|
Revenue
|
669.66M | 663.86M | 704.25M | 726.23M | 648.34M | 609.75M | 638.14M | 652.61M | 504.50M | 349.25M | 583.22M | | 651.76M | 490.76M | 652.30M | 1,038.94M | 679.74M | 613.57M | 606.52M | 731.61M | 667.12M | 616.01M | 654.54M | 669.80M | 631.20M | 606.90M | 670.19M | 699.28M | 622.90M | 658.26M | 853.22M |
|
Cost of Revenue
|
382.42M | 396.79M | 424.05M | 446.18M | 401.02M | 374.18M | 382.18M | 387.08M | 313.73M | 214.89M | 325.51M | | 351.18M | 264.64M | 362.74M | 514.06M | 375.12M | 346.61M | 342.46M | 432.89M | 380.42M | 365.75M | 383.07M | 390.39M | 346.06M | 335.54M | 370.68M | 393.73M | 327.26M | 353.42M | 501.05M |
|
Gross Profit
|
287.24M | 267.07M | 280.19M | 280.06M | 247.32M | 235.57M | 255.96M | 265.53M | 190.76M | 134.37M | 257.71M | | 300.58M | 226.12M | 289.56M | 524.89M | 304.62M | 266.96M | 264.06M | 298.72M | 286.70M | 250.26M | 271.46M | 279.41M | 285.14M | 271.36M | 299.51M | 305.56M | 295.64M | 304.84M | 352.16M |
|
Selling, General & Administrative
|
194.83M | 191.34M | 184.91M | 210.44M | 222.12M | 182.05M | 192.29M | 206.98M | 190.93M | 156.16M | 174.85M | | 207.40M | 190.95M | 203.58M | 302.81M | 196.40M | 178.22M | 189.00M | 214.09M | 191.75M | 186.86M | 185.98M | 203.97M | 200.71M | 196.12M | 201.19M | 221.26M | 222.34M | 226.30M | 288.31M |
|
Other Operating Expenses
|
382.42M | 396.79M | 424.05M | 446.18M | 401.02M | 374.18M | 414.82M | 387.08M | 313.73M | 214.89M | 325.51M | | 351.18M | 264.64M | 362.74M | 514.06M | 375.12M | 346.61M | 342.46M | 432.89M | 380.42M | 365.75M | 383.07M | 390.39M | 346.06M | 335.54M | 370.68M | 393.73M | 327.26M | 353.42M | 501.05M |
|
Operating Expenses
|
577.25M | 588.12M | 608.96M | 656.62M | 623.15M | 556.23M | 607.11M | 594.06M | 504.66M | 371.05M | 500.36M | | 558.59M | 455.59M | 566.32M | 816.87M | 571.52M | 524.83M | 531.46M | 646.98M | 572.17M | 552.61M | 569.06M | 594.36M | 546.77M | 531.65M | 571.87M | 614.99M | 549.60M | 579.72M | 789.36M |
|
Operating Income
|
92.41M | 75.73M | 95.28M | 69.62M | 25.20M | 53.52M | 31.03M | 58.55M | -0.16M | -21.80M | 82.86M | | 93.18M | 35.18M | 85.98M | 222.07M | 108.22M | 88.75M | 75.07M | 84.63M | 94.95M | 63.40M | 85.48M | 75.44M | 84.43M | 75.24M | 98.32M | 84.30M | 73.30M | 78.54M | 63.85M |
|
EBIT
|
92.41M | 75.73M | 95.28M | 69.62M | 25.20M | 53.52M | 31.03M | 58.55M | -0.16M | -21.80M | 82.86M | | 93.18M | 35.18M | 85.98M | 222.07M | 108.22M | 88.75M | 75.07M | 84.63M | 94.95M | 63.40M | 85.48M | 75.44M | 84.43M | 75.24M | 98.32M | 84.30M | 73.30M | 78.54M | 63.85M |
|
Interest & Investment Income
|
1.70M | 1.70M | 2.10M | 2.32M | 2.34M | 1.42M | 0.71M | 3.80M | 0.42M | 0.56M | 0.28M | | 0.26M | 0.42M | 0.34M | 0.23M | 0.47M | 0.30M | 0.26M | 0.32M | 0.42M | 0.69M | 0.96M | 1.72M | 2.42M | 2.62M | 2.96M | 3.14M | 3.44M | 2.90M | 0.35M |
|
Other Non Operating Income
|
-1.20M | -1.24M | -2.08M | -0.75M | -0.97M | -1.37M | -1.46M | -1.21M | -0.45M | -0.51M | -0.75M | | -0.44M | 0.04M | -0.68M | 0.75M | -0.22M | -2.75M | -2.22M | 1.23M | -2.23M | -3.15M | -3.76M | -1.61M | -2.88M | -3.02M | -3.33M | -1.95M | -11.00M | 29.76M | -3.91M |
|
Non Operating Income
|
-1.20M | -1.24M | -2.08M | -0.75M | -0.97M | -1.37M | -1.46M | -1.21M | -0.45M | -0.51M | -0.75M | | -0.44M | 0.04M | -0.68M | 0.75M | -0.22M | -2.75M | -2.22M | 1.23M | -2.23M | -3.15M | -3.76M | -1.61M | -2.88M | -3.02M | -3.33M | -1.95M | -11.00M | 29.76M | -3.91M |
|
EBT
|
93.78M | 77.12M | 96.61M | 72.56M | 27.89M | 47.34M | 16.14M | 43.82M | -11.14M | -34.87M | 69.15M | | 81.20M | 28.00M | 78.49M | 221.46M | 100.44M | 78.06M | 64.25M | 76.38M | 82.87M | 51.27M | 72.23M | 65.53M | 74.68M | 64.46M | 86.77M | 75.51M | 55.93M | 97.71M | 41.32M |
|
Tax Provisions
|
14.08M | 16.66M | 25.59M | 20.66M | 12.47M | 9.36M | 1.64M | 15.07M | -8.43M | -1.61M | 8.36M | | 16.74M | 4.37M | 15.08M | 50.85M | 19.64M | 16.07M | 13.17M | 24.77M | 16.57M | 14.88M | 12.70M | -3.24M | 15.17M | 12.69M | 16.23M | 11.54M | 13.05M | 24.11M | 6.01M |
|
Profit After Tax
|
79.70M | 60.46M | 71.02M | 51.90M | 15.41M | 37.99M | 14.50M | 28.75M | -2.71M | -33.26M | 60.78M | | 64.46M | 23.64M | 63.41M | 170.61M | 80.81M | 61.99M | 51.08M | 51.60M | 66.30M | 36.40M | 59.53M | 68.77M | 59.51M | 51.77M | 70.55M | 63.98M | 42.88M | 73.87M | 36.94M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M |
|
Income from Continuing Operations
|
79.70M | 60.46M | 71.02M | 51.90M | 15.41M | 37.99M | 14.50M | 28.75M | -2.71M | -33.26M | 60.78M | | 64.46M | 23.64M | 63.41M | 170.61M | 80.81M | 61.99M | 51.08M | 51.60M | 66.30M | 36.40M | 59.53M | 68.77M | 59.51M | 51.77M | 70.55M | 63.98M | 42.88M | 73.61M | 35.31M |
|
Consolidated Net Income
|
79.70M | 60.46M | 71.02M | 51.90M | 15.41M | 37.99M | 14.50M | 28.75M | -2.71M | -33.26M | 60.78M | | 64.46M | 23.64M | 63.41M | 170.61M | 80.81M | 61.99M | 51.08M | 51.60M | 66.30M | 36.40M | 59.53M | 68.77M | 59.51M | 51.77M | 70.55M | 63.98M | 42.88M | 73.61M | 35.31M |
|
Income towards Parent Company
|
79.70M | 60.46M | 71.02M | 51.90M | 15.41M | 37.99M | 14.50M | 28.75M | -2.71M | -33.26M | 60.78M | | 64.46M | 23.64M | 63.41M | 170.61M | 80.81M | 61.99M | 51.08M | 51.60M | 66.30M | 36.40M | 59.53M | 68.77M | 59.51M | 51.77M | 70.55M | 63.98M | 42.88M | 73.61M | 35.31M |
|
Net Income towards Common Stockholders
|
79.70M | 60.46M | 71.02M | 51.90M | 15.41M | 37.99M | 14.50M | 28.75M | -2.71M | -33.26M | 60.78M | | 64.46M | 23.64M | 63.41M | 170.61M | 80.81M | 61.99M | 51.08M | 51.60M | 66.30M | 36.40M | 59.53M | 68.77M | 59.51M | 51.77M | 70.55M | 63.98M | 42.88M | 73.61M | 35.31M |
|
EPS (Basic)
|
1.41 | 1.07 | 1.25 | 0.91 | 0.27 | 0.67 | 0.26 | 0.51 | -0.05 | -0.58 | 1.07 | | 1.12 | 0.41 | 1.10 | 2.96 | 1.43 | 1.11 | 0.92 | 0.93 | 1.19 | 0.65 | 1.06 | 1.23 | 1.07 | 0.93 | 1.27 | 1.15 | 0.77 | 1.33 | 0.66 |
|
EPS (Weighted Average and Diluted)
|
1.41 | 1.07 | 1.25 | 0.91 | 0.27 | 0.67 | 0.25 | 0.50 | -0.05 | -0.58 | 1.05 | | 1.09 | 0.40 | 1.07 | 2.88 | 1.40 | 1.09 | 0.90 | 0.91 | 1.16 | 0.64 | 1.05 | 1.21 | 1.05 | 0.92 | 1.26 | 1.14 | 0.76 | 1.32 | 0.66 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | 55.47M | | | 56.12M | 56.18M | 55.76M | 55.83M | 55.69M | 55.14M | 55.33M | 55.56M | 55.57M |
|
Shares Outstanding (Diluted Average)
|
| 56.65M | 56.65M | 56.65M | 56.65M | 56.92M | 57.40M | 57.21M | 56.88M | 56.93M | 57.67M | 57.86M | 58.90M | 59.36M | 59.28M | 59.09M | 57.84M | 57.31M | 57.06M | 56.96M | 56.94M | 56.89M | 56.96M | 56.93M | 56.74M | 56.60M | 56.42M | 56.32M | 56.06M | 56.02M | 56.07M |
|
EBITDA
|
92.41M | 75.73M | 95.28M | 69.62M | 25.20M | 53.52M | 31.03M | 58.55M | -0.16M | -21.80M | 82.86M | | 93.18M | 35.18M | 85.98M | 222.07M | 108.22M | 88.75M | 75.07M | 84.63M | 94.95M | 63.40M | 85.48M | 75.44M | 84.43M | 75.24M | 98.32M | 84.30M | 73.30M | 78.54M | 63.85M |
|
Interest Expenses
|
| 0.36M | 0.20M | 0.19M | 0.10M | 7.64M | 14.14M | 13.91M | 10.94M | 13.12M | 13.25M | | 11.79M | 7.64M | 7.16M | 1.59M | 8.02M | 8.23M | 8.86M | 9.80M | 10.27M | 9.66M | 10.45M | 10.02M | 9.29M | 10.38M | 11.18M | 9.97M | 9.81M | 13.48M | 18.97M |
|
Tax Rate
|
15.02% | 21.61% | 26.49% | 28.48% | 44.73% | 19.76% | 10.17% | 34.38% | 75.65% | 4.61% | 12.09% | | 20.61% | 15.59% | 19.21% | 22.96% | 19.55% | 20.58% | 20.50% | 32.43% | 20.00% | 29.02% | 17.58% | | 20.32% | 19.68% | 18.70% | 15.28% | 23.33% | 24.67% | 14.55% |