|
Revenue
|
13.75M | 14.04M | 15.52M | 16.45M | 16.83M | 15.37M | 15.25M | 16.61M | 16.16M | 16.86M | 17.02M | 18.38M | 19.91M | 20.82M | 22.32M | 23.19M | 25.44M | 27.46M | 28.47M | 29.32M | 31.38M | 31.42M | 32.30M | 30.46M | 32.67M | 32.94M | 40.04M | 35.13M | 35.54M | 36.77M | 37.85M | 37.78M | 35.93M | 37.47M | 34.45M | 32.58M | 33.55M | 34.59M | 35.91M | 31.93M | 28.25M | 31.18M | 35.04M | 39.01M | 45.07M | 55.05M | 43.06M | 42.26M | 39.02M | 38.26M | 34.95M | 33.99M | 33.35M | 35.55M | 33.82M | 36.29M | 36.66M | 39.02M | 39.12M | 37.12M | 36.03M | 37.40M |
|
Cost of Revenue
|
0.20M | 0.14M | 0.37M | 0.23M | 0.27M | 0.27M | 0.07M | 0.31M | 0.25M | 0.28M | 1.07M | 0.43M | 0.56M | 0.51M | 0.60M | 0.49M | 0.59M | 0.56M | 0.57M | 0.61M | 1.16M | 1.11M | 1.30M | 0.99M | 1.06M | 1.05M | 1.16M | 1.13M | 1.25M | 1.23M | 1.38M | 1.21M | 1.30M | 1.28M | 1.45M | 1.37M | 1.45M | 1.44M | 1.61M | 1.46M | 1.15M | 1.58M | 1.81M | 1.87M | 2.04M | 1.77M | 1.99M | 1.71M | 1.89M | 1.73M | 1.83M | 1.65M | 1.72M | 1.57M | 1.74M | 1.69M | 1.89M | 1.84M | 2.09M | 1.81M | 2.20M | 2.00M |
|
Gross Profit
|
13.55M | 13.90M | 15.14M | 16.22M | 16.56M | 15.10M | 15.18M | 16.30M | 15.91M | 16.58M | 15.96M | 17.94M | 19.35M | 20.31M | 21.73M | 22.70M | 24.85M | 26.89M | 27.90M | 28.71M | 30.22M | 30.32M | 31.00M | 29.46M | 31.61M | 31.89M | 38.88M | 34.00M | 34.29M | 35.54M | 36.47M | 36.57M | 34.63M | 36.19M | 33.00M | 31.21M | 32.10M | 33.15M | 34.30M | 30.47M | 27.10M | 29.59M | 33.22M | 37.15M | 43.03M | 53.29M | 41.07M | 40.55M | 37.13M | 36.54M | 33.12M | 32.34M | 31.63M | 33.99M | 32.08M | 34.61M | 34.77M | 37.18M | 37.03M | 35.30M | 33.82M | 35.40M |
|
Selling, General & Administrative
|
0.87M | 0.86M | 0.87M | 1.01M | 1.07M | 1.06M | 1.60M | 1.14M | 1.18M | 1.23M | 1.35M | 1.39M | 1.42M | 1.55M | 1.68M | 1.58M | 1.72M | 1.80M | 3.00M | 1.99M | 2.58M | 2.39M | 3.28M | 2.49M | 2.58M | 2.99M | 4.57M | 3.49M | 2.98M | 3.09M | 4.48M | 2.96M | 2.82M | 2.96M | 2.90M | 3.24M | 3.54M | 3.54M | 2.95M | 1.93M | 2.90M | 3.10M | 3.08M | 2.82M | 3.87M | 3.64M | 3.70M | 3.19M | 3.51M | 3.48M | 3.43M | 3.51M | 3.64M | 3.82M | 3.97M | 4.14M | 4.29M | 4.32M | 4.03M | 4.05M | 4.37M | 4.26M |
|
Other Operating Expenses
|
8.78M | 8.99M | 8.40M | 9.99M | 9.91M | 8.87M | 7.34M | 9.46M | 9.15M | 9.60M | 9.12M | 10.36M | 11.34M | 11.80M | 11.21M | 13.04M | 14.05M | 14.67M | 7.24M | 14.13M | 14.68M | | | 14.27M | 15.39M | 2.68M | | 15.81M | 16.60M | | | 16.61M | 16.76M | 17.59M | 11.76M | 18.20M | 17.92M | 18.29M | 21.00M | 9.53M | 18.32M | 18.11M | 23.88M | 22.67M | 23.43M | 23.10M | 22.72M | 20.00M | 15.26M | 18.76M | 22.55M | 19.54M | 21.93M | 19.37M | 25.43M | 23.85M | 20.24M | 24.48M | 21.85M | 20.01M | 23.89M | 23.41M |
|
Operating Expenses
|
9.65M | 9.84M | 9.27M | 11.00M | 10.98M | 9.93M | 8.93M | 10.59M | 10.33M | 10.83M | 10.48M | 11.75M | 12.76M | 13.35M | 12.89M | 14.62M | 15.77M | 16.47M | 10.24M | 16.12M | 17.26M | 17.28M | 15.04M | 16.75M | 17.97M | 17.80M | 20.51M | 19.30M | 19.58M | 19.88M | 19.44M | 19.58M | 19.58M | 20.56M | 14.66M | 21.45M | 21.47M | 21.84M | 23.94M | 11.46M | 21.22M | 21.21M | 26.96M | 25.48M | 27.30M | 26.73M | 26.42M | 23.18M | 18.77M | 22.23M | 25.98M | 23.05M | 25.56M | 23.19M | 29.41M | 27.99M | 24.53M | 28.80M | 25.88M | 24.05M | 28.26M | 27.67M |
|
Operating Income
|
4.10M | 4.20M | 6.24M | 5.45M | 5.85M | 5.44M | 6.32M | 6.02M | 5.83M | 6.03M | 6.55M | 6.63M | 7.15M | 7.47M | 9.43M | 8.57M | 9.67M | 10.98M | 18.23M | 13.19M | 14.12M | 14.14M | 17.26M | 13.70M | 14.70M | 15.14M | 19.53M | 15.84M | 15.97M | 16.89M | 18.41M | 18.20M | 16.35M | 16.92M | 19.79M | 11.13M | 12.08M | 12.76M | 11.97M | 20.47M | 7.03M | 9.97M | 8.08M | 13.53M | 17.77M | 28.32M | 16.64M | 19.07M | 20.25M | 16.03M | 8.97M | 10.94M | 7.79M | 12.36M | 4.42M | 8.30M | 12.13M | 10.22M | 13.24M | 13.06M | 7.77M | 9.73M |
|
EBIT
|
4.10M | 4.20M | 6.24M | 5.45M | 5.85M | 5.44M | 6.32M | 6.02M | 5.83M | 6.03M | 6.55M | 6.63M | 7.15M | 7.47M | 9.43M | 8.57M | 9.67M | 10.98M | 18.23M | 13.19M | 14.12M | 14.14M | 17.26M | 13.70M | 14.70M | 15.14M | 19.53M | 15.84M | 15.97M | 16.89M | 18.41M | 18.20M | 16.35M | 16.92M | 19.79M | 11.13M | 12.08M | 12.76M | 11.97M | 20.47M | 7.03M | 9.97M | 8.08M | 13.53M | 17.77M | 28.32M | 16.64M | 19.07M | 20.25M | 16.03M | 8.97M | 10.94M | 7.79M | 12.36M | 4.42M | 8.30M | 12.13M | 10.22M | 13.24M | 13.06M | 7.77M | 9.73M |
|
Interest & Investment Income
|
-1.18M | 1.17M | 0.97M | 0.37M | 0.09M | -1.31M | 0.78M | 1.27M | -0.47M | 0.62M | 0.23M | 1.82M | 0.73M | 0.91M | 1.48M | 0.52M | 1.32M | -1.01M | 2.07M | 1.34M | 0.46M | -3.51M | 0.97M | 0.75M | 0.69M | 3.56M | 2.52M | 3.79M | 3.02M | 2.77M | 4.34M | -1.56M | 3.57M | 5.21M | -13.49M | 14.28M | 6.52M | 2.82M | 6.88M | -22.40M | 11.56M | 5.05M | 12.37M | 5.66M | 5.88M | -2.63M | 7.47M | -7.59M | -17.68M | -8.03M | 13.12M | 8.08M | 6.28M | -4.64M | 13.35M | 9.37M | -0.65M | 9.67M | -3.26M | 1.12M | 14.55M | 8.49M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.59M | -17.68M | -1.22M | | 8.08M | 6.28M | -4.64M | | 9.37M | -0.65M | 9.67M | | 1.12M | 14.55M | 8.49M |
|
EBT
|
2.92M | 5.37M | 7.22M | 5.82M | 5.94M | 4.13M | 7.10M | 7.29M | 5.36M | 6.65M | 6.78M | 8.45M | 7.88M | 8.38M | 10.92M | 9.09M | 11.00M | 9.98M | 20.30M | 14.54M | 14.58M | 10.63M | 18.24M | 14.45M | 15.39M | 21.37M | 22.05M | 19.62M | 18.99M | 19.66M | 22.75M | 16.64M | 19.92M | 22.13M | 6.30M | 25.42M | 18.60M | 15.58M | 18.85M | -1.93M | 18.59M | 15.02M | 20.44M | 19.20M | 23.64M | 34.69M | 24.11M | 11.48M | 2.57M | 14.81M | 22.09M | 19.02M | 14.06M | 7.72M | 17.76M | 17.67M | 11.48M | 19.89M | 9.98M | 14.18M | 22.32M | 18.22M |
|
Tax Provisions
|
1.09M | 1.93M | 2.75M | 2.19M | 2.21M | 1.60M | 2.65M | 2.68M | 2.03M | 2.48M | 1.95M | 3.12M | 3.17M | 3.02M | 4.17M | 3.34M | 4.07M | 3.63M | 7.75M | 5.03M | 5.40M | 3.90M | 6.58M | 5.20M | 5.62M | 7.70M | 8.17M | 6.50M | 6.02M | 6.50M | 10.40M | 3.70M | 5.02M | 5.73M | 4.22M | 5.86M | 4.44M | 4.06M | 4.32M | 0.60M | 4.95M | 3.88M | 4.53M | 4.93M | 6.02M | 9.82M | 5.28M | 3.21M | 1.36M | 4.44M | 5.08M | 4.92M | 3.89M | 2.52M | 4.15M | 4.65M | 3.35M | 5.24M | 2.59M | 3.81M | 6.16M | 4.66M |
|
Profit After Tax
|
1.83M | 3.44M | 4.46M | 3.63M | 3.73M | 2.54M | 4.45M | 4.61M | 3.33M | 4.17M | 4.82M | 5.33M | 4.71M | 5.36M | 6.75M | 5.75M | 6.93M | 6.35M | 12.55M | 9.51M | 9.18M | 6.73M | 11.66M | 9.28M | 9.77M | 13.67M | 13.88M | 13.13M | 12.97M | 13.16M | 12.35M | 12.99M | 14.90M | 16.40M | 3.14M | 19.56M | 14.16M | 11.52M | 14.52M | -2.53M | 13.64M | 11.14M | 14.36M | 14.26M | 17.63M | 25.63M | 18.82M | 9.13M | 4.41M | 12.01M | 14.88M | 14.10M | 10.17M | 6.47M | 13.61M | 13.02M | 8.13M | 14.64M | 7.39M | 10.37M | 16.16M | 13.57M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.38M | 1.69M | 1.68M | 1.42M | 0.94M | 0.32M | 0.83M | -0.79M | 0.86M | 0.67M | -3.14M | 3.42M | 1.99M | 1.20M | 1.29M | -3.68M | 3.96M | 1.52M | | | -0.10M | -0.38M | 1.39M | -1.25M | -1.88M | 0.12M | 2.61M | 0.66M | 2.16M | -0.09M | 6.99M | 6.27M | -0.37M | 5.80M | -2.67M | -0.32M | 11.80M | 6.27M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.05M | 0.24M | 0.23M | 0.37M | 0.33M | 0.46M | 0.46M | -0.05M | 0.53M | 1.19M | -2.73M | 2.62M | 0.96M | 0.10M | 1.11M | -4.06M | 1.44M | 0.58M | 1.55M | 0.55M | 0.76M | -0.75M | 0.82M | -0.85M | -3.20M | -1.64M | 2.13M | 1.40M | 0.74M | -1.27M | | | | | 189.00 | 0.01M | 0.59M | 0.01M |
|
Income from Continuing Operations
|
1.83M | 3.44M | 4.46M | 3.63M | 3.73M | 2.54M | 4.45M | 4.61M | 3.33M | 4.17M | 4.82M | 5.33M | 4.71M | 5.36M | 6.75M | 5.75M | 6.93M | 6.35M | 12.55M | 9.51M | 9.18M | 6.73M | 11.66M | 9.25M | 9.77M | 13.67M | 13.88M | 13.12M | 12.97M | 13.16M | 12.35M | 12.94M | 14.90M | 16.40M | 2.07M | 19.56M | 14.16M | 11.52M | 14.52M | -2.53M | 13.64M | 11.14M | 15.91M | 14.26M | 17.63M | 24.88M | 18.82M | 8.28M | 1.22M | 10.37M | 17.01M | 14.10M | 10.17M | 5.20M | 13.61M | 13.02M | 8.13M | 14.64M | 7.39M | 10.37M | 16.16M | 13.57M |
|
Consolidated Net Income
|
1.83M | 3.44M | 4.46M | 3.63M | 3.73M | 2.54M | 4.45M | 4.61M | 3.33M | 4.17M | 4.82M | 5.33M | 4.71M | 5.36M | 6.75M | 5.75M | 6.93M | 6.35M | 12.55M | 9.51M | 9.18M | 6.73M | 11.66M | 9.25M | 9.77M | 13.67M | 13.88M | 13.12M | 12.97M | 13.16M | 12.35M | 12.94M | 14.90M | 16.40M | 2.07M | 19.56M | 14.16M | 11.52M | 14.52M | -2.53M | 13.64M | 11.14M | 15.91M | 14.26M | 17.63M | 24.88M | 18.82M | 8.28M | 1.22M | 10.37M | 17.01M | 14.10M | 10.17M | 5.20M | 13.61M | 13.02M | 8.13M | 14.64M | 7.39M | 10.37M | 16.16M | 13.57M |
|
Income towards Parent Company
|
1.83M | 3.44M | 4.46M | 3.63M | 3.73M | 2.54M | 4.45M | 4.61M | 3.33M | 4.17M | 4.82M | 5.33M | 4.71M | 5.36M | 6.75M | 5.75M | 6.93M | 6.35M | 12.55M | 9.51M | 9.18M | 6.73M | 11.66M | 9.25M | 9.77M | 13.67M | 13.88M | 13.12M | 12.97M | 13.16M | 12.35M | 12.94M | 14.90M | 16.40M | 2.07M | 19.56M | 14.16M | 11.52M | 14.52M | -2.53M | 13.64M | 11.14M | 15.91M | 14.26M | 17.63M | 24.88M | 18.82M | 8.28M | 1.22M | 10.37M | 17.01M | 14.10M | 10.17M | 5.20M | 13.61M | 13.02M | 8.13M | 14.64M | 7.39M | 10.37M | 16.16M | 13.57M |
|
Net Income towards Common Stockholders
|
1.83M | 3.44M | 4.46M | 3.63M | 3.73M | 2.54M | 4.45M | 4.61M | 3.33M | 4.17M | 4.82M | 5.33M | 4.71M | 5.36M | 6.75M | 5.75M | 6.93M | 6.35M | 12.55M | 9.51M | 9.18M | 6.73M | 11.66M | 9.25M | 9.77M | 13.67M | 13.88M | 13.12M | 12.97M | 13.16M | 12.35M | 12.94M | 14.90M | 16.40M | 2.07M | 19.56M | 14.16M | 11.52M | 14.52M | -2.53M | 13.64M | 11.14M | 15.91M | 14.26M | 17.63M | 24.88M | 18.82M | 8.28M | 1.22M | 10.37M | 17.01M | 14.10M | 10.17M | 5.20M | 13.61M | 13.02M | 8.13M | 14.64M | 7.39M | 10.37M | 16.16M | 13.57M |
|
EPS (Basic)
|
0.66 | 1.24 | 1.61 | 1.28 | 1.26 | 0.84 | 1.51 | 1.52 | 1.07 | 1.32 | 1.55 | 1.67 | 1.45 | 1.70 | 2.15 | 1.82 | 2.17 | 1.98 | 3.93 | 2.96 | 2.79 | 2.04 | 3.56 | 2.73 | 2.85 | 3.93 | 4.07 | 3.72 | 3.67 | 3.68 | 3.42 | 3.72 | 4.08 | 4.31 | 1.37 | 4.85 | 3.79 | 3.35 | 3.99 | 0.47 | 3.79 | 3.30 | 4.51 | 4.34 | 5.28 | 8.03 | 5.68 | 2.87 | 1.40 | 3.90 | 4.87 | 4.20 | 3.18 | 2.20 | 4.71 | 4.62 | 2.93 | 5.35 | 2.68 | 3.77 | 5.73 | 4.99 |
|
EPS (Weighted Average and Diluted)
|
0.66 | 1.24 | 1.61 | | 1.26 | 0.84 | 1.51 | | | 1.32 | 1.55 | 1.67 | 1.45 | 1.67 | 2.11 | 1.78 | 2.12 | 1.94 | 3.84 | 2.89 | 2.73 | 1.99 | 3.47 | 2.73 | 2.84 | 3.93 | 4.07 | 3.71 | 3.66 | 3.67 | 3.43 | 3.72 | 4.08 | 4.31 | 1.37 | 4.84 | 3.79 | 3.35 | 3.99 | 0.47 | 3.79 | 3.30 | 4.51 | 4.34 | 5.28 | 8.03 | 5.68 | 2.87 | 1.40 | 3.90 | 4.87 | 4.20 | 3.18 | 2.20 | 4.71 | 4.62 | 2.93 | 5.35 | 2.68 | 3.77 | 5.73 | 4.99 |
|
Shares Outstanding (Weighted Average)
|
2.77M | 2.78M | 2.77M | 2.84M | 2.97M | 3.01M | 2.95M | 3.03M | 3.10M | 3.15M | 3.11M | 3.20M | 3.25M | 3.16M | 3.14M | 3.17M | 3.20M | 3.21M | 3.20M | 3.22M | 3.29M | 3.30M | 3.28M | 3.39M | 3.41M | 3.41M | 3.41M | 3.43M | 3.44M | 3.45M | 3.45M | 3.49M | 3.52M | 3.53M | 3.51M | 3.49M | 3.49M | 3.46M | 3.44M | 3.27M | 3.25M | 3.23M | 3.21M | 3.16M | 3.20M | 3.19M | 3.18M | 3.19M | 3.17M | 3.14M | 3.11M | 3.03M | 3.00M | 2.98M | 2.95M | 2.82M | 2.79M | 2.77M | 2.76M | 2.75M | 2.73M | |
|
Shares Outstanding (Diluted Average)
|
2.77M | 2.78M | 2.77M | | 2.97M | 3.01M | 2.95M | | | 3.15M | 3.11M | 3.20M | 3.25M | 3.21M | 3.19M | 3.23M | 3.27M | 3.28M | 3.27M | 3.30M | 3.37M | 3.38M | 3.36M | 3.39M | 3.42M | 3.42M | 3.41M | 3.44M | 3.45M | 3.46M | 3.45M | 3.49M | 3.52M | 3.53M | 3.51M | 3.50M | 3.49M | 3.46M | 3.44M | 3.27M | 3.25M | 3.23M | 3.21M | 3.16M | 3.20M | 3.19M | 3.18M | 3.19M | 3.17M | 3.14M | 3.11M | 3.03M | 3.00M | 2.98M | 2.95M | 2.82M | 2.79M | 2.77M | 2.76M | 2.75M | 2.73M | |
|
EBITDA
|
4.10M | 4.20M | 6.24M | 5.45M | 5.85M | 5.44M | 6.32M | 6.02M | 5.83M | 6.03M | 6.55M | 6.63M | 7.15M | 7.47M | 9.43M | 8.57M | 9.67M | 10.98M | 18.23M | 13.19M | 14.12M | 14.14M | 17.26M | 13.70M | 14.70M | 15.14M | 19.53M | 15.84M | 15.97M | 16.89M | 18.41M | 18.20M | 16.35M | 16.92M | 19.79M | 11.13M | 12.08M | 12.76M | 11.97M | 20.47M | 7.03M | 9.97M | 8.08M | 13.53M | 17.77M | 28.32M | 16.64M | 19.07M | 20.25M | 16.03M | 8.97M | 10.94M | 7.79M | 12.36M | 4.42M | 8.30M | 12.13M | 10.22M | 13.24M | 13.06M | 7.77M | 9.73M |
|
Tax Rate
|
37.30% | 35.96% | 38.16% | 37.59% | 37.24% | 38.58% | 37.27% | 36.76% | 37.93% | 37.35% | 28.81% | 36.93% | 40.21% | 36.04% | 38.16% | 36.74% | 36.99% | 36.35% | 38.18% | 34.57% | 37.05% | 36.70% | 36.09% | 35.98% | 36.54% | 36.04% | 37.04% | 33.12% | 31.72% | 33.07% | 45.71% | 22.24% | 25.19% | 25.88% | 67.06% | 23.06% | 23.88% | 26.08% | 22.93% | -30.80% | 26.64% | 25.84% | 22.15% | 25.70% | 25.45% | 28.29% | 21.92% | 27.92% | 52.76% | 29.98% | 23.01% | 25.87% | 27.69% | 32.67% | 23.37% | 26.33% | 29.21% | 26.36% | 25.92% | 26.87% | 27.60% | 25.56% |