|
Revenue
|
82.49M | 84.37M | | 87.34M | 89.17M | 87.41M | 94.47M | 87.60M | 91.50M | 89.04M | 93.65M | 91.50M | 93.41M | 92.94M | 95.68M | 95.48M | 97.67M | 94.47M | 101.89M | 101.28M | 103.51M | 102.72M | 99.63M | 110.27M | 113.35M | 112.02M | 118.23M | 118.84M | 122.55M | 118.80M | 127.19M | 121.94M | 117.94M | 136.51M | 134.20M | 139.53M | 149.15M | 145.88M | 155.24M | 150.25M | 160.57M | 145.80M | 161.79M | 159.81M | 167.08M | 173.20M | 194.62M | 205.32M | 211.98M | 211.79M | 216.40M | 228.79M | 229.61M | 228.59M |
|
Cost of Revenue
|
37.74M | 39.83M | | 40.50M | 41.77M | 38.90M | 41.80M | 37.91M | 39.08M | 39.19M | 41.36M | 39.95M | 41.00M | 44.14M | 42.82M | 43.41M | 41.97M | 41.75M | 48.68M | 44.17M | 43.03M | 62.70M | 50.75M | 47.42M | 49.13M | 49.46M | 50.94M | 50.02M | 52.60M | 51.88M | 58.88M | 54.07M | 56.98M | 57.85M | 57.97M | 59.80M | 59.38M | 62.99M | 67.98M | 64.66M | 74.31M | 76.27M | 77.38M | 76.42M | 80.45M | 81.28M | 98.61M | 102.45M | 97.48M | 102.50M | 103.99M | 114.61M | 110.06M | 124.74M |
|
Gross Profit
|
44.75M | 44.54M | | 46.84M | 47.40M | 48.51M | 52.67M | 49.69M | 52.41M | 49.86M | 52.29M | 51.55M | 52.40M | 48.80M | 52.86M | 52.07M | 55.71M | 52.71M | 53.21M | 57.11M | 60.48M | 40.03M | 48.88M | 62.85M | 64.22M | 62.55M | 67.29M | 68.82M | 69.95M | 66.93M | 68.31M | 67.88M | 60.96M | 78.65M | 76.23M | 79.72M | 89.77M | 82.89M | 87.25M | 85.59M | 86.26M | 69.53M | 84.41M | 83.40M | 86.62M | 91.92M | 96.01M | 102.87M | 114.50M | 109.30M | 112.41M | 114.18M | 119.55M | 103.84M |
|
Selling, General & Administrative
|
8.99M | 8.48M | | 8.86M | 12.62M | 8.99M | 8.33M | 9.48M | 10.46M | 7.10M | 14.23M | 7.70M | 8.95M | 10.39M | 10.23M | 10.84M | 12.57M | 10.82M | 12.76M | 10.83M | 14.59M | 14.61M | 16.13M | 13.43M | 17.85M | 14.40M | 23.03M | 15.14M | 15.06M | 15.15M | 16.06M | 17.32M | 17.53M | 16.68M | 19.28M | 16.10M | 16.75M | 17.13M | 18.07M | 20.38M | 20.05M | 26.00M | 23.33M | 23.88M | 29.52M | 30.44M | 44.34M | 35.63M | 38.19M | 34.10M | 37.65M | 36.21M | 35.10M | 37.68M |
|
Other Operating Expenses
|
55.66M | 57.66M | | 58.08M | 59.61M | 56.56M | 59.10M | 54.52M | 55.47M | 55.64M | 57.89M | 56.78M | 57.01M | 61.08M | 58.03M | 58.08M | 56.91M | 56.64M | 63.75M | 59.86M | 58.93M | 79.31M | 66.81M | 63.29M | 64.86M | 65.25M | 66.63M | 66.29M | 69.80M | 68.85M | 76.52M | 71.86M | 74.82M | 75.98M | 75.73M | 78.43M | 78.10M | 81.74M | 86.96M | 83.82M | 93.87M | 135.64M | 97.56M | 95.85M | 102.78M | 103.20M | 128.55M | 136.89M | 130.43M | 136.16M | 130.78M | 143.08M | 138.37M | 153.18M |
|
Operating Expenses
|
64.65M | 66.14M | | 66.94M | 72.24M | 65.55M | 67.43M | 64.01M | 65.94M | 62.74M | 72.12M | 64.48M | 65.96M | 71.47M | 68.26M | 68.91M | 69.48M | 67.46M | 76.51M | 70.69M | 73.52M | 93.92M | 82.94M | 76.72M | 82.71M | 79.66M | 89.66M | 81.43M | 84.86M | 84.00M | 92.58M | 89.18M | 92.35M | 92.66M | 95.01M | 94.53M | 94.86M | 98.87M | 105.03M | 104.20M | 113.92M | 121.98M | 120.90M | 119.72M | 132.30M | 133.64M | 172.89M | 172.51M | 168.62M | 170.25M | 168.43M | 179.29M | 173.47M | 190.85M |
|
Operating Income
|
17.84M | 18.23M | | 20.40M | 16.94M | 21.86M | 27.05M | 24.89M | 25.56M | 26.46M | 20.21M | 27.02M | 27.45M | 21.47M | 27.42M | 26.57M | 28.19M | 27.01M | 25.38M | 30.59M | 29.99M | 8.81M | 16.69M | 33.55M | 30.64M | 32.36M | 28.57M | 37.41M | 37.69M | 34.80M | 34.61M | 32.76M | 25.59M | 43.84M | 39.20M | 45.00M | 54.29M | 47.02M | 50.21M | 46.05M | 46.65M | 23.82M | 40.89M | 40.09M | 34.77M | 39.56M | 21.73M | 32.80M | 43.36M | 41.54M | 47.96M | 49.50M | 56.13M | 37.73M |
|
EBIT
|
17.84M | 18.23M | | 20.40M | 16.94M | 21.86M | 27.05M | 24.89M | 25.56M | 26.46M | 20.21M | 27.02M | 27.45M | 21.47M | 27.42M | 26.57M | 28.19M | 27.01M | 25.38M | 30.59M | 29.99M | 8.81M | 16.69M | 33.55M | 30.64M | 32.36M | 28.57M | 37.41M | 37.69M | 34.80M | 34.61M | 32.76M | 25.59M | 43.84M | 39.20M | 45.00M | 54.29M | 47.02M | 50.21M | 46.05M | 46.65M | 23.82M | 40.89M | 40.09M | 34.77M | 39.56M | 21.73M | 32.80M | 43.36M | 41.54M | 47.96M | 49.50M | 56.13M | 37.73M |
|
Other Non Operating Income
|
-2.26M | -8.40M | | 0.07M | -77.53M | 0.45M | 1.34M | 1.99M | 0.39M | -0.25M | 0.25M | 0.28M | 0.76M | 0.38M | 0.88M | 0.40M | 0.86M | 0.49M | -1.20M | 1.27M | 1.36M | 0.19M | -0.17M | 0.82M | -0.07M | 1.13M | 0.72M | 0.21M | -1.08M | 0.25M | -0.55M | 0.11M | 0.17M | 2.49M | 0.12M | 0.33M | 2.25M | 0.45M | 0.43M | 2.67M | -1.75M | -7.78M | -0.79M | -4.86M | 1.59M | -29.23M | 5.16M | -4.46M | 2.40M | -1.11M | 9.78M | -0.83M | 1.35M | 6.93M |
|
Non Operating Income
|
-13.25M | -21.07M | | -14.88M | -86.89M | -5.70M | -4.46M | -4.52M | -5.69M | -6.29M | -5.43M | -5.70M | -5.24M | -5.49M | -4.90M | -5.52M | -5.16M | -5.66M | -7.41M | -5.43M | -5.71M | -7.51M | -7.23M | -6.51M | -7.39M | -5.98M | -6.08M | -6.86M | -8.06M | -6.30M | -6.61M | -5.97M | -5.45M | -2.75M | -3.37M | -4.69M | -2.57M | -4.62M | -2.93M | -1.00M | -5.40M | 122.97M | -6.11M | -7.21M | 1.59M | -34.46M | -9.00M | -16.12M | -9.74M | -14.63M | -5.55M | -12.27M | -11.09M | 6.93M |
|
EBT
|
4.59M | -2.83M | | 5.52M | -69.95M | 16.16M | 22.58M | 20.37M | 19.87M | 20.17M | 14.78M | 21.32M | 22.21M | 15.99M | 22.52M | 21.04M | 23.04M | 21.35M | 17.97M | 25.16M | 24.28M | 1.30M | 9.46M | 27.05M | 23.25M | 26.38M | 22.49M | 30.54M | 29.63M | 28.51M | 28.00M | 26.79M | 20.14M | 41.09M | 35.82M | 40.31M | 51.72M | 42.39M | 47.28M | 45.04M | 41.24M | 146.79M | 34.78M | 32.88M | 34.64M | 5.10M | 12.74M | 16.68M | 33.62M | 26.91M | 42.41M | 37.23M | 45.04M | 33.43M |
|
Tax Provisions
|
2.02M | 3.45M | | 0.28M | -5.01M | 1.83M | 8.46M | 2.40M | 2.40M | 1.16M | 6.65M | 3.54M | 3.62M | -9.35M | 0.59M | 1.88M | 2.80M | 1.64M | 1.96M | 2.02M | 4.07M | -4.84M | 3.53M | 3.94M | 3.11M | 3.30M | 2.25M | 3.81M | 2.49M | 3.72M | 2.96M | 4.52M | 4.52M | 6.51M | 3.45M | 4.71M | 2.63M | 7.13M | 6.09M | 6.17M | 7.69M | 9.05M | 6.07M | 2.82M | 6.59M | -4.86M | 0.93M | 0.29M | 1.10M | 1.71M | 1.75M | 4.14M | 4.07M | -0.03M |
|
Profit After Tax
|
3.53M | -2.03M | | 5.47M | -64.94M | 14.80M | 17.54M | 18.21M | 17.77M | 19.09M | 11.09M | 18.54M | 19.57M | 25.34M | 21.93M | 19.17M | 20.23M | 19.71M | 16.01M | 23.14M | 20.21M | 6.14M | 5.92M | 23.11M | 20.13M | 23.07M | 20.25M | 26.73M | 27.14M | 24.79M | 25.04M | 22.27M | 15.62M | 34.58M | 32.37M | 35.60M | 49.20M | 35.31M | 41.13M | 38.90M | 33.59M | 137.81M | 28.71M | 30.06M | 28.16M | 10.04M | 11.63M | 16.39M | 32.52M | 25.20M | 40.67M | 33.09M | 40.97M | 33.46M |
|
Equity Income
|
0.07M | 0.51M | | 0.28M | 0.35M | 0.20M | 0.11M | 0.32M | 0.34M | 0.24M | 0.23M | 0.12M | 0.08M | -0.00M | -0.05M | -0.13M | 0.03M | 0.04M | -0.04M | 0.14M | 0.12M | 0.15M | 0.19M | 0.20M | 0.17M | 0.24M | 0.09M | 0.22M | 0.13M | 0.37M | 0.21M | 0.34M | 0.19M | 0.20M | 0.40M | 0.50M | 0.39M | 0.41M | 0.41M | 0.57M | 0.86M | 0.69M | 0.85M | 1.16M | 1.48M | 1.20M | 1.15M | 1.07M | 1.10M | 1.10M | 1.03M | 2.08M | 0.87M | 1.35M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | 0.02M | -0.00M | 0.03M | 0.04M | 0.11M | 0.12M | 0.04M | 0.09M | 0.09M | 0.08M | 0.08M | 0.05M | 0.09M | 0.08M | 0.03M | 0.03M | 0.06M | 0.14M | 0.12M | 0.09M | 0.10M | -0.11M | -0.05M | 0.07M | -0.03M | -0.03M | -0.07M | | 0.01M | -0.10M | -0.08M | 0.33M | 0.41M | 0.62M | 0.52M | 0.60M | 0.39M | 0.51M | 0.60M |
|
Income from Continuing Operations
|
2.57M | -6.28M | | 5.24M | -64.94M | 14.33M | 14.12M | 17.97M | 17.47M | 19.01M | 8.13M | 17.78M | 18.59M | 25.34M | 21.93M | 19.17M | 20.23M | 19.71M | 16.01M | 23.14M | 20.21M | 6.14M | 5.92M | 23.11M | 20.13M | 23.07M | 20.25M | 26.73M | 27.14M | 24.79M | 25.04M | 22.27M | 15.62M | 34.58M | 32.37M | 35.60M | 49.09M | 35.26M | 41.19M | 38.87M | 33.56M | 137.74M | 28.71M | 30.06M | 28.05M | 9.96M | 11.81M | 16.39M | 32.52M | 25.20M | 40.67M | 33.09M | 40.97M | 33.46M |
|
Consolidated Net Income
|
2.57M | -6.28M | | 5.24M | -64.94M | 14.33M | 14.12M | 17.97M | 17.47M | 19.01M | 8.13M | 17.78M | 18.59M | 25.34M | 21.93M | 19.17M | 20.23M | 19.71M | 16.01M | 23.14M | 20.21M | 6.14M | 5.92M | 23.11M | 20.13M | 23.07M | 20.25M | 26.73M | 27.14M | 24.79M | 25.04M | 22.27M | 15.62M | 34.58M | 32.37M | 35.60M | 49.09M | 35.26M | 41.19M | 38.87M | 33.56M | 137.74M | 28.71M | 30.06M | 28.05M | 9.96M | 11.81M | 16.39M | 32.52M | 25.20M | 40.67M | 33.09M | 40.97M | 33.46M |
|
Income towards Parent Company
|
2.57M | -6.28M | | 5.24M | -64.94M | 14.33M | 14.12M | 17.97M | 17.47M | 19.01M | 8.13M | 17.78M | 18.59M | 25.34M | 21.93M | 19.17M | 20.23M | 19.71M | 16.01M | 23.14M | 20.21M | 6.14M | 5.92M | 23.11M | 20.13M | 23.07M | 20.25M | 26.73M | 27.14M | 24.79M | 25.04M | 22.27M | 15.62M | 34.58M | 32.37M | 35.60M | 49.09M | 35.26M | 41.19M | 38.87M | 33.56M | 137.74M | 28.71M | 30.06M | 28.05M | 9.96M | 11.81M | 16.39M | 32.52M | 25.20M | 40.67M | 33.09M | 40.97M | 33.46M |
|
Net Income towards Common Stockholders
|
2.57M | -6.28M | | 5.24M | -64.94M | 14.33M | 14.12M | 17.97M | 17.47M | 19.01M | 8.13M | 17.78M | 18.59M | 25.34M | 21.93M | 19.17M | 20.23M | 19.71M | 16.01M | 23.14M | 20.21M | 6.14M | 5.92M | 23.11M | 20.13M | 23.07M | 20.25M | 26.73M | 27.14M | 24.79M | 25.04M | 22.27M | 15.62M | 34.58M | 32.37M | 35.60M | 49.09M | 35.26M | 41.19M | 38.87M | 33.56M | 137.74M | 28.71M | 30.06M | 28.05M | 9.96M | 11.81M | 16.39M | 32.52M | 25.20M | 40.67M | 33.09M | 40.97M | 33.46M |
|
EPS (Basic)
|
0.05 | -0.03 | | 0.08 | -0.82 | 0.18 | 0.23 | 0.23 | 0.23 | 0.24 | 0.14 | 0.24 | 0.25 | 0.33 | 0.29 | 0.26 | 0.27 | 0.27 | 0.22 | 0.32 | 0.28 | 0.08 | 0.08 | 0.32 | 0.28 | 0.32 | 0.28 | 0.37 | 0.38 | 0.34 | 0.35 | 0.31 | 0.22 | 0.48 | 0.45 | 0.49 | 0.68 | 0.49 | 0.58 | 0.54 | 0.47 | 2.08 | 0.47 | 0.46 | 0.43 | 0.16 | 0.18 | 0.25 | 0.50 | 0.39 | 0.63 | 0.51 | 0.63 | 0.51 |
|
EPS (Weighted Average and Diluted)
|
0.05 | -0.03 | | 0.07 | -0.82 | 0.18 | 0.23 | 0.23 | 0.22 | 0.24 | 0.14 | 0.24 | 0.25 | 0.33 | 0.29 | 0.26 | 0.27 | 0.26 | 0.22 | 0.31 | 0.27 | 0.08 | 0.09 | 0.31 | 0.27 | 0.31 | 0.27 | 0.36 | 0.37 | 0.34 | 0.34 | 0.30 | 0.21 | 0.47 | 0.44 | 0.49 | 0.68 | 0.48 | 0.56 | 0.53 | 0.47 | 2.06 | 0.47 | 0.46 | 0.43 | 0.15 | 0.17 | 0.24 | 0.49 | 0.38 | 0.62 | 0.50 | 0.62 | 0.51 |
|
Shares Outstanding (Weighted Average)
|
| | 79.43M | 79.43M | 81.91M | 81.91M | 81.94M | 78.38M | 78.38M | 78.66M | 77.97M | 77.89M | 77.44M | 77.49M | 76.11M | 76.11M | 74.82M | 74.03M | 73.26M | 72.64M | 72.57M | 72.38M | 72.39M | 72.43M | 72.62M | 72.72M | 72.74M | 72.38M | 72.23M | 71.93M | 71.93M | 72.00M | 71.87M | 71.86M | 71.91M | 72.11M | 72.16M | 71.97M | 71.97M | 71.97M | 71.55M | 66.78M | 65.20M | 64.99M | 65.08M | 64.63M | 64.63M | 65.45M | 64.41M | 63.98M | 63.61M | 63.61M | 63.61M | 63.98M |
|
EBITDA
|
4.64M | -0.80M | | 7.83M | -65.33M | 14.59M | 17.06M | 10.46M | 18.57M | 19.47M | 10.71M | 19.43M | 19.48M | 25.42M | 20.40M | 16.54M | 16.71M | 18.72M | 18.25M | 23.00M | 17.89M | 8.57M | 7.14M | 26.93M | 16.13M | 18.89M | 11.37M | 24.55M | 23.34M | 21.26M | 28.10M | 2.05M | 15.87M | 31.86M | 36.41M | 37.08M | 52.11M | 29.92M | 42.16M | 50.81M | 30.35M | 147.68M | 41.81M | 46.09M | 33.12M | 2.16M | 33.04M | -8.15M | -31.42M | 28.09M | -28.84M | 75.43M | 70.80M | 46.15M |
|
Interest Expenses
|
11.18M | 13.25M | | 15.26M | 9.75M | 6.40M | 6.00M | 6.91M | 6.50M | 6.37M | 5.99M | 6.20M | 6.21M | 6.00M | 5.85M | 5.88M | 6.14M | 6.28M | 6.33M | 7.04M | 7.41M | 8.01M | 7.41M | 7.68M | 7.67M | 7.56M | 7.14M | 7.55M | 7.37M | 7.27M | 6.62M | 6.78M | 6.18M | 5.87M | 6.25M | 5.91M | 5.66M | 5.68M | 5.56M | 5.55M | 5.93M | 6.76M | 6.53M | 5.64M | 5.64M | 5.71M | 15.33M | 19.94M | 18.71M | 18.70M | 17.38M | 16.99M | 16.72M | 16.53M |
|
Tax Rate
|
43.97% | | | 5.16% | 7.17% | 11.32% | 37.45% | 11.78% | 12.05% | 5.75% | 44.98% | 16.61% | 16.29% | | 2.62% | 8.92% | 12.16% | 7.68% | 10.88% | 8.03% | 16.75% | | 37.35% | 14.55% | 13.39% | 12.52% | 9.99% | 12.47% | 8.40% | 13.05% | 10.56% | 16.86% | 22.44% | 15.85% | 9.63% | 11.68% | 5.09% | 16.83% | 12.88% | 13.71% | 18.64% | 6.16% | 17.46% | 8.57% | 19.01% | | 7.31% | 1.75% | 3.27% | 6.34% | 4.12% | 11.11% | 9.04% | |