|
Revenue
|
91.46M | 91.83M | 92.57M | 103.39M | 100.52M | 110.81M | 105.36M | 113.48M | 110.00M | 110.22M | 118.92M | 125.53M | 122.54M | 121.43M | 122.59M | 122.62M | 127.38M | 133.83M | 131.50M | 137.61M | 142.69M | 133.00M | 137.46M | 154.75M | 145.84M | 150.21M | 138.78M | 152.92M | 146.42M | 149.12M | 147.21M | 169.45M | 164.01M | 167.17M | 161.05M | 176.88M | 171.88M | 190.31M | 186.73M | 195.69M | 187.91M | 223.36M | 228.26M | 270.14M | 280.33M | 284.54M | 341.21M | 338.82M | 351.84M | 386.95M | 1.20M | 359.78M | 299.61M | 364.67M | 347.76M | 347.27M | 325.73M | 370.17M | 341.31M | 350.19M |
|
Cost of Revenue
|
46.43M | 47.27M | 48.15M | 54.13M | 51.56M | 57.81M | 54.30M | 59.73M | 56.19M | 56.20M | 60.94M | 65.65M | 62.79M | 62.82M | 62.09M | 63.78M | 65.47M | 68.16M | 66.67M | 72.15M | 75.09M | 71.60M | 72.70M | 85.50M | 75.51M | 78.00M | 71.84M | 79.58M | 75.21M | 75.62M | 74.95M | 89.49M | 84.17M | 85.37M | 81.74M | 92.62M | 88.89M | 99.83M | 97.50M | 102.26M | 94.87M | 116.69M | 118.82M | 148.77M | 152.76M | 157.17M | 191.44M | 193.12M | 206.14M | 222.24M | 202.65M | 196.76M | 158.25M | 197.85M | 186.57M | 173.22M | 169.37M | 196.90M | 175.08M | 179.02M |
|
Gross Profit
|
45.03M | 44.57M | 44.41M | 49.26M | 48.96M | 53.00M | 51.07M | 53.76M | 53.81M | 54.02M | 57.98M | 59.88M | 46.53M | 44.94M | 46.31M | 58.84M | 47.99M | 51.28M | 49.73M | 65.46M | 52.51M | 46.07M | 49.09M | 69.25M | 54.17M | 55.17M | 49.43M | 73.34M | 71.21M | 73.50M | 72.26M | 79.96M | 79.85M | 81.81M | 79.31M | 84.26M | 82.99M | 90.48M | 89.23M | 93.43M | 93.04M | 106.67M | 109.44M | 121.37M | 127.56M | 127.37M | 149.78M | 145.70M | 145.70M | 164.71M | -201.45M | 163.02M | 141.36M | 166.82M | 161.19M | 174.05M | 156.35M | 173.28M | 166.23M | 171.18M |
|
Selling, General & Administrative
|
14.79M | 14.68M | 15.86M | 16.80M | 16.20M | 16.72M | 17.18M | 17.57M | 17.86M | 17.35M | 18.71M | 19.26M | 19.65M | 19.58M | 19.65M | 19.55M | 20.82M | 20.66M | 21.14M | 21.19M | 23.12M | 22.24M | 23.57M | 23.31M | 23.17M | 22.65M | 22.65M | 23.46M | 23.86M | 23.73M | 25.95M | 25.49M | 26.38M | 26.20M | 26.49M | 28.18M | 28.67M | 28.30M | 30.33M | 30.46M | 28.76M | 32.54M | 33.42M | 36.14M | 38.80M | 37.16M | 40.99M | 43.23M | 42.91M | 45.81M | 46.47M | 44.86M | 43.56M | 44.53M | 46.71M | 47.41M | 46.46M | 48.34M | 51.41M | 57.22M |
|
Other Operating Expenses
|
63.99M | 67.30M | 67.68M | 73.08M | 71.08M | 81.57M | 76.45M | 80.64M | 79.16M | 81.25M | -0.06M | 0.01M | -0.04M | 0.00M | -0.04M | | 94.94M | -0.02M | | 0.00M | 112.20M | -0.02M | -0.03M | -0.32M | -0.40M | 0.00M | -0.01M | -0.80M | -0.05M | -0.06M | -0.08M | 0.10M | 124.50M | -0.01M | 0.10M | 0.00M | -0.04M | -0.00M | | 0.15M | | 0.06M | -0.02M | -0.00M | -0.00M | -0.04M | -0.06M | -0.01M | -0.24M | -0.04M | -0.17M | -0.07M | -0.12M | -0.08M | -0.05M | -0.04M | -0.04M | -0.17M | -0.01M | -0.10M |
|
Operating Expenses
|
78.78M | 81.99M | 83.55M | 89.89M | 87.27M | 98.29M | 93.62M | 98.21M | 97.02M | 98.61M | 106.41M | 111.98M | 110.57M | 112.22M | 120.17M | 112.56M | 115.76M | 121.85M | 119.74M | 125.94M | 135.33M | 133.78M | 130.92M | 149.38M | 134.50M | 142.21M | 134.26M | 144.54M | 135.53M | 140.59M | 141.39M | 155.79M | 150.88M | 153.06M | 146.78M | 158.55M | 152.04M | 172.35M | 171.07M | 184.80M | 162.37M | 195.61M | 202.51M | 213.85M | 248.57M | 254.33M | 307.24M | 321.09M | 347.78M | 384.69M | 361.57M | 395.37M | 309.96M | 364.10M | 348.95M | 340.15M | 321.34M | 357.70M | 348.71M | 377.68M |
|
Operating Income
|
-33.76M | -37.42M | -39.13M | -40.63M | -38.31M | -45.29M | -42.56M | -44.45M | -43.20M | -44.59M | -48.43M | -52.10M | -64.05M | -67.27M | -73.86M | -53.72M | -67.77M | -70.57M | -70.01M | -60.47M | -82.82M | -87.70M | -81.83M | -80.13M | -80.33M | -87.03M | -84.83M | -71.20M | -64.32M | -67.09M | -69.13M | -75.83M | -71.03M | -71.25M | -67.46M | -74.30M | -69.05M | -81.87M | -81.84M | -91.37M | -69.33M | -88.94M | -93.07M | -92.48M | -121.01M | -126.96M | -157.47M | -175.39M | -202.08M | -219.99M | -563.02M | -232.35M | -168.59M | -197.28M | -187.75M | -166.10M | -164.98M | -184.42M | -182.48M | -206.50M |
|
EBIT
|
-33.76M | -37.42M | -39.13M | -40.63M | -38.31M | -45.29M | -42.56M | -44.45M | -43.20M | -44.59M | -48.43M | -52.10M | -64.05M | -67.27M | -73.86M | -53.72M | -67.77M | -70.57M | -70.01M | -60.47M | -82.82M | -87.70M | -81.83M | -80.13M | -80.33M | -87.03M | -84.83M | -71.20M | -64.32M | -67.09M | -69.13M | -75.83M | -71.03M | -71.25M | -67.46M | -74.30M | -69.05M | -81.87M | -81.84M | -91.37M | -69.33M | -88.94M | -93.07M | -92.48M | -121.01M | -126.96M | -157.47M | -175.39M | -202.08M | -219.99M | -563.02M | -232.35M | -168.59M | -197.28M | -187.75M | -166.10M | -164.98M | -184.42M | -182.48M | -206.50M |
|
Other Non Operating Income
|
| | -0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.48M |
|
EBT
|
12.68M | 9.85M | 9.02M | 13.50M | 13.25M | 12.52M | 11.74M | 15.27M | 12.98M | 11.61M | 12.51M | 13.55M | 11.97M | 9.22M | 2.42M | 10.07M | 11.62M | 11.98M | 11.76M | 11.68M | 7.36M | -0.77M | 6.54M | 5.37M | 11.34M | 8.00M | 4.52M | 8.38M | 10.89M | 8.53M | 5.82M | 13.66M | 13.13M | 14.11M | 14.28M | 18.33M | 19.84M | 17.96M | 15.67M | 10.89M | 25.54M | 27.75M | 25.75M | 56.29M | 31.76M | 30.20M | 33.97M | 17.72M | 4.06M | 2.25M | 5.22M | -35.59M | -10.34M | 0.58M | -1.18M | 7.12M | 4.39M | 12.48M | -7.40M | -27.48M |
|
Tax Provisions
|
4.71M | 3.66M | 3.33M | 5.13M | 4.97M | 4.76M | 4.44M | 5.63M | 4.86M | 4.33M | 4.53M | 4.76M | 4.43M | 3.41M | 0.95M | 6.68M | 4.36M | 4.46M | 4.30M | 4.43M | 2.75M | -0.29M | 2.44M | 2.90M | 4.23M | 2.98M | 1.69M | 3.14M | 3.90M | 2.56M | -7.56M | 9.85M | 2.25M | 2.83M | 3.38M | 3.76M | 4.33M | 4.07M | 2.98M | 2.91M | 5.97M | 6.55M | 5.87M | 12.12M | 6.79M | 6.78M | 7.58M | 4.03M | 0.92M | 0.17M | 1.03M | -8.13M | -1.80M | 0.15M | -0.22M | 2.02M | 1.23M | 1.84M | -1.67M | -5.01M |
|
Profit After Tax
|
7.96M | 6.19M | 5.69M | 8.37M | 8.28M | 7.76M | 7.30M | 9.64M | 8.12M | 7.28M | 7.98M | 8.79M | 7.54M | 5.80M | 1.47M | 6.31M | 7.26M | 7.52M | 7.46M | 7.25M | 4.62M | -0.48M | 4.10M | 3.36M | 7.11M | 5.02M | 2.84M | 5.24M | 6.99M | 5.97M | 13.38M | 10.17M | 10.88M | 11.28M | 10.89M | 14.56M | 15.51M | 13.89M | 12.69M | 9.26M | 19.56M | 21.20M | 19.88M | 44.18M | 24.97M | 23.43M | 26.40M | 13.70M | 3.14M | 2.09M | 4.19M | -27.46M | -8.54M | 0.43M | -0.96M | 5.10M | 3.16M | 10.63M | -5.74M | -22.47M |
|
Income from Continuing Operations
|
7.96M | 6.19M | 5.69M | 8.37M | 8.28M | 7.76M | 7.30M | 9.64M | 8.12M | 7.28M | 7.98M | 8.79M | 7.54M | 5.80M | 1.47M | 3.39M | 7.26M | 7.52M | 7.46M | 7.25M | 4.62M | -0.48M | 4.10M | 2.46M | 7.11M | 5.02M | 2.84M | 5.24M | 6.99M | 5.97M | 13.38M | 3.81M | 10.88M | 11.28M | 10.89M | 14.57M | 15.51M | 13.89M | 12.69M | 7.98M | 19.56M | 21.20M | 19.88M | 44.18M | 24.97M | 23.43M | 26.40M | 13.70M | 3.14M | 2.09M | 4.19M | -27.46M | -8.54M | 0.43M | -0.96M | 5.10M | 3.16M | 10.63M | -5.74M | -22.47M |
|
Consolidated Net Income
|
7.96M | 6.19M | 5.69M | 8.37M | 8.28M | 7.76M | 7.30M | 9.64M | 8.12M | 7.28M | 7.98M | 8.79M | 7.54M | 5.80M | 1.47M | 3.39M | 7.26M | 7.52M | 7.46M | 7.25M | 4.62M | -0.48M | 4.10M | 2.46M | 7.11M | 5.02M | 2.84M | 5.24M | 6.99M | 5.97M | 13.38M | 3.81M | 10.88M | 11.28M | 10.89M | 14.57M | 15.51M | 13.89M | 12.69M | 7.98M | 19.56M | 21.20M | 19.88M | 44.18M | 24.97M | 23.43M | 26.40M | 13.70M | 3.14M | 2.09M | 4.19M | -27.46M | -8.54M | 0.43M | -0.96M | 5.10M | 3.16M | 10.63M | -5.74M | -22.47M |
|
Income towards Parent Company
|
7.96M | 6.19M | 5.69M | 8.37M | 8.28M | 7.76M | 7.30M | 9.64M | 8.12M | 7.28M | 7.98M | 8.79M | 7.54M | 5.80M | 1.47M | 3.39M | 7.26M | 7.52M | 7.46M | 7.25M | 4.62M | -0.48M | 4.10M | 2.46M | 7.11M | 5.02M | 2.84M | 5.24M | 6.99M | 5.97M | 13.38M | 3.81M | 10.88M | 11.28M | 10.89M | 14.57M | 15.51M | 13.89M | 12.69M | 7.98M | 19.56M | 21.20M | 19.88M | 44.18M | 24.97M | 23.43M | 26.40M | 13.70M | 3.14M | 2.09M | 4.19M | -27.46M | -8.54M | 0.43M | -0.96M | 5.10M | 3.16M | 10.63M | -5.74M | -22.47M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.07M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Net Income towards Common Stockholders
|
7.96M | 6.18M | 5.68M | 8.36M | 8.27M | 7.75M | 7.29M | 9.63M | 8.11M | 7.27M | 7.97M | 8.78M | 7.53M | 5.79M | 1.46M | 6.30M | 7.25M | 7.51M | 7.45M | 7.24M | 4.61M | -0.49M | 4.09M | 3.35M | 7.10M | 5.01M | 2.83M | 5.23M | 6.98M | 5.96M | 13.37M | 10.16M | 10.87M | 11.27M | 10.88M | 14.55M | 15.50M | 13.88M | 12.68M | 9.25M | 19.55M | 21.19M | 19.87M | 44.17M | 24.96M | 23.41M | 26.39M | 13.69M | 3.13M | 2.08M | 4.18M | -27.47M | -8.55M | 0.42M | -0.97M | 5.09M | 3.15M | 10.62M | -5.75M | -22.48M |
|
EPS (Basic)
|
0.71 | 0.57 | 0.53 | 0.77 | 0.81 | 0.79 | 0.76 | 0.98 | 0.87 | 0.80 | 0.88 | 0.96 | 0.83 | 0.64 | 0.16 | 0.71 | 0.83 | 0.87 | 0.87 | 0.85 | 0.54 | -0.06 | 0.49 | 0.41 | 0.89 | 0.64 | 0.36 | 0.68 | 0.92 | 0.82 | 1.88 | 1.47 | 1.57 | 1.64 | 1.61 | 2.17 | 2.32 | 2.10 | 1.92 | 1.40 | 2.95 | 3.20 | 3.00 | 6.67 | 3.78 | 3.59 | 4.10 | 2.15 | 0.49 | 0.33 | 0.65 | -4.30 | -1.34 | 0.07 | -0.15 | 0.62 | 0.38 | 1.41 | -0.69 | -2.71 |
|
EPS (Weighted Average and Diluted)
|
0.70 | 0.56 | 0.52 | 0.75 | 0.78 | 0.77 | 0.73 | 0.95 | 0.83 | 0.76 | 0.84 | 0.92 | 0.79 | 0.61 | 0.16 | 0.67 | 0.79 | 0.83 | 0.82 | 0.81 | 0.52 | -0.06 | 0.47 | 0.40 | 0.87 | 0.62 | 0.35 | 0.66 | 0.90 | 0.79 | 1.82 | 1.43 | 1.53 | 1.58 | 1.55 | 2.07 | 2.21 | 2.00 | 1.83 | 1.35 | 2.83 | 3.05 | 2.85 | 6.32 | 3.57 | 3.41 | 3.95 | 2.07 | 0.48 | 0.32 | 0.63 | -4.30 | -1.34 | 0.07 | -0.15 | 0.61 | 0.37 | 1.38 | -0.69 | -2.71 |
|
Shares Outstanding (Weighted Average)
|
11.22M | 11.06M | 10.96M | 10.86M | 10.27M | 10.02M | 9.89M | 9.79M | | | | 9.11M | | | | 8.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37M | | | 6.39M | 6.39M | 6.40M | 8.15M | 8.26M | 7.52M | 8.27M | 8.28M |
|
Shares Outstanding (Diluted Average)
|
11.44M | 11.28M | 11.18M | 11.09M | 10.58M | 10.33M | 10.22M | 10.16M | | | | 9.57M | | | | 9.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.57M | | | 6.39M | 6.39M | 6.40M | 8.29M | 8.41M | 7.68M | 8.27M | 8.28M |
|
EBITDA
|
-33.76M | -37.42M | -39.13M | -40.63M | -38.31M | -45.29M | -42.56M | -44.45M | -43.20M | -44.59M | -48.43M | -52.10M | -64.05M | -67.27M | -73.86M | -53.72M | -67.77M | -70.57M | -70.01M | -60.47M | -82.82M | -87.70M | -81.83M | -80.13M | -80.33M | -87.03M | -84.83M | -71.20M | -64.32M | -67.09M | -69.13M | -75.83M | -71.03M | -71.25M | -67.46M | -74.30M | -69.05M | -81.87M | -81.84M | -91.37M | -69.33M | -88.94M | -93.07M | -92.48M | -121.01M | -126.96M | -157.47M | -175.39M | -202.08M | -219.99M | -563.02M | -232.35M | -168.59M | -197.28M | -187.75M | -166.10M | -164.98M | -184.42M | -182.48M | -206.50M |
|
Interest Expenses
|
0.97M | 0.80M | 0.45M | 0.41M | 0.44M | 0.57M | 0.66M | 0.61M | 0.65M | 0.71M | 0.80M | 0.78M | 0.79M | 0.72M | 0.78M | 0.71M | 0.68M | 0.72M | 0.79M | 0.72M | 0.76M | 0.79M | 0.83M | 0.92M | 0.94M | 1.04M | 1.06M | 1.03M | 1.17M | 1.32M | 1.48M | 1.62M | 1.80M | 1.98M | 2.11M | 1.99M | 2.00M | 2.08M | 2.02M | 1.94M | 1.72M | 1.66M | 1.71M | 1.74M | 1.98M | 2.51M | 3.48M | 7.34M | 8.35M | 12.85M | 14.27M | 16.58M | 16.73M | 17.76M | 18.31M | 18.04M | 16.92M | 17.37M | 17.04M | 15.69M |
|
Tax Rate
|
37.16% | 37.15% | 36.95% | 37.98% | 37.49% | 38.00% | 37.79% | 36.88% | 37.46% | 37.33% | 36.21% | 35.15% | 37.00% | 37.01% | 39.23% | 66.33% | 37.50% | 37.25% | 36.56% | 37.91% | 37.31% | 37.34% | 37.29% | 54.08% | 37.30% | 37.30% | 37.30% | 37.43% | 35.79% | 30.05% | -129.76% | 72.12% | 17.12% | 20.07% | 23.68% | 20.53% | 21.82% | 22.67% | 19.03% | 26.72% | 23.40% | 23.62% | 22.79% | 21.52% | 21.38% | 22.45% | 22.30% | 22.72% | 22.65% | 7.32% | 19.81% | 22.84% | 17.40% | 26.30% | 18.51% | 28.34% | 27.97% | 14.77% | 22.51% | 18.23% |