|
Revenue
|
316.18M | 322.76M | 310.92M | 317.80M | 368.25M | 395.98M | 398.97M | 422.68M | 480.25M | 494.48M | 485.13M | 502.82M | 547.45M | 550.51M | 533.80M | 538.42M | 590.30M | 616.46M | 592.47M | 620.28M | 702.99M | 743.59M | 721.05M | 696.25M | 762.15M | 779.47M | 734.57M | 707.73M | 755.43M | 782.61M | 745.74M | 754.10M | 839.91M | 872.99M | 891.12M | 925.02M | 1,033.50M | 1,058.23M | 1,026.94M | 990.78M | 1,060.67M | 1,048.46M | 1,009.21M | 987.36M | 896.21M | 1,058.17M | 1,073.39M | 1,126.52M | 1,319.41M | 1,400.05M | 1,410.36M | 1,497.28M | 1,667.45M | 1,603.69M | 1,491.66M | 1,442.14M | 1,413.19M | 1,515.28M | 1,495.55M | 1,460.07M | 1,498.70M | 1,470.21M | 1,385.83M | 1,374.86M | 1,407.72M | 1,406.51M |
|
Cost of Revenue
|
43.81M | 47.99M | 48.94M | 52.68M | 59.59M | 62.75M | 69.27M | 82.63M | 90.70M | 91.42M | 90.44M | 94.22M | 93.69M | 94.73M | 95.89M | 95.70M | 95.11M | 96.79M | 97.59M | 106.29M | 109.92M | 111.67M | 104.79M | 88.05M | 93.39M | 88.67M | 83.78M | 75.37M | 80.33M | 83.20M | -164.85M | 90.99M | 20.86M | 22.74M | 23.15M | 21.74M | 26.04M | 25.37M | 22.86M | 20.69M | 24.47M | 23.06M | 21.42M | 20.80M | 18.98M | 25.41M | 32.76M | 34.71M | 43.93M | 52.04M | 55.11M | 52.50M | 42.68M | 34.45M | 28.48M | 30.61M | 28.60M | 30.84M | 31.47M | 30.71M | 32.01M | 30.94M | 29.15M | 27.66M | 28.54M | 28.27M |
|
Gross Profit
|
272.36M | 274.77M | 261.99M | 265.12M | 308.66M | 333.24M | 329.70M | 340.05M | 389.56M | 403.05M | 394.70M | 408.60M | 453.76M | 455.78M | 437.90M | 442.71M | 495.19M | 519.67M | 494.88M | 513.98M | 593.07M | 631.92M | 616.25M | 608.20M | 668.76M | 690.80M | 650.79M | 632.36M | 675.10M | 699.41M | 910.59M | 663.11M | 819.05M | 850.25M | 867.97M | 903.28M | 1,007.45M | 1,032.86M | 1,004.08M | 970.10M | 1,036.20M | 1,025.39M | 987.79M | 966.56M | 877.23M | 1,032.76M | 1,040.63M | 1,091.80M | 1,275.48M | 1,348.01M | 1,355.25M | 1,444.78M | 1,624.77M | 1,569.24M | 1,463.18M | 1,411.52M | 1,384.59M | 1,484.44M | 1,464.08M | 1,429.36M | 1,466.69M | 1,439.27M | 1,356.67M | 1,347.19M | 1,379.18M | 1,378.24M |
|
Other Operating Expenses
|
291.35M | 299.10M | 288.21M | 297.55M | 324.06M | 348.88M | 357.53M | 381.37M | 412.11M | 422.87M | 439.69M | 439.65M | 461.41M | 466.19M | 462.88M | 469.29M | 489.62M | 515.53M | 512.84M | 537.72M | 577.78M | 614.44M | 605.97M | 590.40M | 618.78M | 637.23M | 618.18M | 605.91M | 619.84M | 643.16M | 630.86M | 643.86M | 677.50M | 707.09M | 745.79M | 773.80M | 811.37M | 828.32M | 806.71M | 812.36M | 826.18M | 830.93M | 820.94M | 804.19M | 697.04M | 787.92M | 819.09M | 856.86M | 953.37M | 1,016.64M | 1,037.87M | 1,091.66M | 1,158.74M | 1,107.61M | 1,061.43M | 1,059.09M | 1,021.60M | 1,070.26M | 1,074.54M | 1,073.65M | 1,077.01M | 1,068.35M | 1,051.81M | 1,036.80M | 1,049.83M | 1,045.67M |
|
Operating Expenses
|
294.72M | 302.81M | 292.00M | 301.42M | 328.24M | 352.60M | 361.00M | 384.76M | 415.61M | 426.28M | 443.08M | 442.92M | 464.86M | 469.58M | 466.28M | 472.47M | 492.73M | 518.38M | 515.62M | 540.22M | 580.29M | 617.32M | 608.75M | 592.68M | 621.25M | 639.62M | 620.65M | 608.18M | 622.00M | 645.21M | 632.29M | 645.97M | 679.48M | 709.11M | 747.66M | 775.68M | 813.02M | 829.85M | 808.10M | 812.36M | 826.18M | 830.93M | 820.94M | 804.19M | 697.04M | 787.92M | 819.09M | 856.86M | 953.37M | 1,016.64M | 1,037.87M | 1,091.66M | 1,158.74M | 1,107.61M | 1,061.43M | 1,059.09M | 1,021.60M | 1,070.26M | 1,074.54M | 1,073.65M | 1,077.01M | 1,068.35M | 1,051.81M | 1,036.80M | 1,049.83M | 1,045.67M |
|
Operating Income
|
21.45M | 19.95M | 18.92M | 16.38M | 40.01M | 43.38M | 37.97M | 37.92M | 64.64M | 68.19M | 63.31M | 54.22M | 82.59M | 80.93M | 67.52M | 65.94M | 97.57M | 98.08M | 76.84M | 80.05M | 122.69M | 126.26M | 112.30M | 103.56M | 140.90M | 139.85M | 113.92M | 99.55M | 133.44M | 137.40M | 113.45M | 108.12M | 160.43M | 163.88M | 143.46M | 149.34M | 220.48M | 228.38M | 218.84M | 178.43M | 234.49M | 217.53M | 188.26M | 183.17M | 199.17M | 270.24M | 254.30M | 269.66M | 366.04M | 383.41M | 372.49M | 405.62M | 508.70M | 496.08M | 430.23M | 383.05M | 391.59M | 445.02M | 421.01M | 386.43M | 421.69M | 401.86M | 334.02M | 338.06M | 357.89M | 360.84M |
|
EBIT
|
21.45M | 19.95M | 18.92M | 16.38M | 40.01M | 43.38M | 37.97M | 37.92M | 64.64M | 68.19M | 63.31M | 54.22M | 82.59M | 80.93M | 67.52M | 65.94M | 97.57M | 98.08M | 76.84M | 80.05M | 122.69M | 126.26M | 112.30M | 103.56M | 140.90M | 139.85M | 113.92M | 99.55M | 133.44M | 137.40M | 113.45M | 108.12M | 160.43M | 163.88M | 143.46M | 149.34M | 220.48M | 228.38M | 218.84M | 178.43M | 234.49M | 217.53M | 188.26M | 183.17M | 199.17M | 270.24M | 254.30M | 269.66M | 366.04M | 383.41M | 372.49M | 405.62M | 508.70M | 496.08M | 430.23M | 383.05M | 391.59M | 445.02M | 421.01M | 386.43M | 421.69M | 401.86M | 334.02M | 338.06M | 357.89M | 360.84M |
|
Interest & Investment Income
|
0.01M | | 0.00M | 0.05M | 0.05M | 0.04M | 0.01M | 0.02M | 0.01M | 0.00M | 0.14M | 0.05M | 0.03M | 0.02M | 0.01M | 0.01M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | 0.02M | 0.03M | 0.07M | 0.08M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.04M | 0.07M | 0.23M | 0.41M | 0.46M | 0.67M | 0.78M | 1.21M | 1.48M | 1.77M | 1.71M | 1.80M | 1.25M | 0.23M | 0.12M | 0.23M | 0.29M | 0.20M | 0.18M | 0.13M | 0.13M | 0.47M | 1.33M | 2.95M | 2.81M | 2.37M | 2.31M | 5.31M | 7.37M | 5.96M | 1.77M | 1.90M | 1.66M | 0.68M | 0.56M |
|
Other Non Operating Income
|
-0.25M | 0.39M | -0.08M | -0.07M | -1.03M | 0.18M | 0.08M | 1.42M | -0.36M | -1.68M | 0.52M | 0.35M | -0.88M | 0.29M | -0.49M | -0.07M | -0.33M | -0.39M | 0.52M | -0.78M | -0.04M | -0.95M | -0.53M | -0.24M | -0.44M | -1.87M | -0.68M | -0.52M | -0.26M | -0.01M | -1.19M | -0.41M | 0.43M | 0.98M | 0.36M | -2.30M | 0.33M | 0.07M | -2.57M | 0.60M | -0.52M | -0.84M | -0.38M | -3.62M | 0.37M | -0.96M | -0.36M | -0.13M | -1.39M | -0.27M | -0.46M | -0.60M | -0.75M | -0.35M | -0.90M | -1.51M | -1.95M | -0.86M | -0.91M | -0.88M | -1.07M | -0.52M | -0.72M | -1.07M | -1.36M | -1.10M |
|
Non Operating Income
|
-3.57M | -2.72M | -3.42M | -3.54M | -4.16M | -2.75M | -2.87M | -2.44M | -3.81M | -5.07M | -2.67M | -2.82M | -3.53M | -2.57M | -3.24M | -2.46M | -2.69M | -2.82M | -1.77M | -2.82M | -1.63M | -2.40M | -1.95M | -1.74M | -1.53M | -3.00M | -1.97M | -1.68M | -1.31M | -1.13M | -2.13M | -0.97M | 0.43M | 0.98M | 0.36M | -2.30M | 0.99M | 0.82M | -2.57M | 1.96M | 1.08M | 0.87M | 1.33M | -3.62M | 0.37M | -1.91M | -0.98M | -0.35M | -1.66M | -0.46M | -0.71M | -0.60M | -0.75M | -0.35M | -0.90M | -1.51M | -1.95M | 1.36M | 11.42M | 6.46M | 4.75M | 1.23M | 1.16M | -1.07M | -1.36M | -1.10M |
|
EBT
|
17.89M | 17.23M | 15.50M | 12.84M | 35.85M | 40.63M | 35.10M | 35.48M | 60.83M | 63.12M | 60.65M | 51.40M | 79.06M | 78.36M | 64.28M | 63.48M | 94.88M | 95.25M | 75.07M | 77.23M | 121.06M | 123.87M | 110.35M | 101.83M | 139.37M | 136.86M | 111.96M | 97.86M | 132.12M | 136.28M | 111.32M | 107.15M | 160.29M | 164.53M | 143.86M | 147.49M | 221.47M | 229.20M | 217.35M | 180.39M | 235.57M | 218.39M | 189.59M | 180.70M | 199.00M | 268.33M | 253.32M | 269.31M | 364.39M | 382.95M | 371.78M | 405.07M | 508.21M | 496.06M | 432.00M | 384.15M | 391.93M | 446.38M | 425.32M | 392.88M | 426.45M | 403.09M | 335.18M | 338.64M | 357.22M | 360.30M |
|
Tax Provisions
|
7.16M | 6.74M | 5.82M | 5.13M | 14.34M | 16.25M | 13.04M | 13.91M | 21.45M | 24.49M | 20.76M | 20.30M | 31.23M | 27.32M | 24.80M | 22.93M | 36.62M | 35.10M | 27.91M | 31.35M | 47.22M | 45.96M | 40.48M | 39.31M | 53.80M | 52.49M | 39.73M | 37.58M | 50.74M | 50.70M | 42.81M | 41.36M | 61.87M | 62.21M | 104.90M | 38.15M | 58.04M | 55.76M | 57.89M | 47.06M | 61.50M | 54.30M | 45.57M | 47.52M | 51.20M | 66.47M | 104.50M | 69.95M | 94.81M | 96.32M | 92.97M | 105.32M | 132.13M | 118.66M | 108.07M | 99.11M | 99.56M | 107.09M | 102.51M | 100.58M | 104.40M | 94.51M | 72.03M | 83.98M | 88.59M | 89.35M |
|
Profit After Tax
|
10.72M | 10.49M | 9.68M | 7.70M | 21.51M | 24.38M | 22.06M | 21.57M | 39.38M | 38.63M | 39.88M | 31.09M | 47.83M | 51.04M | 39.48M | 40.55M | 58.26M | 60.15M | 47.16M | 45.89M | 73.85M | 77.91M | 69.87M | 62.52M | 85.57M | 84.37M | 72.22M | 60.28M | 81.39M | 85.58M | 68.51M | 65.79M | 98.42M | 102.31M | 197.25M | 109.33M | 163.43M | 173.44M | 159.46M | 133.32M | 174.07M | 164.10M | 144.02M | 133.18M | 147.81M | 201.87M | 189.83M | 199.36M | 269.58M | 286.63M | 278.81M | 299.75M | 376.08M | 377.40M | 323.93M | 285.04M | 292.36M | 339.29M | 322.81M | 292.30M | 322.05M | 308.58M | 263.14M | 254.66M | 268.63M | 270.95M |
|
Income from Continuing Operations
|
10.72M | 10.49M | 9.68M | 7.70M | 21.51M | 24.38M | 22.06M | 21.57M | 39.38M | 38.63M | 39.88M | 31.09M | 47.83M | 51.04M | 39.48M | 40.55M | 58.26M | 60.15M | 47.16M | 45.89M | 73.85M | 77.91M | 69.87M | 62.52M | 85.57M | 84.37M | 72.22M | 60.28M | 81.39M | 85.58M | 68.51M | 65.79M | 98.42M | 102.31M | 38.96M | 109.33M | 163.43M | 173.44M | 159.46M | 133.32M | 174.07M | 164.10M | 144.02M | 133.18M | 147.81M | 201.87M | 148.82M | 199.36M | 269.58M | 286.63M | 278.81M | 299.75M | 376.08M | 377.40M | 323.93M | 285.04M | 292.36M | 339.29M | 322.81M | 292.30M | 322.05M | 308.58M | 263.14M | 254.66M | 268.63M | 270.95M |
|
Consolidated Net Income
|
10.72M | 10.49M | 9.68M | 7.70M | 21.51M | 24.38M | 22.06M | 21.57M | 39.38M | 38.63M | 39.88M | 31.09M | 47.83M | 51.04M | 39.48M | 40.55M | 58.26M | 60.15M | 47.16M | 45.89M | 73.85M | 77.91M | 69.87M | 62.52M | 85.57M | 84.37M | 72.22M | 60.28M | 81.39M | 85.58M | 68.51M | 65.79M | 98.42M | 102.31M | 38.96M | 109.33M | 163.43M | 173.44M | 159.46M | 133.32M | 174.07M | 164.10M | 144.02M | 133.18M | 147.81M | 201.87M | 148.82M | 199.36M | 269.58M | 286.63M | 278.81M | 299.75M | 376.08M | 377.40M | 323.93M | 285.04M | 292.36M | 339.29M | 322.81M | 292.30M | 322.05M | 308.58M | 263.14M | 254.66M | 268.63M | 270.95M |
|
Income towards Parent Company
|
10.72M | 10.49M | 9.68M | 7.70M | 21.51M | 24.38M | 22.06M | 21.57M | 39.38M | 38.63M | 39.88M | 31.09M | 47.83M | 51.04M | 39.48M | 40.55M | 58.26M | 60.15M | 47.16M | 45.89M | 73.85M | 77.91M | 69.87M | 62.52M | 85.57M | 84.37M | 72.22M | 60.28M | 81.39M | 85.58M | 68.51M | 65.79M | 98.42M | 102.31M | 38.96M | 109.33M | 163.43M | 173.44M | 159.46M | 133.32M | 174.07M | 164.10M | 144.02M | 133.18M | 147.81M | 201.87M | 148.82M | 199.36M | 269.58M | 286.63M | 278.81M | 299.75M | 376.08M | 377.40M | 323.93M | 285.04M | 292.36M | 339.29M | 322.81M | 292.30M | 322.05M | 308.58M | 263.14M | 254.66M | 268.63M | 270.95M |
|
Net Income towards Common Stockholders
|
10.72M | 10.49M | 9.68M | 7.70M | 21.51M | 24.38M | 22.06M | 21.57M | 39.38M | 38.63M | 39.88M | 31.09M | 47.83M | 51.04M | 39.48M | 40.55M | 58.26M | 60.15M | 47.16M | 45.89M | 73.85M | 77.91M | 69.87M | 62.52M | 85.57M | 84.37M | 72.22M | 60.28M | 81.39M | 85.58M | 68.51M | 65.79M | 98.42M | 102.31M | 38.96M | 109.33M | 163.43M | 173.44M | 159.46M | 133.32M | 174.07M | 164.10M | 144.02M | 133.18M | 147.81M | 201.87M | 148.82M | 199.36M | 269.58M | 286.63M | 278.81M | 299.75M | 376.08M | 377.40M | 323.93M | 285.04M | 292.36M | 339.29M | 322.81M | 292.30M | 322.05M | 308.58M | 263.14M | 254.66M | 268.63M | 270.95M |
|
EPS (Basic)
|
0.29 | 0.19 | 0.17 | 0.14 | 0.38 | 0.44 | 0.26 | 0.38 | 0.69 | 0.45 | 0.47 | 0.36 | 0.56 | 0.59 | 0.46 | 0.47 | 0.68 | 0.70 | 0.55 | 0.53 | 0.86 | 0.90 | 0.81 | 0.73 | 1.00 | 0.99 | 0.85 | 0.72 | 0.98 | 1.03 | 0.82 | 0.80 | 1.20 | 1.24 | 0.47 | 1.33 | 1.99 | 2.12 | 1.96 | 1.10 | 1.44 | 1.37 | 1.81 | 1.12 | 1.26 | 1.72 | 1.62 | 1.71 | 2.33 | 2.48 | 2.42 | 2.62 | 3.33 | 3.38 | -3.19 | 1.30 | 1.33 | 1.55 | 1.48 | 1.34 | 1.49 | 1.44 | 1.24 | 1.20 | 1.27 | 1.29 |
|
EPS (Weighted Average and Diluted)
|
0.29 | 0.19 | 0.17 | 0.14 | 0.38 | 0.44 | 0.26 | 0.38 | 0.69 | 0.45 | 0.47 | 0.36 | 0.56 | 0.59 | 0.46 | 0.47 | 0.68 | 0.70 | 0.55 | 0.53 | 0.86 | 0.90 | 0.81 | 0.73 | 1.00 | 0.99 | 0.85 | 0.72 | 0.98 | 1.03 | 0.82 | 0.80 | 1.19 | 1.24 | 0.47 | 1.33 | 1.99 | 2.12 | 1.95 | 1.10 | 1.44 | 1.37 | 1.80 | 1.11 | 1.25 | 1.71 | 1.61 | 1.70 | 2.31 | 2.47 | 2.41 | 2.60 | 3.30 | 3.36 | -3.17 | 1.29 | 1.33 | 1.54 | 1.47 | 1.34 | 1.48 | 1.43 | 1.23 | 1.19 | 1.27 | 1.28 |
|
Shares Outstanding (Weighted Average)
|
37.28M | 55.93M | 55.93M | 55.93M | 55.93M | 55.93M | 83.89M | 56.26M | 57.44M | 86.16M | 85.72M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 85.97M | 85.85M | 85.65M | 85.38M | 83.98M | 83.67M | 83.36M | 83.11M | 82.35M | 82.33M | 82.32M | 82.31M | 82.25M | 82.16M | 82.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
37.28M | 55.93M | 55.93M | 55.93M | 55.93M | 55.93M | 83.89M | 56.26M | 57.44M | 86.16M | 85.72M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 86.16M | 85.97M | 85.85M | 85.65M | 85.38M | 83.98M | 83.68M | 83.39M | 83.15M | 82.44M | 82.44M | 82.42M | 82.41M | 82.36M | 82.26M | 82.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
21.45M | 19.95M | 18.92M | 16.38M | 40.01M | 43.38M | 37.97M | 37.92M | 64.64M | 68.19M | 63.31M | 54.22M | 82.59M | 80.93M | 67.52M | 65.94M | 97.57M | 98.08M | 76.84M | 80.05M | 122.69M | 126.26M | 112.30M | 103.56M | 140.90M | 139.85M | 113.92M | 99.55M | 133.44M | 137.40M | 113.45M | 108.12M | 160.43M | 163.88M | 143.46M | 149.34M | 220.48M | 228.38M | 218.84M | 178.43M | 234.49M | 217.53M | 188.26M | 183.17M | 199.17M | 270.24M | 254.30M | 269.66M | 366.04M | 383.41M | 372.49M | 405.62M | 508.70M | 496.08M | 430.23M | 383.05M | 391.59M | 445.02M | 421.01M | 386.43M | 421.69M | 401.86M | 334.02M | 338.06M | 357.89M | 360.84M |
|
Interest Expenses
|
3.33M | 3.11M | 3.35M | 3.52M | 3.18M | 2.96M | 2.95M | 3.88M | 3.46M | 3.40M | 3.33M | 3.22M | 2.69M | 2.88M | 2.75M | 2.40M | 2.40M | 2.48M | 2.34M | 2.08M | 1.62M | 1.46M | 1.45M | 1.57M | 1.17M | 1.16M | 1.31M | 1.18M | 1.06M | 1.13M | 0.95M | 0.59M | 0.64M | 0.56M | 0.36M | 0.01M | 0.01M | 0.03M | 0.14M | 0.12M | 0.16M | 0.00M | 0.09M | 0.10M | 0.77M | 1.07M | 0.85M | 0.51M | 0.47M | 0.37M | 0.38M | 0.07M | 0.21M | 1.00M | 0.28M | 0.20M | 0.09M | 0.09M | 0.09M | 0.04M | 0.13M | 0.02M | 0.03M | 0.00M | 0.01M | 0.00M |
|
Tax Rate
|
40.05% | 39.11% | 37.53% | 40.00% | 40.00% | 40.00% | 37.16% | 39.20% | 35.26% | 38.80% | 34.24% | 39.50% | 39.50% | 34.86% | 38.58% | 36.12% | 38.60% | 36.85% | 37.18% | 40.59% | 39.00% | 37.10% | 36.68% | 38.60% | 38.60% | 38.35% | 35.49% | 38.40% | 38.40% | 37.20% | 38.46% | 38.60% | 38.60% | 37.81% | 72.92% | 25.87% | 26.21% | 24.33% | 26.64% | 26.09% | 26.11% | 24.86% | 24.04% | 26.30% | 25.73% | 24.77% | 41.25% | 25.97% | 26.02% | 25.15% | 25.01% | 26.00% | 26.00% | 23.92% | 25.02% | 25.80% | 25.40% | 23.99% | 24.10% | 25.60% | 24.48% | 23.45% | 21.49% | 24.80% | 24.80% | 24.80% |