|
Revenue
|
99.70M | 103.08M | 118.02M | 106.98M | 122.13M | 121.52M | 133.31M | 120.20M | 132.19M | 135.75M | 148.26M | 137.08M | 148.33M | 143.51M | 155.53M | 141.56M | 159.80M | 170.03M | 181.08M | 171.57M | 193.85M | 201.48M | 214.06M | 205.92M | 249.69M | 247.09M | 256.42M | 229.55M | 238.64M | 249.55M | 264.79M | 262.05M | 283.88M | 298.29M | 325.14M | 302.61M | 330.34M | 331.38M | 356.56M | 278.96M | 302.89M | 313.68M | 319.66M | 305.56M | 281.68M | 332.00M | 350.34M | 362.20M | 420.67M | 419.62M | 184.73M | 401.20M | 442.19M | 433.20M | 403.04M | 357.71M | 333.62M | 340.98M | 338.43M | 541.81M | 643.67M | 655.94M | 632.85M | 613.28M | 618.84M | 631.76M |
|
Cost of Revenue
|
41.97M | 43.49M | 48.84M | 44.50M | 50.69M | 51.18M | 55.00M | 50.32M | 54.21M | 56.09M | 62.38M | 59.20M | 65.24M | 63.10M | 65.18M | 61.00M | 70.25M | 75.21M | 79.23M | 73.55M | 82.83M | 85.87M | 92.32M | 89.34M | 107.48M | 104.43M | 107.52M | 96.48M | 99.27M | 105.04M | 160.01M | 117.69M | 131.10M | 140.33M | 155.96M | 139.67M | 155.72M | 155.45M | 113.48M | 31.38M | 24.96M | 26.62M | 24.58M | 28.35M | 24.88M | 30.62M | 36.42M | 38.13M | 33.95M | 42.87M | 12.57M | 47.06M | 57.26M | 62.18M | 30.09M | 43.31M | 37.26M | 52.65M | -125.02M | 112.95M | 65.67M | 55.56M | | 55.53M | 43.41M | 60.81M |
|
Gross Profit
|
57.72M | 59.59M | 69.18M | 62.48M | 71.44M | 70.34M | 78.31M | 69.88M | 77.98M | 79.66M | 85.88M | 77.88M | 83.08M | 80.41M | 90.35M | 80.56M | 89.55M | 94.82M | 101.86M | 98.02M | 111.02M | 115.60M | 121.74M | 116.58M | 142.21M | 142.66M | 148.90M | 133.07M | 139.37M | 144.51M | 104.78M | 144.35M | 152.77M | 157.96M | 169.17M | 162.94M | 174.63M | 175.92M | 243.08M | 247.58M | 277.92M | 287.06M | 295.07M | 277.20M | 256.80M | 301.38M | 313.92M | 324.08M | 386.72M | 376.75M | 172.16M | 354.14M | 384.93M | 371.02M | 372.94M | 314.40M | 296.36M | 288.33M | 463.45M | 428.87M | 578.00M | 600.37M | | 557.75M | 575.44M | 570.95M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.38M | 8.17M | 8.08M | 3.10M | 8.32M | 6.82M | 6.28M | 6.08M | 5.98M | 6.12M | 5.81M | 5.74M | 5.79M | 5.85M | 5.80M | 6.99M | 7.05M | 7.71M | 8.11M | 7.46M | 8.85M | 9.68M | 10.64M | 12.19M | 13.68M | 14.91M | 14.39M | | | | |
|
Other Operating Expenses
|
101.64M | 103.04M | 58.25M | 107.55M | 102.38M | 112.53M | 68.99M | 100.21M | 105.61M | 108.76M | 117.59M | 113.19M | 118.42M | 116.99M | 124.33M | 118.73M | 130.41M | 140.19M | 149.50M | 146.95M | 158.09M | 166.07M | 179.45M | 181.91M | 211.51M | 205.42M | 212.24M | 194.28M | 238.38M | 208.64M | 268.72M | 222.70M | 239.08M | 254.30M | 280.70M | 252.03M | 271.30M | 274.75M | 136.41M | 269.25M | 250.88M | 262.36M | 266.89M | 265.92M | 244.26M | 285.35M | 306.75M | 314.52M | 352.33M | 350.81M | 129.88M | 379.88M | 408.50M | 405.28M | 122.75M | 277.59M | 274.72M | 299.11M | 302.33M | 555.07M | 1,678.25M | 570.03M | | 559.73M | 549.82M | 564.61M |
|
Operating Expenses
|
94.82M | 96.41M | 105.99M | 100.92M | 108.63M | 106.02M | 114.63M | 106.92M | 112.32M | 115.43M | 124.63M | 120.29M | 125.24M | 123.89M | 131.49M | 125.77M | 137.30M | 147.18M | 157.88M | 155.30M | 166.26M | 174.57M | 188.43M | 197.67M | 229.79M | 222.49M | 227.41M | 208.14M | 252.99M | 224.85M | 284.53M | 238.30M | 253.88M | 271.11M | 297.29M | 278.37M | 297.47M | 301.50M | 143.06M | 296.74M | 273.82M | 284.50M | 289.20M | 289.79M | 267.76M | 308.49M | 329.62M | 339.48M | 378.55M | 377.15M | 145.03M | 409.61M | 439.67M | 438.36M | 144.40M | 310.51M | 307.30M | 329.29M | 335.43M | 607.54M | 1,739.42M | 633.24M | | 608.52M | 599.32M | 616.76M |
|
Operating Income
|
4.87M | 6.67M | 12.03M | 6.05M | 13.50M | 15.51M | 18.68M | 13.29M | 19.88M | 20.32M | 23.63M | 16.79M | 23.08M | 19.63M | 24.03M | 15.79M | 22.50M | 22.86M | 23.20M | 16.27M | 27.59M | 26.91M | 25.63M | 8.25M | 19.91M | 24.60M | 29.02M | 21.40M | -14.35M | 24.70M | 28.22M | 23.74M | 30.00M | 27.18M | 27.84M | 24.23M | 32.87M | 29.88M | 35.05M | 24.73M | 29.07M | 29.19M | 32.85M | 15.77M | 13.91M | 23.51M | 20.73M | 22.72M | 42.12M | 42.48M | 39.70M | 57.35M | 75.55M | 71.67M | 43.03M | 47.20M | 26.32M | 11.69M | 3.00M | -65.73M | -1095.76M | 22.70M | | 4.76M | 19.52M | 15.01M |
|
EBIT
|
4.87M | 6.67M | 12.03M | 6.05M | 13.50M | 15.51M | 18.68M | 13.29M | 19.88M | 20.32M | 23.63M | 16.79M | 23.08M | 19.63M | 24.03M | 15.79M | 22.50M | 22.86M | 23.20M | 16.27M | 27.59M | 26.91M | 25.63M | 8.25M | 19.91M | 24.60M | 29.02M | 21.40M | -14.35M | 24.70M | 28.22M | 23.74M | 30.00M | 27.18M | 27.84M | 24.23M | 32.87M | 29.88M | 35.05M | 24.73M | 29.07M | 29.19M | 32.85M | 15.77M | 13.91M | 23.51M | 20.73M | 22.72M | 42.12M | 42.48M | 39.70M | 57.35M | 75.55M | 71.67M | 43.03M | 47.20M | 26.32M | 11.69M | 3.00M | -65.73M | -1095.76M | 22.70M | | 4.76M | 19.52M | 15.01M |
|
Other Non Operating Income
|
-0.02M | -0.05M | 0.12M | -0.03M | -0.02M | -0.03M | 0.13M | 0.02M | 0.03M | 0.01M | 0.02M | 0.02M | -0.00M | -0.02M | 0.02M | 0.03M | 0.01M | 0.03M | 0.03M | 0.09M | 0.11M | -0.06M | 0.14M | -0.05M | -0.09M | 0.01M | 0.07M | -0.03M | -0.12M | -0.00M | 0.15M | -0.03M | 0.02M | -0.00M | | | -0.00M | -0.00M | | -0.00M | 0.00M | -0.00M | -0.00M | | | | -0.00M | | | | | | | | | | | | | -0.67M | 1.57M | -2.81M | | -0.92M | -6.66M | 6.93M |
|
Non Operating Income
|
-0.13M | -0.13M | -0.18M | -0.15M | -0.20M | -0.17M | -0.12M | -0.18M | -0.11M | -0.12M | -0.13M | -0.03M | -0.08M | -0.13M | -0.13M | -0.10M | -0.11M | -0.12M | -0.10M | 0.09M | 0.11M | -0.23M | -0.11M | -0.41M | -0.66M | -0.54M | -0.49M | -0.58M | -0.58M | -0.22M | -0.21M | -0.31M | -0.22M | -0.29M | -0.40M | -0.37M | -0.48M | -0.47M | -0.46M | 0.58M | -0.58M | -0.76M | -0.79M | -0.85M | -1.20M | -1.30M | -1.21M | -1.17M | -1.32M | -0.97M | -0.88M | -0.78M | -1.19M | -1.54M | -1.62M | -2.35M | -2.58M | -2.65M | -23.98M | -41.41M | -45.66M | -55.59M | | -46.37M | -56.63M | -38.38M |
|
EBT
|
4.74M | 6.54M | 11.85M | 5.90M | 13.30M | 15.34M | 18.56M | 13.11M | 19.77M | 20.20M | 23.49M | 16.75M | 23.00M | 19.49M | 23.90M | 15.69M | 22.39M | 22.74M | 23.10M | 16.27M | 27.61M | 26.68M | 25.52M | 7.84M | 19.25M | 24.06M | 28.52M | 20.82M | -14.93M | 24.48M | 27.73M | 23.43M | 29.78M | 26.89M | 27.44M | 23.86M | 32.39M | 29.41M | 29.78M | 24.16M | 28.49M | 28.43M | 29.66M | 14.92M | 12.72M | 22.21M | 19.52M | 21.56M | 40.80M | 41.50M | 38.82M | 56.57M | 74.35M | 70.12M | 41.41M | 44.84M | 23.74M | 9.03M | -20.98M | -107.14M | -1141.41M | -32.90M | | -41.60M | -37.11M | -23.37M |
|
Tax Provisions
|
1.90M | 2.77M | 5.57M | 2.48M | 5.39M | 6.45M | 6.74M | 5.24M | 7.80M | 7.29M | 9.04M | 6.48M | 8.84M | 7.23M | 7.94M | 4.84M | 8.56M | 8.54M | 7.51M | 6.07M | 10.43M | 9.94M | 8.48M | 3.00M | 7.42M | 8.37M | 5.30M | 7.72M | -4.86M | 12.55M | 15.19M | 8.85M | 10.11M | 8.56M | -7.24M | 6.12M | 8.09M | 7.08M | 5.58M | 5.75M | 7.24M | 7.37M | 7.33M | 3.50M | 3.49M | 5.21M | 4.38M | 4.84M | 10.12M | 11.00M | 9.84M | 13.88M | 18.92M | 17.99M | 12.25M | 10.94M | 6.61M | 2.54M | -6.25M | -18.35M | -174.94M | 1.30M | | 19.59M | -16.75M | 0.39M |
|
Profit After Tax
|
2.84M | 3.78M | 6.28M | 3.42M | 7.91M | 8.89M | 11.82M | 7.87M | 11.97M | 12.91M | 14.45M | 10.27M | 14.17M | 12.27M | 15.96M | 10.86M | 13.83M | 14.20M | 15.58M | 10.20M | 17.18M | 16.74M | 17.05M | 4.84M | 11.82M | 15.69M | 23.23M | 13.10M | -10.07M | 11.93M | 12.71M | 14.58M | 19.67M | 18.33M | 34.68M | 17.74M | 24.30M | 22.33M | 27.68M | 18.41M | 22.33M | 22.20M | 24.17M | 11.41M | 9.22M | 16.99M | 15.13M | 16.71M | 30.68M | 30.50M | 28.98M | 42.69M | 55.43M | 52.13M | 42.94M | 36.37M | 19.95M | 9.29M | 101.74M | -88.79M | -971.35M | -73.41M | -36.42M | -61.19M | -20.36M | -23.76M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.08M | -325.91M | 38.07M | 0.66M | -10.55M | -7.78M | -7.51M |
|
Income from Continuing Operations
|
2.84M | 3.78M | 6.28M | 3.42M | 7.91M | 8.89M | 11.82M | 7.87M | 11.97M | 12.91M | 14.45M | 10.27M | 14.17M | 12.27M | 15.96M | 10.86M | 13.83M | 14.20M | 15.59M | 10.20M | 17.18M | 16.74M | 17.05M | 4.84M | 11.82M | 15.69M | 23.23M | 13.10M | -10.07M | 11.93M | 12.54M | 14.58M | 19.67M | 18.33M | 34.68M | 17.74M | 24.30M | 22.33M | 24.20M | 18.41M | 21.24M | 21.05M | 22.34M | 11.41M | 9.22M | 16.99M | 15.13M | 16.71M | 30.68M | 30.50M | 28.98M | 42.69M | 55.43M | 52.13M | 29.16M | 33.90M | 17.13M | 6.49M | -14.72M | -88.79M | -966.47M | -34.20M | | -61.19M | -20.36M | -23.76M |
|
Consolidated Net Income
|
2.84M | 3.78M | 6.28M | 3.42M | 7.91M | 8.89M | 11.82M | 7.87M | 11.97M | 12.91M | 14.45M | 10.27M | 14.17M | 12.27M | 15.96M | 10.86M | 13.83M | 14.20M | 15.59M | 10.20M | 17.18M | 16.74M | 17.05M | 4.84M | 11.82M | 15.69M | 23.23M | 13.10M | -10.07M | 11.93M | 12.54M | 14.58M | 19.67M | 18.33M | 34.68M | 17.74M | 24.30M | 22.33M | 24.20M | 0.72M | 1.09M | 1.14M | 1.83M | -3.04M | -6.07M | -0.34M | -19.58M | -5.53M | | -6.97M | 11.48M | 2.22M | 4.00M | 3.62M | 3.93M | 2.46M | 2.82M | 2.79M | 116.47M | | -4.88M | -1.14M | -0.37M | -61.19M | | |
|
Income towards Parent Company
|
2.84M | 3.78M | 6.28M | 3.42M | 7.91M | 8.89M | 11.82M | 7.87M | 11.97M | 12.91M | 14.45M | 10.27M | 14.17M | 12.27M | 15.96M | 10.86M | 13.83M | 14.20M | 15.59M | 10.20M | 17.18M | 16.74M | 17.05M | 4.84M | 11.82M | 15.69M | 23.23M | 13.10M | -10.07M | 11.93M | 12.54M | 14.58M | 19.67M | 18.33M | 34.68M | 17.74M | 24.30M | 22.33M | 24.20M | 0.72M | 1.09M | 1.14M | 1.83M | -3.04M | -6.07M | -0.34M | -19.58M | -5.53M | | -6.97M | 11.48M | 2.22M | 4.00M | 3.62M | 3.93M | 2.46M | 2.82M | 2.79M | 116.47M | | -4.88M | -1.14M | -0.37M | -61.19M | | |
|
Net Income towards Common Stockholders
|
2.84M | 3.78M | 6.28M | 3.42M | 7.91M | 8.89M | 11.82M | 7.87M | 11.97M | 12.91M | 14.45M | 10.27M | 14.17M | 12.27M | 15.96M | 10.86M | 13.83M | 14.20M | 15.59M | 10.20M | 17.18M | 16.74M | 17.05M | 4.84M | 11.82M | 15.69M | 23.23M | 13.10M | -10.07M | 11.93M | 12.54M | 14.58M | 19.67M | 18.33M | 34.68M | 17.74M | 24.30M | 22.33M | 24.20M | 0.72M | 1.09M | 1.14M | 1.83M | -3.04M | -6.07M | -0.34M | -19.58M | -5.53M | | -6.97M | 11.48M | 2.22M | 4.00M | 3.62M | 3.93M | 2.46M | 2.82M | 2.79M | 116.47M | | -4.88M | -1.14M | -0.37M | -61.19M | | |
|
EPS (Basic)
|
0.10 | 0.13 | 0.22 | 0.12 | 0.27 | 0.31 | 0.41 | 0.27 | 0.41 | 0.44 | 0.50 | 0.36 | 0.49 | 0.42 | 0.55 | 0.37 | 0.46 | 0.47 | 0.52 | 0.33 | 0.56 | 0.55 | 0.56 | 0.16 | 0.38 | 0.51 | 0.75 | 0.43 | -0.33 | 0.39 | 0.42 | 0.48 | 0.65 | 0.61 | 1.17 | 0.60 | 0.83 | 0.76 | 0.95 | 0.64 | 0.78 | 0.78 | 0.86 | 0.41 | 0.33 | 0.61 | 0.55 | 0.61 | 1.12 | 1.12 | 1.07 | 1.57 | 2.05 | 1.94 | 1.61 | 1.37 | 0.76 | 0.36 | 3.93 | -2.81 | -23.47 | -2.66 | -1.24 | -1.68 | -0.41 | -0.52 |
|
EPS (Weighted Average and Diluted)
|
0.10 | 0.13 | 0.22 | 0.12 | 0.27 | 0.31 | 0.41 | 0.27 | 0.40 | 0.44 | 0.49 | 0.35 | 0.48 | 0.41 | 0.54 | 0.36 | 0.45 | 0.46 | 0.51 | 0.33 | 0.55 | 0.54 | 0.55 | 0.16 | 0.38 | 0.50 | 0.75 | 0.43 | -0.33 | 0.39 | 0.42 | 0.48 | 0.65 | 0.61 | 1.16 | 0.60 | 0.82 | 0.76 | 0.95 | 0.64 | 0.78 | 0.78 | 0.85 | 0.41 | 0.33 | 0.61 | 0.55 | 0.60 | 1.11 | 1.12 | 1.06 | 1.57 | 2.04 | 1.93 | 1.60 | 1.37 | 0.76 | 0.36 | 3.93 | -2.81 | -23.47 | -2.66 | -1.24 | -1.68 | -0.41 | -0.52 |
|
Shares Outstanding (Weighted Average)
|
0.03M | 0.03M | 28.93M | 0.03M | 28.97M | 0.03M | 28.98M | 29.14M | 29.34M | 29.24M | 29.05M | 28.69M | 28.91M | 29.09M | 28.97M | 29.51M | 30.16M | 30.37M | 30.14M | 30.73M | 30.93M | 30.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.03M | 0.03M | 28.99M | 0.03M | 29.12M | 0.03M | 29.11M | 29.37M | 29.85M | 29.59M | 29.43M | 29.36M | 29.45M | 29.66M | 29.54M | 30.26M | 30.74M | 30.99M | 30.76M | 31.31M | 31.41M | 31.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
4.87M | 6.67M | 12.03M | 6.05M | 13.50M | 15.51M | 18.68M | 13.29M | 19.88M | 20.32M | 23.63M | 16.79M | 23.08M | 19.63M | 24.03M | 15.79M | 22.50M | 22.86M | 23.20M | 16.27M | 27.59M | 26.91M | 25.63M | 8.25M | 19.91M | 24.60M | 29.02M | 21.40M | -14.35M | 24.70M | 28.22M | 23.74M | 30.00M | 27.18M | 27.84M | 32.62M | 41.04M | 37.96M | 38.15M | 33.05M | 35.89M | 35.47M | 38.93M | 21.75M | 20.03M | 29.32M | 26.46M | 11.18M | 30.68M | 23.54M | 46.69M | 42.69M | 55.43M | 52.13M | 50.49M | 36.37M | 19.95M | 9.29M | 15.19M | -88.94M | -972.20M | -73.23M | | -60.93M | -15.80M | -23.73M |
|
Interest Expenses
|
-0.15M | -0.18M | 1.14M | -0.18M | 0.18M | -0.19M | 1.29M | 0.20M | 0.14M | 0.13M | 0.15M | 0.05M | 0.08M | 0.11M | 0.15M | 0.13M | 0.13M | 0.14M | 0.13M | 0.08M | 0.10M | 0.17M | 0.26M | 0.36M | 0.57M | 0.55M | 0.56M | 0.55M | 0.46M | 0.22M | 0.37M | 0.28M | 0.24M | 0.29M | 0.40M | 0.37M | 0.48M | 0.47M | 0.46M | 0.57M | 0.58M | 0.76M | 0.79M | 0.85M | 1.20M | 1.30M | 1.21M | 1.17M | 1.32M | 0.97M | 0.88M | 0.78M | 1.19M | 1.54M | 1.62M | 2.35M | 2.58M | 2.65M | -6.79M | 40.75M | 47.27M | 52.77M | | 45.55M | 45.33M | 44.77M |
|
Tax Rate
|
40.04% | 42.26% | 46.97% | 42.05% | 40.52% | 42.06% | 36.32% | 39.96% | 39.45% | 36.08% | 38.50% | 38.69% | 38.41% | 37.07% | 33.23% | 30.83% | 38.23% | 37.57% | 32.53% | 37.31% | 37.77% | 37.24% | 33.22% | 38.28% | 38.57% | 34.79% | 18.57% | 37.09% | 32.56% | 51.26% | 54.78% | 37.78% | 33.96% | 31.83% | -26.38% | 25.66% | 24.97% | 24.07% | 18.74% | 23.81% | 25.43% | 25.93% | 24.70% | 23.49% | 27.45% | 23.48% | 22.46% | 22.47% | 24.81% | 26.50% | 25.34% | 24.54% | 25.45% | 25.65% | 29.58% | 24.39% | 27.86% | 28.13% | 29.82% | 17.13% | 15.33% | -3.96% | | -47.09% | 45.13% | -1.65% |