|
Revenue
|
144.74M | 146.02M | 145.94M | 139.33M | 142.81M | 149.62M | 151.66M | 136.83M | 156.06M | 162.33M | 163.96M | 163.99M | 155.75M | 169.65M | 171.39M | 160.72M | 171.14M | 188.30M | 185.44M | 181.22M | 193.02M | 197.66M | 203.28M | 195.78M | 190.57M | 200.95M | 207.33M | 201.69M | 195.98M | 206.35M | 212.31M | 183.28M | 184.33M | 182.03M | 188.30M | 190.03M | 196.52M | 200.81M | 204.00M | 263.82M | 238.11M | 236.90M | 215.63M | 215.58M | 298.25M | 262.81M | 304.45M | 287.33M | 298.08M | 270.47M | 323.36M | 269.15M | 282.81M | 859.49M | 360.59M | 364.92M | 381.86M | 331.69M | 433.51M | 444.83M | 416.44M | 470.00M | 439.12M | 407.67M | 499.83M | 509.26M |
|
Cost of Revenue
|
2.04M | 2.18M | 2.09M | 1.72M | 1.54M | 2.15M | 2.59M | 2.00M | 1.96M | 1.59M | 2.20M | 1.99M | 1.81M | 2.10M | 1.97M | 2.39M | 1.69M | 2.16M | 2.51M | 2.20M | 2.55M | 2.80M | 2.67M | 2.24M | 2.75M | 1.96M | 2.89M | 2.38M | 2.77M | 2.24M | 2.79M | 3.33M | 2.54M | 1.96M | 3.52M | 2.28M | 2.64M | 2.95M | 1.56M | 3.28M | 3.28M | | | | | | | | | | | | | | | | 153.94M | 189.56M | 146.42M | 143.82M | 167.80M | 202.12M | 225.51M | 177.24M | 184.58M | 188.00M |
|
Gross Profit
|
142.70M | 143.84M | 143.84M | 137.61M | 141.27M | 147.47M | 149.07M | 134.82M | 154.09M | 160.74M | 161.75M | 162.00M | 153.93M | 167.55M | 169.43M | 158.34M | 169.45M | 186.14M | 182.93M | 179.02M | 190.47M | 194.85M | 200.60M | 193.54M | 187.82M | 198.99M | 204.44M | 199.31M | 193.22M | 204.11M | 209.52M | 179.96M | 181.80M | 180.07M | 184.77M | 187.74M | 193.88M | 197.87M | 202.45M | 260.54M | 234.83M | | | | | | | | | | | | | | | | 227.92M | 142.14M | 287.09M | 301.01M | 248.64M | 267.88M | 213.60M | 230.43M | 315.25M | 321.27M |
|
Other Operating Expenses
|
100.96M | 103.47M | 101.09M | 106.78M | 94.01M | 110.27M | 99.80M | 98.62M | 92.21M | 128.13M | 123.11M | 125.83M | 123.30M | 135.02M | 142.74M | 128.25M | 132.20M | 135.55M | 144.85M | 142.65M | 146.46M | 151.98M | 156.93M | 155.47M | 142.11M | 149.67M | 161.62M | 159.85M | 158.83M | 177.09M | 174.31M | 175.41M | 168.98M | 200.77M | 184.70M | 176.68M | 186.88M | 197.86M | 205.18M | 187.39M | 197.75M | 201.97M | 204.70M | 202.00M | 188.47M | 220.05M | 203.51M | 203.92M | 210.00M | 244.08M | 213.99M | 215.05M | 231.30M | 287.44M | 253.38M | 246.06M | 287.35M | 318.41M | 292.53M | 289.61M | 314.79M | 354.41M | 379.16M | 332.08M | 345.78M | 353.56M |
|
Operating Expenses
|
100.96M | 103.47M | 101.09M | 106.78M | 94.01M | 110.27M | 99.80M | 98.62M | 92.21M | 128.13M | 123.11M | 125.83M | 123.30M | 135.02M | 142.74M | 128.25M | 132.20M | 135.55M | 144.85M | 142.65M | 146.46M | 151.98M | 156.93M | 155.47M | 142.11M | 149.67M | 161.62M | 159.85M | 158.83M | 177.09M | 174.31M | 175.41M | 168.98M | 200.77M | 184.70M | 176.68M | 186.88M | 197.86M | 205.18M | 187.39M | 197.75M | 201.97M | 204.70M | 202.00M | 188.47M | 220.05M | 203.51M | 203.92M | 210.00M | 244.08M | 213.99M | 215.05M | 231.30M | 287.44M | 253.38M | 246.06M | 287.35M | 318.41M | 292.53M | 289.61M | 314.79M | 354.41M | 379.16M | 332.08M | 345.78M | 353.56M |
|
Operating Income
|
16.50M | 16.30M | 16.85M | 16.60M | 16.77M | 16.76M | 16.67M | 16.30M | 15.18M | 15.95M | 16.24M | 15.29M | 14.83M | 14.22M | 14.49M | 12.89M | 12.85M | 13.60M | 13.43M | 13.58M | 13.98M | 14.20M | 13.84M | 13.49M | 13.43M | 13.96M | 13.75M | 13.37M | 13.05M | 13.50M | 13.15M | 13.01M | 13.24M | 14.19M | 14.45M | 14.23M | 14.58M | 16.31M | 16.96M | 17.17M | 17.00M | 17.53M | 17.77M | 17.78M | 24.12M | 16.54M | 16.66M | 18.86M | 21.42M | 17.84M | 21.38M | 17.88M | 18.47M | 116.49M | 23.94M | 27.08M | 28.79M | 31.96M | 32.55M | 33.60M | 33.96M | 36.69M | 38.78M | 36.73M | 39.42M | 41.27M |
|
EBIT
|
16.50M | 16.30M | 16.85M | 16.60M | 16.77M | 16.76M | 16.67M | 16.30M | 15.18M | 15.95M | 16.24M | 15.29M | 14.83M | 14.22M | 14.49M | 12.89M | 12.85M | 13.60M | 13.43M | 13.58M | 13.98M | 14.20M | 13.84M | 13.49M | 13.43M | 13.96M | 13.75M | 13.37M | 13.05M | 13.50M | 13.15M | 13.01M | 13.24M | 14.19M | 14.45M | 14.23M | 14.58M | 16.31M | 16.96M | 17.17M | 17.00M | 17.53M | 17.77M | 17.78M | 24.12M | 16.54M | 16.66M | 18.86M | 21.42M | 17.84M | 21.38M | 17.88M | 18.47M | 116.49M | 23.94M | 27.08M | 28.79M | 31.96M | 32.55M | 33.60M | 33.96M | 36.69M | 38.78M | 36.73M | 39.42M | 41.27M |
|
Non Operating Investment Income
|
| | | | | 4.53M | | | | -0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.48M | 0.20M | 0.16M | 0.28M | 1.24M | 0.41M | 0.83M | 0.64M | 1.96M | 0.32M | 0.26M | 0.03M | 0.66M | 0.60M | 0.74M | 0.16M | 1.85M | 0.71M | 0.95M | 1.16M | 0.91M | 0.68M | 0.89M | 1.37M |
|
EBT
|
46.50M | 43.66M | 44.65M | 34.80M | 52.23M | 41.00M | 50.46M | 40.82M | 67.73M | 34.91M | 40.13M | 41.11M | 36.57M | 36.48M | 28.57M | 35.97M | 43.58M | 55.31M | 40.81M | 41.99M | 52.42M | 48.59M | 46.48M | 44.51M | 54.65M | 51.94M | 45.58M | 45.59M | 42.34M | 31.14M | 38.01M | 26.44M | 34.04M | -0.86M | 24.97M | 14.38M | 39.56M | 46.35M | -32.71M | 81.74M | 48.83M | 38.95M | 63.22M | -79.36M | 114.88M | 51.51M | 102.82M | 89.83M | 102.02M | 35.44M | 117.03M | 58.52M | -6.55M | 554.70M | 114.00M | 122.79M | 96.03M | 15.02M | 143.42M | 159.99M | 103.30M | 116.83M | 47.43M | 78.63M | 156.51M | 157.25M |
|
Tax Provisions
|
12.42M | 12.64M | 14.09M | 10.58M | 17.23M | 13.04M | 10.62M | 13.12M | 22.74M | 10.94M | 10.20M | 13.07M | 11.82M | 11.02M | 3.48M | 11.12M | 13.67M | 17.66M | 6.95M | 13.02M | 16.70M | 15.34M | 8.98M | 13.91M | 17.46M | 16.03M | 11.73M | 14.20M | 13.26M | 8.88M | 5.82M | 6.62M | 7.83M | -2.60M | -32.29M | 2.16M | 6.31M | 6.98M | 8.47M | 16.27M | 8.36M | 6.62M | 9.84M | -18.10M | 22.71M | 9.12M | 19.01M | 16.82M | 20.21M | 6.19M | 21.75M | 10.60M | -4.32M | 114.81M | 65.81M | 23.98M | 18.38M | 1.48M | 28.81M | 32.09M | 21.31M | 21.80M | 6.57M | 15.42M | 32.18M | 32.63M |
|
Profit After Tax
|
34.08M | 31.02M | 30.56M | 24.22M | 34.99M | 27.96M | 40.25M | 26.46M | 47.38M | 23.97M | 29.93M | 28.04M | 24.75M | 25.46M | 25.10M | 24.85M | 29.90M | 37.65M | 33.86M | 28.97M | 35.73M | 33.25M | 37.50M | 30.60M | 37.19M | 35.91M | 33.85M | 31.39M | 29.08M | 22.26M | 32.19M | 19.83M | 26.21M | 1.73M | 57.26M | 12.22M | 33.25M | 39.37M | -20.66M | 65.47M | 40.47M | 32.32M | 53.38M | -61.27M | 92.17M | 42.39M | 83.81M | 73.01M | 81.81M | 29.24M | 95.28M | 47.92M | -2.24M | 439.89M | 97.83M | 98.81M | 77.65M | 13.54M | 114.61M | 127.90M | 81.99M | 95.03M | 40.86M | 63.21M | 124.34M | 124.61M |
|
Equity Income
|
2.72M | 1.12M | -0.19M | 2.25M | 3.43M | 1.65M | -0.23M | 2.62M | 3.89M | 0.71M | -0.72M | 2.95M | 4.12M | 1.86M | -0.07M | 3.50M | 4.63M | 2.56M | 0.22M | 3.42M | 5.86M | 2.92M | 0.13M | 4.19M | 6.19M | 0.66M | -0.13M | 3.75M | 5.19M | 1.88M | 0.01M | 4.94M | 6.81M | 3.66M | 1.82M | -26.77M | -12.61M | 4.85M | -64.20M | 33.50M | 8.81M | 4.91M | 30.88M | -130.40M | 74.70M | 28.13M | 59.66M | 28.16M | 13.94M | 9.04M | 35.73M | -27.81M | -100.99M | -26.41M | 726.17M | 15.50M | 25.21M | -25.24M | 49.31M | 45.31M | 3.61M | 38.39M | -5.58M | -42.32M | 43.50M | 41.98M |
|
Income from Continuing Operations
|
34.08M | 31.02M | 30.56M | 24.22M | 34.99M | 27.96M | 39.84M | 27.71M | 44.99M | 23.97M | 29.93M | 28.04M | 24.75M | 25.46M | 25.10M | 24.85M | 29.90M | 37.65M | 33.86M | 28.97M | 35.73M | 33.25M | 37.50M | 30.60M | 37.19M | 35.91M | 33.85M | 31.39M | 29.08M | 22.26M | 32.19M | 19.83M | 26.21M | 1.73M | 57.26M | 12.22M | 33.25M | 39.37M | -41.17M | 65.47M | 40.47M | 32.32M | 53.38M | -61.27M | 92.17M | 42.39M | 83.81M | 73.01M | 81.81M | 29.24M | 95.28M | 47.92M | -2.24M | 439.89M | 48.20M | 98.81M | 77.65M | 13.54M | 114.61M | 127.90M | 81.99M | 95.03M | 40.86M | 63.21M | 124.34M | 124.61M |
|
Consolidated Net Income
|
34.08M | 31.02M | 30.56M | 24.22M | 34.99M | 27.96M | 39.84M | 27.71M | 44.99M | 23.97M | 29.93M | 28.04M | 24.75M | 25.46M | 25.10M | 24.85M | 29.90M | 37.65M | 33.86M | 28.97M | 35.73M | 33.25M | 37.50M | 30.60M | 37.19M | 35.91M | 33.85M | 31.39M | 29.08M | 22.26M | 32.19M | 19.83M | 26.21M | 1.73M | 57.26M | 12.22M | 33.25M | 39.37M | -41.17M | 65.47M | 40.47M | 32.32M | 53.38M | -61.27M | 92.17M | 42.39M | 83.81M | 73.01M | 81.81M | 29.24M | 95.28M | 47.92M | -2.24M | 439.89M | 48.20M | 98.81M | 77.65M | 13.54M | 114.61M | 127.90M | 81.99M | 95.03M | 40.86M | 63.21M | 124.34M | 124.61M |
|
Income towards Parent Company
|
34.08M | 31.02M | 30.56M | 24.22M | 34.99M | 27.96M | 39.84M | 27.71M | 44.99M | 23.97M | 29.93M | 28.04M | 24.75M | 25.46M | 25.10M | 24.85M | 29.90M | 37.65M | 33.86M | 28.97M | 35.73M | 33.25M | 37.50M | 30.60M | 37.19M | 35.91M | 33.85M | 31.39M | 29.08M | 22.26M | 32.19M | 19.83M | 26.21M | 1.73M | 57.26M | 12.22M | 33.25M | 39.37M | -41.17M | 65.47M | 40.47M | 32.32M | 53.38M | -61.27M | 92.17M | 42.39M | 83.81M | 73.01M | 81.81M | 29.24M | 95.28M | 47.92M | -2.24M | 439.89M | 48.20M | 98.81M | 77.65M | 13.54M | 114.61M | 127.90M | 81.99M | 95.03M | 40.86M | 63.21M | 124.34M | 124.61M |
|
Net Income towards Common Stockholders
|
34.08M | 31.02M | 30.56M | 24.22M | 34.99M | 27.96M | 40.25M | 27.71M | 44.99M | 23.97M | 29.93M | 28.04M | 24.75M | 25.46M | 25.10M | 24.85M | 29.90M | 37.65M | 33.86M | 28.97M | 35.73M | 33.25M | 37.50M | 30.60M | 37.19M | 35.91M | 33.85M | 31.39M | 29.08M | 22.26M | 32.19M | 19.83M | 26.21M | 1.73M | 57.26M | 12.22M | 33.25M | 39.37M | -20.66M | 65.47M | 40.47M | 32.32M | 53.38M | -61.27M | 92.17M | 42.39M | 83.81M | 73.01M | 81.81M | 29.24M | 95.28M | 47.92M | -2.24M | 439.89M | 97.83M | 98.81M | 77.65M | 13.54M | 114.61M | 127.90M | 81.99M | 95.03M | 40.86M | 63.21M | 124.34M | 124.61M |
|
EPS (Basic)
|
1.58 | 1.43 | 1.42 | 1.14 | 1.66 | 1.34 | 1.91 | 1.32 | 2.13 | 1.14 | 1.42 | 0.66 | 0.58 | 0.60 | 0.59 | 0.58 | 0.70 | 0.88 | 0.79 | 0.67 | 0.83 | 0.77 | 0.87 | 0.71 | 0.86 | 0.83 | 0.78 | 0.72 | 0.67 | 0.51 | 0.73 | 0.45 | 0.60 | 0.04 | 1.30 | 0.28 | 0.75 | 0.89 | -0.46 | 1.47 | 0.91 | 0.72 | 1.19 | -1.36 | 2.05 | 0.94 | 1.86 | 1.62 | 1.81 | 0.65 | 2.11 | 1.06 | -0.05 | 9.69 | -4.28 | 2.17 | 1.70 | 0.30 | -0.83 | 1.40 | 0.90 | 1.04 | 0.45 | 0.69 | 1.35 | 1.36 |
|
EPS (Weighted Average and Diluted)
|
1.57 | 1.42 | 1.41 | 1.13 | 1.65 | 1.33 | 1.90 | 1.30 | 2.11 | 1.12 | 1.39 | 0.65 | 0.58 | 0.59 | 0.58 | 0.57 | 0.69 | 0.86 | 0.77 | 0.66 | 0.82 | 0.76 | 0.85 | 0.70 | 0.84 | 0.81 | 0.76 | 0.71 | 0.65 | 0.50 | 0.72 | 0.45 | 0.59 | 0.04 | 1.29 | 0.27 | 0.74 | 0.88 | -0.46 | 1.46 | 0.89 | 0.71 | 1.18 | -1.36 | 2.04 | 0.93 | 1.84 | 1.60 | 1.79 | 0.64 | 2.08 | 1.05 | -0.05 | 9.61 | -4.24 | 2.15 | 1.69 | 0.29 | -0.81 | 1.39 | 0.89 | 1.03 | 0.44 | 0.68 | 1.34 | 1.35 |
|
Shares Outstanding (Weighted Average)
|
21.62M | 0.02M | 21.56M | 21.18M | 21.10M | 0.02M | 21.02M | 21.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
21.74M | 0.02M | 21.73M | 21.37M | 21.30M | 0.02M | 21.24M | 21.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
56.89M | 67.99M | 29.49M | 33.50M | 23.23M | 58.44M | 31.61M | 32.95M | 47.75M | 9.64M | 57.59M | 38.81M | 30.64M | 46.51M | 13.23M | 42.40M | -3.58M | 35.70M | 44.59M | 46.71M | 55.66M | 20.90M | 47.53M | 23.00M | 12.25M | 19.77M | 34.91M | 53.16M | 48.14M | 15.33M | -2.88M | 31.60M | 36.81M | 10.18M | 61.76M | -14.18M | 25.58M | 31.68M | -12.89M | 94.77M | 68.33M | 47.66M | 47.92M | -74.30M | 145.74M | 51.94M | 89.93M | 28.27M | 96.99M | 17.00M | 78.21M | -67.66M | -99.80M | 358.64M | 113.32M | 136.52M | 57.93M | -43.30M | 216.23M | 115.23M | 74.15M | 175.32M | -26.34M | 93.24M | 143.04M | 152.28M |
|
Interest Expenses
|
1.51M | 1.51M | 1.46M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 1.50M | 1.52M | 1.51M | 1.51M | 1.51M | 1.51M | 1.51M | 3.56M | 1.85M | 1.87M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 2.00M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.91M | 1.97M | 2.01M | 2.01M | 2.01M | 2.01M | 2.01M | 2.05M | 1.87M | 1.37M | 1.62M | 1.60M | 1.62M | 1.49M | 1.33M | 1.35M | 1.36M |
|
Tax Rate
|
26.71% | 28.96% | 31.56% | 30.40% | 33.00% | 31.80% | 21.04% | 32.13% | 33.57% | 31.33% | 25.41% | 31.80% | 32.32% | 30.20% | 12.17% | 30.92% | 31.38% | 31.93% | 17.04% | 31.01% | 31.85% | 31.57% | 19.32% | 31.26% | 31.96% | 30.86% | 25.73% | 31.15% | 31.33% | 28.51% | 15.31% | 25.02% | 23.00% | 301.16% | -129.29% | 15.04% | 15.95% | 15.05% | -25.89% | 19.90% | 17.12% | 17.01% | 15.57% | 22.80% | 19.77% | 17.71% | 18.49% | 18.73% | 19.81% | 17.48% | 18.58% | 18.12% | 65.84% | 20.70% | 57.73% | 19.53% | 19.14% | 9.87% | 20.09% | 20.06% | 20.63% | 18.66% | 13.86% | 19.61% | 20.56% | 20.75% |