|
Revenue
|
3.40M | 1.89M | 91.96M | 104.69M | 115.95M | 119.33M | 105.95M | 126.35M | 140.46M | 145.27M | 129.95M | 159.69M | 181.58M | 191.50M | 191.70M | 211.91M | 225.39M | 233.98M | 255.67M | 282.20M | 295.19M | 299.87M | 301.73M | 332.58M | 349.00M | 353.12M | 342.13M | 371.81M | 396.45M | 401.23M | 397.33M | 393.94M | 420.49M | 441.47M | 437.07M | 488.10M | 509.76M | 533.77M | 587.49M | 676.75M | 719.11M | 686.45M | 659.30M | 692.10M | 706.50M | 720.70M | 692.90M | 737.60M | 760.60M | 750.20M | 684.80M | 760.30M | 778.20M |
|
Cost of Revenue
|
| | 69.69M | 78.43M | 86.00M | 88.12M | 79.54M | 91.54M | 100.83M | 106.06M | 95.82M | 113.41M | 128.16M | 137.03M | 137.11M | 149.67M | 158.13M | 165.62M | 183.50M | 197.27M | 209.61M | 218.52M | 221.75M | 236.94M | 251.66M | 254.48M | 252.70M | 264.56M | 278.36M | 281.19M | 281.07M | 266.80M | 288.84M | 306.54M | 311.64M | 336.21M | 353.88M | 377.47M | 415.09M | 460.04M | 497.84M | 469.03M | 448.90M | 459.60M | 464.40M | 475.00M | 458.40M | 486.20M | 503.80M | 498.40M | 461.10M | 500.40M | 514.00M |
|
Gross Profit
|
| | 22.27M | 26.25M | 29.95M | 31.21M | 26.41M | 34.81M | 39.63M | 39.21M | 34.13M | 46.28M | 53.42M | 54.47M | 54.59M | 62.24M | 67.26M | 68.35M | 72.17M | 84.93M | 85.58M | 81.34M | 79.98M | 95.64M | 97.33M | 98.64M | 89.44M | 107.26M | 118.09M | 120.04M | 116.26M | 127.14M | 131.65M | 134.93M | 125.43M | 151.89M | 155.88M | 156.30M | 172.40M | 216.71M | 221.28M | 217.41M | 210.40M | 232.50M | 242.10M | 245.70M | 234.50M | 251.40M | 256.80M | 251.80M | 223.70M | 259.90M | 264.20M |
|
Amortization - Intangibles
|
| | 0.79M | 0.75M | 0.76M | 0.76M | 0.70M | 0.71M | 0.69M | 0.73M | 0.79M | 1.49M | 1.82M | 2.17M | 2.48M | 2.81M | 2.89M | 3.08M | 6.42M | 6.55M | 6.82M | 7.11M | 7.13M | 7.32M | 5.23M | 5.74M | 5.89M | 6.02M | 6.16M | 6.45M | 6.68M | 6.72M | 6.97M | 8.16M | 8.40M | 9.18M | 9.22M | 10.30M | 11.10M | 11.26M | 11.37M | 10.07M | 11.40M | 11.30M | 11.00M | 10.80M | 10.70M | 10.50M | 10.50M | 10.80M | 10.10M | 10.10M | 10.10M |
|
Selling, General & Administrative
|
| | 15.45M | 16.85M | 16.88M | 18.01M | 18.36M | 21.96M | 20.08M | 20.28M | 22.24M | 24.53M | 25.84M | 26.77M | 30.28M | 30.89M | 31.50M | 32.80M | 39.26M | 41.76M | 41.66M | 41.77M | 44.20M | 44.97M | 48.34M | 48.34M | 48.43M | 52.49M | 55.10M | 58.11M | 60.20M | 59.06M | 58.24M | 60.65M | 65.08M | 66.47M | 68.06M | 72.79M | 79.14M | 84.03M | 84.34M | 88.18M | 89.50M | 96.00M | 96.80M | 103.00M | 102.60M | 106.70M | 109.20M | 106.30M | 108.40M | 113.10M | 111.10M |
|
Other Operating Expenses
|
| | -0.61M | 1.25M | 2.85M | -4.39M | 3.28M | 2.58M | 5.90M | 7.41M | 1.31M | 6.56M | | | 6.56M | 12.40M | 12.33M | 11.77M | 7.44M | 12.83M | 13.02M | 13.74M | 6.46M | 16.38M | 16.21M | 17.91M | | | | | | | | | | | | | 36.29M | 40.63M | 43.02M | 26.76M | 44.00M | 44.20M | 43.00M | 45.10M | 44.00M | 49.90M | 46.30M | 47.00M | 45.50M | 45.80M | 46.30M |
|
Operating Expenses
|
| | 15.45M | 16.85M | 16.88M | 18.01M | 18.36M | 21.96M | 20.08M | 20.28M | 22.24M | 24.53M | 25.84M | 26.77M | 30.28M | 30.89M | 31.50M | 32.80M | 39.26M | 41.76M | 41.66M | 41.77M | 44.20M | 44.97M | 48.34M | 48.34M | 48.43M | 52.49M | 55.10M | 58.11M | 60.20M | 59.06M | 58.24M | 60.65M | 65.08M | 66.47M | 68.06M | 72.79M | 115.43M | 124.66M | 127.37M | 114.94M | 133.50M | 140.20M | 139.80M | 148.10M | 146.60M | 156.60M | 155.50M | 153.30M | 153.90M | 158.90M | 157.40M |
|
Operating Income
|
| | 0.28M | 2.49M | 5.76M | 4.54M | 0.88M | 4.58M | 10.81M | 9.32M | 2.99M | 11.39M | 15.48M | 15.10M | 10.58M | 16.58M | 19.84M | 19.05M | 12.47M | 22.97M | 22.23M | 16.59M | 12.80M | 27.33M | 26.34M | 26.75M | 17.99M | 30.84M | 37.44M | 34.90M | 29.03M | 42.34M | 45.59M | 44.90M | 31.10M | 53.60M | 54.42M | 48.78M | 56.97M | 92.05M | 93.91M | 102.47M | 76.90M | 92.30M | 102.30M | 97.60M | 87.90M | 94.80M | 101.30M | 98.50M | 69.80M | 101.00M | 106.80M |
|
EBIT
|
| | 0.28M | 2.49M | 5.76M | 4.54M | 0.88M | 4.58M | 10.81M | 9.32M | 2.99M | 11.39M | 15.48M | 15.10M | 10.58M | 16.58M | 19.84M | 19.05M | 12.47M | 22.97M | 22.23M | 16.59M | 12.80M | 27.33M | 26.34M | 26.75M | 17.99M | 30.84M | 37.44M | 34.90M | 29.03M | 42.34M | 45.59M | 44.90M | 31.10M | 53.60M | 54.42M | 48.78M | 56.97M | 92.05M | 93.91M | 102.47M | 76.90M | 92.30M | 102.30M | 97.60M | 87.90M | 94.80M | 101.30M | 98.50M | 69.80M | 101.00M | 106.80M |
|
Other Non Operating Income
|
| | -0.07M | 0.23M | -0.14M | 0.01M | 0.46M | -0.10M | -0.05M | -0.15M | -0.03M | -0.19M | -0.14M | 1.07M | -0.10M | -0.12M | -0.02M | -0.01M | -0.15M | -0.13M | -0.08M | -0.70M | -0.12M | -0.16M | -0.13M | -0.12M | -0.12M | -0.10M | -0.15M | -0.07M | | -0.13M | -0.18M | -0.09M | -0.08M | 0.09M | 0.48M | -0.09M | -0.14M | -0.37M | -0.18M | 0.20M | 0.20M | 0.20M | 0.20M | 0.50M | 0.40M | 0.10M | 0.30M | | -0.20M | 0.70M | 0.40M |
|
Non Operating Income
|
| | -0.53M | -0.35M | -0.75M | -0.59M | 0.46M | -0.77M | -0.98M | 2.05M | -0.72M | -1.16M | -1.13M | 3.73M | -0.10M | -0.12M | -0.02M | -0.01M | -0.15M | -0.13M | -0.08M | -0.70M | -0.12M | -0.16M | -0.13M | -0.12M | -0.12M | -0.10M | -0.15M | -0.07M | | -0.13M | -0.18M | -0.09M | -0.08M | 0.09M | 0.48M | -0.09M | -0.14M | -0.37M | -0.18M | 0.20M | 0.20M | 0.20M | 0.20M | 0.50M | 0.40M | 0.10M | 0.30M | | -0.20M | 0.70M | 0.40M |
|
EBT
|
| | -0.25M | 2.15M | 5.01M | 3.95M | 0.75M | 3.81M | 9.82M | 8.20M | 2.27M | 10.23M | 14.35M | 15.09M | 8.92M | 14.95M | 18.27M | 17.46M | 10.15M | 17.97M | 17.73M | 9.97M | 8.64M | 21.48M | 20.92M | 21.15M | 12.19M | 25.09M | 28.82M | 26.50M | 21.67M | 34.46M | 37.85M | 37.20M | 23.44M | 46.17M | 47.21M | 38.67M | 46.23M | 81.28M | 83.06M | 92.74M | 67.40M | 82.70M | 92.80M | 90.30M | 76.40M | 86.70M | 93.90M | 89.40M | 61.30M | 93.40M | 100.30M |
|
Tax Provisions
|
| | -0.01M | 0.71M | 1.94M | 3.32M | 0.35M | 1.48M | 3.63M | 3.52M | 1.02M | 3.72M | 4.87M | 7.32M | 3.11M | 4.96M | 6.72M | 6.99M | 3.78M | 6.00M | 5.72M | -0.82M | 2.24M | 5.16M | 5.36M | 4.68M | 3.35M | 6.17M | 7.61M | 7.31M | 5.68M | 9.12M | 9.77M | 9.36M | 6.15M | 8.96M | 12.32M | 9.27M | 12.40M | 21.37M | 22.08M | 24.04M | 18.10M | 21.10M | 24.80M | 25.50M | 20.50M | 21.50M | 25.30M | 22.50M | 15.90M | 24.40M | 25.90M |
|
Profit After Tax
|
| | -0.53M | 1.44M | 3.07M | 2.38M | 0.40M | 2.33M | 6.20M | 5.06M | 1.24M | 6.51M | 9.48M | 9.29M | 5.81M | 9.99M | 11.55M | 11.08M | 6.36M | 11.97M | 12.01M | 10.79M | 6.39M | 16.32M | 15.56M | 16.48M | 8.83M | 18.92M | 21.21M | 19.19M | 15.99M | 25.34M | 28.08M | 27.84M | 17.29M | 37.21M | 34.89M | 29.40M | 33.82M | 59.90M | 60.98M | 68.70M | 49.30M | 61.60M | 68.00M | 64.80M | 55.90M | 65.20M | 68.60M | 66.90M | 45.40M | 69.00M | 74.40M |
|
Income from Continuing Operations
|
| | -0.24M | 1.44M | 3.07M | 0.63M | 0.40M | 2.33M | 6.20M | 4.68M | 1.24M | 6.51M | 9.48M | 7.77M | 5.81M | 9.99M | 11.55M | 10.48M | 6.36M | 11.97M | 12.01M | 10.79M | 6.39M | 16.32M | 15.56M | 16.48M | 8.83M | 18.92M | 21.21M | 19.19M | 15.99M | 25.34M | 28.08M | 27.84M | 17.29M | 37.21M | 34.89M | 29.40M | 33.82M | 59.90M | 60.98M | 68.70M | 49.30M | 61.60M | 68.00M | 64.80M | 55.90M | 65.20M | 68.60M | 66.90M | 45.40M | 69.00M | 74.40M |
|
Consolidated Net Income
|
| | -0.29M | -0.49M | -0.19M | | -0.04M | -0.03M | | | 1.24M | 6.51M | 9.48M | 7.77M | 5.81M | 9.99M | 11.55M | 10.48M | 6.36M | 11.97M | 12.01M | 10.79M | 6.39M | 16.32M | 15.56M | 16.48M | 8.83M | 18.92M | 21.21M | 19.19M | 15.99M | 25.34M | 28.08M | 27.84M | 17.29M | 37.21M | 34.89M | 29.40M | 33.82M | 59.90M | 60.98M | 68.70M | 49.30M | 61.60M | 68.00M | 64.80M | 55.90M | 65.20M | 68.60M | 66.90M | 45.40M | 69.00M | 74.40M |
|
Income towards Parent Company
|
| | -0.29M | -0.49M | -0.19M | | -0.04M | -0.03M | | | 1.24M | 6.51M | 9.48M | 7.77M | 5.81M | 9.99M | 11.55M | 10.48M | 6.36M | 11.97M | 12.01M | 10.79M | 6.39M | 16.32M | 15.56M | 16.48M | 8.83M | 18.92M | 21.21M | 19.19M | 15.99M | 25.34M | 28.08M | 27.84M | 17.29M | 37.21M | 34.89M | 29.40M | 33.82M | 59.90M | 60.98M | 68.70M | 49.30M | 61.60M | 68.00M | 64.80M | 55.90M | 65.20M | 68.60M | 66.90M | 45.40M | 69.00M | 74.40M |
|
Preferred Dividend Payments
|
| | -1.49M | 1.53M | 1.58M | 1.63M | 19.90M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| | -2.02M | -0.31M | 1.39M | 0.75M | -19.52M | 2.31M | 6.20M | 5.06M | 1.24M | 6.51M | 9.48M | 9.29M | 5.81M | 9.99M | 11.55M | 11.08M | 6.36M | 11.97M | 12.01M | 10.79M | 6.39M | 16.32M | 15.56M | 16.48M | 8.83M | 18.92M | 21.21M | 19.19M | 15.99M | 25.34M | 28.08M | 27.84M | 17.29M | 37.21M | 34.89M | 29.40M | 33.82M | 59.90M | 60.98M | 68.70M | 49.30M | 61.60M | 68.00M | 64.80M | 55.90M | 65.20M | 68.60M | 66.90M | 45.40M | 69.00M | 74.40M |
|
EPS (Basic)
|
| | -0.09 | -0.01 | 0.07 | 0.03 | -0.76 | 0.08 | 0.19 | 0.17 | 0.04 | 0.21 | 0.30 | 0.30 | 0.19 | 0.32 | 0.37 | 0.35 | 0.20 | 0.38 | 0.38 | 0.34 | 0.20 | 0.52 | 0.50 | 0.53 | 0.30 | 0.64 | 0.71 | 0.65 | 0.54 | 0.86 | 0.95 | 0.95 | 0.59 | 1.27 | 1.19 | 0.99 | 1.15 | 2.08 | 2.14 | 2.42 | 1.76 | 2.19 | 2.41 | 2.30 | 1.98 | 2.32 | 2.45 | 2.39 | 1.65 | 2.53 | 2.75 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.03 | -0.76 | 0.07 | 0.19 | | 0.04 | 0.21 | 0.30 | 0.30 | | 0.32 | 0.37 | 0.36 | 0.20 | 0.38 | 0.38 | 0.34 | 0.20 | 0.52 | 0.50 | 0.53 | 0.30 | 0.63 | 0.71 | 0.64 | 0.53 | 0.86 | 0.95 | 0.94 | 0.58 | 1.26 | 1.18 | 0.99 | 1.14 | 2.07 | 2.13 | 2.41 | 1.74 | 2.18 | 2.40 | 2.29 | 1.97 | 2.30 | 2.44 | 2.37 | 1.64 | 2.52 | 2.74 |
|
Shares Outstanding (Weighted Average)
|
0.00M | 20.35M | 22.03M | 22.03M | 22.03M | 22.03M | 25.84M | 30.78M | 31.84M | 30.11M | 31.49M | 31.36M | 31.32M | 31.30M | | | | 31.30M | 31.59M | 31.65M | 31.66M | 31.64M | 31.55M | 31.45M | 31.37M | 31.11M | 29.68M | 29.76M | 29.79M | 29.75M | 29.72M | 29.58M | 29.55M | 29.50M | 29.29M | 29.37M | 29.40M | 29.37M | 29.30M | 29.04M | 28.85M | 28.71M | 28.08M | 28.17M | 28.20M | 28.16M | 28.17M | 28.17M | 28.11M | 28.03M | 27.52M | 27.42M | 27.30M |
|
Shares Outstanding (Diluted Average)
|
19.50M | 20.35M | | | | 22.03M | 25.84M | 30.78M | 31.84M | | 31.49M | 31.37M | 31.34M | 31.33M | | | | 31.36M | 31.69M | 31.71M | 31.77M | 31.76M | 31.77M | 31.61M | 31.51M | 31.23M | 29.81M | 29.83M | 29.88M | 29.87M | 29.93M | 29.76M | 29.74M | 29.72M | 29.61M | 29.61M | 29.62M | 29.63M | 29.58M | 29.24M | 29.02M | 28.87M | 28.28M | 28.28M | 28.32M | 28.31M | 28.39M | 28.35M | 28.27M | 28.19M | 27.70M | 27.55M | 27.42M |
|
EBITDA
|
| | 0.28M | 2.49M | 5.76M | 4.54M | 0.88M | 4.58M | 10.81M | 9.32M | 2.99M | 11.39M | 15.48M | 15.10M | 5.81M | 9.99M | 11.55M | 11.08M | 6.36M | 11.90M | 12.04M | 11.35M | 7.55M | 16.79M | 16.38M | 12.97M | 6.08M | 15.37M | 19.49M | 20.50M | 10.38M | 25.19M | 29.25M | 30.80M | 27.45M | 33.53M | 36.18M | 30.14M | 51.93M | 70.05M | 75.36M | 66.86M | 43.00M | 67.00M | 73.50M | 53.30M | 60.60M | 65.20M | 58.00M | 74.10M | 40.10M | 64.90M | 72.20M |
|
Interest Expenses
|
| | 0.46M | 0.58M | 0.61M | 0.60M | 0.59M | 0.67M | 0.93M | 0.97M | 0.70M | 0.97M | 0.99M | 1.08M | 1.55M | 1.51M | 1.54M | 1.57M | 2.17M | 4.87M | 4.42M | 5.92M | 4.04M | 5.69M | 5.28M | 5.48M | 5.68M | 5.65M | 8.46M | 8.32M | 7.36M | 7.76M | 7.56M | 7.61M | 7.57M | 7.52M | 7.69M | 10.02M | 10.60M | 10.40M | 10.67M | 9.93M | 9.70M | 9.80M | 9.70M | 7.80M | 11.90M | 8.20M | 7.70M | 9.10M | 8.30M | 8.30M | 6.90M |
|
Tax Rate
|
| | 2.02% | 33.05% | 38.76% | 84.11% | 46.60% | 38.92% | 36.94% | 42.96% | 45.17% | 36.37% | 33.93% | 48.49% | 34.84% | 33.17% | 36.79% | 40.01% | 37.28% | 33.38% | 32.27% | -8.24% | 25.97% | 24.03% | 25.61% | 22.11% | 27.52% | 24.60% | 26.40% | 27.58% | 26.23% | 26.47% | 25.82% | 25.16% | 26.24% | 19.41% | 26.10% | 23.97% | 26.83% | 26.30% | 26.58% | 25.93% | 26.85% | 25.51% | 26.72% | 28.24% | 26.83% | 24.80% | 26.94% | 25.17% | 25.94% | 26.12% | 25.82% |