|
Revenue
|
461.98M | 404.31M | 390.91M | 425.99M | 457.66M | 412.42M | 414.15M | 435.53M | 536.38M | 472.90M | 471.82M | 495.11M | 595.18M | 519.26M | 511.95M | 532.44M | 611.84M | 547.27M | 539.87M | 557.13M | 637.00M | 564.62M | 560.30M | 595.87M | 699.48M | 627.84M | 626.29M | 650.01M | 802.41M | 707.33M | 702.54M | 729.07M | 882.66M | 795.55M | 795.51M | 826.49M | 1,014.37M | 922.29M | 925.13M | 966.76M | 1,153.01M | 1,043.32M | 1,043.39M | 1,075.09M | 1,229.48M | 993.37M | 1,007.82M | 1,056.34M | 1,286.84M | 1,185.37M | 1,209.63M | 1,291.24M | 1,577.84M | 1,432.11M | 1,439.16M | 1,489.90M | 1,770.00M | 1,585.00M | 1,551.00M | 1,580.00M | 1,802.00M | 1,605.00M | 1,561.00M | 1,613.00M | 1,863.00M | 1,658.00M | 1,623.00M | 1,668.00M |
|
Cost of Revenue
|
378.42M | 332.35M | 319.81M | 334.56M | 384.98M | 341.06M | 340.46M | 354.72M | 445.42M | 389.06M | 384.79M | 405.17M | 492.17M | 431.96M | 413.53M | 438.94M | 503.72M | 449.53M | 442.46M | 467.15M | 530.82M | 469.17M | 459.49M | 494.51M | 569.62M | 523.62M | 519.54M | 552.97M | 652.39M | 594.07M | 584.74M | 618.53M | 723.32M | 665.00M | 655.55M | 683.63M | 814.65M | 767.75M | 759.07M | 805.16M | 926.29M | 869.58M | 872.84M | 913.15M | 995.46M | 773.12M | 822.79M | 888.78M | 1,035.39M | 985.82M | 1,011.15M | 1,120.61M | 1,292.06M | 1,192.24M | 1,194.61M | 1,249.09M | 1,438.00M | 1,360.00M | 1,293.00M | 1,358.00M | 1,457.00M | 1,345.00M | 1,332.00M | 1,395.00M | 1,553.00M | 1,435.00M | 1,428.00M | 1,496.00M |
|
Gross Profit
|
83.56M | 71.97M | 71.10M | 87.57M | 72.69M | 71.36M | 73.69M | 80.81M | 90.96M | 83.84M | 87.03M | 89.95M | 103.00M | 87.29M | 98.42M | 93.50M | 108.12M | 97.75M | 97.41M | 89.98M | 106.18M | 95.45M | 100.82M | 101.36M | 129.86M | 104.22M | 106.74M | 97.05M | 150.02M | 113.26M | 117.80M | 110.54M | 159.35M | 130.55M | 139.97M | 142.87M | 199.72M | 154.54M | 166.05M | 161.59M | 226.72M | 173.74M | 170.55M | 161.94M | 234.02M | 220.25M | 185.03M | 167.55M | 251.44M | 199.55M | 198.48M | 170.62M | 285.77M | 239.87M | 244.55M | 240.81M | 332.00M | 225.00M | 258.00M | 222.00M | 345.00M | 260.00M | 229.00M | 218.00M | 310.00M | 223.00M | 195.00M | 172.00M |
|
Selling, General & Administrative
|
17.77M | 14.23M | 15.11M | 15.27M | 17.49M | 14.63M | 15.55M | 15.54M | 21.89M | 17.02M | 18.91M | 17.52M | 22.08M | 18.49M | 21.12M | 15.87M | 21.99M | 20.04M | 20.57M | 21.39M | 22.73M | 21.12M | 20.30M | 20.57M | 24.59M | 20.84M | 19.57M | 19.26M | 23.78M | 21.25M | 21.32M | 20.34M | 26.19M | 24.61M | 24.51M | 25.96M | 29.85M | 27.42M | 25.29M | 28.50M | 33.16M | 29.87M | 29.77M | 30.64M | 34.85M | 24.75M | 25.65M | 27.91M | 31.64M | 29.21M | 31.13M | 32.43M | 41.01M | 36.09M | 38.12M | 40.78M | 48.00M | 44.00M | 40.00M | 45.00M | 57.00M | 57.00M | 53.00M | 57.00M | 60.00M | 49.00M | 45.00M | 49.00M |
|
Other Operating Expenses
|
52.89M | 49.13M | 46.43M | 50.10M | 51.43M | 48.15M | 46.06M | 52.62M | 53.94M | 55.42M | 54.02M | 55.74M | 57.88M | 59.38M | 58.16M | 61.74M | 64.12M | 67.48M | 59.73M | 61.71M | 66.85M | 70.92M | 66.06M | 67.78M | 81.75M | 71.16M | 67.23M | 67.76M | 73.19M | 75.98M | 73.70M | 75.73M | 79.66M | 83.00M | 85.65M | 93.20M | 105.17M | 93.54M | 92.63M | 100.47M | 108.09M | 105.15M | 106.04M | 103.58M | 113.95M | 122.51M | 130.62M | 131.93M | 135.99M | 135.12M | 127.74M | 123.51M | 146.37M | 155.42M | 153.81M | 149.40M | 163.00M | 165.00M | 159.00M | 154.00M | 180.00M | 180.00M | 175.00M | 176.00M | 182.00M | 181.00M | 175.00M | 169.00M |
|
Operating Expenses
|
70.66M | 63.36M | 61.54M | 65.37M | 68.92M | 62.79M | 61.61M | 68.16M | 75.83M | 72.44M | 72.94M | 73.25M | 79.96M | 77.88M | 79.28M | 77.61M | 86.11M | 87.52M | 80.30M | 83.10M | 89.58M | 92.04M | 86.36M | 88.35M | 106.34M | 92.00M | 86.81M | 87.02M | 96.97M | 97.24M | 95.02M | 96.07M | 105.85M | 107.61M | 110.17M | 119.15M | 135.02M | 120.96M | 117.92M | 128.97M | 141.26M | 135.01M | 135.81M | 134.22M | 148.80M | 147.26M | 156.26M | 159.84M | 167.62M | 164.33M | 158.88M | 155.94M | 187.38M | 191.52M | 191.92M | 190.18M | 211.00M | 209.00M | 199.00M | 199.00M | 237.00M | 237.00M | 228.00M | 233.00M | 242.00M | 230.00M | 220.00M | 218.00M |
|
Operating Income
|
12.90M | 8.61M | 9.56M | 14.50M | 3.76M | 8.57M | 12.08M | 12.65M | 15.13M | 11.40M | 14.09M | 16.69M | 23.05M | 9.41M | 19.14M | 15.89M | 22.01M | 10.23M | 17.11M | 6.87M | 16.59M | 3.41M | 14.46M | 13.01M | 23.52M | 12.22M | 19.94M | 10.03M | 53.04M | 16.02M | 22.77M | 14.47M | 53.49M | 22.94M | 29.80M | 23.71M | 64.70M | 33.58M | 48.13M | 32.62M | 85.46M | 38.72M | 34.73M | 27.72M | 85.22M | 72.99M | 28.77M | 7.71M | 83.82M | 35.22M | 39.60M | 14.68M | 98.39M | 48.35M | 52.63M | 50.62M | 121.00M | 16.00M | 59.00M | 23.00M | 108.00M | 23.00M | 1.00M | -15.00M | 68.00M | -7.00M | -25.00M | -46.00M |
|
EBIT
|
12.90M | 8.61M | 9.56M | 14.50M | 3.76M | 8.57M | 12.08M | 12.65M | 15.13M | 11.40M | 14.09M | 16.69M | 23.05M | 9.41M | 19.14M | 15.89M | 22.01M | 10.23M | 17.11M | 6.87M | 16.59M | 3.41M | 14.46M | 13.01M | 23.52M | 12.22M | 19.94M | 10.03M | 53.04M | 16.02M | 22.77M | 14.47M | 53.49M | 22.94M | 29.80M | 23.71M | 64.70M | 33.58M | 48.13M | 32.62M | 85.46M | 38.72M | 34.73M | 27.72M | 85.22M | 72.99M | 28.77M | 7.71M | 83.82M | 35.22M | 39.60M | 14.68M | 98.39M | 48.35M | 52.63M | 50.62M | 121.00M | 16.00M | 59.00M | 23.00M | 108.00M | 23.00M | 1.00M | -15.00M | 68.00M | -7.00M | -25.00M | -46.00M |
|
Interest & Investment Income
|
0.58M | 0.36M | 0.48M | 0.20M | 0.20M | 0.26M | 0.29M | 0.25M | 0.28M | 0.30M | 0.24M | 0.14M | 0.16M | 0.16M | 0.14M | 0.15M | 0.07M | 0.06M | 0.03M | 0.00M | 0.05M | 0.02M | 0.01M | 0.44M | 0.11M | 0.08M | 0.14M | 0.04M | 0.30M | 0.29M | 0.34M | 0.34M | 0.47M | 0.68M | 1.01M | 1.25M | 1.46M | 1.81M | 2.03M | 2.70M | 3.25M | 2.80M | 2.57M | 2.04M | 1.88M | 0.37M | 0.10M | 0.25M | 0.54M | 1.44M | 0.25M | 0.22M | 0.15M | 0.94M | 2.81M | 5.10M | 9.00M | 7.00M | 9.00M | 8.00M | 10.00M | 9.00M | 9.00M | 9.00M | 10.00M | 7.00M | 7.00M | 6.00M |
|
Other Non Operating Income
|
| | | | | | | 1.09M | 0.00M | | -7.50M | -0.01M | 0.12M | 0.02M | -0.00M | 0.05M | 0.01M | -2.68M | -0.00M | 0.02M | -0.03M | 0.01M | 0.03M | 0.03M | | -0.03M | 0.02M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | -0.03M | 0.00M | 0.30M | -7.50M | -0.01M | 0.12M | 0.02M | -0.00M | 0.05M | 0.01M | -2.68M | -0.00M | 0.02M | -0.03M | 0.01M | 0.03M | 0.03M | | -0.03M | 0.02M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
13.48M | 8.96M | 10.04M | -3.83M | 3.96M | 8.82M | 12.36M | 12.87M | 15.41M | 11.70M | 6.84M | 16.82M | 23.33M | 9.59M | 19.28M | 16.09M | 22.09M | 7.61M | 17.14M | 6.90M | 16.61M | 3.45M | 14.50M | 13.06M | 23.53M | 12.18M | 19.95M | 9.96M | 52.70M | 15.67M | 22.48M | 14.33M | 53.33M | 22.81M | 29.92M | 24.07M | 65.09M | 34.28M | 48.99M | 34.00M | 87.03M | 39.88M | 35.19M | 27.55M | 84.74M | 71.14M | 27.14M | 6.25M | 82.77M | 34.68M | 37.89M | 12.97M | 96.62M | 46.60M | 51.36M | 50.42M | 124.00M | 16.00M | 61.00M | 24.00M | 111.00M | 25.00M | 3.00M | -13.00M | 72.00M | -6.00M | -24.00M | -46.00M |
|
Tax Provisions
|
5.31M | 3.58M | 4.21M | -1.02M | 1.67M | 3.71M | 5.13M | 5.08M | 6.63M | 4.96M | 2.74M | 5.98M | 9.45M | 3.97M | 7.83M | 6.64M | 8.91M | 4.12M | 7.05M | 1.61M | 7.05M | 1.56M | 6.12M | 4.90M | 9.74M | 4.86M | 8.01M | 3.62M | 20.01M | 5.95M | 8.41M | 4.81M | 17.71M | 8.79M | 10.72M | 8.52M | 15.10M | 9.72M | 12.78M | 9.35M | 10.74M | 11.33M | 9.33M | 7.16M | 22.65M | 19.29M | 7.13M | 1.97M | 20.85M | 9.53M | 10.60M | 3.27M | 26.73M | 13.01M | 13.69M | 12.57M | 29.00M | 4.00M | 16.00M | 5.00M | 32.00M | 7.00M | | -4.00M | 21.00M | -1.00M | -4.00M | -13.00M |
|
Profit After Tax
|
8.17M | 5.38M | 5.83M | 9.71M | 2.30M | 5.12M | 7.23M | 7.79M | 8.79M | 6.74M | 4.10M | 10.84M | 13.88M | 5.62M | 11.45M | 9.45M | 13.17M | 3.49M | 10.08M | 5.29M | 9.56M | 1.89M | 8.38M | 8.16M | 13.79M | 7.31M | 11.95M | 6.34M | 32.69M | 9.71M | 14.06M | 9.52M | 35.63M | 14.02M | 19.20M | 15.55M | 49.99M | 24.56M | 36.21M | 24.66M | 76.29M | 28.56M | 25.86M | 20.39M | 62.09M | 51.85M | 20.01M | 4.29M | 61.92M | 25.15M | 27.30M | 9.71M | 69.88M | 33.60M | 37.67M | 37.85M | 95.00M | 12.00M | 45.00M | 19.00M | 79.00M | 18.00M | 3.00M | -9.00M | 51.00M | -5.00M | -20.00M | -33.00M |
|
Income from Continuing Operations
|
8.17M | 5.38M | 5.83M | -2.81M | 2.30M | 5.12M | 7.23M | 7.79M | 8.79M | 6.74M | 4.10M | 10.84M | 13.88M | 5.62M | 11.45M | 9.45M | 13.17M | 3.49M | 10.08M | 5.29M | 9.56M | 1.89M | 8.38M | 8.16M | 13.79M | 7.31M | 11.95M | 6.34M | 32.69M | 9.71M | 14.06M | 9.52M | 35.63M | 14.02M | 19.20M | 15.55M | 49.99M | 24.56M | 36.21M | 24.66M | 76.29M | 28.56M | 25.86M | 20.39M | 62.09M | 51.85M | 20.01M | 4.29M | 61.92M | 25.15M | 27.30M | 9.71M | 69.88M | 33.60M | 37.67M | 37.85M | 95.00M | 12.00M | 45.00M | 19.00M | 79.00M | 18.00M | 3.00M | -9.00M | 51.00M | -5.00M | -20.00M | -33.00M |
|
Consolidated Net Income
|
8.17M | 5.38M | 5.83M | -2.81M | 2.30M | 5.12M | 7.23M | 7.79M | 8.79M | 6.74M | 4.10M | 10.84M | 13.88M | 5.62M | 11.45M | 9.45M | 13.17M | 3.49M | 10.08M | 5.29M | 9.56M | 1.89M | 8.38M | 8.16M | 13.79M | 7.31M | 11.95M | 6.34M | 32.69M | 9.71M | 14.06M | 9.52M | 35.63M | 14.02M | 19.20M | 15.55M | 49.99M | 24.56M | 36.21M | 24.66M | 76.29M | 28.56M | 25.86M | 20.39M | 62.09M | 51.85M | 20.01M | 4.29M | 61.92M | 25.15M | 27.30M | 9.71M | 69.88M | 33.60M | 37.67M | 37.85M | 95.00M | 12.00M | 45.00M | 19.00M | 79.00M | 18.00M | 3.00M | -9.00M | 51.00M | -5.00M | -20.00M | -33.00M |
|
Income towards Parent Company
|
8.17M | 5.38M | 5.83M | -2.81M | 2.30M | 5.12M | 7.23M | 7.79M | 8.79M | 6.74M | 4.10M | 10.84M | 13.88M | 5.62M | 11.45M | 9.45M | 13.17M | 3.49M | 10.08M | 5.29M | 9.56M | 1.89M | 8.38M | 8.16M | 13.79M | 7.31M | 11.95M | 6.34M | 32.69M | 9.71M | 14.06M | 9.52M | 35.63M | 14.02M | 19.20M | 15.55M | 49.99M | 24.56M | 36.21M | 24.66M | 76.29M | 28.56M | 25.86M | 20.39M | 62.09M | 51.85M | 20.01M | 4.29M | 61.92M | 25.15M | 27.30M | 9.71M | 69.88M | 33.60M | 37.67M | 37.85M | 95.00M | 12.00M | 45.00M | 19.00M | 79.00M | 18.00M | 3.00M | -9.00M | 51.00M | -5.00M | -20.00M | -33.00M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | 0.40M | 0.16M | 0.33M | 0.33M | 0.38M | 0.12M | 0.29M | 0.15M | 0.28M | 0.14M | 0.24M | 1.43M | 0.35M | 0.18M | 0.30M | 0.16M | 0.66M | 0.23M | 0.33M | 0.21M | 0.78M | 0.25M | 0.34M | 0.28M | 0.58M | 0.35M | 0.50M | 0.33M | 1.03M | 0.31M | 0.28M | 0.21M | 0.46M | 0.28M | 0.10M | -0.01M | 0.20M | 0.04M | 0.04M | -0.01M | 0.05M | 0.00M | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
8.17M | 5.38M | 5.83M | -2.81M | 2.23M | 5.07M | 7.02M | 7.56M | 8.52M | 6.54M | 3.98M | 10.52M | 13.48M | 5.46M | 11.12M | 9.12M | 12.79M | 3.36M | 9.79M | 5.14M | 9.28M | 1.75M | 8.14M | 6.74M | 13.43M | 7.13M | 11.65M | 6.18M | 32.03M | 9.48M | 13.73M | 9.31M | 34.85M | 13.77M | 18.86M | 15.27M | 49.41M | 24.21M | 35.70M | 24.33M | 75.26M | 28.25M | 25.57M | 20.18M | 61.63M | 51.58M | 19.91M | 4.29M | 61.73M | 25.12M | 27.26M | 9.72M | 69.84M | 33.60M | 37.67M | 37.85M | 94.59M | 12.00M | 45.00M | 19.00M | 79.00M | 18.00M | 3.00M | -9.00M | 51.00M | -5.00M | -20.00M | -33.00M |
|
EPS (Basic)
|
0.02M | 0.22 | 0.23 | -0.01M | 0.09 | 0.20 | 0.28 | 0.30 | 0.33 | 0.25 | 0.16 | 0.42 | 0.54 | 0.22 | 0.45 | 0.34 | 0.51 | 0.14 | 0.39 | 0.21 | 0.37 | 0.07 | 0.33 | 0.27 | 0.54 | 0.29 | 0.48 | 0.26 | 0.77 | 0.23 | 0.33 | 0.23 | 0.85 | 0.34 | 0.46 | 0.36 | 1.20 | 0.59 | 0.86 | 0.59 | 1.86 | 0.69 | 0.64 | 0.51 | 1.59 | 1.34 | 0.52 | 0.12 | 1.62 | 0.65 | 0.71 | 0.25 | 1.82 | 0.88 | 0.99 | 1.00 | 2.49 | 0.34 | 1.17 | 0.53 | 2.11 | 0.48 | 0.07 | -0.21 | 1.37 | -0.14 | -0.53 | -0.88 |
|
EPS (Weighted Average and Diluted)
|
0.02M | 0.22 | 0.23 | -0.01M | 0.09 | 0.20 | 0.28 | 0.30 | 0.33 | 0.25 | 0.16 | 0.42 | 0.54 | 0.22 | 0.45 | 0.34 | 0.51 | 0.14 | 0.39 | 0.21 | 0.37 | 0.07 | 0.33 | 0.27 | 0.54 | 0.29 | 0.48 | 0.26 | 0.77 | 0.23 | 0.33 | 0.23 | 0.85 | 0.33 | 0.46 | 0.36 | 1.18 | 0.58 | 0.86 | 0.59 | 1.85 | 0.69 | 0.63 | 0.51 | 1.58 | 1.33 | 0.51 | 0.11 | 1.59 | 0.65 | 0.70 | 0.24 | 1.80 | 0.87 | 0.98 | 0.98 | 2.45 | 0.33 | 1.16 | 0.53 | 2.08 | 0.48 | 0.07 | -0.21 | 1.35 | -0.14 | -0.53 | -0.88 |
|
Shares Outstanding (Weighted Average)
|
330.00 | 220.00 | 230.00 | 390.00 | 90.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
330.00 | 220.00 | 230.00 | 390.00 | 90.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
12.90M | 8.61M | 9.56M | 14.50M | 3.76M | 8.57M | 12.08M | 12.65M | 15.13M | 11.40M | 14.09M | 16.69M | 23.05M | 9.41M | 19.14M | 15.89M | 22.01M | 10.23M | 17.11M | 6.87M | 16.59M | 3.41M | 14.46M | 13.01M | 23.52M | 12.22M | 19.94M | 10.03M | 53.04M | 16.02M | 22.77M | 14.47M | 53.49M | 22.94M | 29.80M | 23.71M | 64.70M | 33.58M | 48.13M | 32.62M | 85.46M | 38.72M | 34.73M | 27.72M | 85.22M | 72.99M | 28.77M | 7.71M | 83.82M | 35.22M | 39.60M | 14.68M | 98.39M | 48.35M | 52.63M | 50.62M | 121.00M | 16.00M | 59.00M | 23.00M | 108.00M | 23.00M | 1.00M | -15.00M | 68.00M | -7.00M | -25.00M | -46.00M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.12M | 0.13M | 0.11M | 0.64M | 0.65M | 0.63M | 0.48M | 0.62M | 0.80M | 0.89M | 0.89M | 1.07M | 1.11M | 1.17M | 1.32M | 1.68M | 1.64M | 2.12M | 2.21M | 2.36M | 2.22M | 1.73M | 1.70M | 1.60M | 1.98M | 1.96M | 1.92M | 1.93M | 2.69M | 4.08M | 5.30M | 6.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 6.00M | 6.00M | 6.00M | 6.00M |
|
Tax Rate
|
39.40% | 39.92% | 41.92% | 26.68% | 42.00% | 42.00% | 41.49% | 39.47% | 43.00% | 42.40% | 40.06% | 35.53% | 40.50% | 41.39% | 40.60% | 41.28% | 40.36% | 54.18% | 41.17% | 23.30% | 42.43% | 45.19% | 42.18% | 37.50% | 41.40% | 39.94% | 40.12% | 36.36% | 37.97% | 38.00% | 37.43% | 33.55% | 33.20% | 38.55% | 35.82% | 35.39% | 23.20% | 28.35% | 26.09% | 27.49% | 12.34% | 28.40% | 26.51% | 25.97% | 26.72% | 27.11% | 26.29% | 31.45% | 25.19% | 27.48% | 27.96% | 25.18% | 27.67% | 27.91% | 26.65% | 24.94% | 23.39% | 25.00% | 26.23% | 20.83% | 28.83% | 28.00% | | 30.77% | 29.17% | 16.67% | 16.67% | 28.26% |