|
Revenue
|
15.17M | 59.64M | 50.40M | 49.14M | 14.65M | 66.24M | 47.45M | 48.46M | 23.49M | 71.56M | 53.49M | 60.26M | 8.56M | 65.50M | 37.77M | 28.20M | 14.14M | 55.16M | 52.03M | 73.00M | 36.40M | 88.22M | 78.84M | 100.05M | 53.89M | 107.14M | 120.56M | 118.81M | 48.79M | 113.76M | 123.57M | 130.14M | 72.25M | 139.37M | 125.34M | 137.97M | 83.96M | 163.45M | 124.83M | 151.82M | 93.19M | 176.36M | 141.87M | 160.30M | 68.19M | 120.04M | 133.76M | 158.16M | 103.34M | 157.53M | 127.64M | 152.94M | 102.60M | 187.56M | 166.10M | 159.81M | 82.55M | 207.27M | 144.12M | 134.25M | 95.66M | 199.90M | 129.40M | 143.55M | 115.07M | 194.33M | 162.12M |
|
Cost of Revenue
|
12.16M | 40.12M | 35.24M | 29.74M | 12.67M | 41.18M | 32.22M | 30.42M | 14.42M | 45.22M | 37.00M | 40.34M | 6.74M | 42.44M | 26.21M | 20.68M | 9.81M | 36.28M | 36.98M | 45.59M | 22.27M | 53.81M | 49.75M | 61.36M | 37.45M | 70.13M | 79.70M | 80.26M | 34.66M | 72.24M | 86.93M | 88.47M | 55.06M | 94.34M | 89.28M | 93.16M | 63.94M | 107.60M | 89.91M | 107.73M | 70.24M | 116.76M | 101.93M | 113.96M | 56.50M | 87.97M | 97.03M | 110.37M | 77.09M | 108.73M | 97.00M | 116.76M | 81.54M | 136.33M | 124.83M | 121.92M | 71.27M | 145.90M | 111.99M | 104.74M | 76.73M | 138.60M | 98.52M | 107.81M | 86.93M | 134.03M | 124.01M |
|
Gross Profit
|
3.01M | 19.52M | 15.15M | 19.39M | 1.98M | 25.06M | 15.23M | 18.03M | 9.07M | 26.34M | 16.49M | 19.91M | 1.82M | 23.06M | 11.57M | 7.52M | 4.33M | 18.88M | 15.04M | 27.40M | 14.12M | 34.41M | 29.09M | 38.70M | 16.44M | 37.01M | 40.87M | 38.55M | 14.13M | 41.52M | 36.64M | 41.68M | 17.19M | 45.03M | 36.05M | 44.81M | 20.03M | 55.85M | 34.92M | 44.09M | 22.95M | 59.59M | 39.94M | 46.34M | 11.69M | 32.08M | 36.73M | 47.79M | 26.25M | 48.80M | 30.64M | 36.19M | 21.06M | 51.23M | 41.27M | 37.89M | 11.28M | 61.36M | 32.13M | 29.50M | 18.92M | 61.30M | 30.88M | 35.74M | 28.14M | 60.30M | 38.11M |
|
Amortization - Intangibles
|
1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.54M | 1.38M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 1.40M | 1.45M | 1.48M | 1.46M | 1.45M | 1.44M | 1.46M | 1.90M | 1.90M | 1.80M | 1.75M | 1.73M | 1.73M | 4.39M | 2.75M | 2.75M | 2.79M | 3.00M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.74M | 2.74M | 2.74M | 2.74M | 2.74M | 2.74M | 2.74M | 2.72M | 2.71M | 2.71M | 2.64M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 1.63M | 1.63M | 1.63M | 1.55M | 1.55M | 1.55M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 2.06M | 1.99M | | 2.16M | 2.16M | 2.17M | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
5.53M | 5.00M | 4.92M | 4.64M | 5.81M | 7.90M | 6.82M | 5.98M | 5.93M | 6.76M | 6.55M | 7.20M | 4.63M | 5.71M | 5.05M | 4.51M | 5.91M | 6.10M | 10.73M | 9.13M | 8.34M | 8.48M | 9.01M | 12.48M | 11.42M | 11.30M | 12.51M | 12.92M | 10.91M | 11.31M | 15.76M | 15.58M | 14.88M | 16.75M | 12.91M | 16.34M | 16.15M | 20.54M | 16.59M | 16.68M | 16.64M | 18.77M | 17.27M | 18.61M | 17.15M | 13.86M | 16.43M | 17.18M | 19.90M | 21.98M | 17.61M | 19.36M | 21.37M | 23.02M | 19.18M | 18.61M | 22.44M | 24.17M | 18.00M | 14.23M | 21.49M | 23.37M | 25.69M | 21.14M | 23.39M | 21.75M | 22.47M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.05M | | | | | 1.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.30M | | | | |
|
Operating Expenses
|
5.53M | 5.00M | 4.92M | 4.64M | 5.81M | 7.90M | 6.82M | 5.98M | 5.93M | 6.76M | 6.55M | 7.20M | 4.63M | 5.71M | 5.05M | 4.51M | 5.91M | 6.10M | 10.73M | 9.13M | 8.34M | 8.48M | 9.01M | 12.48M | 11.42M | 11.30M | 12.51M | 12.92M | 10.91M | 11.31M | 15.76M | 15.58M | 14.88M | 16.75M | 12.91M | 16.34M | 16.15M | 20.54M | 16.59M | 16.68M | 18.71M | 20.83M | 19.26M | 18.61M | 19.30M | 16.02M | 18.60M | 17.18M | 19.90M | 21.98M | 17.61M | 19.36M | 21.37M | 23.02M | 19.18M | 18.61M | 22.44M | 24.17M | 18.00M | 14.23M | 21.49M | 23.37M | 25.69M | 21.14M | 23.39M | 21.75M | 22.47M |
|
Operating Income
|
-4.38M | 12.65M | 8.29M | 12.89M | -5.71M | 9.65M | 6.81M | 10.66M | 1.84M | 18.28M | 8.65M | 11.41M | -4.11M | 16.05M | 5.21M | 1.71M | -3.53M | 11.38M | 2.86M | 16.79M | 4.33M | 24.48M | 18.64M | 24.76M | 3.12M | 23.80M | 26.56M | 23.88M | 1.49M | 28.48M | 16.49M | 23.34M | -0.44M | 25.50M | 20.14M | 25.60M | 1.01M | 32.44M | 15.46M | 24.55M | 3.56M | 38.09M | 19.93M | 24.99M | -8.20M | -112.39M | 17.56M | 27.89M | 3.65M | 24.11M | 10.39M | 12.99M | -2.94M | 25.58M | 19.46M | 16.66M | -13.80M | 34.56M | 11.50M | 12.64M | -6.42M | 36.30M | 45.85M | 12.97M | 3.20M | 36.99M | 14.08M |
|
EBIT
|
-4.38M | 12.65M | 8.29M | 12.89M | -5.71M | 9.65M | 6.81M | 10.66M | 1.84M | 18.28M | 8.65M | 11.41M | -4.11M | 16.05M | 5.21M | 1.71M | -3.53M | 11.38M | 2.86M | 16.79M | 4.33M | 24.48M | 18.64M | 24.76M | 3.12M | 23.80M | 26.56M | 23.88M | 1.49M | 28.48M | 16.49M | 23.34M | -0.44M | 25.50M | 20.14M | 25.60M | 1.01M | 32.44M | 15.46M | 24.55M | 3.56M | 38.09M | 19.93M | 24.99M | -8.20M | -112.39M | 17.56M | 27.89M | 3.65M | 24.11M | 10.39M | 12.99M | -2.94M | 25.58M | 19.46M | 16.66M | -13.80M | 34.56M | 11.50M | 12.64M | -6.42M | 36.30M | 45.85M | 12.97M | 3.20M | 36.99M | 14.08M |
|
Interest & Investment Income
|
4.01M | -3.94M | 3.80M | -27.28M | -3.71M | -2.99M | -2.33M | -1.91M | -2.20M | -2.14M | -2.33M | -2.24M | -2.05M | -2.18M | -2.08M | -2.09M | -1.98M | -2.08M | -2.13M | -2.14M | -1.97M | -2.00M | -2.04M | -2.12M | -2.45M | -2.78M | -2.82M | -2.84M | -2.87M | -2.86M | -4.52M | -4.94M | -5.30M | -4.19M | -4.86M | -3.99M | -3.94M | -4.10M | -4.38M | -4.52M | -4.15M | -4.19M | -4.27M | -4.17M | -5.04M | -5.66M | -5.01M | -4.53M | -2.98M | -4.37M | -2.17M | -2.33M | -2.11M | -2.47M | -3.27M | -3.40M | -2.86M | -3.74M | -4.61M | -4.47M | -3.52M | -4.12M | -4.47M | -3.14M | -2.38M | -2.97M | -3.76M |
|
Other Non Operating Income
|
| | 0.02M | 0.01M | | -7.97M | -0.01M | | -0.12M | -0.67M | -0.03M | | -0.08M | -0.15M | -0.04M | -0.04M | -0.03M | -0.05M | -0.04M | -0.04M | -0.02M | -0.07M | -0.05M | -1.73M | -0.06M | -0.07M | -0.06M | -0.00M | -0.06M | -0.07M | -0.10M | -0.74M | -0.24M | -0.23M | -0.20M | -0.16M | -0.20M | -0.26M | -0.01M | -0.28M | -0.17M | -0.12M | -0.12M | -0.15M | -0.11M | -3.19M | -0.24M | -0.11M | -0.01M | -4.94M | 0.01M | | 0.13M | -0.02M | -0.02M | -0.23M | 0.04M | -0.09M | 0.04M | 0.02M | 0.00M | -0.05M | 0.35M | 0.14M | -0.16M | 0.12M | 0.09M |
|
Non Operating Income
|
-0.06M | 0.02M | | | 0.01M | -2.99M | -0.01M | 0.04M | -0.12M | -0.07M | -0.03M | -0.02M | -0.08M | -0.15M | -0.04M | -0.04M | -0.03M | -0.05M | -0.04M | -0.04M | -0.02M | -0.07M | -0.05M | -0.09M | -0.06M | -0.07M | -0.06M | -0.00M | -0.06M | -0.07M | -0.10M | -0.74M | -0.24M | -0.23M | -0.20M | -0.16M | -0.20M | -0.26M | -0.01M | -0.28M | -0.17M | -0.12M | -0.12M | -0.15M | -0.11M | -0.07M | 0.14M | 0.12M | -0.01M | 0.12M | 0.01M | 0.10M | 0.13M | -0.02M | -0.02M | -0.23M | 0.04M | -0.09M | 0.04M | 0.02M | 0.00M | -0.05M | 0.35M | 0.14M | 0.00M | 0.12M | 0.09M |
|
EBT
|
8.46M | 8.68M | 4.46M | 9.14M | 9.42M | -1.30M | 4.46M | 8.80M | -0.47M | 15.39M | 6.29M | 9.17M | -6.24M | 13.72M | 3.09M | -0.42M | -5.54M | 9.26M | 0.69M | 14.61M | 2.34M | 22.42M | 16.55M | 20.68M | 0.60M | 20.95M | 23.67M | 21.03M | 8.61M | 25.55M | 11.87M | 17.67M | -5.97M | 22.35M | 15.08M | 21.45M | -3.14M | 28.08M | 11.07M | 19.75M | -0.76M | 33.77M | 15.54M | 14.06M | -13.35M | -121.31M | 12.46M | 23.37M | 0.67M | 14.92M | 8.23M | 10.77M | -4.92M | 23.09M | 16.18M | 13.02M | -16.63M | 30.74M | 6.93M | 8.20M | -9.94M | 32.13M | 41.74M | 9.97M | 0.49M | 34.15M | 10.41M |
|
Tax Provisions
|
3.99M | 3.02M | 1.73M | 3.23M | -3.71M | -1.38M | 2.28M | 3.67M | 0.33M | 5.67M | 2.32M | 3.01M | -1.97M | 4.75M | 0.74M | 0.62M | -2.14M | 3.35M | 0.09M | 6.07M | 0.77M | 7.82M | 5.79M | 7.65M | 0.22M | 7.85M | 8.12M | 5.89M | 3.33M | 9.22M | 4.57M | 7.57M | -2.69M | 7.61M | 5.75M | 2.22M | -1.26M | 6.92M | 1.15M | 5.05M | -0.46M | 8.30M | 3.11M | 4.61M | -3.26M | -17.46M | 3.23M | 5.21M | -0.08M | 0.82M | 1.20M | 1.95M | -1.02M | 5.37M | 2.90M | 4.78M | -3.52M | 6.77M | 1.14M | 1.12M | -1.59M | 7.79M | 9.48M | 5.10M | 0.34M | 8.19M | 2.45M |
|
Profit After Tax
|
-4.46M | 5.67M | 2.74M | 5.90M | -5.72M | 0.07M | 2.19M | 5.12M | -0.80M | 9.72M | 3.97M | 6.15M | -4.27M | 8.97M | 2.35M | -1.04M | -3.40M | 5.91M | 0.60M | 8.53M | 1.57M | 14.59M | 10.76M | 13.03M | 0.38M | 13.10M | 15.55M | 15.14M | 5.28M | 16.33M | 7.30M | 10.10M | -3.28M | 14.75M | 9.33M | 19.23M | -1.88M | 21.16M | 9.92M | 14.70M | -0.30M | 25.47M | 12.43M | 9.45M | -10.09M | -103.86M | 9.23M | 18.16M | 0.74M | 14.10M | 7.03M | 8.82M | -3.91M | 17.73M | 13.28M | 11.51M | -13.11M | 23.96M | 5.79M | 7.08M | -8.35M | 24.34M | 32.26M | 7.91M | 0.15M | 25.95M | 7.96M |
|
Income from Non-Controlling Interests
|
| | | | | | | | -0.01M | 0.11M | 0.05M | -0.04M | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
4.46M | 5.67M | 2.74M | 5.90M | 13.13M | 0.07M | 2.19M | 5.12M | -0.80M | 9.72M | 3.97M | 6.16M | -4.27M | 8.97M | 2.35M | -1.04M | -3.40M | 5.91M | 0.60M | 8.53M | 1.57M | 14.59M | 10.76M | 13.03M | 0.38M | 13.10M | 15.55M | 15.14M | 5.28M | 16.33M | 7.30M | 10.10M | -3.28M | 14.75M | 9.33M | 19.23M | -1.88M | 21.16M | 9.92M | 14.70M | -0.30M | 25.47M | 12.43M | 9.45M | -10.09M | -103.86M | 9.23M | 18.16M | 0.74M | 14.10M | 7.03M | 8.82M | -3.91M | 17.73M | 13.28M | 8.24M | -13.11M | 23.96M | 5.79M | 7.08M | -8.35M | 24.34M | 32.26M | 4.87M | 0.15M | 25.95M | 7.96M |
|
Consolidated Net Income
|
4.46M | 5.67M | 2.74M | 5.90M | 13.13M | 0.07M | 2.19M | 5.12M | -0.80M | 9.72M | 3.97M | 6.16M | -4.27M | 8.97M | 2.35M | -1.04M | -3.40M | 5.91M | 0.60M | 8.53M | 1.57M | 14.59M | 10.76M | 13.03M | 0.38M | 13.10M | 15.55M | 15.14M | 5.28M | 16.33M | 7.30M | 10.10M | -3.28M | 14.75M | 9.33M | 19.23M | -1.88M | 21.16M | 9.92M | 14.70M | -0.30M | 25.47M | 12.43M | 9.45M | -10.09M | -103.86M | 9.23M | 18.16M | 0.74M | 14.10M | 7.03M | 8.82M | -3.91M | 17.73M | 13.28M | 8.24M | -13.11M | 23.96M | 5.79M | 7.08M | -8.35M | 24.34M | 32.26M | 4.87M | 0.15M | 25.95M | 7.96M |
|
Income towards Parent Company
|
4.46M | 5.67M | 2.74M | 5.90M | 13.13M | 0.07M | 2.19M | 5.12M | -0.80M | 9.72M | 3.97M | 6.16M | -4.27M | 8.97M | 2.35M | -1.04M | -3.40M | 5.91M | 0.60M | 8.53M | 1.57M | 14.59M | 10.76M | 13.03M | 0.38M | 13.10M | 15.55M | 15.14M | 5.28M | 16.33M | 7.30M | 10.10M | -3.28M | 14.75M | 9.33M | 19.23M | -1.88M | 21.16M | 9.92M | 14.70M | -0.30M | 25.47M | 12.43M | 9.45M | -10.09M | -103.86M | 9.23M | 18.16M | 0.74M | 14.10M | 7.03M | 8.82M | -3.91M | 17.73M | 13.28M | 8.24M | -13.11M | 23.96M | 5.79M | 7.08M | -8.35M | 24.34M | 32.26M | 4.87M | 0.15M | 25.95M | 7.96M |
|
Preferred Dividend Payments
|
| | | | | | | | -0.01M | 0.11M | 0.05M | -0.04M | -0.05M | 0.09M | 0.02M | 0.02M | -0.04M | 0.09M | 0.01M | 0.13M | 0.02M | 0.22M | 0.15M | 0.21M | 0.01M | 0.19M | 0.21M | 0.20M | 0.07M | 0.22M | 0.10M | 0.15M | -0.04M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
4.46M | 5.67M | 2.74M | 5.90M | -5.72M | 0.07M | 2.19M | 5.11M | -0.79M | 9.61M | 3.92M | 6.19M | -4.21M | 8.88M | 2.33M | -1.06M | -3.40M | 5.91M | 0.60M | 8.53M | 1.57M | 14.59M | 10.76M | 13.03M | 0.38M | 13.10M | 15.55M | 15.14M | 5.28M | 16.33M | 7.30M | 10.10M | -3.28M | 14.75M | 9.33M | 34.53M | -1.88M | 21.16M | 9.92M | 14.70M | -0.30M | 25.47M | 12.43M | 11.56M | -10.09M | -103.86M | 9.23M | 18.16M | 0.74M | 14.10M | 7.03M | 8.82M | -3.91M | 17.73M | 13.28M | 11.51M | -13.11M | 23.96M | 5.79M | 7.08M | -8.35M | 24.34M | 32.26M | 7.91M | 0.15M | 25.95M | 7.96M |
|
EPS (Basic)
|
0.31 | 0.01M | 0.01M | | -0.40 | 0.00 | 0.10 | 0.28 | -0.04 | 0.44 | 0.18 | 0.28 | -0.19 | 0.41 | 0.11 | -0.05 | -0.15 | 0.26 | 0.03 | 0.38 | 0.07 | 0.65 | 0.48 | 0.58 | 0.02 | 0.58 | 0.69 | 0.67 | 0.23 | 0.72 | 0.32 | 0.44 | -0.14 | 0.64 | 0.41 | 1.51 | -0.08 | 0.92 | 0.43 | 0.64 | -0.01 | 1.10 | 0.54 | 0.50 | -0.44 | -4.55 | 0.40 | 0.78 | 0.03 | 0.60 | 0.30 | 0.38 | -0.18 | 0.76 | 0.57 | 0.49 | -0.58 | 1.02 | 0.25 | 0.30 | -0.36 | 1.03 | 1.37 | 0.33 | 0.01 | 1.10 | 0.34 |
|
EPS (Weighted Average and Diluted)
|
0.31 | 0.01M | 0.01M | | -0.40 | 0.00 | 0.10 | 0.28 | -0.04 | 0.44 | 0.18 | 0.28 | -0.19 | 0.40 | 0.10 | -0.05 | -0.15 | 0.26 | 0.02 | 0.38 | 0.07 | 0.64 | 0.47 | 0.58 | 0.01 | 0.57 | 0.68 | 0.66 | 0.23 | 0.71 | 0.32 | 0.44 | -0.14 | 0.64 | 0.40 | 1.50 | -0.08 | 0.91 | 0.43 | 0.63 | -0.01 | 1.10 | 0.53 | 0.50 | -0.44 | -4.55 | 0.39 | 0.78 | 0.03 | 0.60 | 0.30 | 0.37 | -0.18 | 0.75 | 0.56 | 0.49 | -0.58 | 1.01 | 0.24 | 0.29 | -0.36 | 1.02 | 1.36 | 0.33 | | 1.09 | 0.33 |
|
Shares Outstanding (Weighted Average)
|
14.43M | 390.00 | 270.00 | | 14.42M | 18.24M | 21.16M | | 21.41M | 21.66M | 21.76M | | 21.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.97M | 22.98M | | | 22.94M | 22.93M | | 22.91M | 22.97M | 22.98M | | 23.01M | 23.09M | 23.09M | | | | |
|
Shares Outstanding (Diluted Average)
|
14.43M | 380.00 | 270.00 | | 14.42M | 18.52M | 21.55M | | 21.41M | 21.77M | 21.84M | | 21.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.99M | 22.99M | | | 22.95M | 22.93M | | 22.91M | 22.97M | 22.98M | | 23.01M | 23.09M | 23.58M | | | | |
|
EBITDA
|
-4.38M | 12.65M | 8.29M | 12.89M | -1186.00M | 9.65M | 6.81M | 10.66M | -0.80M | 9.66M | 3.65M | 11.41M | -4.28M | 8.97M | 2.37M | 1.71M | -3.37M | 6.28M | 0.80M | 16.79M | 1.59M | 14.61M | 10.78M | 24.76M | -0.27M | 14.03M | 14.55M | 23.88M | 4.20M | 15.88M | 7.32M | 23.34M | -3.31M | 14.51M | 9.40M | 25.60M | -1.05M | 22.13M | 10.71M | 24.55M | -1.32M | 23.07M | 11.36M | 24.99M | -14.38M | -103.38M | 9.72M | 27.89M | 1.25M | 15.02M | 7.61M | 12.99M | 0.33M | 19.18M | 17.03M | 16.66M | -14.70M | 25.33M | 5.65M | 12.64M | -8.01M | 23.88M | 30.21M | 12.97M | -0.30M | 25.73M | 7.56M |
|
Tax Rate
|
47.23% | 34.77% | 38.65% | 35.41% | -39.31% | 105.76% | 51.05% | 41.78% | -68.42% | 36.82% | 36.94% | 32.79% | 31.55% | 34.60% | 24.10% | -147.73% | 38.59% | 36.19% | 13.11% | 41.59% | 32.78% | 34.90% | 34.99% | 36.99% | 36.48% | 37.46% | 34.32% | 28.02% | 38.67% | 36.10% | 38.50% | 42.82% | 45.12% | 34.03% | 38.15% | 10.34% | 40.22% | 24.63% | 10.37% | 25.58% | 60.92% | 24.57% | 20.03% | 32.78% | 24.44% | 14.39% | 25.95% | 22.28% | -11.58% | 5.47% | 14.62% | 18.14% | 20.65% | 23.24% | 17.90% | 36.69% | 21.15% | 22.03% | 16.41% | 13.64% | 16.00% | 24.24% | 22.72% | 51.19% | 69.80% | 23.99% | 23.55% |