|
Revenue
|
| 309.44M | 347.91M | 338.57M | 360.24M | 311.11M | 368.36M | 363.07M | 401.55M | 345.45M | 527.00M | 500.54M | 513.25M | 479.84M | 519.02M | 514.58M | 533.53M | 485.98M | 544.03M | 526.76M | 547.67M | 470.66M | 540.76M | 524.13M | 548.10M | 474.33M | 532.51M | 512.86M | 574.91M | 503.32M | 561.65M | 562.87M | 678.20M | 713.08M | 789.39M | 770.11M | 768.43M | 672.93M | 759.58M | 725.38M | 739.11M | 646.56M | 674.60M | 691.46M | 777.64M | 725.90M | 827.87M | 826.83M | 897.42M | 856.48M | 993.26M | 941.23M | 958.21M | 809.18M | 898.24M | 900.63M | 902.88M | 810.42M | 917.11M | 917.93M | 923.28M | 788.66M | 898.10M | 892.04M | 894.79M |
|
Cost of Revenue
|
| 211.76M | 246.80M | 242.29M | 197.80M | 242.64M | 265.40M | 260.06M | 289.28M | 242.77M | 390.44M | 366.21M | 369.54M | 346.47M | 372.40M | 0.37M | 1,475.71M | 352.94M | 401.38M | 401.61M | 415.24M | 354.45M | 391.82M | 377.29M | 392.04M | 336.72M | 374.26M | 366.74M | 411.07M | 364.33M | 415.61M | 412.47M | 514.64M | 527.57M | 569.20M | 555.08M | 561.00M | 493.01M | 541.12M | 518.05M | 537.89M | 476.30M | 489.70M | 503.62M | 564.00M | 533.54M | 610.32M | 632.88M | 655.97M | 643.59M | 739.74M | 692.07M | 710.09M | 594.37M | 641.46M | 637.16M | 629.04M | 571.18M | 635.05M | 642.20M | 658.42M | 561.59M | 611.71M | 606.93M | 612.71M |
|
Gross Profit
|
| 97.68M | 101.11M | 96.27M | 102.12M | 85.59M | 102.96M | 103.01M | 112.26M | 102.69M | 136.55M | 134.32M | 143.71M | 133.38M | 146.62M | 144.51M | 145.67M | 133.04M | 142.66M | 125.15M | 132.44M | 116.21M | 148.94M | 146.84M | 156.06M | 137.60M | 158.26M | 146.12M | 167.82M | 139.63M | 146.53M | 150.12M | 168.79M | 185.51M | 220.19M | 215.03M | 207.43M | 179.93M | 218.46M | 207.32M | 201.22M | 170.26M | 184.90M | 187.84M | 213.64M | 192.36M | 217.55M | 193.95M | 241.46M | 212.89M | 253.52M | 249.16M | 248.12M | 214.81M | 256.77M | 263.47M | 273.84M | 239.24M | 282.05M | 275.73M | 264.86M | 227.07M | 286.38M | 285.11M | 282.08M |
|
Selling, General & Administrative
|
| 71.45M | 75.29M | 73.58M | 72.51M | 68.00M | 70.14M | 72.05M | 76.68M | 75.03M | 92.96M | 91.36M | 95.39M | 97.64M | 93.81M | 90.60M | 92.62M | 96.80M | 96.37M | 96.78M | 93.50M | 94.83M | 100.58M | 98.30M | 103.85M | 99.77M | 103.68M | 97.69M | 106.50M | 112.92M | 102.77M | 110.22M | 151.13M | 152.71M | 146.89M | 147.74M | 142.93M | 145.71M | 146.08M | 140.62M | 148.52M | 141.51M | 128.00M | 129.11M | 139.71M | 144.01M | 148.41M | 134.50M | 165.79M | 155.89M | 166.01M | 161.21M | 157.87M | 154.54M | 166.62M | 172.15M | 160.44M | 172.36M | 181.46M | 171.39M | 188.45M | 180.63M | 186.34M | 174.97M | 183.64M |
|
Other Operating Expenses
|
| | | 1.04M | -1.12M | 0.29M | -0.00M | 1.72M | 2.17M | 0.42M | 0.23M | -0.62M | 0.76M | 0.38M | -1.81M | -0.00M | -3.75M | -1.05M | -0.20M | -0.29M | 4.31M | 0.36M | -0.57M | -1.04M | -1.22M | -5.08M | -1.56M | -0.96M | -1.99M | 0.62M | -0.93M | -0.60M | -17.65M | 4.91M | 7.74M | 2.47M | 2.94M | 3.37M | 2.99M | 22.76M | 8.83M | 4.97M | 3.05M | 3.72M | 3.66M | 7.87M | 11.88M | 6.15M | 6.96M | 6.14M | | 6.56M | 0.25M | 2.60M | 0.60M | 1.55M | 4.92M | 1.50M | 3.63M | 2.15M | -44.40M | 3.21M | 7.14M | 5.31M | -50.45M |
|
Operating Expenses
|
| 71.45M | 75.29M | 73.58M | 72.51M | 68.00M | 70.14M | 72.05M | 76.68M | 75.03M | 92.96M | 91.36M | 95.39M | 97.64M | 93.81M | 90.60M | 92.62M | 96.80M | 96.37M | 96.78M | 93.50M | 94.83M | 100.58M | 98.30M | 103.85M | 99.77M | 103.68M | 97.69M | 106.50M | 112.92M | 102.77M | 110.22M | 151.13M | 152.71M | 146.89M | 147.74M | 142.93M | 145.71M | 146.08M | 140.62M | 148.52M | 141.51M | 128.00M | 129.11M | 139.71M | 144.01M | 148.41M | 134.50M | 165.79M | 155.89M | 166.01M | 161.21M | 157.87M | 154.54M | 166.62M | 172.15M | 160.44M | 172.36M | 181.46M | 171.39M | 188.45M | 180.63M | 186.34M | 174.97M | 183.64M |
|
Operating Income
|
| -0.06M | 1.34M | 22.69M | 19.88M | 21.25M | 32.83M | 30.96M | 35.58M | 27.66M | 43.59M | 42.97M | 48.32M | 35.74M | 52.81M | 0.05M | 44.50M | 36.25M | 46.28M | 28.38M | -83.14M | 21.37M | 48.35M | 48.54M | -69.85M | 37.84M | 54.57M | 48.43M | 61.33M | 26.71M | 43.27M | 40.18M | -88.32M | 32.81M | 77.19M | 71.14M | -150.40M | 34.21M | 72.38M | 66.71M | 52.70M | 28.75M | 56.90M | 58.73M | 73.93M | 48.35M | 69.14M | 59.45M | 75.67M | 57.00M | 87.51M | 87.95M | 90.25M | 60.27M | 90.15M | 91.32M | -192.56M | 66.88M | 100.60M | 104.34M | -233.45M | 46.45M | 100.04M | 110.14M | -211.39M |
|
EBIT
|
| -0.06M | 1.34M | 22.69M | 19.88M | 21.25M | 32.83M | 30.96M | 35.58M | 27.66M | 43.59M | 42.97M | 48.32M | 35.74M | 52.81M | 0.05M | 44.50M | 36.25M | 46.28M | 28.38M | -83.14M | 21.37M | 48.35M | 48.54M | -69.85M | 37.84M | 54.57M | 48.43M | 61.33M | 26.71M | 43.27M | 40.18M | -88.32M | 32.81M | 77.19M | 71.14M | -150.40M | 34.21M | 72.38M | 66.71M | 52.70M | 28.75M | 56.90M | 58.73M | 73.93M | 48.35M | 69.14M | 59.45M | 75.67M | 57.00M | 87.51M | 87.95M | 90.25M | 60.27M | 90.15M | 91.32M | -192.56M | 66.88M | 100.60M | 104.34M | -233.45M | 46.45M | 100.04M | 110.14M | -211.39M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | 2.79M | 2.93M | 3.00M | 3.05M | 3.02M | 3.12M | 2.99M | 2.92M | 2.90M | 2.94M | 2.66M | 2.66M | 2.53M | 2.52M | 1.77M | 1.94M | 2.09M | 2.14M | 1.61M | 0.67M | 0.93M | 1.13M | 1.22M | 1.31M | 1.20M | 1.09M | 1.08M | 1.10M | 0.85M | 1.11M | 1.76M |
|
Other Non Operating Income
|
| | | | | | | | | 11.62M | -0.00M | | -12.82M | | | | -4.11M | | | | | | | | -12.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| 24.22M | 15.33M | 21.06M | 16.01M | 18.63M | 30.25M | 29.91M | 27.36M | 18.97M | 5.28M | 31.74M | 33.55M | 25.45M | 35.27M | 0.04M | 127.45M | 19.34M | 27.78M | 10.45M | 21.74M | 13.27M | 40.64M | 39.76M | 44.68M | 26.04M | 46.04M | 43.47M | 47.90M | 18.32M | 35.01M | 32.23M | 8.31M | 13.21M | 55.81M | 44.84M | 42.86M | 13.82M | 51.45M | 66.98M | 40.58M | 13.88M | 41.21M | 45.20M | 58.06M | 38.52M | 63.61M | 48.73M | 66.00M | 46.88M | 69.78M | 73.20M | 62.06M | 30.47M | 58.56M | 58.90M | 86.24M | 37.78M | 73.11M | 72.29M | 45.54M | 18.71M | 73.17M | 82.93M | 47.15M |
|
Tax Provisions
|
| 7.06M | 6.02M | 4.07M | 3.18M | 6.29M | 8.50M | 9.83M | 7.75M | 7.56M | 2.37M | 9.36M | 11.19M | 7.12M | 10.86M | 0.01M | 39.92M | 6.54M | 8.84M | 8.04M | 10.93M | 4.77M | 15.39M | 14.37M | 21.33M | 8.76M | 14.29M | 12.51M | 13.36M | 5.76M | 11.15M | 9.26M | 3.84M | -32.63M | 13.49M | 9.30M | 59.07M | 3.14M | 16.44M | 19.32M | 21.36M | 5.61M | 11.47M | 5.11M | 40.91M | 10.61M | 16.66M | 19.09M | 24.01M | 10.15M | 23.62M | 28.26M | 17.30M | 9.73M | 19.29M | 22.23M | 60.07M | 7.81M | 22.42M | 18.26M | 62.48M | 5.95M | 32.73M | 16.53M | 52.53M |
|
Profit After Tax
|
| 18.95M | 11.01M | 18.98M | 21.94M | 11.78M | 24.23M | 22.18M | 22.04M | 13.61M | 5.06M | 24.61M | 25.01M | 20.77M | 26.05M | 27.15M | 22.00M | 14.65M | 20.63M | 4.08M | 10.79M | 9.79M | 26.62M | 26.89M | 25.10M | 18.97M | 33.39M | 32.80M | 39.23M | 15.22M | 26.17M | 24.97M | -6.89M | 47.67M | 44.46M | 37.74M | 41.37M | 12.24M | 36.64M | 49.72M | 32.21M | 9.89M | 31.63M | 41.63M | 40.60M | 29.81M | 49.12M | 31.63M | 50.91M | 38.32M | 47.23M | 46.53M | 48.33M | 21.92M | 40.42M | 37.65M | 45.00M | 31.01M | 51.30M | 55.36M | -7.25M | 13.26M | 41.84M | 67.23M | 29.73M |
|
Equity Income
|
| 1.81M | 1.72M | 1.86M | 2.62M | 1.86M | 2.48M | 2.09M | 2.58M | 2.20M | 2.15M | 2.22M | 2.65M | 2.44M | 1.64M | 0.00M | 8.37M | 1.85M | 1.68M | 1.67M | -0.02M | 1.29M | 1.37M | 1.50M | 1.75M | 1.69M | 1.64M | 1.84M | 2.22M | 2.27M | 2.00M | 2.17M | 2.23M | 1.82M | 2.14M | 2.20M | 1.99M | 1.56M | 1.63M | 2.08M | 2.15M | 1.63M | 1.89M | 1.54M | 2.29M | 1.90M | 2.18M | 2.00M | 1.59M | 1.58M | 1.07M | 1.59M | 1.43M | 1.18M | 1.16M | 0.98M | 1.03M | 1.04M | 0.60M | 1.31M | 1.16M | 0.50M | 1.40M | 0.83M | 1.06M |
|
Income from Non-Controlling Interests
|
| 0.02M | 0.01M | -0.13M | -0.37M | -0.14M | -0.27M | 0.17M | 0.19M | 0.03M | 0.07M | 0.06M | 0.08M | 0.10M | 0.12M | 92.00 | 0.42M | 0.08M | 0.09M | 0.10M | 0.11M | 0.09M | 0.14M | 0.08M | 0.11M | 0.05M | 0.06M | 0.05M | 0.09M | 0.04M | -0.00M | 0.00M | 0.01M | -0.01M | 0.01M | 0.01M | 0.02M | 0.00M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.03M | 0.01M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.03M | -0.02M | 0.11M | 0.02M | 0.02M | 0.07M | |
|
Income from Continuing Operations
|
| 17.16M | 9.31M | 16.99M | 12.83M | 12.35M | 21.75M | 20.08M | 19.60M | 11.41M | 2.91M | 22.39M | 22.36M | 18.33M | 24.41M | 0.03M | 87.53M | 12.79M | 18.94M | 2.42M | 10.81M | 8.50M | 25.25M | 25.39M | 23.35M | 17.27M | 31.75M | 30.96M | 34.54M | 12.56M | 23.86M | 22.97M | 4.46M | 45.85M | 42.33M | 35.54M | -16.21M | 10.68M | 35.01M | 47.66M | 19.22M | 8.27M | 29.73M | 40.09M | 17.15M | 27.91M | 46.95M | 29.63M | 41.99M | 36.74M | 46.16M | 44.94M | 44.77M | 20.74M | 39.27M | 36.67M | 26.17M | 29.97M | 50.70M | 54.03M | -16.94M | 12.77M | 40.45M | 66.40M | -5.39M |
|
Consolidated Net Income
|
| 17.16M | 9.31M | 16.99M | 12.83M | 12.35M | 0.62M | 1.21M | 4.42M | 1.72M | -3.05M | 58.72M | 0.18M | | | 0.00M | 1.21M | 12.79M | | | | -0.09M | -1.30M | | | -0.05M | 31.75M | 30.96M | 34.54M | 12.56M | 23.86M | 22.97M | 4.46M | 45.85M | 42.33M | 35.54M | -16.21M | 10.68M | 35.01M | 47.66M | 19.22M | 8.27M | 29.73M | 40.09M | 17.15M | 27.91M | 46.95M | 29.63M | 41.99M | 36.74M | 46.16M | 44.94M | 44.77M | 20.74M | 39.27M | 36.67M | 26.17M | 29.97M | 50.70M | 54.03M | -16.94M | 12.77M | 40.45M | 66.40M | -5.39M |
|
Income towards Parent Company
|
| 17.16M | 9.31M | 16.99M | 12.83M | 12.35M | 0.62M | 1.21M | 4.42M | 1.72M | -3.05M | 58.72M | 0.18M | | | 0.00M | 1.21M | 12.79M | | | | -0.09M | -1.30M | | | -0.05M | 31.75M | 30.96M | 34.54M | 12.56M | 23.86M | 22.97M | 4.46M | 45.85M | 42.33M | 35.54M | -16.21M | 10.68M | 35.01M | 47.66M | 19.22M | 8.27M | 29.73M | 40.09M | 17.15M | 27.91M | 46.95M | 29.63M | 41.99M | 36.74M | 46.16M | 44.94M | 44.77M | 20.74M | 39.27M | 36.67M | 26.17M | 29.97M | 50.70M | 54.03M | -16.94M | 12.77M | 40.45M | 66.40M | -5.39M |
|
Net Income towards Common Stockholders
|
| 17.16M | 9.31M | 16.99M | 12.83M | 12.35M | 0.62M | 1.21M | 4.42M | 1.72M | -3.05M | 58.72M | 0.18M | | | 0.00M | 1.21M | 12.79M | | | | -0.09M | -1.30M | | | -0.05M | 31.75M | 30.96M | 34.54M | 12.56M | 23.86M | 22.97M | 4.46M | 45.85M | 42.33M | 35.54M | -16.21M | 10.68M | 35.01M | 47.66M | 19.22M | 8.27M | 29.73M | 40.09M | 17.15M | 27.91M | 46.95M | 29.63M | 41.99M | 36.74M | 46.16M | 44.94M | 44.77M | 20.74M | 39.27M | 36.67M | 26.17M | 29.97M | 50.70M | 54.03M | -16.94M | 12.77M | 40.45M | 66.40M | -5.39M |
|
EPS (Basic)
|
| 0.39 | 0.23 | 0.39 | 0.26 | 0.24 | 0.49 | 0.45 | 0.09 | 0.28 | 0.10 | 0.49 | 0.00 | 0.42 | 0.52 | 0.54 | 0.02 | 0.29 | 0.41 | 0.08 | 0.22 | 0.19 | 0.53 | 0.53 | 0.50 | 0.38 | 0.66 | 0.65 | 0.69 | 0.25 | 0.47 | 0.46 | 0.09 | 0.94 | 0.88 | 0.75 | 0.81 | 0.24 | 0.72 | 0.98 | 0.63 | 0.19 | 0.61 | 0.80 | 0.78 | 0.57 | 0.93 | 0.60 | 0.96 | 0.72 | 0.88 | 0.87 | 0.90 | 0.40 | 0.74 | 0.69 | 0.83 | 0.57 | 0.93 | 1.01 | -0.14 | 0.24 | 0.77 | 1.23 | 0.54 |
|
EPS (Weighted Average and Diluted)
|
| 0.38 | 0.22 | 0.38 | 0.26 | 0.24 | 0.49 | 0.44 | 0.09 | 0.27 | 0.10 | 0.48 | 0.00 | 0.41 | 0.51 | 0.53 | 0.02 | 0.28 | 0.40 | 0.08 | 0.21 | 0.19 | 0.51 | 0.52 | 0.49 | 0.37 | 0.65 | 0.64 | 0.67 | 0.24 | 0.46 | 0.45 | 0.09 | 0.92 | 0.86 | 0.72 | 0.79 | 0.24 | 0.70 | 0.97 | 0.61 | 0.19 | 0.61 | 0.79 | 0.77 | 0.56 | 0.90 | 0.58 | 0.93 | 0.69 | 0.86 | 0.84 | 0.87 | 0.39 | 0.73 | 0.67 | 0.80 | 0.55 | 0.91 | 0.98 | -0.13 | 0.24 | 0.76 | 1.22 | 0.54 |
|
Shares Outstanding (Weighted Average)
|
48.33M | 48.49M | 48.57M | 48.59M | 48.60M | 49.01M | 49.02M | | 48.99M | 49.37M | 49.65M | 49.63M | 49.57M | 49.82M | 49.94M | 49.91M | 49.91M | 49.91M | 0.05M | 50.05M | 50.01M | 50.19M | 50.34M | 50.42M | 50.27M | 49.96M | | 50.26M | 50.18M | 50.24M | 50.50M | 50.38M | 50.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
49.12M | 49.49M | 49.61M | 49.59M | 49.61M | 49.88M | 49.85M | | 49.87M | 50.25M | 50.72M | 50.70M | 50.62M | 51.03M | 51.15M | 51.13M | 51.24M | 0.05M | 0.05M | 51.30M | 51.26M | 51.38M | 51.47M | 51.53M | 51.39M | 50.99M | | 51.45M | 51.38M | 51.46M | 51.69M | 51.60M | 51.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| -0.06M | 1.34M | 22.69M | 19.88M | 21.25M | 32.83M | 30.96M | 35.58M | 27.66M | 43.59M | 42.97M | 48.32M | 35.74M | 52.81M | 0.05M | 44.50M | 36.25M | 46.28M | 28.38M | -83.14M | 21.37M | 48.35M | 48.54M | -69.85M | 37.84M | 54.57M | 48.43M | 61.33M | 26.71M | 43.27M | 40.18M | -88.32M | 32.81M | 77.19M | 71.14M | -150.40M | 34.21M | 72.38M | 116.12M | 112.18M | 77.78M | 56.90M | 105.71M | 122.71M | 100.87M | 69.14M | 59.45M | 75.67M | 57.00M | 87.51M | 87.95M | 90.25M | 60.27M | 90.15M | 91.32M | -192.56M | 66.88M | 100.60M | 104.34M | -233.45M | 46.45M | 100.04M | 110.14M | -211.39M |
|
Interest Expenses
|
| 1.95M | 3.04M | 2.67M | 2.75M | 2.58M | 2.57M | 2.76M | 2.90M | 2.62M | 5.75M | 5.95M | 5.48M | 5.33M | 4.88M | 0.00M | 19.11M | 4.13M | 4.76M | 5.29M | 5.57M | 6.10M | 6.21M | 6.45M | 6.26M | 6.31M | 6.60M | 6.81M | 7.64M | 8.38M | 7.33M | 7.35M | 21.24M | 27.55M | 28.02M | 27.86M | 27.57M | 26.81M | 26.94M | 25.61M | 23.93M | 22.76M | 21.64M | 20.20M | 22.18M | 20.36M | 19.94M | 19.40M | 18.39M | 18.20M | 19.83M | 23.45M | 30.05M | 33.07M | 33.13M | 35.10M | 33.30M | 31.90M | 32.31M | 35.29M | 33.62M | 32.04M | 34.87M | 33.63M | 32.81M |
|
Tax Rate
|
| 29.15% | 39.29% | 19.33% | 19.87% | 33.73% | 28.10% | 32.86% | 28.34% | 39.86% | 44.84% | 29.48% | 33.35% | 27.97% | 30.80% | 28.98% | 31.32% | 33.83% | 31.81% | 76.88% | 50.29% | 35.93% | 37.86% | 36.15% | 47.74% | 33.65% | 31.04% | 28.78% | 27.89% | 31.46% | 31.85% | 28.74% | 46.26% | -246.95% | 24.17% | 20.74% | 137.82% | 22.72% | 31.96% | 28.85% | 52.64% | 40.42% | 27.84% | 11.31% | 70.46% | 27.54% | 26.19% | 39.19% | 36.38% | 21.64% | 33.84% | 38.60% | 27.87% | 31.94% | 32.94% | 37.75% | 69.65% | 20.68% | 30.66% | 25.26% | 137.20% | 31.77% | 44.72% | 19.93% | 111.43% |