|
Revenue
|
1,696.78M | -0.78M | 2,097.64M | 1,496.03M | 1,488.69M | 1,581.59M | 1,413.05M | 135.22M | 1,538.87M | 1,624.49M | 1,453.40M | 2,006.94M | 1,529.14M | 1,512.75M | 1,735.21M | 1,805.65M | 2,126.36M | 1,730.85M | 1,326.77M | 2,163.79M | 1,680.74M | 1,994.96M | 1,766.76M | 1,565.09M | 1,100.91M | 1,266.99M | 850.17M | 1,481.01M | 1,055.59M | 1,258.72M | 1,665.77M | 1,866.12M | 1,518.74M | 2,049.49M | 2,178.67M | 2,013.97M | 1,946.36M | 2,109.11M | 2,089.80M | 1,900.35M | 1,949.70M | 2,317.15M | 3,119.36M | 2,484.62M | 2,078.82M | 2,610.65M | 2,524.95M | 2,715.10M | 2,742.34M | 3,009.12M | 2,512.05M | 3,680.77M | 6,476.90M |
|
Cost of Revenue
|
1,690.53M | | 2,086.16M | 1,489.00M | 1,480.82M | 1,574.01M | 1,408.09M | 1,447.74M | 1,531.68M | 1,618.87M | 1,447.45M | 1,992.51M | 1,523.47M | 1,505.89M | 1,727.65M | 1,797.59M | 2,116.50M | 1,723.51M | 1,320.69M | 2,156.48M | 1,671.82M | 1,987.54M | 1,760.96M | 1,556.62M | 1,092.60M | 1,258.27M | 843.72M | 1,472.67M | 1,047.46M | 1,236.25M | 1,637.74M | 1,829.97M | 1,499.99M | 1,981.32M | 2,091.53M | 1,957.96M | 1,880.44M | 2,037.03M | 2,022.05M | 1,823.76M | 1,885.74M | 2,241.65M | 3,040.74M | 2,435.21M | 2,032.77M | 2,575.81M | 2,481.98M | 2,671.65M | 2,697.58M | 2,968.11M | 2,430.36M | 3,607.87M | 6,383.53M |
|
Gross Profit
|
6.26M | 7.56M | 11.47M | 7.03M | 7.87M | 7.58M | 4.96M | 5.73M | 7.19M | 5.62M | 5.95M | 14.42M | 5.68M | 6.86M | 7.56M | 8.06M | 9.86M | 7.33M | 6.08M | 7.31M | 8.92M | 7.43M | 5.79M | 8.47M | 8.32M | 8.72M | 6.45M | 8.34M | 8.13M | 22.48M | 28.03M | 36.15M | 18.75M | 68.17M | 87.13M | 56.01M | 65.92M | 72.08M | 67.75M | 76.59M | 63.97M | 75.50M | 78.61M | 49.41M | 46.04M | 34.84M | 42.97M | 43.44M | 44.77M | 41.02M | 81.69M | 72.90M | 93.37M |
|
Selling, General & Administrative
|
2.99M | 3.98M | 4.05M | 3.65M | 4.50M | 4.35M | 3.07M | 4.22M | 4.75M | 4.09M | 4.07M | 6.41M | 4.53M | 5.37M | 5.93M | 5.66M | 6.13M | 5.99M | 5.56M | 6.98M | 9.35M | 9.42M | 7.65M | 7.72M | 8.10M | 8.26M | 8.42M | 8.27M | 7.87M | 10.39M | 10.23M | 9.51M | 8.53M | 13.29M | 16.69M | 16.68M | 18.71M | 20.49M | 20.73M | 17.78M | 20.81M | 23.84M | 22.84M | 21.84M | 22.40M | 22.85M | 22.70M | 26.62M | 25.75M | 33.40M | 53.42M | 59.82M | 59.78M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.54M | 16.80M | 80.67M | 48.79M | | | | | | | 36.97M | 66.03M | | | 6.45M | 35.19M | | | -12.41M | 5.11M | | |
|
Operating Expenses
|
2.99M | 3.98M | 4.05M | 3.65M | 4.50M | 4.35M | 3.07M | 4.22M | 4.75M | 4.09M | 4.07M | 6.41M | 4.53M | 5.37M | 5.93M | 5.66M | 6.13M | 5.99M | 5.56M | 6.98M | 9.35M | 9.42M | 7.65M | 7.72M | 8.10M | 8.26M | 8.42M | 8.27M | 7.87M | 10.39M | 10.23M | 9.51M | 8.53M | 13.29M | 16.69M | 16.68M | 18.71M | 20.49M | 20.73M | 17.78M | 20.81M | 23.84M | 22.84M | 21.84M | 22.40M | 22.85M | 22.70M | 26.62M | 25.75M | 33.40M | 53.42M | 59.82M | 59.78M |
|
Operating Income
|
3.26M | 3.57M | 7.43M | 3.38M | 3.37M | 3.23M | 1.89M | 1.51M | 2.44M | 1.53M | 1.88M | 8.02M | 1.15M | 1.49M | 1.63M | 2.40M | 3.73M | 1.34M | 0.52M | 0.33M | -0.43M | -2.00M | -1.86M | 0.76M | 0.21M | 0.46M | -1.97M | 0.07M | 0.26M | 12.09M | 17.80M | 26.64M | 10.22M | 54.88M | 70.44M | 39.33M | 47.21M | 51.59M | 47.02M | 58.81M | 43.16M | 51.66M | 55.77M | 27.56M | 23.64M | 11.98M | 20.27M | 16.83M | 19.01M | 7.61M | 28.27M | 13.07M | 33.59M |
|
EBIT
|
3.26M | 3.57M | 7.43M | 3.38M | 3.37M | 3.23M | 1.89M | 1.51M | 2.44M | 1.53M | 1.88M | 8.02M | 1.15M | 1.49M | 1.63M | 2.40M | 3.73M | 1.34M | 0.52M | 0.33M | -0.43M | -2.00M | -1.86M | 0.76M | 0.21M | 0.46M | -1.97M | 0.07M | 0.26M | 12.09M | 17.80M | 26.64M | 10.22M | 54.88M | 70.44M | 39.33M | 47.21M | 51.59M | 47.02M | 58.81M | 43.16M | 51.66M | 55.77M | 27.56M | 23.64M | 11.98M | 20.27M | 16.83M | 19.01M | 7.61M | 28.27M | 13.07M | 33.59M |
|
Interest & Investment Income
|
2.11M | 1.95M | 1.67M | 1.46M | 1.36M | 1.35M | 1.42M | 1.48M | 1.40M | 1.61M | 1.59M | 1.93M | 2.18M | 2.25M | 2.43M | 2.88M | 2.96M | 3.28M | 3.45M | 3.16M | 3.27M | 4.09M | 5.59M | 4.55M | 4.65M | 4.81M | 5.26M | 5.77M | 6.23M | 5.97M | 3.27M | 3.98M | 4.53M | 4.72M | 5.23M | 5.53M | 5.25M | 5.34M | 5.67M | 5.10M | 4.98M | 6.09M | 6.06M | 6.10M | 6.31M | 6.68M | 8.07M | 7.09M | 6.79M | 6.72M | 5.34M | 5.57M | 5.79M |
|
Other Non Operating Income
|
0.05M | -0.05M | 0.05M | 0.04M | 0.02M | -0.06M | -0.01M | -0.01M | -0.07M | -0.12M | 0.23M | 0.41M | 0.15M | 0.11M | 0.09M | -0.04M | 0.09M | 0.19M | 0.03M | -0.10M | 0.65M | 0.10M | 0.14M | 0.25M | 0.68M | 0.37M | 0.39M | -0.17M | 0.15M | 0.46M | -0.10M | 0.36M | 0.20M | 0.34M | 0.17M | 0.41M | 0.43M | 0.49M | 0.62M | 0.53M | 0.83M | 0.64M | 0.66M | 0.27M | 0.57M | 0.76M | 0.47M | 0.20M | -0.84M | 1.17M | 0.20M | 2.23M | -0.97M |
|
Non Operating Income
|
| | | | | | | | | | | 0.41M | 0.09M | 0.11M | 0.09M | -0.04M | 0.09M | 0.19M | 0.03M | 0.06M | 0.65M | 0.10M | 0.14M | 0.25M | 0.68M | 0.37M | 0.39M | -0.17M | 0.15M | 0.46M | -0.10M | 0.36M | 0.20M | 0.34M | 0.17M | 0.41M | 0.43M | 0.49M | 0.62M | 0.53M | 0.83M | 0.64M | 0.66M | 0.27M | 0.57M | 0.76M | 0.47M | 0.20M | 0.46M | 1.17M | 0.20M | 2.23M | 0.25M |
|
EBT
|
4.48M | 4.70M | 8.35M | 3.89M | 3.87M | 3.52M | 2.26M | 1.92M | 2.79M | 1.86M | 2.58M | 9.09M | 2.25M | 2.09M | 2.13M | 3.00M | 4.33M | 2.14M | 1.32M | 0.72M | 0.27M | -1.48M | -2.91M | 1.93M | 0.94M | 1.36M | -0.96M | 0.41M | 1.69M | 13.42M | 22.36M | 30.22M | 11.80M | 86.78M | 64.00M | 32.79M | 40.69M | 45.92M | 47.01M | 58.01M | 43.15M | 45.77M | 56.24M | 23.93M | 18.43M | 6.44M | 34.51M | 10.17M | 8.36M | -11.51M | 13.64M | -1.21M | 15.78M |
|
Tax Provisions
|
1.99M | 2.09M | 2.62M | 1.52M | 1.62M | 1.42M | 0.71M | 0.78M | 1.13M | 0.18M | 0.01M | 3.47M | 0.86M | 0.89M | 1.07M | 1.06M | 1.59M | 0.83M | 0.24M | 0.27M | 0.32M | -0.81M | 0.13M | 0.50M | 0.24M | 0.40M | -0.13M | 0.10M | 0.43M | 1.81M | 4.04M | 6.51M | 2.59M | 9.85M | 15.01M | 6.67M | 8.75M | 8.38M | 13.65M | 12.77M | 9.55M | 9.78M | 14.30M | 4.95M | 4.47M | 1.29M | 5.74M | 1.75M | 2.04M | -1.23M | 6.78M | 0.66M | 2.25M |
|
Profit After Tax
|
2.49M | 2.61M | 5.73M | 2.37M | 2.25M | 2.10M | 1.55M | 1.14M | 1.66M | 1.69M | 2.57M | 5.62M | 1.39M | 1.20M | 1.07M | 1.95M | 2.75M | 1.30M | 1.10M | 0.48M | -0.20M | -0.68M | -3.06M | 1.48M | 0.70M | 0.99M | -0.83M | 0.30M | 1.25M | 11.61M | 18.32M | 23.71M | 9.21M | 76.93M | 51.07M | 26.12M | 31.94M | 37.55M | 37.47M | 45.24M | 33.60M | 36.00M | 41.94M | 18.98M | 13.96M | 5.15M | 30.93M | 8.98M | 6.56M | -8.71M | 10.32M | -0.97M | 13.53M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13M | 2.40M | 7.41M | 1.65M | 1.50M | 1.22M | 1.61M | 2.59M | 2.70M | 4.70M | -0.10M | 5.30M | 2.71M | 0.80M | -0.21M | 0.74M | 0.60M | -2.41M | -0.22M | -0.72M | -0.91M | 1.01M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | -0.01M | -0.01M | 0.14M | -0.14M | -0.03M | 0.15M | -0.04M | -0.09M | -0.05M | 0.12M | -0.03M | -0.01M | 0.17M | 0.02M | 0.29M | 0.50M | 0.62M | 0.29M | 0.31M | 0.07M | 0.10M | 0.14M | 0.16M | 0.13M | 0.11M | 0.12M | 0.08M | 0.10M | 0.16M | 0.20M | 0.14M | -0.01M | -0.57M | -0.58M | -0.16M | -0.16M | -0.03M | 1.89M |
|
Income from Continuing Operations
|
2.49M | 2.61M | 5.73M | 2.37M | 2.25M | 2.10M | 1.55M | 1.14M | 1.66M | 1.69M | 2.57M | 5.62M | 1.39M | 1.20M | 1.07M | 1.94M | 2.74M | 1.30M | 1.08M | 0.44M | -0.06M | -0.68M | -3.04M | 1.43M | 0.70M | 0.96M | -0.83M | 0.30M | 1.25M | 11.61M | 18.32M | 23.71M | 9.21M | 76.93M | 49.00M | 26.12M | 31.94M | 37.55M | 33.36M | 45.24M | 33.60M | 36.00M | 41.94M | 18.98M | 13.96M | 5.15M | 28.78M | 8.42M | 6.32M | -10.28M | 6.86M | -1.87M | 13.53M |
|
Consolidated Net Income
|
2.49M | 2.61M | 5.73M | 2.37M | 2.25M | 2.10M | 1.55M | 1.14M | 1.66M | 1.69M | 2.57M | 5.62M | 1.39M | 1.20M | 1.07M | 1.94M | 2.74M | 1.30M | 1.08M | 0.44M | -0.06M | -0.68M | -3.04M | 1.43M | 0.70M | 0.96M | -0.83M | 0.30M | 1.25M | 11.61M | 18.32M | 23.71M | 9.21M | 76.93M | 49.00M | 26.12M | 31.94M | 37.55M | 33.36M | 45.24M | 33.60M | 36.00M | 41.94M | 18.98M | 13.96M | 5.15M | 28.78M | 8.42M | 6.32M | -10.28M | 6.86M | -1.87M | 13.53M |
|
Income towards Parent Company
|
2.49M | 2.61M | 5.73M | 2.37M | 2.25M | 2.10M | 1.55M | 1.14M | 1.66M | 1.69M | 2.57M | 5.62M | 1.39M | 1.20M | 1.07M | 1.94M | 2.74M | 1.30M | 1.08M | 0.44M | -0.06M | -0.68M | -3.04M | 1.43M | 0.70M | 0.96M | -0.83M | 0.30M | 1.25M | 11.61M | 18.32M | 23.71M | 9.21M | 76.93M | 49.00M | 26.12M | 31.94M | 37.55M | 33.36M | 45.24M | 33.60M | 36.00M | 41.94M | 18.98M | 13.96M | 5.15M | 28.78M | 8.42M | 6.32M | -10.28M | 6.86M | -1.87M | 13.53M |
|
Net Income towards Common Stockholders
|
2.49M | 2.61M | 5.73M | 2.37M | 2.25M | 2.10M | 1.55M | 1.14M | 1.66M | 1.69M | 2.57M | 5.62M | 1.39M | 1.20M | 1.07M | 1.94M | 2.74M | 1.30M | 1.08M | 0.44M | -0.06M | -0.68M | -3.04M | 1.43M | 0.70M | 0.96M | -0.83M | 0.30M | 1.25M | 11.61M | 18.32M | 23.71M | 9.21M | 76.93M | 49.00M | 26.12M | 31.94M | 37.55M | 33.36M | 45.24M | 33.60M | 36.00M | 41.94M | 18.98M | 13.96M | 5.15M | 28.78M | 8.42M | 6.32M | -10.28M | 6.86M | -1.87M | 13.53M |
|
EPS (Basic)
|
0.32 | 0.34 | 0.74 | 0.31 | 0.29 | 0.28 | 0.21 | 0.16 | 0.24 | 0.24 | 0.37 | 0.81 | 0.20 | 0.17 | 0.15 | 0.28 | 0.39 | 0.17 | 0.15 | 0.07 | -0.03 | -0.09 | -0.43 | 0.20 | 0.08 | 0.14 | -0.12 | 0.02 | 0.17 | 1.61 | 2.61 | 3.28 | 1.26 | 9.58 | -5.10 | 1.16 | 1.40 | 1.64 | 1.62 | 1.93 | 1.43 | 1.53 | 1.79 | 0.81 | 0.60 | 0.22 | 1.34 | 0.39 | 0.28 | -0.36 | 0.43 | -0.04 | 0.47 |
|
EPS (Weighted Average and Diluted)
|
0.32 | 0.34 | 0.73 | 0.30 | 0.29 | 0.28 | 0.20 | 0.16 | 0.24 | 0.24 | 0.36 | 0.80 | 0.20 | 0.17 | 0.15 | 0.27 | 0.39 | 0.16 | 0.15 | 0.07 | -0.03 | -0.09 | -0.43 | 0.20 | 0.08 | 0.14 | -0.12 | 0.02 | 0.17 | 1.61 | 2.59 | 3.09 | 1.16 | 8.88 | -4.71 | 1.08 | 1.30 | 1.53 | 1.53 | 1.83 | 1.35 | 1.46 | 1.70 | 0.77 | 0.57 | 0.21 | 1.28 | 0.37 | 0.27 | -0.36 | 0.42 | -0.04 | 0.46 |
|
Shares Outstanding (Weighted Average)
|
7.93M | 7.84M | 7.79M | 7.73M | 7.73M | 7.70M | 7.53M | 6.96M | 6.96M | 6.96M | 6.96M | 6.97M | 6.97M | 6.98M | 6.98M | 7.02M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | | | 8.03M | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
7.98M | 7.89M | 7.86M | 7.88M | 7.89M | 7.75M | 7.59M | 7.07M | 7.06M | 7.06M | 7.06M | 7.06M | 7.12M | 7.15M | 7.12M | 7.11M | 7.11M | 7.13M | 7.12M | 7.12M | 7.11M | 7.03M | 7.03M | 7.09M | 7.09M | 7.09M | 7.09M | 7.09M | 7.08M | 7.06M | 7.08M | | | 8.67M | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
3.26M | 3.57M | 7.43M | 3.38M | 3.37M | 3.23M | 1.89M | 1.51M | 2.44M | 1.53M | 1.88M | 8.02M | 1.15M | 1.49M | 1.63M | 2.40M | 3.73M | 1.34M | 0.52M | 0.33M | -0.43M | -2.00M | -1.86M | 0.76M | 0.21M | 0.46M | -1.97M | 0.07M | 0.26M | 12.09M | 17.80M | 26.64M | 10.22M | 54.88M | 70.44M | 39.33M | 47.21M | 51.59M | 47.02M | 58.81M | 43.16M | 51.66M | 55.77M | 27.56M | 23.64M | 11.98M | 20.27M | 16.83M | 19.01M | 7.61M | 28.27M | 13.07M | 33.59M |
|
Interest Expenses
|
0.94M | 0.78M | 0.83M | 0.99M | 0.89M | 1.00M | 1.05M | 1.06M | 0.97M | 1.16M | 1.12M | 1.23M | 1.32M | 1.66M | 2.10M | 2.24M | 2.45M | 2.70M | 2.73M | 2.73M | 3.36M | 3.64M | 4.16M | 3.55M | 4.66M | 4.24M | 4.70M | 5.14M | 5.08M | 5.05M | 3.58M | 4.29M | 5.04M | 5.33M | 5.20M | 5.47M | 5.39M | 5.43M | 5.70M | 6.13M | 7.24M | 9.24M | 8.93M | 9.82M | 10.17M | 9.91M | 9.63M | 9.99M | 10.36M | 12.95M | 12.90M | 12.60M | 16.25M |
|
Tax Rate
|
44.47% | 44.50% | 31.32% | 39.11% | 41.90% | 40.37% | 31.49% | 40.61% | 40.49% | 9.51% | 0.43% | 38.17% | 38.32% | 42.80% | 49.98% | 35.32% | 36.72% | 38.96% | 18.12% | 38.16% | 121.80% | 54.38% | -4.40% | 25.81% | 25.64% | 29.49% | 13.29% | 25.74% | 25.61% | 13.52% | 18.05% | 21.55% | 21.92% | 11.35% | 23.45% | 20.34% | 21.51% | 18.24% | 29.03% | 22.02% | 22.13% | 21.36% | 25.43% | 20.69% | 24.24% | 19.97% | 16.63% | 17.25% | 24.43% | 10.69% | 49.71% | -54.73% | 14.25% |