|
Revenue
|
276.38M | 294.87M | 310.79M | 287.54M | 280.10M | 327.93M | 374.40M | 341.96M | 356.01M | 354.73M | 354.47M | 360.04M | 371.17M | 369.12M | 378.73M | 377.03M | 381.65M | 379.84M | 383.55M | 393.14M | 412.84M | 457.90M | 427.74M | 427.37M | 445.94M | 469.87M | 500.13M | 510.19M | 548.35M | 554.38M | 566.58M | 550.61M | 577.07M | 566.76M | 568.98M | 564.92M | 583.51M | 583.53M | 599.43M | 610.67M | 613.97M | 631.58M | 621.71M | 605.02M | 587.83M | 579.14M | 578.12M | 576.38M | 565.42M | 557.28M | 557.54M | 551.18M | 588.18M | 616.68M | 620.68M | 608.21M | 593.89M | 602.78M | 608.28M | 605.67M | 607.18M | 603.12M | -1210.31M | 604.65M | 636.17M | 682.34M |
|
Cost of Revenue
|
218.86M | 234.35M | 241.69M | 226.33M | 216.93M | 251.10M | 280.67M | 299.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
57.52M | 60.52M | 69.10M | 61.21M | 63.17M | 76.83M | 93.73M | 42.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
17.02M | 15.69M | 19.30M | 17.45M | 20.66M | 33.92M | | 32.79M | 27.71M | 25.92M | 37.99M | 26.59M | 26.13M | 26.43M | 34.65M | 32.04M | 27.36M | 27.22M | 30.44M | 28.50M | 28.15M | 28.29M | 30.08M | 31.85M | 32.17M | 33.74M | 39.28M | 34.06M | 36.90M | 37.48M | 40.26M | 42.59M | 52.21M | 49.07M | 46.48M | 41.83M | 47.45M | 47.65M | 47.59M | 46.42M | 47.27M | 48.49M | 43.74M | 53.78M | 45.54M | 46.64M | 47.40M | 48.48M | 54.69M | 50.48M | 50.66M | 48.56M | 49.30M | 50.02M | 49.09M | 50.13M | 41.69M | 47.36M | 51.58M | 53.07M | 52.20M | 47.08M | 60.68M | 57.75M | 56.25M | 62.12M |
|
Other Operating Expenses
|
| | | | 196.26M | 217.18M | | 266.50M | 271.53M | 271.78M | 303.68M | 244.13M | 243.01M | 241.71M | 246.58M | 248.76M | 251.88M | 256.68M | 250.48M | 263.42M | 271.91M | 313.93M | 281.42M | 286.06M | 301.76M | 312.22M | 326.69M | 354.44M | 379.93M | 378.18M | 389.02M | 372.12M | 386.24M | 374.06M | 377.73M | 384.88M | 390.35M | 387.16M | 408.87M | 410.57M | 405.90M | 424.02M | 431.64M | 407.96M | 398.49M | 387.49M | 384.18M | 13.33M | -2.95M | -6.09M | 1.21M | -0.63M | 3.68M | 29.28M | | 383.36M | 2.17M | 1.27M | 1.24M | 388.61M | -2.91M | | | | | 232.38M |
|
Operating Expenses
|
17.02M | 15.69M | 19.30M | 17.45M | 216.92M | 251.10M | | 299.29M | 299.24M | 297.70M | 341.66M | 270.72M | 269.14M | 268.14M | 281.23M | 280.80M | 279.25M | 283.90M | 280.92M | 291.92M | 300.06M | 342.22M | 311.50M | 317.91M | 333.93M | 345.97M | 365.97M | 388.51M | 416.84M | 415.66M | 429.28M | 414.71M | 438.44M | 423.13M | 424.21M | 426.71M | 437.80M | 434.81M | 456.46M | 457.00M | 453.17M | 472.51M | 475.39M | 461.75M | 444.04M | 434.13M | 431.58M | 428.15M | 405.01M | 399.90M | 395.99M | 385.16M | 411.79M | 436.21M | 429.72M | 433.49M | 428.13M | 440.67M | 441.94M | 441.68M | 443.53M | 441.92M | 447.36M | 453.78M | 475.22M | 508.88M |
|
Operating Income
|
30.88M | 35.22M | 39.55M | 34.52M | 33.05M | 29.52M | 43.38M | 38.74M | 46.30M | 47.27M | 47.30M | 40.50M | 52.94M | 51.60M | 39.31M | 41.26M | 51.39M | 44.83M | 48.01M | 48.57M | 60.89M | 63.32M | 61.95M | 52.67M | 53.28M | 63.03M | 66.75M | 59.17M | 65.96M | 72.45M | 68.01M | 64.37M | 54.55M | 62.90M | 66.46M | 64.45M | 66.95M | 69.78M | 63.48M | 74.78M | 81.17M | 78.16M | 66.30M | 56.16M | 64.82M | 64.73M | 38.01M | 65.63M | 72.42M | 74.02M | 76.02M | 81.53M | 95.07M | 98.12M | 109.22M | 92.66M | 92.38M | 83.59M | 83.76M | 79.56M | 80.14M | 82.37M | 67.90M | 60.98M | 71.97M | 40.70M |
|
EBIT
|
30.88M | 35.22M | 39.55M | 34.52M | 33.05M | 29.52M | 43.38M | 38.74M | 46.30M | 47.27M | 47.30M | 40.50M | 52.94M | 51.60M | 39.31M | 41.26M | 51.39M | 44.83M | 48.01M | 48.57M | 60.89M | 63.32M | 61.95M | 52.67M | 53.28M | 63.03M | 66.75M | 59.17M | 65.96M | 72.45M | 68.01M | 64.37M | 54.55M | 62.90M | 66.46M | 64.45M | 66.95M | 69.78M | 63.48M | 74.78M | 81.17M | 78.16M | 66.30M | 56.16M | 64.82M | 64.73M | 38.01M | 65.63M | 72.42M | 74.02M | 76.02M | 81.53M | 95.07M | 98.12M | 109.22M | 92.66M | 92.38M | 83.59M | 83.76M | 79.56M | 80.14M | 82.37M | 67.90M | 60.98M | 71.97M | 40.70M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | -1.30M | -0.27M | | 13.33M | -2.95M | -1.06M | | -0.63M | 3.68M | | | | | | | | | | | | | |
|
Interest & Investment Income
|
1.21M | 1.22M | 1.42M | 1.23M | 1.49M | 1.73M | | 1.57M | 1.63M | 1.77M | 2.58M | 1.81M | 1.76M | 1.65M | 1.50M | 1.18M | 1.17M | 1.08M | -0.11M | 0.73M | 0.82M | 1.05M | 2.14M | 2.07M | 2.87M | 2.99M | 3.65M | 4.56M | 5.90M | 7.93M | 10.11M | 11.98M | 12.35M | 14.65M | 12.71M | 9.10M | 8.67M | 8.43M | 8.56M | 8.40M | 8.04M | 6.69M | 5.81M | 5.44M | 5.25M | 6.36M | 6.03M | 6.20M | 5.99M | 5.99M | 5.83M | 5.63M | 5.56M | 5.11M | -0.31M | 1.17M | 1.30M | 1.32M | 4.01M | 2.47M | 1.99M | 3.17M | 1.15M | 2.00M | 2.47M | 2.56M |
|
Other Non Operating Income
|
| | | | | -7.93M | | | | | 7.93M | | | -8.46M | | | -5.53M | -1.45M | -22.16M | | | | 1.50M | | | | | | -15.87M | | | | | | | | -0.57M | | 0.57M | | -5.74M | 0.59M | 0.35M | 1.56M | | 1.47M | 2.28M | 3.04M | 1.65M | | | | | -37.49M | -0.41M | -0.14M | -1.62M | -0.09M | -6.69M | -0.04M | -82.34M | -2.92M | -1.34M | | -0.59M | -7.85M |
|
EBT
|
25.32M | 29.91M | 26.11M | 27.94M | 26.09M | 11.41M | 43.38M | 25.50M | 31.13M | 32.65M | 45.82M | 21.50M | 34.08M | 24.19M | 20.65M | 23.10M | 25.92M | 22.89M | 13.23M | 28.65M | 41.11M | 42.96M | 39.39M | 30.10M | 29.50M | 38.71M | 42.87M | 34.36M | 24.90M | 46.95M | 43.26M | 41.35M | 30.92M | 38.83M | 40.84M | 37.68M | 38.70M | 40.22M | 32.72M | 42.89M | 44.55M | 48.79M | 37.29M | 29.41M | 38.15M | 41.55M | 15.03M | 56.35M | 45.05M | 41.40M | 50.02M | 54.91M | 71.09M | 48.49M | 55.34M | 39.43M | 39.19M | 30.32M | 29.11M | 30.70M | -53.75M | 37.12M | 24.52M | 20.54M | 37.45M | 229.55M |
|
Tax Provisions
|
9.69M | 11.51M | 11.71M | 10.82M | 10.19M | 7.55M | | 9.78M | 12.30M | 12.26M | 14.61M | 8.49M | 13.66M | 10.12M | -73.92M | 0.88M | -7.27M | -7.75M | -11.91M | 2.14M | 3.39M | 5.54M | 3.03M | 2.83M | 2.37M | 1.76M | 0.43M | 3.15M | 3.88M | 4.97M | -4.10M | 2.47M | 1.40M | 1.72M | 12.37M | 4.75M | 3.71M | 3.72M | 1.92M | 4.84M | 4.53M | 5.14M | 2.14M | 6.55M | 4.20M | 4.62M | 5.11M | 7.94M | 5.06M | 8.39M | 101.34M | 17.96M | 18.90M | 11.25M | 14.79M | 12.36M | 11.15M | 6.52M | 5.36M | 8.07M | -20.38M | 11.66M | 10.04M | 1.83M | 10.55M | 56.39M |
|
Profit After Tax
|
16.51M | 19.30M | 15.52M | 17.71M | 17.02M | 5.01M | 23.05M | 15.03M | 18.62M | 18.82M | 17.18M | 15.06M | 22.50M | 15.62M | 95.41M | 23.44M | 34.22M | 32.17M | 27.63M | 28.00M | 38.90M | 38.99M | 38.05M | 28.78M | 28.29M | 38.31M | 44.06M | 32.35M | 23.21M | 43.72M | 49.44M | 40.40M | 30.99M | 38.49M | 36.36M | 34.99M | 37.42M | 39.29M | 33.39M | 40.70M | 41.91M | 45.93M | 38.05M | 25.18M | 36.72M | 39.22M | 11.91M | 50.54M | 41.96M | 34.71M | -49.80M | 38.22M | 53.73M | 38.34M | 41.53M | 28.00M | 29.57M | 24.52M | 25.23M | 22.67M | -32.56M | 26.32M | 15.49M | 19.56M | 29.11M | 173.94M |
|
Equity Income
|
0.86M | 0.90M | 1.11M | 0.59M | 1.13M | 1.15M | | 0.66M | 1.42M | 0.27M | -1.30M | 0.75M | 0.43M | 0.47M | 1.93M | 1.22M | 1.03M | 1.53M | 2.49M | 1.48M | 1.17M | 1.54M | 1.62M | 1.49M | 1.12M | 1.34M | 1.58M | 1.12M | 2.13M | 1.69M | 1.98M | 1.49M | 1.43M | 1.34M | 7.79M | 2.00M | 2.34M | 2.73M | 2.56M | 2.60M | 1.82M | 2.23M | 2.89M | 2.26M | 2.70M | 2.24M | 1.96M | 2.06M | 1.94M | 1.64M | 1.49M | 1.24M | 1.48M | 1.07M | 0.98M | 0.92M | 1.49M | 0.71M | 1.41M | 0.03M | 0.81M | 0.83M | 1.03M | 0.83M | 2.18M | 0.76M |
|
Net Income - Minority
|
| | | | -0.53M | | | | -15.74M | -15.42M | -15.30M | -9.61M | | -0.56M | -0.49M | -0.47M | -0.45M | -0.45M | -0.45M | -0.46M | -0.46M | -0.40M | | | -0.23M | -0.17M | -0.10M | -0.08M | -0.03M | 0.01M | 0.10M | 0.13M | 0.18M | 0.22M | 0.32M | 0.38M | 0.50M | 0.57M | 0.60M | 0.66M | 0.73M | 0.79M | 0.78M | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 0.08M | 0.30M | 0.06M | 0.03M | -0.27M | | -0.42M | -0.42M | -0.33M | -0.94M | 0.03M | -0.03M | -0.89M | 0.03M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | | -0.03M | -0.07M | -0.02M | -0.04M | -0.02M | -0.04M | -0.02M | -0.05M | -0.05M | -0.09M | -0.04M | -0.05M | -0.04M | -0.09M | -0.07M | -0.10M | -0.06M | -0.04M | -0.06M | -0.08M | -0.05M | -0.01M | -0.06M | -0.07M | -0.05M | -0.03M | -0.06M | -0.03M | -0.07M | -0.03M | -0.04M | -0.05M | -0.03M | -0.00M | -0.01M | -0.05M | -0.02M | -0.07M | -0.01M | -0.05M | -0.03M | 0.02M | -0.02M | -0.03M | -0.02M |
|
Income from Continuing Operations
|
15.63M | 18.40M | 14.41M | 17.12M | 15.90M | 3.86M | 43.38M | 15.72M | 18.83M | 20.40M | 31.21M | 13.01M | 20.42M | 14.06M | 94.57M | 22.22M | 33.19M | 30.65M | 25.14M | 26.51M | 37.72M | 37.42M | 36.36M | 27.27M | 27.13M | 36.95M | 42.44M | 31.21M | 21.02M | 41.98M | 47.36M | 38.88M | 29.52M | 37.11M | 28.47M | 32.92M | 34.98M | 36.49M | 30.80M | 38.05M | 40.02M | 43.66M | 35.16M | 22.86M | 33.95M | 36.93M | 9.92M | 48.42M | 39.99M | 33.00M | -51.32M | 36.94M | 52.19M | 37.24M | 40.54M | 27.07M | 28.04M | 23.79M | 23.75M | 22.63M | -33.37M | 25.46M | 14.48M | 18.71M | 26.90M | 173.16M |
|
Consolidated Net Income
|
0.02M | | | 17.67M | 17.02M | 5.28M | 23.50M | 1.35M | 2.54M | 2.47M | 1.45M | 1.30M | 1.62M | 0.19M | -13.78M | | | -2.27M | | 26.51M | 37.72M | | | 27.27M | 27.13M | 36.95M | 42.44M | 31.21M | 21.02M | 41.98M | 47.36M | 38.88M | 29.52M | 37.11M | 28.47M | 32.92M | 34.98M | 36.49M | 30.80M | 38.05M | 40.02M | 43.66M | 35.16M | 22.86M | 33.95M | 36.93M | 9.92M | 48.42M | 39.99M | 33.00M | -51.32M | 36.94M | 52.19M | 37.24M | 40.54M | 27.07M | 28.04M | 23.79M | 23.75M | 22.63M | -33.37M | 25.46M | 14.48M | 18.71M | 26.90M | 173.16M |
|
Income towards Parent Company
|
0.02M | | | 17.67M | 16.49M | 5.28M | 23.50M | 1.35M | -13.20M | -12.94M | -13.85M | -8.30M | 1.62M | -0.37M | -14.27M | -0.47M | -0.45M | -2.72M | -0.45M | 26.06M | 37.27M | -0.40M | | 27.27M | 26.90M | 36.78M | 42.34M | 31.12M | 20.99M | 41.99M | 47.46M | 39.01M | 29.70M | 37.33M | 28.80M | 33.31M | 35.48M | 37.06M | 31.40M | 38.71M | 40.74M | 44.45M | 35.94M | 22.86M | 33.95M | 36.93M | 9.92M | 48.42M | 39.99M | 33.00M | -51.32M | 36.94M | 52.19M | 37.24M | 40.54M | 27.07M | 28.04M | 23.79M | 23.75M | 22.63M | -33.37M | 25.46M | 14.48M | 18.71M | 26.90M | 173.16M |
|
Net Income towards Common Stockholders
|
0.02M | | | 17.67M | 16.49M | 5.28M | 23.50M | 1.35M | -13.20M | -12.94M | -13.85M | -8.30M | 1.62M | -0.37M | -14.27M | -0.47M | -0.45M | -2.72M | -0.45M | 26.06M | 37.27M | -0.40M | | 27.27M | 26.90M | 36.78M | 42.34M | 31.12M | 20.99M | 41.99M | 47.46M | 39.01M | 29.70M | 37.33M | 28.80M | 33.31M | 35.48M | 37.06M | 31.40M | 38.71M | 40.74M | 44.45M | 35.94M | 22.86M | 33.95M | 36.93M | 9.92M | 48.42M | 39.99M | 33.00M | -51.32M | 36.94M | 52.19M | 37.24M | 40.54M | 27.07M | 28.04M | 23.79M | 23.75M | 22.63M | -33.37M | 25.46M | 14.48M | 18.71M | 26.90M | 173.16M |
|
EPS (Basic)
|
0.33 | 0.38 | 0.30 | 0.35 | 0.35 | 0.09 | 0.42 | 0.26 | 0.33 | 0.34 | -0.22 | 0.25 | 0.37 | 0.26 | -0.23 | 0.33 | 0.48 | 0.45 | -0.01 | 0.39 | 0.54 | 0.54 | 0.52 | 0.39 | 0.38 | 0.52 | 0.60 | 0.29 | 0.21 | 0.39 | 0.43 | 0.36 | 0.25 | 0.31 | 0.24 | 0.27 | 0.31 | 0.33 | 0.26 | 0.34 | 0.35 | 0.39 | 0.30 | 0.21 | 0.31 | 0.33 | 0.09 | 0.41 | 0.29 | 0.24 | -0.35 | 0.26 | 0.37 | 0.26 | 0.29 | 0.19 | 0.20 | 0.17 | 0.17 | 0.15 | -0.25 | 0.19 | 0.11 | 0.14 | 0.21 | 1.26 |
|
EPS (Weighted Average and Diluted)
|
0.32 | 0.37 | 0.30 | 0.34 | 0.35 | 0.09 | 0.42 | 0.26 | 0.33 | 0.34 | -0.22 | 0.25 | 0.37 | 0.25 | -0.23 | 0.33 | 0.48 | 0.45 | -0.01 | 0.39 | 0.54 | 0.54 | 0.52 | 0.39 | 0.38 | 0.52 | 0.59 | 0.29 | 0.21 | 0.39 | 0.43 | 0.35 | 0.25 | 0.31 | 0.24 | 0.27 | 0.31 | 0.33 | 0.26 | 0.34 | 0.35 | 0.39 | 0.30 | 0.21 | 0.31 | 0.33 | 0.09 | 0.41 | 0.29 | 0.24 | -0.36 | 0.26 | 0.37 | 0.26 | 0.28 | 0.19 | 0.20 | 0.16 | 0.17 | 0.14 | -0.25 | 0.19 | 0.11 | 0.14 | 0.21 | 1.24 |
|
Shares Outstanding (Weighted Average)
|
50.80M | 50.90M | 50.88M | 50.71M | 49.74M | 57.80M | 55.38M | 64.29M | 64.45M | 64.03M | 63.42M | 60.77M | 60.84M | 60.91M | 60.93M | 70.85M | 71.08M | 71.20M | 71.12M | 71.45M | 71.75M | 72.38M | 72.27M | 73.55M | 73.67M | 73.76M | | 110.81M | 111.07M | 111.16M | 111.06M | 113.60M | 122.12M | 122.25M | 120.09M | 121.77M | 121.02M | 120.57M | 120.24M | 118.77M | 119.17M | 119.21M | 119.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
51.84M | 51.95M | 51.92M | 51.64M | 50.48M | 58.20M | 55.99M | 64.73M | 64.86M | 64.39M | 63.74M | 60.93M | 61.07M | 61.30M | 61.27M | 71.41M | 71.61M | 71.66M | 71.61M | 71.89M | 71.99M | 72.64M | 72.55M | 73.88M | 73.90M | 73.92M | | 111.30M | 111.48M | 111.50M | 111.48M | 114.48M | 122.89M | 122.89M | 120.81M | 122.30M | 121.46M | 121.06M | 120.75M | 119.50M | 119.54M | 119.31M | 119.31M | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
30.88M | 21.16M | 19.46M | 17.89M | 13.97M | 10.43M | 25.81M | 17.10M | 22.08M | 14.10M | 47.30M | 17.05M | 20.07M | 15.74M | 82.21M | 41.26M | 51.39M | 44.83M | 48.01M | 48.57M | 60.89M | 63.32M | 61.95M | 52.67M | 53.28M | 63.03M | 66.75M | 59.17M | 65.96M | 72.45M | 68.01M | 64.37M | 54.55M | 62.90M | 66.46M | 64.45M | 66.95M | 69.78M | 63.48M | 74.78M | 81.17M | 78.16M | 66.30M | 56.16M | 64.82M | 64.73M | 38.01M | 65.63M | 72.42M | 74.02M | 76.02M | 81.53M | 95.07M | 98.12M | 109.22M | 92.66M | 92.38M | 83.59M | 83.76M | 79.56M | 80.14M | 82.37M | 67.90M | 60.98M | 71.97M | 40.70M |
|
Interest Expenses
|
6.76M | 6.53M | 8.02M | 7.81M | 8.45M | 11.92M | | 16.96M | 19.41M | 19.33M | 47.20M | 20.81M | 20.62M | 20.61M | 20.16M | 19.34M | 21.10M | 21.57M | 20.99M | 20.65M | 20.60M | 21.41M | 24.71M | 24.65M | 26.65M | 27.31M | 27.53M | 29.37M | 31.09M | 33.43M | 34.85M | 35.00M | 35.98M | 38.72M | 38.32M | 35.87M | 36.34M | 37.99M | 39.90M | 40.28M | 38.93M | 36.65M | 35.17M | 34.18M | 30.61M | 30.75M | 31.30M | 31.84M | 32.05M | 32.52M | 33.04M | 31.62M | 33.23M | 46.54M | 53.17M | 54.26M | 55.05M | 55.78M | 53.21M | 51.30M | 50.64M | 45.50M | 43.19M | 42.44M | 41.91M | 38.23M |
|
Tax Rate
|
38.27% | 38.48% | 44.82% | 38.73% | 39.07% | 66.16% | | 38.36% | 39.52% | 37.53% | 31.89% | 39.49% | 40.08% | 41.86% | -357.96% | 3.81% | -28.04% | -33.87% | -90.01% | 7.46% | 8.24% | 12.89% | 7.69% | 9.40% | 8.03% | 4.54% | 1.01% | 9.17% | 15.58% | 10.59% | -9.47% | 5.97% | 4.53% | 4.43% | 30.28% | 12.62% | 9.60% | 9.26% | 5.88% | 11.28% | 10.17% | 10.53% | 5.74% | 22.26% | 11.00% | 11.11% | 33.98% | 14.08% | 11.24% | 20.28% | 202.60% | 32.71% | 26.58% | 23.19% | 26.73% | 31.35% | 28.46% | 21.51% | 18.42% | 26.29% | 37.91% | 31.42% | 40.96% | 8.89% | 28.18% | 24.57% |