|
Revenue
|
170.90M | 178.83M | 182.56M | 183.80M | 192.95M | 195.11M | 202.09M | 208.39M | 211.51M | 218.93M | 250.24M | 260.61M | 267.11M | 272.68M | 277.04M | 273.90M | 273.60M | 298.55M | 303.83M | 312.17M | 319.30M | 320.10M | 341.62M | 355.25M | 355.36M | 360.17M | 366.08M | 384.81M | 386.56M | 392.73M | 398.56M | 404.49M | 470.88M | 491.36M | 499.41M | 500.56M | 501.59M | 505.50M | 494.95M | 476.11M | 462.10M | 455.61M | 446.96M | 449.15M | 452.03M | 435.95M | 423.18M | 407.75M | 398.17M | 415.59M | 420.45M | 426.81M | 424.86M | 414.49M | 424.02M | 417.23M | 418.93M | 411.39M | 423.84M | 423.43M | -0.16M | 428.15M | 437.81M | 447.66M | -16.67M | 464.34M | 466.68M |
|
Cost of Revenue
|
145.83M | 155.23M | 158.76M | 158.57M | 165.24M | 168.38M | 172.95M | 179.99M | 181.74M | 188.04M | 217.19M | 227.50M | 230.21M | 234.28M | 238.83M | 235.19M | 234.60M | 255.96M | 269.35M | 267.37M | 275.81M | 315.76M | 296.35M | 303.94M | 304.22M | 308.64M | 319.31M | 330.04M | 332.21M | 336.34M | 340.90M | 345.57M | 407.32M | 426.92M | 430.77M | 469.25M | 436.29M | 438.26M | 424.62M | 427.26M | 400.49M | 398.40M | 386.72M | 387.16M | 387.52M | 365.44M | 352.20M | 336.62M | 336.41M | 364.82M | 373.54M | 373.26M | 379.37M | 376.89M | 367.34M | 362.38M | 367.73M | 376.94M | 349.12M | 358.91M | | 364.73M | 379.21M | 379.69M | | 367.93M | 394.61M |
|
Gross Profit
|
25.07M | 23.60M | 23.80M | 25.23M | 27.71M | 26.73M | 29.14M | 28.41M | 29.77M | 30.89M | 33.05M | 33.11M | 36.90M | 38.40M | 38.21M | 38.71M | 39.00M | 42.59M | 34.49M | 44.79M | 43.48M | 4.34M | 45.27M | 51.31M | 51.14M | 51.52M | 46.77M | 54.76M | 54.34M | 56.39M | 57.67M | 58.92M | 63.55M | 64.43M | 68.64M | 31.31M | 65.30M | 67.24M | 70.33M | 48.85M | 61.62M | 57.20M | 60.24M | 61.99M | 64.51M | 70.50M | 70.98M | 71.13M | 61.76M | 50.77M | 46.91M | 53.55M | 45.49M | 37.59M | 56.68M | 54.85M | 51.20M | 34.45M | 74.72M | 64.52M | | 63.42M | 58.60M | 67.97M | | 96.41M | 72.07M |
|
Selling, General & Administrative
|
13.52M | 11.94M | 13.94M | 13.90M | 13.15M | 14.49M | 15.77M | 16.78M | 15.51M | 14.34M | 18.67M | 20.98M | 18.52M | 20.79M | 18.98M | 20.79M | 19.36M | 22.58M | 29.27M | 22.05M | 22.24M | 39.38M | 24.15M | 26.76M | 25.12M | 23.45M | 36.36M | 25.35M | 25.66M | 27.18M | 27.23M | 28.21M | 31.99M | 32.94M | 33.59M | 33.78M | 34.12M | 36.71M | 32.00M | 41.10M | 38.61M | 33.48M | 36.83M | 30.02M | 41.47M | 37.34M | 41.96M | 39.99M | 50.05M | 38.78M | 44.29M | 35.74M | 29.28M | 35.80M | 39.52M | 40.05M | 41.43M | 39.05M | 46.25M | 46.91M | | 46.89M | 44.82M | 44.97M | | 50.54M | 46.20M |
|
Operating Expenses
|
13.52M | 11.94M | 13.94M | 13.90M | 13.15M | 14.49M | 15.77M | 16.78M | 15.51M | 14.34M | 18.67M | 20.98M | 18.52M | 20.79M | 18.98M | 20.79M | 19.36M | 22.58M | 29.27M | 22.05M | 22.24M | 39.38M | 24.15M | 26.76M | 25.12M | 23.45M | 36.36M | 25.35M | 25.66M | 27.18M | 27.23M | 28.21M | 31.99M | 32.94M | 33.59M | 33.78M | 34.12M | 36.71M | 32.00M | 41.10M | 38.61M | 33.48M | 36.83M | 30.02M | 41.47M | 37.34M | 41.96M | 39.99M | 50.05M | 38.78M | 44.29M | 35.74M | 29.28M | 35.80M | 39.52M | 40.05M | 41.43M | 39.05M | 46.25M | 46.91M | | 46.89M | 44.82M | 44.97M | | 50.54M | 46.20M |
|
Operating Income
|
11.55M | 11.66M | 9.86M | 11.33M | 14.56M | 12.24M | 13.36M | 11.62M | 14.25M | 16.54M | 14.38M | 12.13M | 18.38M | 17.61M | 19.23M | 17.92M | 19.64M | 20.01M | 5.22M | 22.75M | 21.24M | -35.03M | 21.12M | 24.55M | 26.02M | 28.07M | 10.41M | 29.42M | 28.68M | 29.21M | 30.44M | 30.71M | 31.56M | 31.49M | 35.05M | -2.47M | 31.18M | 30.52M | 38.34M | 7.75M | 23.01M | 23.72M | 23.40M | 31.98M | 23.05M | 33.17M | 29.02M | 31.14M | 11.71M | 11.99M | 2.62M | 17.81M | 16.21M | 1.79M | 17.16M | 14.80M | 9.77M | -4.59M | 28.47M | 17.61M | | 16.53M | 13.78M | 23.00M | | 45.86M | 25.88M |
|
EBIT
|
11.55M | 11.66M | 9.86M | 11.33M | 14.56M | 12.24M | 13.36M | 11.62M | 14.25M | 16.54M | 14.38M | 12.13M | 18.38M | 17.61M | 19.23M | 17.92M | 19.64M | 20.01M | 5.22M | 22.75M | 21.24M | -35.03M | 21.12M | 24.55M | 26.02M | 28.07M | 10.41M | 29.42M | 28.68M | 29.21M | 30.44M | 30.71M | 31.56M | 31.49M | 35.05M | -2.47M | 31.18M | 30.52M | 38.34M | 7.75M | 23.01M | 23.72M | 23.40M | 31.98M | 23.05M | 33.17M | 29.02M | 31.14M | 11.71M | 11.99M | 2.62M | 17.81M | 16.21M | 1.79M | 17.16M | 14.80M | 9.77M | -4.59M | 28.47M | 17.61M | | 16.53M | 13.78M | 23.00M | | 45.86M | 25.88M |
|
Interest & Investment Income
|
1.16M | 1.71M | 0.82M | 0.75M | -0.38M | 1.18M | 1.07M | 0.71M | 0.46M | -1.35M | 1.19M | 1.65M | -0.10M | 0.96M | 0.40M | 1.03M | 0.22M | 1.18M | 1.26M | 0.38M | 0.80M | -0.05M | 0.49M | 0.51M | 0.24M | -1.33M | 1.30M | 0.19M | 1.00M | 1.36M | 0.09M | 1.57M | 1.51M | 1.44M | 5.92M | 1.80M | 2.85M | 3.24M | -2.46M | 5.20M | 1.39M | -0.74M | 3.35M | -4.83M | 7.75M | 4.28M | 6.16M | 2.17M | 3.68M | 0.46M | 3.13M | -1.52M | -7.51M | -0.80M | 3.61M | 3.10M | 3.55M | -2.13M | 5.89M | 5.70M | | 3.83M | 2.20M | 1.28M | | 11.84M | 3.05M |
|
EBT
|
12.71M | 13.37M | 10.68M | 12.08M | 14.18M | 13.42M | 14.44M | 12.34M | 14.72M | 15.19M | 15.57M | 13.78M | 18.28M | 18.57M | 19.62M | 18.96M | 19.86M | 21.19M | 6.48M | 23.13M | 22.04M | -35.08M | 21.62M | 25.05M | 26.26M | 26.74M | 11.71M | 29.60M | 29.68M | 30.57M | 30.53M | 32.28M | 33.08M | 32.93M | 34.68M | -1.40M | 33.32M | 32.98M | 35.01M | 11.89M | 23.62M | 23.72M | 25.87M | 26.78M | 30.41M | 37.13M | 34.86M | 32.95M | 15.06M | 12.12M | 5.38M | 15.78M | 8.25M | 0.99M | 19.53M | 16.16M | 11.41M | -6.33M | 32.30M | 21.31M | | 18.81M | 14.80M | 23.89M | | 57.31M | 28.55M |
|
Tax Provisions
|
4.89M | 5.15M | 6.64M | 4.65M | 5.46M | 4.25M | 5.31M | 4.57M | 4.89M | 5.19M | 5.00M | 5.20M | 6.96M | 7.06M | 6.83M | 4.00M | 6.92M | 7.40M | 1.03M | 8.49M | 8.12M | -12.90M | 6.15M | 9.54M | 9.97M | 9.65M | 2.58M | 10.98M | 10.92M | 10.86M | 10.23M | 10.26M | 10.53M | 9.46M | 14.49M | -1.47M | 7.50M | 6.90M | 3.46M | 2.74M | 5.43M | 5.37M | 6.98M | 6.59M | 7.31M | 9.49M | 7.11M | 8.30M | 5.50M | 2.58M | 0.59M | 4.45M | 1.43M | 0.67M | 3.76M | 4.48M | 2.81M | -1.29M | 8.79M | 6.00M | | 4.78M | 2.88M | 6.67M | | 14.36M | -2.69M |
|
Profit After Tax
|
7.82M | 8.22M | 6.57M | 7.43M | 8.72M | 9.17M | 9.12M | 7.77M | 9.83M | 10.00M | 10.56M | 8.58M | 11.32M | 11.52M | 12.80M | 14.95M | 12.93M | 13.79M | 5.45M | 14.64M | 13.92M | -22.18M | 15.47M | 15.52M | 16.29M | 17.09M | 9.13M | 18.63M | 18.76M | 19.71M | 20.30M | 22.02M | 22.55M | 23.47M | 20.19M | 0.07M | 25.81M | 26.09M | 31.55M | 9.16M | 18.19M | 18.34M | 18.89M | 20.19M | 23.10M | 27.64M | 27.75M | 24.65M | 9.56M | 9.54M | 4.79M | 11.33M | 6.82M | 0.32M | 15.77M | 11.67M | 8.60M | -5.05M | 23.51M | 15.31M | | 14.03M | 11.92M | 17.23M | | 42.95M | 31.24M |
|
Income from Continuing Operations
|
7.82M | 8.22M | 4.03M | 7.43M | 8.72M | 9.17M | 9.12M | 7.77M | 9.83M | 10.00M | 10.56M | 8.58M | 11.32M | 11.52M | 12.80M | 14.95M | 12.93M | 13.79M | 5.45M | 14.64M | 13.92M | -22.18M | 15.47M | 15.52M | 16.29M | 17.09M | 9.13M | 18.63M | 18.76M | 19.71M | 20.30M | 22.02M | 22.55M | 23.47M | 20.19M | 0.07M | 25.81M | 26.09M | 31.55M | 9.16M | 18.19M | 18.34M | 18.89M | 20.19M | 23.10M | 27.64M | 27.75M | 24.65M | 9.56M | 9.54M | 4.79M | 11.33M | 6.82M | 0.32M | 15.77M | 11.67M | 8.60M | -5.05M | 23.51M | 15.31M | | 14.03M | 11.92M | 17.23M | | 42.95M | 31.24M |
|
Consolidated Net Income
|
7.82M | 8.22M | 4.03M | 7.43M | 8.72M | 9.17M | 9.12M | 7.77M | 9.83M | 10.00M | 10.56M | 8.58M | 11.32M | 11.52M | 12.80M | 14.95M | 12.93M | 13.79M | 5.45M | 14.64M | 13.92M | -22.18M | 15.47M | 15.52M | 16.29M | 17.09M | 9.13M | 18.63M | 18.76M | 19.71M | 20.30M | 22.02M | 22.55M | 23.47M | 20.19M | 0.07M | 25.81M | 26.09M | 31.55M | 9.16M | 18.19M | 18.34M | 18.89M | 20.19M | 23.10M | 27.64M | 27.75M | 24.65M | 9.56M | 9.54M | 4.79M | 11.33M | 6.82M | 0.32M | 15.77M | 11.67M | 8.60M | -5.05M | 23.51M | 15.31M | | 14.03M | 11.92M | 17.23M | | 42.95M | 31.24M |
|
Income towards Parent Company
|
7.82M | 8.22M | 4.03M | 7.43M | 8.72M | 9.17M | 9.12M | 7.77M | 9.83M | 10.00M | 10.56M | 8.58M | 11.32M | 11.52M | 12.80M | 14.95M | 12.93M | 13.79M | 5.45M | 14.64M | 13.92M | -22.18M | 15.47M | 15.52M | 16.29M | 17.09M | 9.13M | 18.63M | 18.76M | 19.71M | 20.30M | 22.02M | 22.55M | 23.47M | 20.19M | 0.07M | 25.81M | 26.09M | 31.55M | 9.16M | 18.19M | 18.34M | 18.89M | 20.19M | 23.10M | 27.64M | 27.75M | 24.65M | 9.56M | 9.54M | 4.79M | 11.33M | 6.82M | 0.32M | 15.77M | 11.67M | 8.60M | -5.05M | 23.51M | 15.31M | | 14.03M | 11.92M | 17.23M | | 42.95M | 31.24M |
|
Net Income towards Common Stockholders
|
7.82M | 8.22M | 4.03M | 7.43M | 8.72M | 9.17M | 9.12M | 7.77M | 9.83M | 10.00M | 10.56M | 8.58M | 11.32M | 11.52M | 12.80M | 14.95M | 12.93M | 13.79M | 5.45M | 14.64M | 13.92M | -22.18M | 15.47M | 15.52M | 16.29M | 17.09M | 9.13M | 18.63M | 18.76M | 19.71M | 20.30M | 22.02M | 22.55M | 23.47M | 20.19M | 0.07M | 25.81M | 26.09M | 31.55M | 9.16M | 18.19M | 18.34M | 18.89M | 20.19M | 23.10M | 27.64M | 27.75M | 24.65M | 9.56M | 9.54M | 4.79M | 11.33M | 6.82M | 0.32M | 15.77M | 11.67M | 8.60M | -5.05M | 23.51M | 15.31M | | 14.03M | 11.92M | 17.23M | | 42.95M | 31.24M |
|
EPS (Basic)
|
0.18 | 0.19 | 0.06 | 0.11 | 0.13 | 0.14 | 0.14 | 0.12 | 0.15 | 0.15 | 0.16 | 0.13 | 0.17 | 0.17 | 0.19 | 0.22 | 0.19 | 0.20 | 0.08 | 0.21 | 0.20 | -0.31 | 0.22 | 0.22 | 0.23 | 0.24 | 0.13 | 0.26 | 0.26 | 0.27 | 0.28 | 0.30 | 0.31 | 0.32 | 0.28 | 0.00 | 0.35 | 0.35 | 0.43 | 0.12 | 0.24 | 0.25 | 0.25 | 0.27 | 0.31 | 0.37 | 0.37 | 0.33 | 0.13 | 0.13 | 0.07 | 0.15 | 0.09 | 0.00 | 0.21 | 0.16 | 0.12 | -0.07 | 0.32 | 0.21 | | 0.19 | 0.17 | 0.23 | | 0.59 | 0.44 |
|
EPS (Weighted Average and Diluted)
|
0.18 | 0.19 | 0.06 | 0.11 | 0.13 | 0.14 | 0.14 | 0.12 | 0.15 | 0.15 | 0.16 | 0.13 | 0.17 | 0.17 | 0.19 | 0.22 | 0.19 | 0.20 | 0.08 | 0.21 | 0.20 | -0.31 | 0.22 | 0.22 | 0.23 | 0.24 | 0.13 | 0.26 | 0.26 | 0.27 | 0.28 | 0.30 | 0.30 | 0.31 | 0.27 | 0.00 | 0.35 | 0.35 | 0.42 | 0.12 | 0.24 | 0.25 | 0.25 | 0.27 | 0.31 | 0.37 | 0.37 | 0.33 | 0.13 | 0.13 | 0.07 | 0.15 | 0.09 | 0.00 | 0.21 | 0.16 | 0.12 | -0.07 | 0.32 | 0.21 | | 0.19 | 0.16 | 0.23 | | 0.59 | 0.43 |
|
Shares Outstanding (Weighted Average)
|
43.54M | 43.63M | 65.38M | 65.85M | 43.97M | 66.04M | 65.92M | 66.40M | | 66.71M | 66.64M | 67.08M | 67.30M | 67.65M | 67.51M | 68.46M | 68.60M | 69.71M | 69.21M | 70.32M | 70.44M | 70.67M | 70.62M | 71.47M | 71.66M | 72.01M | 71.83M | 72.36M | 72.57M | 72.84M | 72.75M | 73.07M | 73.28M | 73.46M | 73.36M | 73.91M | 73.98M | 74.02M | 74.00M | 74.30M | 74.35M | 74.39M | 74.36M | 74.66M | 74.69M | 74.70M | 74.70M | 75.00M | 75.00M | 74.98M | 74.82M | 74.33M | 74.34M | 74.34M | 74.34M | 74.50M | 74.49M | 74.45M | 74.29M | 73.93M | | 73.82M | 73.75M | 73.67M | | 73.02M | 72.38M |
|
Shares Outstanding (Diluted Average)
|
44.26M | 44.33M | 66.43M | 66.99M | 44.66M | 67.08M | 67.01M | 67.45M | | 67.53M | 67.58M | 68.08M | 68.23M | 68.64M | 68.48M | 69.36M | 69.37M | 70.53M | 70.05M | 71.07M | 71.21M | 71.21M | 71.34M | 72.16M | 72.29M | 72.69M | 72.51M | 73.01M | 73.32M | 73.59M | 73.47M | 73.95M | 74.27M | 74.54M | 74.35M | 74.72M | 74.61M | 74.60M | 74.61M | 74.72M | 74.67M | 74.61M | 74.59M | 74.77M | 74.76M | 74.78M | 74.78M | 75.22M | 75.22M | 75.17M | 74.96M | 74.33M | 74.36M | 74.35M | 74.35M | 74.52M | 74.57M | 74.50M | 74.34M | 74.06M | | 74.01M | 73.99M | 73.96M | | 73.50M | 73.03M |
|
EBITDA
|
11.55M | 11.66M | 9.86M | 11.33M | 14.56M | 12.24M | 13.36M | 7.86M | 10.11M | 10.07M | 10.54M | 8.40M | 11.30M | 11.54M | 12.75M | 14.98M | 12.83M | 13.79M | 5.46M | 14.64M | 13.93M | -22.19M | 15.45M | 15.52M | 16.27M | 17.28M | 9.47M | 19.18M | 19.34M | 19.34M | 18.67M | 22.50M | 23.15M | 23.55M | 20.18M | -1.07M | 25.91M | 25.58M | 32.42M | 10.57M | 18.98M | 18.80M | 18.99M | 19.66M | 24.76M | 28.52M | 28.39M | 23.38M | 10.27M | 8.53M | 4.80M | 6.06M | 4.88M | -1.97M | 17.80M | 12.88M | 7.74M | -6.69M | 26.44M | 14.98M | | 16.12M | 10.13M | 17.73M | | 43.67M | 31.52M |
|
Tax Rate
|
38.50% | 38.50% | 62.21% | 38.49% | 38.50% | 31.70% | 36.81% | 37.05% | 33.22% | 34.19% | 32.13% | 37.76% | 38.08% | 37.99% | 34.79% | 21.12% | 34.87% | 34.93% | 15.88% | 36.71% | 36.85% | 36.77% | 28.43% | 38.07% | 37.97% | 36.11% | 22.01% | 37.08% | 36.80% | 35.52% | 33.51% | 31.79% | 31.82% | 28.72% | 41.79% | 105.16% | 22.52% | 20.91% | 9.87% | 23.01% | 23.00% | 22.65% | 26.96% | 24.61% | 24.04% | 25.55% | 20.40% | 25.19% | 36.50% | 21.29% | 10.99% | 28.21% | 17.33% | 67.57% | 19.24% | 27.76% | 24.65% | 20.31% | 27.22% | 28.17% | | 25.40% | 19.49% | 27.90% | | 25.05% | -9.43% |