|
Revenue
|
126.47M | 152.42M | 172.72M | 178.71M | 46.77M | 189.02M | 233.02M | 230.47M | 64.56M | 178.90M | 203.66M | 224.03M | 219.00M | 259.32M | 260.05M | 242.03M | 236.31M | 272.30M | 271.13M | 267.18M | 259.91M | 269.87M | 297.47M | 306.24M | 267.26M | 269.87M | 336.29M | 298.64M | 299.40M | 298.50M | 371.46M | 326.66M | 332.77M | 373.36M | 371.36M | 344.23M | 329.86M | 356.53M | 345.04M | 345.66M | 325.43M | 381.37M | 411.56M | 428.99M | 366.48M | 355.03M | 433.08M | 427.60M | 352.61M | 416.65M | 458.02M | 494.83M | 451.52M | 458.36M | 493.71M | 623.48M | 492.18M | 574.17M | 587.61M | 509.06M | 554.46M | 535.65M | 493.37M | 510.96M | -0.31M |
|
Cost of Revenue
|
| | | | | 153.67M | 191.28M | | | 142.77M | 160.51M | 175.85M | 174.94M | 206.58M | 207.66M | 191.04M | 183.01M | 215.87M | 218.35M | 210.43M | 205.26M | 210.74M | 233.55M | 240.80M | 208.52M | 210.74M | 264.37M | 234.58M | 232.46M | 230.84M | 289.53M | 252.87M | 256.39M | 295.76M | 283.79M | 267.54M | 248.23M | 275.83M | 259.54M | 262.75M | 244.16M | 288.73M | 308.53M | 325.30M | 274.65M | 256.47M | 334.12M | 329.45M | 254.72M | 311.14M | 335.01M | 377.72M | 336.17M | 344.84M | 360.40M | 485.10M | 359.85M | 431.90M | 443.25M | 375.25M | 424.12M | 408.78M | 366.07M | 370.08M | |
|
Gross Profit
|
| | | | | 35.34M | 41.73M | | | 36.13M | 43.15M | 48.18M | 44.06M | 52.73M | 52.39M | 50.99M | 53.30M | 56.44M | 52.78M | 56.75M | 54.65M | 59.13M | 63.92M | 65.44M | 58.75M | 59.13M | 71.92M | 64.06M | 66.95M | 67.66M | 81.93M | 73.79M | 76.38M | 77.59M | 87.57M | 76.69M | 81.63M | 80.70M | 85.50M | 82.91M | 81.27M | 92.64M | 103.03M | 103.70M | 91.83M | 98.56M | 98.96M | 98.15M | 97.88M | 105.51M | 123.00M | 117.12M | 115.35M | 113.52M | 133.30M | 138.37M | 132.32M | 142.27M | 144.37M | 133.81M | 130.34M | 126.87M | 127.30M | 140.88M | |
|
Selling, General & Administrative
|
3.42M | 3.51M | 3.62M | 3.80M | 3.46M | 3.15M | 3.65M | 3.70M | 4.18M | 4.03M | 4.51M | 4.88M | 7.08M | 4.66M | 5.41M | 4.91M | 5.12M | 5.00M | 6.06M | 5.40M | 3.43M | 42.30M | 7.16M | 7.23M | 146.46M | 5.57M | 43.64M | 44.69M | 48.35M | 48.05M | 51.61M | 50.16M | 55.41M | 54.66M | 56.34M | 57.13M | 59.99M | 56.97M | 57.70M | 59.73M | 62.68M | 65.79M | 70.52M | 73.09M | 69.78M | 69.47M | 66.89M | 65.39M | 69.52M | 68.78M | 74.50M | 76.87M | 76.96M | 76.77M | 84.70M | 86.73M | 85.32M | 90.30M | 92.65M | 89.38M | 95.40M | 90.60M | 94.54M | 104.18M | |
|
Other Operating Expenses
|
121.50M | 145.58M | 160.29M | 170.89M | 38.39M | 178.04M | 216.28M | 213.47M | 54.04M | 168.58M | 187.30M | 204.72M | 204.91M | 34.73M | 237.73M | 221.59M | 218.44M | 36.70M | 32.03M | 33.30M | 37.23M | 1.76M | 36.44M | 37.64M | -102.80M | 38.49M | 1.62M | 1.73M | 2.22M | 2.12M | 2.12M | 2.32M | 2.23M | 2.42M | 2.40M | 3.16M | 3.13M | 3.27M | 3.23M | 3.16M | 4.12M | 4.09M | 4.13M | 4.34M | 4.17M | 4.09M | 3.59M | 3.50M | 4.78M | 4.29M | 4.20M | 4.16M | 3.91M | 3.57M | 4.49M | 5.18M | 4.59M | 5.64M | 6.85M | 6.38M | 5.93M | 4.82M | 5.76M | 8.19M | |
|
Operating Expenses
|
124.93M | 149.08M | 163.92M | 174.69M | 41.84M | 181.18M | 219.93M | 217.17M | 58.22M | 172.62M | 191.81M | 209.59M | 211.99M | 39.38M | 243.14M | 226.50M | 223.57M | 41.70M | 38.09M | 38.70M | 40.65M | 44.06M | 43.60M | 44.88M | 43.67M | 44.06M | 45.26M | 46.41M | 50.57M | 50.18M | 53.73M | 52.48M | 57.64M | 57.09M | 58.74M | 60.30M | 63.12M | 60.23M | 60.93M | 62.89M | 66.80M | 69.88M | 74.66M | 77.43M | 73.95M | 73.56M | 70.48M | 68.89M | 74.29M | 73.06M | 78.70M | 81.03M | 80.88M | 80.34M | 89.20M | 91.91M | 89.91M | 95.94M | 99.50M | 95.76M | 101.33M | 95.42M | 100.31M | 112.37M | |
|
Operating Income
|
| | | | | -145.84M | -178.20M | | | -136.49M | -148.66M | -161.41M | -167.93M | 13.35M | -190.75M | -175.51M | -170.26M | 14.74M | 14.70M | 18.05M | 14.00M | 15.07M | 20.33M | 20.56M | 15.08M | 15.07M | 26.66M | 17.64M | 16.38M | 17.49M | 28.20M | 21.31M | 18.74M | 20.51M | 28.83M | 16.39M | 18.51M | 20.47M | 24.57M | 20.02M | 14.47M | 22.76M | 28.38M | 26.27M | 17.88M | 25.00M | 28.48M | 29.26M | 23.59M | 32.45M | 44.30M | 36.09M | 34.48M | 33.18M | 44.11M | 46.46M | 42.41M | 46.33M | 44.86M | 38.05M | 29.02M | 31.46M | 27.00M | 28.51M | |
|
EBIT
|
3.04M | 4.64M | 9.90M | 4.92M | 5.76M | -145.84M | -178.20M | 13.89M | 6.84M | -136.49M | -148.66M | -161.41M | -167.93M | 13.35M | -190.75M | -175.51M | -170.26M | 14.74M | 14.70M | 18.05M | 14.00M | 15.07M | 20.33M | 20.56M | 15.08M | 15.07M | 26.66M | 17.64M | 16.38M | 17.49M | 28.20M | 21.31M | 18.74M | 20.51M | 28.83M | 16.39M | 18.51M | 20.47M | 24.57M | 20.02M | 14.47M | 22.76M | 28.38M | 26.27M | 17.88M | 25.00M | 28.48M | 29.26M | 23.59M | 32.45M | 44.30M | 36.09M | 34.48M | 33.18M | 44.11M | 46.46M | 42.41M | 46.33M | 44.86M | 38.05M | 29.02M | 31.46M | 27.00M | 28.51M | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.32M | 0.72M | 5.56M | -0.04M | -0.04M | 1.00M | -0.23M | 0.10M | 0.18M | 0.81M | -0.52M | 0.12M | -0.33M | -0.17M | -0.06M | -2.15M | -3.87M | 2.91M | -0.08M | 0.19M | 0.12M | 0.37M | 2.16M | 1.71M | 0.32M | 3.65M | |
|
EBT
|
1.54M | 3.34M | 8.80M | 4.02M | 4.92M | 7.84M | 13.09M | 13.30M | 6.34M | 6.28M | 11.85M | 14.43M | 7.01M | 13.56M | 16.91M | 15.53M | 12.74M | 16.18M | 14.70M | 18.05M | 14.00M | 15.07M | 20.33M | 26.73M | 15.08M | 15.07M | 26.66M | 17.64M | 16.38M | 17.49M | 28.58M | 21.31M | 18.74M | 20.78M | 28.69M | 16.26M | 18.17M | 20.57M | 24.89M | 20.74M | 20.03M | 22.72M | 28.34M | 27.26M | 17.65M | 25.09M | 28.67M | 30.08M | 23.07M | 32.58M | 43.98M | 35.91M | 34.42M | 31.03M | 40.24M | 49.37M | 42.34M | 46.52M | 44.98M | 38.41M | 31.18M | 33.17M | 27.31M | 32.16M | |
|
Tax Provisions
|
0.79M | 1.44M | 3.80M | 1.71M | 1.39M | 3.12M | 5.18M | 5.75M | 2.79M | 2.58M | 4.78M | 5.69M | 3.15M | 5.50M | 6.88M | 6.50M | 5.04M | 6.70M | 6.10M | 7.44M | 5.78M | 6.25M | 8.37M | 11.23M | 6.17M | 6.25M | 10.98M | 7.35M | 6.42M | 6.82M | 11.81M | 8.69M | 8.25M | 7.36M | 11.47M | 0.68M | 9.27M | 5.29M | 6.89M | 5.88M | 4.97M | 6.53M | 8.24M | 7.71M | 4.40M | 7.74M | 8.82M | 8.44M | 11.71M | 9.10M | 12.60M | 9.50M | 13.78M | 8.70M | 11.80M | 13.70M | 9.48M | 12.68M | 12.32M | 11.13M | 11.85M | 9.00M | 7.51M | 8.03M | |
|
Profit After Tax
|
0.75M | 1.90M | 5.00M | 2.32M | 3.53M | 4.71M | 7.91M | 7.55M | 3.56M | 3.70M | 7.06M | 8.74M | 3.86M | 7.85M | 10.03M | 9.03M | 7.70M | 9.48M | 8.59M | 10.61M | 8.22M | 8.81M | 11.95M | 15.50M | 8.91M | 8.81M | 15.68M | 10.30M | 9.96M | 10.67M | 16.77M | 12.62M | 10.49M | 13.42M | 17.22M | 15.58M | 8.90M | 15.27M | 18.00M | 14.86M | 15.05M | 16.19M | 20.10M | 19.55M | 13.25M | 17.36M | 19.85M | 21.64M | 15.55M | 23.52M | 31.41M | 26.42M | 24.25M | 22.34M | 28.47M | 35.69M | 32.85M | 33.85M | 32.66M | 27.28M | 21.98M | 27.34M | 31.31M | 24.13M | |
|
Income from Continuing Operations
|
0.75M | 1.90M | 5.00M | 2.32M | 3.53M | 4.71M | 7.91M | 7.55M | 3.56M | 3.70M | 7.06M | 8.74M | 3.86M | 8.06M | 10.03M | 9.03M | 7.70M | 9.48M | 8.59M | 10.61M | 8.22M | 8.81M | 11.95M | 15.50M | 8.91M | 8.81M | 15.68M | 10.30M | 9.96M | 10.67M | 16.77M | 12.62M | 10.49M | 13.42M | 17.22M | 15.58M | 8.90M | 15.27M | 18.00M | 14.86M | 15.05M | 16.19M | 20.10M | 19.55M | 13.25M | 17.36M | 19.85M | 21.64M | 11.36M | 23.48M | 31.38M | 26.41M | 20.64M | 22.33M | 28.44M | 35.66M | 32.85M | 33.85M | 32.66M | 27.28M | 19.33M | 24.17M | 19.80M | 24.13M | |
|
Consolidated Net Income
|
0.75M | 1.90M | 5.00M | 2.32M | 3.53M | 4.71M | 7.91M | 7.55M | 3.56M | 3.70M | 7.06M | 8.74M | 3.86M | 8.06M | 10.03M | 9.03M | 7.70M | 9.48M | 8.59M | 10.61M | 8.22M | 8.81M | 11.95M | 15.50M | 8.91M | 8.81M | 15.68M | 10.30M | 9.96M | 10.67M | 16.77M | 12.62M | 10.49M | 13.42M | 17.22M | 15.58M | 8.90M | 15.27M | 18.00M | 14.86M | 15.05M | 16.19M | 20.10M | 19.55M | 13.25M | 17.36M | 19.85M | 21.64M | 11.36M | 23.48M | 31.38M | 26.41M | 20.64M | 22.33M | 28.44M | 35.66M | 32.85M | 33.85M | 32.66M | 27.28M | 19.33M | 3.15M | 11.51M | 24.13M | |
|
Income towards Parent Company
|
0.75M | 1.90M | 5.00M | 2.32M | 3.53M | 4.71M | 7.91M | 7.55M | 3.56M | 3.70M | 7.06M | 8.74M | 3.86M | 8.06M | 10.03M | 9.03M | 7.70M | 9.48M | 8.59M | 10.61M | 8.22M | 8.81M | 11.95M | 15.50M | 8.91M | 8.81M | 15.68M | 10.30M | 9.96M | 10.67M | 16.77M | 12.62M | 10.49M | 13.42M | 17.22M | 15.58M | 8.90M | 15.27M | 18.00M | 14.86M | 15.05M | 16.19M | 20.10M | 19.55M | 13.25M | 17.36M | 19.85M | 21.64M | 11.36M | 23.48M | 31.38M | 26.41M | 20.64M | 22.33M | 28.44M | 35.66M | 32.85M | 33.85M | 32.66M | 27.28M | 19.33M | 3.15M | 11.51M | 24.13M | |
|
Net Income towards Common Stockholders
|
0.75M | 1.90M | 5.00M | 2.32M | 3.53M | 4.71M | 7.91M | 7.55M | 3.56M | 3.70M | 7.06M | 8.74M | 3.86M | 8.06M | 10.03M | 9.03M | 7.70M | 9.48M | 8.59M | 10.61M | 8.22M | 8.81M | 11.95M | 15.50M | 8.91M | 8.81M | 15.68M | 10.30M | 9.96M | 10.67M | 16.77M | 12.62M | 10.49M | 13.42M | 17.22M | 15.58M | 8.90M | 15.27M | 18.00M | 14.86M | 15.05M | 16.19M | 20.10M | 19.55M | 13.25M | 17.36M | 19.85M | 21.64M | 11.36M | 23.48M | 31.38M | 26.41M | 20.64M | 22.33M | 28.44M | 35.66M | 32.85M | 33.85M | 32.66M | 27.28M | 19.33M | 3.15M | 11.51M | 24.13M | |
|
EPS (Basic)
|
0.02 | 0.06 | 0.15 | 0.07 | 0.11 | 0.58 | 0.97 | 0.23 | 0.11 | 0.43 | 0.83 | 1.08 | 0.48 | 0.98 | 1.26 | 1.11 | 0.96 | 1.26 | 1.07 | 1.33 | 1.04 | 0.61 | 1.63 | 2.14 | 1.23 | 1.22 | 1.08 | 0.71 | 0.69 | 0.76 | 1.21 | 0.92 | 0.76 | 0.97 | 1.24 | 1.12 | 0.65 | 1.14 | 1.33 | 1.10 | 1.12 | 1.21 | 1.51 | 1.47 | 0.99 | 1.30 | 1.48 | 0.81 | 0.58 | 0.88 | 1.18 | 0.99 | 0.91 | 0.84 | 1.07 | 1.34 | 1.23 | 1.27 | 1.23 | 1.02 | 0.82 | 1.03 | 1.18 | 0.91 | |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.42 | 0.57 | 0.94 | 0.00 | 0.43 | 0.43 | 0.82 | 1.07 | 0.48 | 0.97 | 1.25 | 1.11 | 0.95 | 1.25 | 1.06 | 1.32 | 1.03 | 0.60 | 1.63 | 2.13 | 1.22 | 1.21 | 1.07 | 0.70 | 0.68 | 0.75 | 1.21 | 0.91 | 0.75 | 0.96 | 1.23 | 1.11 | 0.65 | 1.12 | 1.33 | 1.10 | 1.12 | 1.20 | 1.51 | 1.46 | 0.99 | 1.30 | 1.48 | 0.81 | 0.57 | 0.87 | 1.17 | 0.98 | 0.90 | 0.84 | 1.07 | 1.34 | 1.24 | 1.27 | 1.22 | 1.02 | 0.81 | 1.02 | 1.17 | 0.91 | |
|
Shares Outstanding (Weighted Average)
|
32.13M | 32.66M | 32.90M | 33.65M | 32.99M | 32.47M | 32.29M | 32.91M | 33.86M | 34.08M | 34.09M | 32.25M | 31.99M | 31.92M | 32.24M | 32.32M | 32.60M | 32.60M | 32.80M | 32.68M | 32.26M | 30.03M | 30.01M | 29.59M | 29.56M | 29.56M | 29.91M | 29.93M | 29.93M | 28.71M | 28.37M | 28.32M | 28.32M | 28.32M | 28.33M | 28.34M | 27.90M | 27.40M | 27.44M | 27.41M | 27.22M | 27.22M | 27.01M | 27.03M | 27.03M | 27.00M | 27.11M | 27.01M | 27.01M | 27.01M | 27.01M | 27.02M | 26.89M | 26.82M | 26.89M | 26.91M | 26.91M | 26.83M | 26.94M | 26.93M | 26.95M | 26.95M | 26.87M | 26.80M | |
|
Shares Outstanding (Diluted Average)
|
8,453.33M | 8,415.53M | 8,547.62M | 8,554.25M | 8.47M | 8.31M | 8.38M | 8,451.13M | 8.35M | 8.49M | 8.42M | 8.18M | 8.10M | 7.79M | 7.85M | 7.87M | 7.90M | 7.99M | 8.02M | 8.01M | 8.00M | 7.56M | 7.46M | 7.41M | 14.79M | 7.30M | 7.31M | 7.34M | 14.69M | 14.22M | 14.05M | 14.03M | 14.03M | 14.02M | 14.02M | 14.02M | 13.97M | 13.60M | 13.60M | | 13.58M | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
3.04M | 4.64M | 9.90M | 4.92M | 5.76M | -145.84M | -178.20M | 13.89M | 6.84M | -136.49M | -148.66M | -161.41M | -167.93M | 13.35M | -190.75M | -175.51M | -170.26M | 14.74M | 14.70M | 18.05M | 14.00M | 15.07M | 20.33M | 20.56M | 15.08M | 15.07M | 26.66M | 17.64M | 16.38M | 17.49M | 28.20M | 21.31M | 18.74M | 20.51M | 28.83M | 16.39M | 18.51M | 20.47M | 24.57M | 20.02M | 14.47M | 22.76M | 28.38M | 26.27M | 17.88M | 25.00M | 28.48M | 29.26M | 23.59M | 32.45M | 44.30M | 36.09M | 34.48M | 33.18M | 44.11M | 46.46M | 42.41M | 46.33M | 44.86M | 38.05M | 29.02M | 31.46M | 27.00M | 28.51M | |
|
Interest Expenses
|
1.50M | 1.30M | 1.10M | 0.90M | 0.84M | 0.79M | 0.70M | 0.58M | 0.50M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.27M | 0.27M | 0.29M | 0.48M | 0.48M | 0.44M | 0.55M | 0.63M | 0.58M | 0.69M | 0.68M | 0.58M | 0.25M | 0.35M | 0.83M | 0.36M | 0.34M | 0.56M | 0.64M | 0.36M | 0.93M | 1.57M | 1.27M | 0.85M | 1.22M | 0.98M | 0.72M | 0.58M | 0.54M | 0.52M | |
|
Tax Rate
|
51.17% | 43.05% | 43.20% | 42.45% | 28.27% | 39.85% | 39.57% | 43.26% | 43.92% | 41.06% | 40.38% | 39.43% | 44.97% | 40.57% | 40.66% | 41.83% | 39.57% | 41.41% | 41.54% | 41.23% | 41.26% | 41.50% | 41.20% | 42.01% | 40.92% | 41.50% | 41.19% | 41.64% | 39.21% | 38.97% | 41.31% | 40.77% | 44.01% | 35.40% | 39.97% | 4.17% | 51.03% | 25.74% | 27.68% | 28.35% | 24.84% | 28.74% | 29.07% | 28.29% | 24.93% | 30.82% | 30.78% | 28.06% | 50.75% | 27.94% | 28.65% | 26.46% | 40.02% | 28.04% | 29.32% | 27.75% | 22.40% | 27.25% | 27.38% | 28.98% | 38.01% | 27.13% | 27.51% | 24.96% | |