|
Revenue
|
46.84M | 49.81M | 48.18M | 48.11M | 110.13M | 48.33M | 52.21M | 56.27M | 105.29M | 54.30M | 55.50M | 56.64M | 218.54M | 59.28M | 62.08M | 65.07M | 280.31M | 130.10M | 143.72M | 159.24M | 159.89M | 140.86M | 138.65M | 150.10M | 156.95M | 131.56M | 145.24M | 173.48M | 181.57M | 197.65M | 211.09M | 242.19M | 250.74M | 208.42M | 280.23M | 222.93M | 261.70M | 217.95M | 205.67M | 212.30M | 219.48M | 166.67M | 154.73M | 159.41M |
|
Cost of Revenue
|
22.84M | 20.71M | 20.60M | 19.30M | 21.30M | 21.56M | 22.72M | 26.40M | 23.23M | 24.55M | 24.77M | 27.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
23.99M | 29.10M | 27.58M | 28.81M | 88.83M | 26.77M | 29.49M | 29.86M | 82.06M | 29.75M | 30.73M | 29.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
5.01M | 4.67M | 8.97M | 2.42M | 6.67M | 6.49M | 6.11M | 4.05M | 5.84M | 6.45M | 6.78M | 6.12M | 6.71M | 7.02M | 6.55M | 6.87M | 7.32M | 7.12M | 7.67M | 6.59M | 7.05M | 7.30M | 6.33M | 5.84M | 6.26M | 7.10M | 6.32M | 7.28M | 7.67M | 8.47M | 8.32M | 8.46M | 9.16M | 9.46M | 9.57M | 7.82M | 9.51M | 11.69M | 11.44M | 11.10M | 11.28M | 11.25M | 9.63M | 10.34M |
|
Other Operating Expenses
|
23.54M | 21.29M | 21.11M | 25.21M | 21.79M | 22.06M | 24.26M | 28.80M | 23.79M | 25.77M | 27.00M | 34.42M | 29.44M | 29.80M | 33.71M | 32.91M | 134.74M | 104.23M | 116.08M | 131.83M | 131.07M | 115.66M | 117.17M | 130.36M | 136.95M | 108.09M | 118.05M | 145.09M | 153.80M | 167.65M | 177.35M | 212.41M | 221.31M | 181.17M | 209.76M | 200.33M | 241.56M | 194.13M | 181.98M | 191.22M | 194.80M | 147.86M | 135.12M | 138.22M |
|
Operating Expenses
|
28.55M | 25.96M | 30.08M | 27.63M | 28.46M | 28.55M | 30.37M | 32.85M | 29.63M | 32.22M | 33.77M | 40.54M | 36.15M | 36.82M | 40.26M | 39.78M | 142.06M | 111.35M | 123.75M | 138.42M | 138.11M | 122.95M | 123.51M | 136.19M | 143.21M | 115.20M | 124.37M | 152.36M | 161.47M | 176.12M | 185.67M | 220.87M | 230.47M | 190.63M | 219.34M | 208.15M | 251.08M | 205.82M | 193.42M | 202.32M | 206.09M | 159.11M | 144.75M | 148.55M |
|
Operating Income
|
18.28M | 23.85M | 18.10M | 20.48M | 81.67M | 19.78M | 21.84M | 23.41M | 75.67M | 22.07M | 21.73M | 16.09M | 182.40M | 22.46M | 21.82M | 25.29M | 138.26M | 18.75M | 19.96M | 20.82M | 21.78M | 17.91M | 15.14M | 13.91M | 13.73M | 16.37M | 20.87M | 21.12M | 20.09M | 21.53M | 25.42M | 21.32M | 20.27M | 17.79M | 60.89M | 14.78M | 10.62M | 12.13M | 12.25M | 9.98M | 13.39M | 7.56M | 9.97M | 10.86M |
|
EBIT
|
18.28M | 23.85M | 18.10M | 20.48M | 81.67M | 19.78M | 21.84M | 23.41M | 75.67M | 22.07M | 21.73M | 16.09M | 182.40M | 22.46M | 21.82M | 25.29M | 138.26M | 18.75M | 19.96M | 20.82M | 21.78M | 17.91M | 15.14M | 13.91M | 13.73M | 16.37M | 20.87M | 21.12M | 20.09M | 21.53M | 25.42M | 21.32M | 20.27M | 17.79M | 60.89M | 14.78M | 10.62M | 12.13M | 12.25M | 9.98M | 13.39M | 7.56M | 9.97M | 10.86M |
|
Non Operating Investment Income
|
0.84M | 0.60M | -1.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.50M | 0.67M | 0.54M | 0.03M | 0.03M | 0.05M | 0.07M | 0.09M | 0.21M | 0.45M | 0.40M | 0.51M | 0.78M | 1.08M | 1.22M | 1.46M | 1.53M | 2.47M | 2.41M | 2.37M | 1.88M | 1.50M | 0.73M | 0.35M | 0.23M | 0.20M | 0.18M | 0.15M | 0.06M | 0.07M | 0.28M | 0.92M | 1.77M | 2.23M | 2.83M | 3.74M | 3.51M | 2.52M | 2.64M | 1.73M | 1.56M | 1.38M | 1.18M | 1.08M |
|
EBT
|
19.62M | 25.11M | 16.91M | 20.51M | 81.69M | 19.83M | 21.91M | 23.50M | 75.87M | 22.52M | 22.13M | 16.39M | 207.89M | 23.32M | 22.91M | 22.39M | 137.05M | 21.85M | 15.60M | 21.87M | 25.35M | 17.53M | 18.00M | 17.00M | 22.51M | 13.47M | 22.39M | 35.79M | 21.35M | 17.04M | 20.21M | 32.11M | 16.72M | 48.19M | 64.39M | 20.25M | 18.16M | 14.83M | 16.06M | 15.39M | 16.58M | 9.07M | 11.05M | 9.65M |
|
Tax Provisions
|
| 0.00M | 0.65M | 4.19M | 11.31M | 4.09M | 4.50M | 4.67M | 15.67M | 4.61M | 4.53M | 3.44M | 48.34M | 3.68M | 3.46M | 3.38M | 18.97M | 3.14M | 2.23M | 2.98M | 3.72M | 2.61M | 2.61M | 2.61M | 2.76M | 1.99M | 3.36M | 5.04M | 3.05M | 2.45M | 2.94M | 4.79M | 2.48M | 6.88M | 9.21M | 3.19M | 2.64M | 2.12M | 3.66M | 2.90M | 2.48M | 1.38M | 1.75M | 2.06M |
|
Profit After Tax
|
19.65M | 25.18M | 16.27M | 18.84M | 70.38M | 15.75M | 17.40M | 18.83M | 60.20M | 17.75M | 17.61M | 13.12M | 159.32M | 19.64M | 19.45M | 19.01M | 118.08M | 18.71M | 13.37M | 18.88M | 21.62M | 14.92M | 15.39M | 14.39M | 19.75M | 11.48M | 19.03M | 30.75M | 18.29M | 14.59M | 17.27M | 27.32M | 14.24M | 41.30M | 55.17M | 17.06M | 15.53M | 12.71M | 12.40M | 12.49M | 14.11M | 7.69M | 9.29M | 7.58M |
|
Equity Income
|
0.03M | 0.07M | 0.01M | | | | | | | -0.17M | 0.00M | -0.04M | -0.22M | -0.21M | -0.13M | -0.01M | 0.04M | 0.11M | 0.17M | 0.40M | 0.26M | 0.32M | 0.46M | 0.51M | 0.42M | 0.30M | 0.03M | 1.30M | | | | 1.01M | -5.31M | 28.16M | 0.66M | 1.72M | 4.05M | 0.56M | 0.19M | 2.46M | -1.07M | -0.71M | -0.21M | -3.09M |
|
Net Income - Minority
|
| | | -112.82M | | | | -124.68M | -150.03M | -146.63M | -144.60M | -140.13M | -209.30M | -209.51M | -206.47M | -201.90M | -255.23M | -249.65M | -243.85M | -240.38M | -244.23M | | | -244.98M | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | 15.12M | 10.31M | 53.33M | 9.64M | 10.70M | 11.46M | 36.69M | 10.87M | 10.75M | 8.07M | 88.20M | 11.29M | 11.07M | 10.83M | 65.87M | 10.54M | 7.52M | 10.53M | 12.18M | 8.45M | 8.68M | 8.23M | 10.86M | 6.54M | 10.80M | 17.12M | 10.25M | 8.20M | 9.70M | 15.32M | 7.90M | 22.83M | 30.53M | 9.36M | 8.53M | 6.86M | 7.48M | 7.16M | 7.72M | 4.34M | 5.20M | 4.65M |
|
Income from Continuing Operations
|
19.62M | 25.11M | 16.26M | 16.32M | 70.38M | 15.75M | 17.40M | 18.83M | 60.20M | 17.91M | 17.60M | 12.96M | 159.55M | 19.64M | 19.45M | 19.01M | 118.08M | 18.71M | 13.37M | 18.88M | 21.62M | 14.92M | 15.39M | 14.39M | 19.75M | 11.48M | 19.03M | 30.75M | 18.29M | 14.59M | 17.27M | 27.32M | 14.24M | 41.30M | 55.17M | 17.06M | 15.53M | 12.71M | 12.40M | 12.49M | 14.11M | 7.69M | 9.29M | 7.58M |
|
Consolidated Net Income
|
19.62M | 25.11M | 16.26M | 16.32M | 70.38M | 15.75M | 17.40M | 18.83M | 60.20M | 17.91M | 17.60M | 12.96M | 159.55M | 19.64M | 19.45M | 19.01M | 118.08M | 18.71M | 13.37M | 18.88M | 21.62M | 14.92M | 15.39M | 14.39M | 19.75M | 11.48M | 19.03M | 30.75M | 18.29M | 14.59M | 17.27M | 27.32M | 14.24M | 41.30M | 55.17M | 17.06M | 15.53M | 12.71M | 12.40M | 12.49M | 14.11M | 7.69M | 9.29M | 7.58M |
|
Income towards Parent Company
|
19.62M | 25.11M | 16.26M | -96.50M | 70.38M | 15.75M | 17.40M | -105.84M | -89.83M | -128.72M | -127.00M | -127.18M | -49.76M | -189.87M | -187.02M | -182.89M | -137.15M | -230.94M | -230.48M | -221.50M | -222.60M | 14.92M | 15.39M | -230.59M | 19.75M | 11.48M | 19.03M | 30.75M | 18.29M | 14.59M | 17.27M | 27.32M | 14.24M | 41.30M | 55.17M | 17.06M | 15.53M | 12.71M | 12.40M | 12.49M | 14.11M | 7.69M | 9.29M | 7.58M |
|
Net Income towards Common Stockholders
|
19.62M | 25.11M | 16.26M | -96.50M | 70.38M | 15.75M | 17.40M | -105.84M | -89.83M | -128.72M | -127.00M | -127.18M | -49.76M | -189.87M | -187.02M | -182.89M | -137.15M | -230.94M | -230.48M | -221.50M | -222.60M | 14.92M | 15.39M | -230.59M | 19.75M | 11.48M | 19.03M | 30.75M | 18.29M | 14.59M | 17.27M | 27.32M | 14.24M | 41.30M | 55.17M | 17.06M | 15.53M | 12.71M | 12.40M | 12.49M | 14.11M | 7.69M | 9.29M | 7.58M |
|
EPS (Basic)
|
| | 0.06 | 0.40 | 1.07 | 0.38 | 0.42 | 0.46 | 1.46 | 0.43 | 0.43 | 0.31 | 4.40 | 0.52 | 0.52 | 0.51 | 3.22 | 0.50 | 0.36 | 0.51 | 0.58 | 0.40 | 0.41 | 0.38 | 0.54 | 0.30 | 0.50 | 0.83 | 0.49 | 0.39 | 0.46 | 0.73 | 0.38 | 1.11 | 1.48 | 0.46 | 0.42 | 0.35 | 0.29 | 0.32 | 0.38 | 0.21 | 0.25 | 0.20 |
|
EPS (Weighted Average and Diluted)
|
| | | -6.03 | 4.40 | 0.98 | 0.42 | 0.46 | 1.46 | 0.43 | 0.43 | 0.32 | 4.39 | 0.52 | 0.52 | 0.50 | 3.22 | 0.50 | 0.36 | 0.51 | 0.58 | 0.39 | 0.41 | 0.38 | 0.51 | 0.30 | 0.50 | 0.84 | 0.49 | 0.39 | 0.46 | 0.71 | 0.37 | 1.11 | 1.48 | 0.47 | 0.41 | 0.34 | 0.29 | 0.32 | 0.38 | 0.21 | 0.25 | 0.21 |
|
Shares Outstanding (Weighted Average)
|
| | 31.00M | 31.00M | 31.00M | 31.00M | 31.01M | 31.01M | 31.08M | 31.08M | 31.09M | 31.09M | 31.16M | 31.16M | 31.17M | 31.17M | 31.23M | 31.23M | 31.24M | 31.24M | 31.30M | 31.30M | 31.31M | 31.40M | 31.40M | 31.40M | 31.41M | 31.41M | 31.49M | 31.49M | 31.50M | 31.50M | 31.61M | 31.60M | 31.61M | 31.61M | 31.71M | 31.71M | 31.73M | 31.72M | 31.85M | 31.84M | 31.88M | 31.87M |
|
Shares Outstanding (Diluted Average)
|
| | | 16.00M | 16.00M | 16.00M | 16.01M | 16.00M | 16.03M | 16.04M | 16.06M | 16.05M | 16.08M | 16.11M | 16.14M | 16.12M | 16.13M | 16.15M | 16.15M | 16.14M | 16.18M | 31.19M | 31.20M | 31.19M | 31.25M | 31.28M | 31.31M | 31.28M | 31.32M | 31.33M | 31.35M | 31.35M | 31.41M | 31.43M | 31.43M | 16.43M | 31.51M | 31.54M | 16.54M | 16.53M | 16.61M | 31.62M | 31.63M | 16.64M |
|
EBITDA
|
19.51M | 25.18M | 16.23M | 16.23M | 70.39M | 15.76M | 17.40M | 18.84M | 60.19M | 17.76M | 17.61M | 13.12M | 159.32M | 19.64M | 19.45M | 19.01M | 118.08M | 18.70M | 13.37M | 18.88M | 21.62M | 17.91M | 15.14M | 13.91M | 13.73M | 16.37M | 20.87M | 21.12M | 20.09M | 21.53M | 25.42M | 21.32M | 20.27M | 17.79M | 60.89M | 14.78M | 10.62M | 12.13M | 12.25M | 9.98M | 13.39M | 7.56M | 9.97M | 10.86M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.08M | 0.08M | 0.61M | 0.70M | 0.87M | 1.06M | 1.68M |
|
Tax Rate
|
| 0.01% | 3.85% | 20.45% | 13.85% | 20.60% | 20.56% | 19.87% | 20.66% | 20.47% | 20.46% | 20.98% | 23.25% | 15.78% | 15.11% | 15.08% | 13.84% | 14.37% | 14.27% | 13.65% | 14.69% | 14.90% | 14.49% | 15.34% | 12.24% | 14.79% | 15.01% | 14.09% | 14.31% | 14.38% | 14.56% | 14.90% | 14.85% | 14.28% | 14.31% | 15.74% | 14.52% | 14.29% | 22.77% | 18.87% | 14.93% | 15.19% | 15.87% | 21.40% |