -0.77M | 21.80M | 8.39M | 10.99M | -0.56M | 25.03M | 11.42M | 9.86M | 4.73M | 35.81M | 13.12M | 13.60M | -0.95M | 37.56M | 16.61M | 18.01M | -1.14M | 36.86M | 21.48M | 20.10M | -0.09M | 50.22M | 8.61M | 21.70M | -9.64M | 58.13M | 31.25M | 27.47M | -11.50M | 73.16M | 26.86M | 33.68M | -12.74M | 76.88M | 19.79M | 35.08M | -90.72M | 122.77M | 41.94M | 30.15M |
|
Consolidated Net Income
|
-0.99M | -0.75M | -0.49M | -0.34M | -0.08M | 9.49M | 1.48M | 1.97M | 2.26M | 2.60M | 1.19M | 1.91M | 56.31M | -1.13M | -0.47M | -0.31M | 0.61M | 0.06M | -0.34M | -0.33M | 1.17M | -1.10M | -0.03M | -0.26M | -0.13M | -0.12M | -0.15M | -0.42M | -0.21M | 0.12M | 0.04M | -0.01M | -0.01M | -0.02M | -0.10M | -0.02M | -0.20M | -0.02M | -0.01M | -0.01M | -0.02M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | 73.16M | 26.86M | 33.68M | -12.74M | 76.88M | 19.79M | 35.08M | -90.72M | 122.77M | 41.94M | 30.15M |
|
Income towards Parent Company
|
-0.99M | -0.75M | -0.49M | -0.34M | -0.08M | 9.49M | 1.48M | 1.97M | 2.26M | 2.60M | 1.19M | 1.91M | 56.31M | -1.13M | -0.47M | -0.31M | 0.61M | 0.06M | -0.34M | -0.33M | 1.17M | -1.10M | -0.03M | -0.26M | -0.13M | -0.12M | -0.15M | -0.42M | -0.21M | 0.12M | 0.04M | -0.01M | -0.01M | -0.02M | -0.10M | -0.02M | -0.20M | -0.02M | -0.01M | -0.01M | -0.02M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | 73.16M | 26.86M | 33.68M | -12.74M | 76.88M | 19.79M | 35.08M | -90.72M | 122.77M | 41.94M | 30.15M |
|
Net Income towards Common Stockholders
|
-0.99M | -0.75M | -0.49M | -0.34M | -0.08M | 9.49M | 1.48M | 1.97M | 2.26M | 2.60M | 1.19M | 1.91M | 56.31M | -1.13M | -0.47M | -0.31M | 0.61M | 0.06M | -0.34M | -0.33M | 1.17M | -1.10M | -0.03M | -0.26M | -0.13M | -0.12M | -0.15M | -0.42M | -0.21M | 0.12M | 0.04M | -0.01M | -0.01M | -0.02M | -0.10M | -0.02M | -0.20M | -0.02M | -0.01M | -0.01M | -0.02M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | 73.16M | 26.86M | 33.68M | -12.74M | 76.88M | 19.79M | 35.08M | -90.72M | 122.77M | 41.94M | 30.15M |
|
EPS (Basic)
|
0.11 | 0.09 | -0.01 | -0.01 | 0.00 | 0.19 | 0.38 | 0.12 | 0.11 | -0.03 | 0.37 | 0.18 | 1.28 | -0.08 | 0.37 | 0.13 | 0.16 | -0.03 | 0.41 | 0.14 | 0.20 | -0.03 | 0.42 | 0.16 | 0.21 | -0.01 | 0.47 | 0.21 | 0.18 | 0.09 | 0.66 | 0.24 | 0.25 | 0.00 | 0.69 | 0.31 | 0.33 | 0.00 | 0.68 | 0.40 | 0.37 | 0.00 | 0.94 | 0.16 | 0.41 | -0.17 | 1.12 | 0.60 | 0.53 | -0.20 | 1.45 | 0.54 | 0.68 | -0.25 | 1.54 | 0.39 | 0.70 | -1.73 | 1.92 | 0.66 | 0.48 |
|
EPS (Weighted Average and Diluted)
|
0.11 | 0.09 | -0.01 | -0.01 | 0.00 | 0.19 | 0.38 | 0.12 | 0.11 | -0.03 | 0.36 | 0.18 | 1.27 | -0.08 | 0.34 | 0.12 | 0.15 | -0.03 | 0.38 | 0.13 | 0.19 | -0.04 | 0.41 | 0.16 | 0.20 | -0.01 | 0.45 | 0.20 | 0.18 | 0.08 | 0.64 | 0.23 | 0.24 | 0.00 | 0.67 | 0.30 | 0.32 | 0.00 | 0.66 | 0.39 | 0.36 | 0.00 | 0.92 | 0.16 | 0.41 | -0.18 | 1.10 | 0.60 | 0.53 | -0.21 | 1.44 | 0.53 | 0.67 | -0.25 | 1.53 | 0.39 | 0.70 | -1.72 | 1.91 | 0.66 | 0.48 |
|
Shares Outstanding (Weighted Average)
|
61.48M | 60.68M | 57.69M | 49.62M | 49.52M | 49.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.56M | 54.29M | 54.09M | 54.27M | 54.30M | 54.57M | 54.36M | 54.40M | 54.29M | 53.37M | 53.12M | 52.88M | 52.64M | 52.12M | 52.02M | 51.83M | 51.50M | 50.37M | 50.16M | 50.05M | 49.99M | 50.05M | 50.11M | 50.15M | 52.38M | 63.84M | 63.69M | 63.24M |
|
Shares Outstanding (Diluted Average)
|
61.97M | 61.21M | 58.19M | 49.96M | 49.93M | 49.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.49M | 55.91M | 55.49M | 55.82M | 55.90M | 55.95M | 55.52M | 55.47M | 55.36M | 54.44M | 54.11M | 53.80M | 53.72M | 52.95M | 52.74M | 52.72M | 52.39M | 50.76M | 50.64M | 50.64M | 50.56M | 50.22M | 50.28M | 50.40M | 52.66M | 64.14M | 63.96M | 63.61M |
|
EBITDA
|
15.18M | 11.76M | 0.59M | 16.33M | 14.93M | -20.85M | 27.61M | 5.76M | 5.36M | 1.18M | 18.39M | 8.99M | 62.42M | -3.92M | 17.30M | 6.20M | 7.62M | -1.33M | 19.31M | 6.55M | 10.22M | -1.91M | 21.46M | 8.00M | 11.00M | -0.27M | 25.05M | 11.04M | 9.67M | 4.94M | 35.97M | 13.28M | 13.64M | -1.62M | 37.55M | 16.17M | 17.68M | -0.98M | 35.60M | 21.09M | 19.89M | 0.13M | 51.06M | 8.66M | 21.85M | -9.39M | 60.05M | 31.73M | 29.65M | -11.51M | 71.95M | 28.40M | 34.17M | -15.37M | 77.90M | 19.65M | 32.59M | -89.66M | 121.54M | 39.83M | 28.90M |
|
Interest Expenses
|
3.41M | 3.73M | 4.99M | 4.41M | 4.05M | 2.68M | 3.79M | 3.83M | 3.58M | 3.80M | 4.06M | 4.14M | 3.81M | 3.36M | 3.43M | 3.58M | 3.12M | 2.99M | 2.98M | 2.85M | 1.84M | 1.24M | 1.53M | 1.73M | 1.76M | 1.57M | 1.52M | 1.69M | 1.78M | 1.69M | 1.78M | 1.82M | 1.61M | 1.43M | 1.40M | 1.59M | 1.52M | 1.26M | 1.12M | 2.07M | 0.97M | 0.82M | 0.88M | 0.96M | 1.02M | 1.02M | 1.26M | 1.65M | 2.31M | 2.83M | 3.64M | 5.53M | 5.85M | 5.11M | 4.51M | 5.88M | 4.97M | 19.02M | 25.20M | 27.87M | 27.96M |
|
Tax Rate
|
27.89% | 39.32% | 37.65% | 42.63% | 25.01% | 23.25% | 41.94% | 36.98% | 25.48% | 54.77% | 41.86% | 43.19% | 32.62% | 48.11% | 42.11% | 42.80% | 37.29% | 60.80% | 41.03% | 41.26% | 41.44% | 74.20% | 40.44% | 38.75% | 39.79% | 63.12% | 39.21% | 27.56% | 38.49% | -248.01% | 26.87% | 19.79% | 19.52% | 59.91% | 26.60% | 24.26% | 25.21% | 73.58% | 26.74% | 23.52% | 26.00% | 95.65% | 24.13% | 23.30% | 25.72% | 29.18% | 24.95% | 28.77% | 24.95% | 30.11% | 26.52% | 30.42% | 28.63% | 33.21% | 26.08% | 29.79% | 31.17% | 27.64% | 29.00% | 27.41% | 25.39% |