|
Revenue
|
116.97M | 113.39M | 114.20M | 115.62M | 127.41M | 127.25M | 129.24M | 127.69M | 137.19M | 132.53M | 131.21M | 134.83M | 139.71M | 135.01M | 136.19M | 134.27M | 133.99M | 130.65M | 183.35M | 224.48M | 226.78M | 217.09M | 203.00M | 187.52M | 191.68M | 182.53M | 174.60M | 162.79M | 160.79M | 149.32M | 140.04M | 129.90M | 129.62M | 182.11M | 165.70M | 156.69M | 155.83M | 151.28M | 147.00M | 139.54M | 142.14M | 147.91M | 167.23M | 166.32M | 160.90M | 162.30M | 155.79M | 152.40M | 154.13M | 152.61M | 148.14M | 151.30M | 187.82M | 274.00M | 354.90M | 330.92M | 306.20M | 295.03M | 275.35M | 270.32M | 274.80M | 259.90M | 242.58M | 219.42M | 210.40M | 196.55M |
|
Cost of Revenue
|
25.09M | 26.45M | 28.15M | 29.54M | 31.01M | 31.69M | 34.23M | 39.15M | 42.31M | 40.97M | 39.49M | 42.70M | 41.11M | 42.44M | 42.72M | 42.98M | 38.64M | 39.26M | 51.44M | 63.23M | 59.34M | 53.44M | 43.26M | 34.26M | 34.20M | 29.41M | 25.85M | 21.19M | 24.39M | 22.99M | 22.92M | 22.70M | 21.29M | 29.74M | 30.65M | 28.94M | 28.94M | 27.46M | 25.20M | 23.18M | 23.34M | 25.21M | 30.14M | 25.94M | 18.29M | 21.22M | 20.65M | 24.16M | 24.80M | 25.26M | 25.38M | 29.71M | 42.05M | 53.41M | 69.44M | 57.53M | 49.87M | 55.81M | 49.02M | 47.32M | 47.01M | 43.79M | 39.11M | 37.92M | 33.71M | 34.08M |
|
Gross Profit
|
91.89M | 86.94M | 86.05M | 86.08M | 96.40M | 95.56M | 95.01M | 88.55M | 94.88M | 91.56M | 91.72M | 92.13M | 98.60M | 92.57M | 93.47M | 91.30M | 95.36M | 91.38M | 131.91M | 161.26M | 167.45M | 163.66M | 159.73M | 153.27M | 157.49M | 153.12M | 148.76M | 141.59M | 136.40M | 126.33M | 117.12M | 107.20M | 108.33M | 152.38M | 135.05M | 127.75M | 126.89M | 123.82M | 121.81M | 116.36M | 118.81M | 122.70M | 137.09M | 140.38M | 142.61M | 141.08M | 135.14M | 128.25M | 129.32M | 127.35M | 122.77M | 121.59M | 145.78M | 220.59M | 285.46M | 273.39M | 256.33M | 239.22M | 226.32M | 223.00M | 227.79M | 216.11M | 203.47M | 181.50M | 176.69M | 162.47M |
|
Depreciation & Amortization - Total
|
13.16M | 15.47M | 18.29M | 15.72M | 15.38M | 15.14M | 15.71M | 12.38M | 13.66M | 14.90M | 16.28M | 13.94M | 13.99M | 14.25M | 14.97M | 15.07M | 16.93M | 15.12M | 21.80M | 24.57M | 26.67M | 27.75M | 29.57M | 25.97M | 26.88M | 28.41M | 29.71M | 25.70M | 25.85M | 27.27M | 26.75M | 22.93M | 22.60M | 28.78M | 29.37M | 25.60M | 24.76M | 25.13M | 25.03M | 22.23M | 22.61M | 25.57M | 29.80M | 26.63M | 27.17M | 27.62M | 28.51M | 26.93M | 25.96M | 25.28M | 25.92M | 23.31M | 24.31M | 34.79M | 50.64M | 48.47M | 48.34M | 51.11M | 51.12M | 46.50M | 46.14M | 44.95M | 43.93M | 41.63M | 41.46M | 38.74M |
|
Other Operating Expenses
|
82.11M | 75.51M | 80.10M | 84.06M | 90.00M | 83.05M | 89.01M | 93.44M | 90.84M | 92.50M | 88.06M | 97.12M | 98.97M | 101.09M | 96.51M | 11.18M | 8.64M | 4.48M | 8.97M | 2.04M | 13.86M | 11.26M | 6.38M | 10.18M | 9.67M | 7.40M | 7.79M | 1.29M | 4.51M | 1.47M | 1.93M | 6.08M | 6.30M | 7.47M | 6.83M | 2.87M | 5.39M | 7.16M | 9.55M | 3.84M | 7.54M | 12.60M | 7.36M | -0.23M | 3.25M | 5.72M | 6.09M | 4.23M | 7.86M | 15.25M | 10.10M | 4.26M | 81.71M | 6.84M | 4.10M | 6.79M | 8.02M | 1.06M | 25.21M | -0.09M | 1.12M | 0.48M | 6.00M | 1.78M | 2.78M | 6.69M |
|
Operating Expenses
|
95.27M | 90.98M | 98.39M | 99.79M | 105.38M | 98.18M | 104.72M | 105.82M | 104.50M | 107.40M | 104.34M | 111.06M | 112.96M | 115.34M | 111.48M | 104.07M | 104.62M | 104.64M | 156.63M | 203.79M | 186.14M | 180.80M | 168.75M | 159.26M | 155.94M | 157.67M | 146.89M | 142.54M | 136.28M | 129.40M | 119.15M | 110.54M | 108.30M | 169.12M | 155.84M | 143.75M | 133.68M | 126.15M | 117.44M | 118.69M | 113.11M | 121.17M | 149.56M | 148.99M | 135.88M | 134.94M | 132.02M | 134.12M | 126.78M | 119.34M | 121.64M | 128.88M | 82.77M | 239.23M | 328.76M | 308.03M | 289.94M | 302.47M | 264.64M | 284.70M | 274.49M | 267.00M | 241.56M | 234.32M | 222.81M | 203.80M |
|
Operating Income
|
21.71M | 22.41M | 15.80M | 15.83M | 22.03M | 29.06M | 24.52M | 21.87M | 32.69M | 25.13M | 26.86M | 23.78M | 26.75M | 19.67M | 24.71M | 30.21M | 29.38M | 26.00M | 26.72M | 20.69M | 40.64M | 36.29M | 34.25M | 28.26M | 35.74M | 24.86M | 27.72M | 20.25M | 24.51M | 19.91M | 20.90M | 19.36M | 21.31M | 13.00M | 9.87M | 12.95M | 22.15M | 25.13M | 29.56M | 20.84M | 29.03M | 26.74M | 17.66M | 17.33M | 24.99M | 27.34M | 23.77M | 18.28M | 27.35M | 33.27M | 26.50M | 22.39M | 105.06M | 34.74M | 26.17M | 22.89M | 16.23M | -7.44M | 10.71M | -14.38M | 0.26M | -7.14M | 1.02M | -14.90M | -12.42M | -7.25M |
|
EBIT
|
21.71M | 22.41M | 15.80M | 15.83M | 22.03M | 29.06M | 24.52M | 21.87M | 32.69M | 25.13M | 26.86M | 23.78M | 26.75M | 19.67M | 24.71M | 30.21M | 29.38M | 26.00M | 26.72M | 20.69M | 40.64M | 36.29M | 34.25M | 28.26M | 35.74M | 24.86M | 27.72M | 20.25M | 24.51M | 19.91M | 20.90M | 19.36M | 21.31M | 13.00M | 9.87M | 12.95M | 22.15M | 25.13M | 29.56M | 20.84M | 29.03M | 26.74M | 17.66M | 17.33M | 24.99M | 27.34M | 23.77M | 18.28M | 27.35M | 33.27M | 26.50M | 22.39M | 105.06M | 34.74M | 26.17M | 22.89M | 16.23M | -7.44M | 10.71M | -14.38M | 0.26M | -7.14M | 1.02M | -14.90M | -12.42M | -7.25M |
|
Interest & Investment Income
|
0.56M | 0.49M | 0.42M | 0.40M | 0.42M | 0.35M | 0.26M | 0.24M | 0.21M | 0.17M | 0.15M | 0.14M | 0.17M | 0.19M | 0.17M | 0.12M | 0.13M | 0.13M | 0.08M | 0.04M | 0.11M | 0.02M | 0.03M | 0.03M | 0.06M | 0.06M | 0.05M | 0.07M | 0.11M | 0.12M | 0.17M | 0.29M | 0.42M | 0.24M | 0.18M | 0.34M | 0.42M | 0.59M | 0.78M | 1.15M | 1.23M | 1.13M | 0.45M | 0.38M | 0.16M | 0.17M | 0.14M | 0.14M | 0.17M | 0.18M | 0.15M | 0.15M | 0.26M | 0.54M | 0.34M | 0.48M | 0.59M | 0.28M | 0.30M | 0.37M | 0.29M | 0.26M | 0.23M | 0.13M | 0.20M | 0.23M |
|
EBT
|
22.27M | 22.90M | 16.22M | 16.23M | 22.45M | 29.41M | 24.78M | 22.11M | 32.90M | 25.31M | 27.02M | 23.92M | 26.91M | 19.86M | 24.88M | 30.33M | 29.50M | 26.13M | 26.60M | 20.57M | 40.62M | 36.21M | 34.22M | 28.27M | 35.80M | 24.93M | 27.77M | 20.32M | 24.62M | 20.04M | 21.07M | 19.65M | 21.74M | 13.06M | 10.05M | 13.29M | 22.57M | 25.72M | 30.34M | 21.99M | 30.26M | 27.41M | 17.52M | 17.70M | 25.15M | 27.51M | 23.90M | 18.42M | 27.53M | 33.45M | 26.65M | 22.54M | 105.14M | 32.93M | 20.48M | 17.30M | 10.71M | -13.23M | 5.08M | -19.32M | -4.02M | -11.12M | -2.21M | -17.87M | -15.18M | -9.93M |
|
Tax Provisions
|
4.66M | 8.39M | 5.54M | 4.35M | 5.80M | 11.11M | 9.40M | 7.23M | 10.36M | 9.91M | 9.90M | 7.33M | 8.69M | 7.42M | 10.59M | 10.60M | 10.37M | 10.26M | 10.75M | 6.49M | 14.14M | 13.48M | 12.67M | 10.66M | 12.48M | 9.81M | 10.76M | 5.95M | 8.25M | 7.51M | 7.96M | 5.62M | 7.12M | 5.15M | -28.56M | -0.09M | 4.77M | 6.66M | 7.90M | 4.67M | 7.90M | 6.91M | 4.73M | 4.46M | 5.96M | 6.80M | 6.23M | 4.68M | 6.78M | 8.99M | 6.32M | 5.77M | 28.23M | 8.52M | 4.99M | 4.69M | 2.94M | -2.53M | -0.02M | -4.21M | -0.54M | -1.84M | -0.36M | -4.00M | -4.33M | -1.64M |
|
Profit After Tax
|
17.61M | 14.51M | 10.69M | 11.89M | 16.65M | 18.30M | 15.38M | 14.88M | 22.53M | 15.40M | 17.12M | 16.59M | 18.23M | 12.43M | 14.29M | 19.73M | 19.14M | 15.87M | 15.84M | 14.08M | 26.47M | 22.74M | 21.54M | 17.61M | 23.32M | 15.11M | 17.02M | 14.38M | 16.37M | 12.53M | 13.11M | 14.04M | 14.62M | 7.92M | 38.60M | 13.38M | 17.80M | 19.06M | 22.44M | 17.32M | 22.36M | 20.50M | 12.79M | 13.24M | 19.18M | 20.71M | 17.67M | 13.73M | 20.74M | 24.47M | 20.34M | 16.77M | 76.91M | 24.41M | 15.49M | 12.61M | 7.77M | -10.70M | 5.09M | -15.11M | -3.48M | -9.28M | -1.85M | -13.87M | -10.86M | -8.28M |
|
Income from Continuing Operations
|
17.61M | 14.51M | 10.69M | 11.89M | 16.65M | 18.30M | 15.38M | 14.88M | 22.53M | 15.40M | 17.12M | 16.59M | 18.23M | 12.43M | 14.29M | 19.73M | 19.14M | 15.87M | 15.84M | 14.08M | 26.47M | 22.74M | 21.54M | 17.61M | 23.32M | 15.11M | 17.01M | 14.38M | 16.37M | 12.53M | 13.11M | 14.04M | 14.62M | 7.92M | 38.60M | 13.38M | 17.80M | 19.06M | 22.44M | 17.32M | 22.36M | 20.50M | 12.79M | 13.24M | 19.18M | 20.71M | 17.67M | 13.73M | 20.74M | 24.47M | 20.34M | 16.77M | 76.91M | 24.41M | 15.49M | 12.61M | 7.77M | -10.70M | 5.09M | -15.11M | -3.48M | -9.28M | -1.85M | -13.87M | -10.86M | -8.28M |
|
Consolidated Net Income
|
17.61M | 14.51M | 10.69M | 11.89M | 16.65M | 18.30M | 15.38M | 14.88M | 22.53M | 15.40M | 17.12M | 16.59M | 18.23M | 12.43M | 14.29M | 19.73M | 19.14M | 15.87M | 15.84M | 14.08M | 26.47M | 22.74M | 21.54M | 17.61M | 23.32M | 15.11M | 17.01M | 14.38M | 16.37M | 12.53M | 13.11M | 14.04M | 14.62M | 7.92M | 38.60M | 13.38M | 17.80M | 19.06M | 22.44M | 17.32M | 22.36M | 20.50M | 12.79M | 13.24M | 19.18M | 20.71M | 17.67M | 13.73M | 20.74M | 24.47M | 20.34M | 16.77M | 76.91M | 24.41M | 15.49M | 12.61M | 7.77M | -10.70M | 5.09M | -15.11M | -3.48M | -9.28M | -1.85M | -13.87M | -10.86M | -8.28M |
|
Income towards Parent Company
|
17.61M | 14.51M | 10.69M | 11.89M | 16.65M | 18.30M | 15.38M | 14.88M | 22.53M | 15.40M | 17.12M | 16.59M | 18.23M | 12.43M | 14.29M | 19.73M | 19.14M | 15.87M | 15.84M | 14.08M | 26.47M | 22.74M | 21.54M | 17.61M | 23.32M | 15.11M | 17.01M | 14.38M | 16.37M | 12.53M | 13.11M | 14.04M | 14.62M | 7.92M | 38.60M | 13.38M | 17.80M | 19.06M | 22.44M | 17.32M | 22.36M | 20.50M | 12.79M | 13.24M | 19.18M | 20.71M | 17.67M | 13.73M | 20.74M | 24.47M | 20.34M | 16.77M | 76.91M | 24.41M | 15.49M | 12.61M | 7.77M | -10.70M | 5.09M | -15.11M | -3.48M | -9.28M | -1.85M | -13.87M | -10.86M | -8.28M |
|
Net Income towards Common Stockholders
|
17.61M | 14.51M | 10.69M | 11.89M | 16.65M | 18.30M | 15.38M | 14.88M | 22.53M | 15.40M | 17.12M | 16.59M | 18.23M | 12.43M | 14.29M | 19.73M | 19.14M | 15.87M | 15.84M | 14.08M | 26.47M | 22.74M | 21.54M | 17.61M | 23.32M | 15.11M | 17.01M | 14.38M | 16.37M | 12.53M | 13.11M | 14.04M | 14.62M | 7.92M | 38.60M | 13.38M | 17.80M | 19.06M | 22.44M | 17.32M | 22.36M | 20.50M | 12.79M | 13.24M | 19.18M | 20.71M | 17.67M | 13.73M | 20.74M | 24.47M | 20.34M | 16.77M | 76.91M | 24.41M | 15.49M | 12.61M | 7.77M | -10.70M | 5.09M | -15.11M | -3.48M | -9.28M | -1.85M | -13.87M | -10.86M | -8.28M |
|
EPS (Basic)
|
0.19 | 0.16 | 0.12 | 0.13 | 0.18 | 0.20 | 0.17 | 0.16 | 0.25 | 0.17 | 0.19 | 0.19 | 0.21 | 0.15 | 0.17 | 0.23 | 0.23 | 0.19 | 0.19 | 0.16 | 0.30 | 0.26 | 0.25 | 0.20 | 0.27 | 0.17 | 0.20 | 0.17 | 0.20 | 0.15 | 0.16 | 0.17 | 0.18 | 0.10 | 0.46 | 0.16 | 0.21 | 0.23 | 0.27 | 0.21 | 0.27 | 0.25 | 0.16 | 0.16 | 0.24 | 0.25 | 0.22 | 0.17 | 0.26 | 0.31 | 0.26 | 0.21 | 0.97 | 0.31 | 0.19 | 0.16 | 0.10 | -0.14 | 0.07 | -0.19 | -0.04 | -0.12 | -0.02 | -0.18 | -0.14 | -0.11 |
|
EPS (Weighted Average and Diluted)
|
| | 0.12 | | | | 0.17 | 0.16 | 0.25 | 0.17 | 0.19 | 0.19 | 0.21 | 0.14 | 0.17 | 0.23 | 0.23 | 0.19 | 0.19 | 0.16 | 0.30 | 0.26 | 0.25 | 0.20 | 0.27 | 0.17 | 0.20 | 0.17 | 0.20 | 0.15 | 0.16 | 0.17 | 0.18 | 0.09 | 0.46 | 0.16 | 0.21 | 0.23 | 0.27 | 0.21 | 0.27 | 0.25 | 0.16 | 0.16 | 0.24 | 0.25 | 0.22 | 0.17 | 0.26 | 0.31 | 0.26 | 0.21 | 0.97 | 0.31 | 0.19 | 0.16 | 0.10 | -0.14 | 0.07 | -0.19 | -0.04 | -0.12 | -0.02 | -0.18 | -0.14 | -0.11 |
|
Shares Outstanding (Weighted Average)
|
91.58M | 91.28M | 91.13M | 90.69M | 90.69M | 90.69M | 90.69M | 90.69M | 90.69M | 90.50M | 89.66M | 86.47M | 86.46M | 86.19M | 85.89M | 84.77M | 84.79M | 84.84M | 85.21M | 87.70M | 87.73M | 87.78M | 87.75M | 87.79M | 87.81M | 87.66M | 86.97M | 83.37M | 83.31M | 83.30M | 83.30M | 83.29M | 83.29M | 83.30M | 83.30M | 83.31M | 82.82M | 82.53M | 82.38M | 81.94M | 81.97M | 81.99M | 81.98M | 81.87M | 81.61M | 81.53M | 81.39M | 80.15M | 80.03M | 79.80M | 79.57M | 78.93M | 78.93M | 78.94M | 78.94M | 78.99M | 79.00M | 79.02M | 79.01M | 79.04M | 78.98M | 78.81M | 78.73M | 78.54M | 78.31M | 78.02M |
|
Shares Outstanding (Diluted Average)
|
| | 91.13M | | | | 90.69M | 90.69M | 90.69M | 90.50M | 89.67M | 86.83M | 86.80M | 86.51M | 86.20M | 85.05M | 85.04M | 85.04M | 85.44M | 87.92M | 87.91M | 87.92M | 87.92M | 87.97M | 87.97M | 87.81M | 87.11M | 83.46M | 83.39M | 83.37M | 83.36M | 83.34M | 83.34M | 83.34M | 83.34M | 83.35M | 82.86M | 82.56M | 82.41M | 81.96M | 82.03M | 82.04M | 82.02M | 81.94M | 81.68M | 81.59M | 81.44M | 80.21M | 80.08M | 79.84M | 79.61M | 78.95M | 78.96M | 78.97M | 78.97M | 79.02M | 79.08M | 79.10M | 79.08M | 79.12M | 79.05M | 78.87M | 78.78M | 78.61M | 78.38M | 78.09M |
|
EBITDA
|
34.87M | 37.88M | 34.09M | 31.55M | 37.41M | 44.20M | 40.23M | 14.88M | 22.53M | 15.40M | 17.12M | 16.59M | 20.02M | 12.43M | 14.29M | 19.73M | 19.74M | 16.32M | 16.07M | 14.08M | 26.47M | 22.74M | 21.55M | 17.61M | 23.32M | 15.11M | 17.02M | 14.38M | 16.37M | 12.53M | 13.11M | 14.04M | 14.62M | 7.92M | 38.60M | 13.38M | 17.80M | 19.06M | 22.44M | 17.32M | 22.36M | 20.50M | 12.79M | 13.24M | 19.18M | 20.71M | 17.67M | 13.73M | 20.74M | 24.47M | 20.34M | 16.77M | 76.91M | 24.41M | 15.49M | 12.61M | 7.77M | -10.70M | 5.09M | -15.11M | -3.48M | -9.28M | -1.85M | -13.87M | -10.86M | -8.28M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | 0.21M | 0.15M | 0.13M | 0.10M | 0.06M | 0.02M | | | | | | | | | | 0.17M | | | | | | | | 0.45M | 0.60M | | | | | | | | | | 0.17M | 2.35M | 6.04M | 6.08M | 6.11M | 6.07M | 5.93M | 5.30M | 4.57M | 4.24M | 3.46M | 3.10M | 2.96M | 2.91M |
|
Tax Rate
|
20.91% | 36.65% | 34.12% | 26.78% | 25.82% | 37.78% | 37.94% | 32.70% | 31.50% | 39.15% | 36.63% | 30.65% | 32.28% | 37.39% | 42.56% | 34.94% | 35.13% | 39.26% | 40.43% | 31.55% | 34.82% | 37.21% | 37.04% | 37.71% | 34.87% | 39.36% | 38.74% | 29.26% | 33.51% | 37.48% | 37.76% | 28.57% | 32.76% | 39.40% | -284.21% | -0.66% | 21.12% | 25.90% | 26.03% | 21.24% | 26.10% | 25.22% | 26.99% | 25.22% | 23.72% | 24.70% | 26.07% | 25.43% | 24.65% | 26.87% | 23.70% | 25.58% | 26.85% | 25.87% | 24.36% | 27.09% | 27.45% | 19.11% | -0.39% | 21.80% | 13.53% | 16.55% | 16.15% | 22.38% | 28.51% | 16.53% |