|
Revenue
|
179.20M | 142.46M | 140.03M | 160.60M | 161.40M | 180.13M | 173.33M | 172.10M | 155.34M | 154.96M | 158.47M | 51.37M | 154.91M | 163.11M | 162.48M | 107.93M | 180.15M | 147.12M | 187.86M | 216.28M | 174.38M | 184.71M | 202.20M | 245.54M | 174.56M | 238.88M | 220.80M | 222.64M | 163.12M | 192.19M | 198.87M | 83.29M | 170.59M | 176.86M | 163.32M | 81.40M | 133.62M | 135.27M | 178.67M | 173.23M | 192.64M | 184.81M | 169.78M | 164.29M | 217.69M | 167.92M | 175.84M | 172.15M | 177.63M | 169.91M | 168.64M | 209.96M | 194.35M | 149.43M | 158.35M | 146.66M | 158.04M | 132.67M | 117.19M | 181.73M | 198.66M | 170.09M | 191.17M | 202.77M | 242.87M | 193.75M | 195.21M |
|
Cost of Revenue
|
152.17M | 113.90M | 122.96M | 145.00M | 130.92M | 145.55M | 140.64M | 147.00M | 127.90M | 135.19M | 131.08M | 43.33M | 134.88M | 144.40M | 154.66M | 76.32M | 149.42M | 133.35M | 160.03M | 188.32M | 153.47M | 158.51M | 177.74M | 224.62M | 163.88M | 206.59M | 196.72M | 193.77M | 143.13M | 167.94M | 178.82M | 62.24M | 155.77M | 156.58M | 143.50M | 93.58M | 119.49M | 113.14M | 139.09M | 137.62M | 142.76M | 147.32M | 137.94M | 129.73M | 149.22M | 134.90M | 139.49M | 138.76M | 144.56M | 146.99M | 132.36M | 156.97M | 161.29M | 138.95M | 154.55M | 162.82M | 145.91M | 114.77M | 108.16M | 143.06M | 153.09M | 140.25M | 154.94M | 153.84M | 173.34M | 157.19M | 151.44M |
|
Gross Profit
|
27.04M | 28.56M | 17.07M | 15.60M | 30.48M | 34.59M | 32.70M | 25.10M | 27.44M | 19.77M | 27.39M | 8.04M | 20.02M | 18.71M | 7.82M | 31.61M | 30.73M | 13.77M | 27.84M | 27.95M | 20.91M | 26.20M | 24.46M | 20.93M | 10.68M | 32.29M | 24.09M | 28.87M | 19.99M | 24.26M | 20.05M | 21.05M | 14.81M | 20.28M | 19.82M | -12.18M | 14.13M | 22.13M | 39.58M | 35.61M | 49.88M | 37.49M | 31.83M | 34.56M | 68.47M | 33.02M | 36.35M | 33.39M | 33.08M | 22.92M | 36.28M | 52.99M | 33.05M | 10.48M | 3.80M | -16.16M | 12.13M | 17.90M | 9.03M | 38.67M | 45.57M | 29.84M | 36.23M | 48.93M | 69.52M | 36.57M | 43.76M |
|
Amortization - Intangibles
|
0.19M | 0.19M | 0.19M | 0.60M | -0.20M | -0.20M | -0.20M | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.02M | 11.11M | 10.09M | 10.48M | 10.53M | 10.64M | 10.87M |
|
Selling, General & Administrative
|
10.40M | 11.59M | 11.76M | -12.20M | 11.07M | 14.37M | 16.64M | -12.30M | 12.09M | 13.62M | 12.74M | 2.44M | 13.27M | 11.46M | 11.67M | 9.33M | 16.24M | 15.34M | 17.12M | 19.34M | 17.87M | 15.92M | 16.06M | 18.06M | 17.95M | 15.54M | 15.28M | 22.30M | 20.09M | 19.75M | 7.19M | 8.24M | 16.80M | 17.27M | 17.52M | 5.65M | 13.09M | 12.23M | 14.34M | 15.44M | 14.82M | 14.61M | 13.49M | 16.18M | 15.57M | 14.80M | 14.89M | 17.49M | 16.32M | 14.22M | 15.17M | 16.42M | 14.60M | 10.82M | 13.29M | 12.40M | 13.02M | 14.46M | 14.19M | 15.39M | 16.11M | 16.16M | 19.82M | 18.68M | 20.04M | 19.48M | 17.55M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | -1.52M | -3.47M | -0.28M | -0.08M | 0.03M | -0.81M | 0.14M | 0.04M | | 1.39M | -0.11M | 0.14M | 0.29M | -0.03M | 0.32M | -0.00M | 0.04M | -8.15M | 0.02M | 0.24M | 0.04M | | 2.02M | 0.91M | 0.28M | | 0.46M | | 1.94M |
|
Operating Expenses
|
10.40M | 11.59M | 11.76M | -12.20M | 11.07M | 14.37M | 16.64M | -12.30M | 12.09M | 13.62M | 12.74M | 2.44M | 13.27M | 11.46M | 11.67M | 9.33M | 16.24M | 15.34M | 17.12M | 19.34M | 17.87M | 15.92M | 16.06M | 18.06M | 17.95M | 15.54M | 15.28M | 22.30M | 20.09M | 19.75M | 7.19M | 8.24M | 16.80M | 17.27M | 17.52M | 5.65M | 13.09M | 12.23M | 14.34M | 15.44M | 14.82M | 14.61M | 13.49M | 16.18M | 15.57M | 14.80M | 14.89M | 17.49M | 16.32M | 14.22M | 15.17M | 16.42M | 14.60M | 10.82M | 13.29M | 12.40M | 13.02M | 14.46M | 14.19M | 15.39M | 27.13M | 27.27M | 29.90M | 29.16M | 30.57M | 30.12M | 28.42M |
|
Operating Income
|
16.45M | 16.77M | 5.12M | 4.00M | 19.41M | 20.21M | 16.05M | 12.80M | 15.61M | 8.66M | 14.79M | 14.43M | 6.79M | 7.34M | -3.74M | 22.24M | 14.50M | 11.63M | 13.93M | 11.35M | 2.88M | 10.27M | 8.01M | 2.69M | -7.26M | 13.99M | 9.69M | 6.54M | -0.09M | 3.82M | 12.86M | 10.39M | -1.99M | 2.85M | 2.12M | -22.27M | 1.24M | 10.96M | 23.72M | 16.71M | 34.77M | 22.79M | 18.37M | 22.19M | 53.05M | 18.25M | 23.19M | 17.28M | 16.65M | 8.84M | 21.41M | 36.54M | 18.77M | -0.34M | -9.45M | -36.71M | -0.86M | 3.68M | -5.12M | 30.53M | 31.48M | 14.59M | 16.69M | 30.05M | 49.95M | 17.09M | 28.14M |
|
EBIT
|
16.45M | 16.77M | 5.12M | 4.00M | 19.41M | 20.21M | 16.05M | 12.80M | 15.61M | 8.66M | 14.79M | 14.43M | 6.79M | 7.34M | -3.74M | 22.24M | 14.50M | 11.63M | 13.93M | 11.35M | 2.88M | 10.27M | 8.01M | 2.69M | -7.26M | 13.99M | 9.69M | 6.54M | -0.09M | 3.82M | 12.86M | 10.39M | -1.99M | 2.85M | 2.12M | -22.27M | 1.24M | 10.96M | 23.72M | 16.71M | 34.77M | 22.79M | 18.37M | 22.19M | 53.05M | 18.25M | 23.19M | 17.28M | 16.65M | 8.84M | 21.41M | 36.54M | 18.77M | -0.34M | -9.45M | -36.71M | -0.86M | 3.68M | -5.12M | 30.53M | 31.48M | 14.59M | 16.69M | 30.05M | 49.95M | 17.09M | 28.14M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | -5.63M | -7.29M | -5.88M | -5.72M | -5.90M | -4.82M | -7.03M | -5.58M | -6.44M | -6.42M | -9.92M | -8.65M | -8.99M | -8.06M | -7.88M | -7.55M | -7.19M | -6.33M | -6.45M | -6.63M | -6.72M | -6.72M | -6.51M | -6.59M | -6.66M | -4.21M | -4.14M | -4.03M | -3.42M | -3.55M | -3.11M | -3.38M | -3.17M | -2.76M | -2.82M | -3.89M | -4.20M | -4.89M | -4.90M | -4.45M | -4.21M | -4.56M |
|
Other Non Operating Income
|
| | | | | | | | -5.14M | | | | | | | | | | | | | | 0.38M | | -0.44M | -0.62M | 0.71M | -0.88M | -0.76M | -0.52M | -0.64M | 1.14M | 0.21M | -2.33M | -0.27M | 2.34M | -2.06M | 0.03M | 0.07M | -0.63M | 0.17M | 0.12M | -0.02M | 0.04M | -1.12M | 0.56M | 0.16M | 1.51M | 0.14M | 0.76M | -0.20M | 0.30M | -0.41M | -1.12M | -0.25M | 0.21M | 0.23M | 2.02M | -0.08M | 0.06M | 0.42M | 0.13M | 0.20M | -0.29M | -0.37M | 0.25M | 0.26M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | -31.29M | -0.76M | -0.52M | -0.64M | -24.70M | 0.21M | -0.28M | -0.27M | -29.49M | -2.06M | 0.03M | 0.07M | -34.21M | 0.17M | 0.12M | -0.02M | -27.48M | -1.12M | 0.56M | 0.16M | -25.07M | 0.14M | 0.76M | -0.20M | -21.30M | -0.41M | -1.12M | -0.25M | 0.21M | 0.23M | 2.02M | -0.08M | 0.06M | 0.42M | 0.13M | 0.20M | -0.29M | -0.37M | 0.25M | 0.26M |
|
EBT
|
11.62M | 12.04M | 2.04M | 4.00M | 15.47M | 17.09M | 12.83M | 8.90M | 3.92M | 3.62M | 9.28M | 9.45M | 1.52M | 1.93M | -8.71M | 16.97M | 8.21M | 5.59M | 9.64M | 6.88M | -3.91M | 5.98M | -2.10M | 9.21M | -14.43M | 5.19M | 1.05M | -0.50M | -6.69M | -2.48M | 7.41M | 2.12M | -7.37M | -7.68M | -4.54M | -29.55M | -9.48M | 2.00M | 15.73M | 8.20M | 27.39M | 15.73M | 12.02M | 34.21M | 45.30M | 12.09M | 16.62M | 12.28M | 10.20M | 2.93M | 16.99M | 32.70M | 14.34M | -4.89M | -13.26M | -39.61M | -4.02M | 2.53M | -7.96M | 27.77M | 28.01M | 10.52M | 12.01M | 24.85M | 45.13M | 13.12M | 23.85M |
|
Tax Provisions
|
-5.17M | -4.63M | -0.89M | -0.30M | -6.24M | 6.75M | 5.11M | -2.50M | 1.53M | 1.46M | 3.62M | 3.34M | 0.56M | 0.75M | -3.35M | 7.46M | 3.46M | 1.81M | 3.06M | 2.13M | -1.45M | 2.10M | -1.07M | -11.11M | -6.04M | 2.46M | 0.74M | 0.33M | -2.65M | -0.76M | 2.85M | 0.38M | -2.79M | -3.45M | -1.31M | -26.21M | -2.48M | 0.82M | 3.85M | 3.24M | 6.85M | 4.23M | 3.20M | 0.97M | 11.31M | 3.13M | 4.08M | 1.67M | 1.39M | 0.83M | 3.18M | 7.99M | 3.29M | -0.85M | -3.35M | -8.45M | -0.79M | 0.80M | -1.81M | 6.21M | 6.99M | 2.84M | 3.15M | 5.13M | 11.71M | 3.42M | 6.12M |
|
Profit After Tax
|
6.45M | 7.40M | 1.16M | -0.30M | 9.23M | 10.81M | 7.72M | 54.89M | 2.40M | 2.17M | 5.66M | 7.03M | 1.07M | 1.27M | -5.36M | 9.52M | 4.75M | -25.19M | 6.58M | -11.48M | -5.20M | 3.88M | -2.09M | 29.44M | -8.39M | 2.72M | 0.31M | -0.83M | -4.04M | -1.72M | 4.56M | -6.98M | -17.64M | -4.22M | -3.23M | -6.54M | -9.32M | 1.18M | 11.88M | 4.96M | 20.55M | 11.50M | 8.81M | 14.81M | 33.99M | 8.96M | 12.55M | 10.61M | 8.81M | 2.10M | 13.81M | 24.71M | 11.06M | -4.03M | -9.91M | -31.17M | -3.23M | 1.73M | -6.15M | 21.56M | 21.02M | 7.67M | 8.85M | 19.72M | 33.42M | 9.70M | 17.72M |
|
Equity Income
|
-0.56M | -0.01M | 0.16M | 0.02M | -0.72M | -0.13M | 0.08M | 0.10M | -0.59M | -0.12M | 0.61M | -0.30M | -0.02M | -0.01M | 0.18M | -0.03M | -0.59M | -0.38M | 1.43M | 0.76M | -1.84M | -1.44M | -5.79M | | -1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.86M | 0.03M | 0.54M | 1.30M | 0.09M | -0.47M | 0.04M | 0.40M | 0.01M | 0.46M | 0.06M | 0.20M | -0.12M | -0.09M | -0.02M | -0.42M | -4.32M | -0.05M | -0.18M | -0.48M | -2.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
16.79M | 16.67M | 2.92M | 4.30M | 21.71M | 10.33M | 7.72M | 11.40M | 2.40M | 2.17M | 5.66M | 6.10M | 0.95M | 1.18M | -5.36M | 9.52M | 4.75M | 3.78M | 6.58M | 4.75M | -2.46M | 3.88M | -1.03M | 20.32M | -8.39M | 2.72M | 0.31M | -0.83M | -4.04M | -1.72M | 4.56M | 1.74M | -4.57M | -4.22M | -3.23M | -3.34M | -7.01M | 1.18M | 11.88M | 4.96M | 20.55M | 11.50M | 8.81M | 33.23M | 33.99M | 8.96M | 12.55M | 10.61M | 8.81M | 2.10M | 13.81M | 24.71M | 11.06M | -4.03M | -9.91M | -31.17M | -3.23M | 1.73M | -6.15M | 21.56M | 21.02M | 7.67M | 8.85M | 19.72M | 33.42M | 9.70M | 17.72M |
|
Consolidated Net Income
|
16.79M | 16.67M | 2.92M | 4.30M | 21.71M | 10.33M | 7.72M | 11.40M | 2.40M | 2.17M | 5.66M | 6.10M | 0.95M | 1.18M | -5.36M | 9.52M | -4.34M | -28.97M | -5.31M | -16.91M | -2.74M | -5.32M | -1.06M | -0.77M | -8.39M | 2.72M | 0.31M | -0.83M | -4.04M | -1.72M | 4.56M | 1.74M | -20.90M | 0.37M | -3.23M | -5.04M | -3.13M | -2.92M | -0.24M | -11.02M | -4.19M | -3.25M | -1.18M | -0.76M | 33.99M | 8.96M | 12.55M | 10.61M | 8.81M | 2.10M | 13.81M | 24.71M | 11.06M | -4.03M | -9.91M | -31.17M | -3.23M | 1.73M | -6.15M | 21.56M | 21.02M | 7.67M | 8.85M | 19.72M | 33.42M | 9.70M | 17.72M |
|
Income towards Parent Company
|
16.79M | 16.67M | 2.92M | 4.30M | 21.71M | 10.33M | 7.72M | 11.40M | 2.40M | 2.17M | 5.66M | 6.10M | 0.95M | 1.18M | -5.36M | 9.52M | -4.34M | -28.97M | -5.31M | -16.91M | -2.74M | -5.32M | -1.06M | -0.77M | -8.39M | 2.72M | 0.31M | -0.83M | -4.04M | -1.72M | 4.56M | 1.74M | -20.90M | 0.37M | -3.23M | -5.04M | -3.13M | -2.92M | -0.24M | -11.02M | -4.19M | -3.25M | -1.18M | -0.76M | 33.99M | 8.96M | 12.55M | 10.61M | 8.81M | 2.10M | 13.81M | 24.71M | 11.06M | -4.03M | -9.91M | -31.17M | -3.23M | 1.73M | -6.15M | 21.56M | 21.02M | 7.67M | 8.85M | 19.72M | 33.42M | 9.70M | 17.72M |
|
Net Income towards Common Stockholders
|
16.79M | 16.67M | 2.92M | 4.30M | 21.71M | 10.33M | 7.72M | 11.40M | 2.40M | 2.17M | 5.66M | 6.10M | 0.95M | 1.18M | -5.36M | 9.52M | -4.34M | -28.97M | -5.31M | -16.91M | -2.74M | -5.32M | -1.06M | -0.77M | -8.39M | 2.72M | 0.31M | -0.83M | -4.04M | -1.72M | 4.56M | 1.74M | -20.90M | 0.37M | -3.23M | -5.04M | -3.13M | -2.92M | -0.24M | -11.02M | -4.19M | -3.25M | -1.18M | -0.76M | 33.99M | 8.96M | 12.55M | 10.61M | 8.81M | 2.10M | 13.81M | 24.71M | 11.06M | -4.03M | -9.91M | -31.17M | -3.23M | 1.73M | -6.15M | 21.56M | 21.02M | 7.67M | 8.85M | 19.72M | 33.42M | 9.70M | 17.72M |
|
EPS (Basic)
|
0.29 | 0.28 | 0.05 | 0.07 | 0.37 | 0.16 | 0.13 | 0.12 | 0.04 | 0.03 | 0.10 | 0.12 | 0.02 | 0.02 | -0.09 | 0.16 | 0.08 | -0.43 | 0.11 | -0.19 | -0.09 | 0.06 | -0.03 | 0.49 | -0.14 | 0.05 | 0.01 | -0.01 | -0.07 | -0.03 | 0.08 | -0.11 | -0.28 | -0.07 | -0.05 | -0.11 | -0.15 | -0.02 | 0.19 | 0.08 | 0.33 | 0.18 | 0.14 | 0.24 | 0.53 | 0.14 | 0.19 | 0.16 | 0.14 | 0.03 | 0.21 | 0.37 | 0.17 | -0.06 | -0.15 | -0.48 | -0.05 | 0.03 | -0.09 | 0.33 | 0.32 | 0.11 | 0.13 | 0.29 | 0.50 | 0.15 | 0.27 |
|
EPS (Weighted Average and Diluted)
|
287.10 | 284.63 | 49.84 | 0.07 | 369.84 | 0.16 | 0.13 | 0.12 | 0.04 | 0.03 | 0.09 | 0.12 | 0.02 | 0.02 | -0.09 | 0.16 | 0.08 | -0.42 | 0.11 | -0.18 | -0.09 | 0.06 | -0.03 | 0.48 | -0.14 | 0.05 | | -0.01 | -0.07 | -0.03 | 0.08 | -0.11 | -0.28 | -0.07 | -0.05 | -0.11 | -0.15 | 0.02 | 0.19 | 0.07 | 0.32 | 0.18 | 0.14 | 0.23 | 0.52 | 0.14 | 0.19 | 0.16 | 0.13 | 0.03 | 0.21 | 0.38 | 0.17 | -0.06 | -0.15 | -0.48 | -0.05 | 0.03 | -0.09 | 0.33 | 0.31 | 0.11 | 0.13 | 0.29 | 0.49 | 0.14 | 0.26 |
|
Shares Outstanding (Weighted Average)
|
58.50M | 58.50M | 58.50M | 58.53M | 58.54M | 58.56M | 58.69M | 58.72M | 58.81M | 58.81M | 58.92M | 58.96M | 59.00M | 59.11M | 59.22M | 59.28M | 59.37M | 59.39M | 59.47M | 59.63M | 59.74M | 59.82M | 59.96M | 60.14M | 60.24M | 60.40M | 60.45M | 60.45M | 60.43M | 60.66M | 60.75M | 60.94M | 60.96M | 61.27M | 61.41M | 61.62M | 62.23M | 62.23M | 62.31M | 62.48M | 62.65M | 63.83M | 63.83M | 63.92M | 64.29M | 64.80M | 64.95M | 65.12M | 65.12M | 65.64M | 65.66M | 65.75M | 65.75M | 66.07M | 66.08M | 66.17M | 66.19M | 66.49M | 66.61M | 66.62M | 67.01M | 67.19M | 67.27M | 67.28M | 67.28M | 67.93M | 68.00M |
|
Shares Outstanding (Diluted Average)
|
0.06M | 0.06M | 0.06M | 58.61M | 0.06M | 58.78M | 58.90M | 58.87M | 59.24M | 59.23M | 59.53M | 59.23M | 59.43M | | | | | | 60.08M | 60.10M | | | 60.49M | 60.52M | 60.27M | | | 60.41M | 60.51M | | | 60.74M | | | | 61.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
16.45M | 16.77M | 5.12M | 4.00M | 19.41M | 20.21M | 16.05M | 12.80M | 15.61M | 8.66M | 14.79M | 14.43M | 6.79M | 7.34M | -3.74M | 22.24M | 14.50M | 11.63M | 13.93M | 11.35M | 2.88M | 10.27M | 8.01M | 2.69M | -7.26M | 13.99M | 9.69M | 6.54M | -0.09M | 3.82M | 12.86M | 10.39M | -1.99M | 2.85M | 2.12M | -22.27M | 1.24M | 10.96M | 23.72M | 16.71M | 34.77M | 22.79M | 18.37M | 22.19M | 53.05M | 18.25M | 23.19M | 17.28M | 16.65M | 8.84M | 21.41M | 36.54M | 18.77M | -0.34M | -9.45M | -36.71M | -0.86M | 3.68M | -5.12M | 30.53M | 42.50M | 25.69M | 26.78M | 40.53M | 60.48M | 27.73M | 39.01M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.06M | 4.40M | 5.11M | 4.99M | 4.50M | 4.36M | 4.63M |
|
Tax Rate
|
| | | | | 39.53% | 39.84% | | 38.90% | 40.16% | 39.00% | 35.39% | 37.18% | 38.89% | 38.49% | 43.92% | 42.11% | 32.39% | 31.76% | 31.00% | 37.17% | 35.07% | 51.00% | | 41.85% | 47.49% | 70.40% | | 39.67% | 30.55% | 38.46% | 18.04% | 37.91% | 44.99% | 28.84% | 88.69% | 26.10% | 40.92% | 24.49% | 39.51% | 24.99% | 26.90% | 26.67% | 2.84% | 24.97% | 25.90% | 24.52% | 13.60% | 13.61% | 28.25% | 18.73% | 24.44% | 22.90% | 17.46% | 25.25% | 21.32% | 19.67% | 31.47% | 22.72% | 22.36% | 24.95% | 27.03% | 26.27% | 20.66% | 25.95% | 26.09% | 25.68% |