|
Revenue
|
329.09M | 302.57M | 293.94M | 286.45M | 299.29M | 329.84M | 405.84M | 462.96M | 446.10M | 661.98M | 696.45M | 776.08M | 777.33M | 835.84M | 745.13M | 732.26M | 756.79M | 789.67M | 913.06M | 925.18M | 958.67M | 1,182.46M | 1,241.02M | 1,345.21M | 1,193.54M | 1,330.30M | 1,294.08M | 1,161.82M | 1,070.84M | 1,026.46M | 1,096.04M | 1,021.27M | 1,044.80M | 1,203.52M | 1,257.46M | 1,208.10M | 1,240.78M | 1,348.83M | 1,376.14M | 1,540.44M | 1,348.32M | 1,544.56M | 1,599.27M | 1,317.70M | 1,286.66M | 1,002.51M | 1,178.57M | 1,268.20M | 1,231.81M | 1,316.02M | 1,266.52M | 1,311.80M | 1,563.20M | 1,791.24M | 1,864.29M | 1,882.94M | 1,911.77M | 2,003.05M | 1,980.74M | 2,029.46M | 1,872.00M | 2,027.03M | 1,896.13M | 2,009.59M | 1,850.83M | 1,930.71M | 1,880.77M |
|
Cost of Revenue
|
267.39M | 252.00M | 238.82M | 235.25M | 241.22M | 260.66M | 327.64M | 383.51M | 363.71M | 556.47M | 582.66M | 654.49M | 649.07M | 706.21M | 619.96M | 614.56M | 623.00M | 651.99M | 762.75M | 774.95M | 792.74M | 989.11M | 1,042.28M | 1,147.17M | 999.91M | 1,122.67M | 1,086.07M | 986.13M | 887.57M | 845.98M | 914.73M | 848.32M | 856.89M | 994.45M | 1,037.41M | 995.19M | 1,013.79M | 1,105.45M | 1,127.08M | 1,281.60M | 1,091.40M | 1,275.06M | 1,334.50M | 1,083.27M | 1,052.16M | 810.18M | 966.12M | 1,032.01M | 986.99M | 1,045.23M | 984.23M | 1,017.39M | 1,217.76M | 1,417.03M | 1,482.89M | 1,496.84M | 1,513.00M | 1,589.20M | 1,586.34M | 1,643.40M | 1,482.12M | 1,634.64M | 1,517.09M | 1,639.47M | 1,493.07M | 1,551.04M | 1,506.01M |
|
Gross Profit
|
61.70M | 50.57M | 55.12M | 51.20M | 58.06M | 69.18M | 78.20M | 79.45M | 82.39M | 105.51M | 113.79M | 121.59M | 128.26M | 129.64M | 125.17M | 117.70M | 133.79M | 137.69M | 150.31M | 150.23M | 165.93M | 193.35M | 198.74M | 198.03M | 193.62M | 207.63M | 208.01M | 175.68M | 183.27M | 180.48M | 181.32M | 172.95M | 187.91M | 209.07M | 220.05M | 212.91M | 227.00M | 243.38M | 249.06M | 258.84M | 256.92M | 269.51M | 264.77M | 234.44M | 234.50M | 192.33M | 212.45M | 236.18M | 244.81M | 270.78M | 282.30M | 294.41M | 345.44M | 374.22M | 381.40M | 386.11M | 398.77M | 413.85M | 394.40M | 386.07M | 389.88M | 392.39M | 379.04M | 370.11M | 357.76M | 379.67M | 374.75M |
|
Selling, General & Administrative
|
52.05M | 48.73M | 50.34M | 43.04M | 50.14M | 55.15M | 60.39M | 61.79M | 65.35M | 79.66M | 79.71M | 81.56M | 93.02M | 91.68M | 91.27M | 85.76M | 102.11M | 118.63M | 114.86M | 114.74M | 134.44M | 149.26M | 148.24M | 141.73M | 152.63M | 161.31M | 160.78M | 144.56M | 162.45M | 146.08M | 142.28M | 136.97M | 150.40M | 159.35M | 159.28M | 162.02M | 171.67M | 178.65M | 177.41M | 177.50M | 187.18M | 193.98M | 192.48M | 180.10M | 185.07M | 156.19M | 155.49M | 168.50M | 174.96M | 184.73M | 179.89M | 191.76M | 224.45M | 225.33M | 242.61M | 235.45M | 256.81M | 256.69M | 257.13M | 251.09M | 263.67M | 251.37M | 239.74M | 240.81M | 248.80M | 251.98M | 256.40M |
|
Other Operating Expenses
|
-0.06M | 0.02M | 0.09M | -0.00M | -0.01M | 0.01M | -0.01M | -0.03M | -0.04M | 0.47M | 0.03M | -0.04M | 0.02M | 0.07M | 0.05M | 0.04M | 0.04M | -0.01M | -0.01M | -0.01M | 0.08M | 0.02M | 0.01M | 0.04M | -0.67M | 0.07M | 0.03M | 0.04M | 0.01M | -0.01M | 1.57M | 0.18M | -0.16M | 0.13M | 0.11M | -0.18M | -0.03M | 0.40M | -0.21M | 0.14M | 0.06M | -0.14M | 0.07M | -0.09M | 0.10M | 1.38M | 0.33M | 0.04M | 0.09M | 0.16M | 0.90M | 0.28M | 0.18M | 0.04M | 2.21M | 0.02M | 0.13M | 0.25M | 0.22M | 0.25M | 0.15M | -0.05M | 0.59M | 0.12M | 0.17M | 0.13M | -0.16M |
|
Operating Expenses
|
65.53M | 61.97M | 63.64M | 50.57M | 64.17M | 68.77M | 75.98M | 77.70M | 84.33M | 96.51M | 97.60M | 100.34M | 113.02M | 111.26M | 113.03M | 108.59M | 126.82M | 145.01M | 142.75M | 144.98M | 170.34M | 187.50M | 186.50M | 182.29M | 193.58M | 205.48M | 205.89M | 191.21M | 208.12M | 191.21M | 188.10M | 182.39M | 194.71M | 203.56M | 204.48M | 211.40M | 171.67M | 178.65M | 177.41M | 177.50M | 187.18M | 193.98M | 192.48M | 180.10M | 185.07M | 156.19M | 155.49M | 168.50M | 174.96M | 184.73M | 179.89M | 191.76M | 224.45M | 225.33M | 242.61M | 235.45M | 256.81M | 256.69M | 257.13M | 251.09M | 263.67M | 251.37M | 239.74M | 240.81M | 248.80M | 251.98M | 256.40M |
|
Operating Income
|
5.73M | -2.82M | 1.15M | 4.51M | 4.37M | 10.36M | 13.73M | 13.21M | 12.82M | 21.79M | 28.33M | 34.40M | 29.38M | 31.97M | 27.63M | 25.23M | 24.61M | 11.79M | 27.87M | 27.48M | 22.75M | 34.93M | 41.02M | 43.05M | 30.33M | 35.56M | 36.03M | 19.36M | 8.18M | 21.57M | 27.59M | 23.39M | 24.85M | 37.41M | 48.44M | 38.02M | 32.39M | 43.43M | 58.65M | 68.39M | 56.87M | 61.79M | 58.32M | 39.42M | 35.20M | 23.00M | 42.87M | 53.54M | 56.23M | 72.79M | 90.17M | 89.85M | 107.50M | 135.02M | 127.04M | 136.55M | 127.78M | 142.86M | 121.62M | 120.12M | 110.61M | 124.48M | 120.75M | 112.25M | 91.87M | 110.21M | 100.03M |
|
EBIT
|
5.73M | -2.82M | 1.15M | 4.51M | 4.37M | 10.36M | 13.73M | 13.21M | 12.82M | 21.79M | 28.33M | 34.40M | 29.38M | 31.97M | 27.63M | 25.23M | 24.61M | 11.79M | 27.87M | 27.48M | 22.75M | 34.93M | 41.02M | 43.05M | 30.33M | 35.56M | 36.03M | 19.36M | 8.18M | 21.57M | 27.59M | 23.39M | 24.85M | 37.41M | 48.44M | 38.02M | 32.39M | 43.43M | 58.65M | 68.39M | 56.87M | 61.79M | 58.32M | 39.42M | 35.20M | 23.00M | 42.87M | 53.54M | 56.23M | 72.79M | 90.17M | 89.85M | 107.50M | 135.02M | 127.04M | 136.55M | 127.78M | 142.86M | 121.62M | 120.12M | 110.61M | 124.48M | 120.75M | 112.25M | 91.87M | 110.21M | 100.03M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.21M | -1.05M | -0.98M | | 0.21M | -0.27M | -1.20M | | | | | | | | | 0.20M | | | | 0.67M | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 1.58M | -0.39M | 1.24M | 1.72M | 2.11M | 1.06M | 0.92M | 1.75M | 1.95M | 1.80M | 14.06M | 8.33M | -0.21M | 0.16M | 2.35M | -0.10M | 0.13M | 0.21M | 0.18M | 0.04M | 0.15M | 0.21M | -0.44M | -0.37M | -0.44M |
|
EBT
|
4.10M | -4.23M | -0.28M | 3.20M | 3.07M | 8.96M | 12.38M | 11.89M | 11.62M | 20.19M | 26.43M | 31.93M | 26.08M | 28.56M | 24.24M | 22.30M | 22.10M | 9.31M | 25.09M | 24.56M | 19.61M | 32.39M | 38.33M | 40.21M | 27.39M | 31.96M | 32.46M | 15.99M | 3.94M | 17.81M | 24.30M | 20.39M | 22.06M | 34.58M | 45.34M | 34.42M | 28.08M | 38.93M | 54.18M | 61.97M | 49.56M | 54.41M | 52.21M | 33.34M | 31.67M | 22.51M | 43.93M | 53.61M | 56.64M | 74.75M | 91.85M | 90.45M | 120.34M | 140.19M | 120.55M | 128.25M | 119.14M | 130.53M | 107.56M | 104.84M | 92.81M | 105.06M | 103.24M | 96.70M | 78.57M | 97.11M | 87.87M |
|
Tax Provisions
|
1.24M | -2.54M | -3.27M | 1.74M | 1.15M | 3.55M | 4.34M | 2.69M | 4.35M | 7.67M | 10.39M | 12.55M | 10.17M | 11.14M | 9.34M | 8.09M | 8.55M | 3.68M | 9.91M | 9.70M | 7.60M | 12.55M | 14.85M | 15.58M | 10.61M | 12.39M | 12.58M | 6.18M | 1.55M | 6.99M | 9.42M | 7.91M | 7.58M | 12.58M | 15.55M | -71.44M | 7.04M | 9.54M | 12.52M | 15.00M | 12.45M | 12.79M | 13.11M | 9.59M | 8.56M | 5.70M | 9.99M | 50.45M | 11.30M | 16.70M | 22.45M | 21.81M | 27.89M | 29.52M | 29.88M | 29.95M | 28.35M | 32.00M | 26.93M | 26.72M | 21.32M | 26.28M | 23.82M | 21.42M | 17.95M | 24.12M | 20.14M |
|
Profit After Tax
|
2.86M | -1.52M | 3.01M | 1.53M | 2.24M | 5.69M | 14.16M | 9.20M | 7.27M | 12.52M | 16.05M | 19.38M | 15.91M | 17.42M | 14.91M | 14.22M | 13.55M | 5.63M | 15.18M | 14.86M | 12.01M | 19.84M | 23.48M | 24.63M | 16.78M | 19.58M | 19.88M | 9.81M | 2.40M | 10.82M | 14.88M | 12.49M | 14.48M | 22.00M | 29.78M | 105.87M | 21.04M | 29.39M | 41.66M | 46.97M | 37.10M | 41.62M | 39.10M | 23.75M | 23.11M | 16.82M | 33.94M | 41.02M | 45.33M | 58.04M | 69.40M | 68.64M | 92.45M | 110.67M | 90.66M | 98.30M | 90.79M | 98.52M | 80.63M | 78.11M | 71.61M | 78.78M | 79.42M | 75.28M | 60.62M | 72.99M | 67.74M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.69M | | | 1.24M | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.29M | -0.03M | 0.34M | 0.25M | 0.36M | 0.07M | -0.12M | 0.12M | 0.29M | 0.53M | 0.29M | 0.55M | 1.05M |
|
Income from Continuing Operations
|
2.86M | -1.69M | 2.99M | 1.46M | 1.92M | 5.42M | 8.03M | 9.20M | 7.27M | 12.52M | 16.05M | 19.38M | 15.91M | 17.42M | 14.91M | 14.22M | 13.55M | 5.63M | 15.18M | 14.86M | 12.01M | 19.84M | 23.48M | 24.63M | 16.78M | 19.58M | 19.88M | 9.81M | 2.40M | 10.82M | 14.88M | 12.49M | 14.48M | 22.00M | 29.78M | 105.87M | 21.04M | 29.39M | 41.66M | 46.97M | 37.10M | 41.62M | 39.10M | 23.75M | 23.11M | 16.82M | 33.94M | 3.17M | 45.33M | 58.04M | 69.40M | 68.64M | 92.45M | 110.67M | 90.66M | 98.30M | 90.79M | 98.52M | 80.63M | 78.11M | 71.49M | 78.78M | 79.42M | 75.28M | 60.62M | 72.99M | 67.74M |
|
Consolidated Net Income
|
2.86M | 0.17M | 0.02M | 0.07M | 0.32M | 0.27M | 6.13M | | | 12.52M | 16.05M | 19.38M | 15.91M | 17.42M | 14.91M | 14.22M | 13.55M | 5.63M | 15.18M | 14.86M | 12.01M | 19.84M | 23.48M | 24.63M | 16.78M | 19.58M | 19.88M | 9.81M | 2.40M | 10.82M | 14.88M | 12.49M | 14.48M | 22.00M | 29.78M | 105.87M | 21.04M | 29.39M | 41.66M | 46.97M | 37.10M | 41.62M | 39.10M | 23.75M | 23.11M | 16.82M | 33.94M | 3.17M | 45.33M | 58.04M | 69.40M | 68.64M | 92.45M | 110.67M | 90.66M | 98.30M | 90.79M | 98.52M | 80.63M | 78.11M | 71.49M | 78.78M | 79.42M | 75.28M | 60.62M | 72.99M | 67.74M |
|
Income towards Parent Company
|
2.86M | 0.17M | 0.02M | 0.07M | 0.32M | 0.27M | 6.13M | | | 12.52M | 16.05M | 19.38M | 15.91M | 17.42M | 14.91M | 14.22M | 13.55M | 5.63M | 15.18M | 14.86M | 12.01M | 19.84M | 23.48M | 24.63M | 16.78M | 19.58M | 19.88M | 9.81M | 2.40M | 10.82M | 14.88M | 12.49M | 14.48M | 22.00M | 29.78M | 105.87M | 21.04M | 29.39M | 41.66M | 46.97M | 37.10M | 41.62M | 39.10M | 23.75M | 23.11M | 16.82M | 33.94M | 3.17M | 45.33M | 58.04M | 69.40M | 68.64M | 92.45M | 110.67M | 90.66M | 98.30M | 90.79M | 98.52M | 80.63M | 78.11M | 71.49M | 78.78M | 79.42M | 75.28M | 60.62M | 72.99M | 67.74M |
|
Net Income towards Common Stockholders
|
2.86M | 0.17M | 0.02M | 0.07M | 0.32M | 0.27M | 6.13M | | | 12.52M | 16.05M | 19.38M | 15.91M | 17.42M | 14.91M | 14.22M | 13.55M | 5.63M | 15.18M | 14.86M | 12.01M | 19.84M | 23.48M | 24.63M | 16.78M | 19.58M | 19.88M | 9.81M | 2.40M | 10.82M | 14.88M | 12.49M | 14.48M | 22.00M | 29.78M | 105.87M | 21.04M | 29.39M | 41.66M | 46.97M | 37.10M | 41.62M | 39.10M | 23.75M | 23.11M | 16.82M | 33.94M | 3.17M | 45.33M | 58.04M | 69.40M | 68.64M | 92.45M | 110.67M | 90.66M | 98.30M | 90.79M | 98.52M | 80.63M | 78.11M | 71.49M | 78.78M | 79.42M | 75.28M | 60.62M | 72.99M | 67.74M |
|
EPS (Basic)
|
0.08 | 0.00 | 0.00 | 456.25 | 0.01 | 0.15 | 0.38 | 0.25 | | 0.33 | 0.42 | 0.51 | 0.41 | 0.45 | 0.38 | 0.37 | 0.35 | 0.14 | 0.38 | 0.38 | 0.31 | 0.50 | 0.59 | 0.62 | 0.42 | 0.49 | 0.49 | 0.24 | 0.06 | 0.27 | 0.38 | 0.32 | 0.37 | 0.55 | 0.75 | 2.65 | 0.53 | 0.75 | 1.06 | 1.22 | 0.67 | 0.75 | 0.71 | 0.43 | 0.42 | 0.31 | 0.62 | 0.74 | 0.82 | 1.04 | 1.24 | -0.21 | 1.65 | 1.98 | 1.09 | 1.20 | 1.10 | 1.20 | 0.99 | 0.98 | 0.91 | 1.01 | 1.00 | 0.94 | 0.76 | 0.93 | 0.85 |
|
EPS (Weighted Average and Diluted)
|
0.08 | 0.00 | 0.00 | -0.45 | 0.01 | 0.15 | 0.37 | 0.24 | | 0.32 | 0.41 | 0.50 | 0.40 | 0.44 | 0.38 | 0.35 | 0.34 | 0.14 | 0.37 | 0.37 | 0.30 | 0.49 | 0.57 | 0.60 | 0.41 | 0.48 | 0.48 | 0.24 | 0.06 | 0.27 | 0.37 | 0.31 | 0.36 | 0.54 | 0.72 | 2.54 | 0.51 | 0.72 | 1.03 | 1.20 | 0.65 | 0.74 | 0.70 | 0.42 | 0.41 | 0.30 | 0.60 | 0.72 | 0.79 | 1.00 | 1.20 | -0.21 | 1.60 | 1.92 | 1.06 | 1.16 | 1.07 | 1.17 | 0.96 | 0.96 | 0.88 | 97.00 | 0.97 | 0.91 | 0.73 | 0.90 | 0.83 |
|
Shares Outstanding (Weighted Average)
|
36.99M | 37.04M | 37.11M | 160.00 | 37.17M | 37.29M | 37.35M | | 37.62M | 37.83M | 37.93M | | | | | | | | | | | 39.75M | 40.01M | | | 40.27M | 40.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
37.27M | 37.39M | 37.78M | | 37.74M | 38.19M | 38.20M | | 38.81M | 39.02M | 38.96M | | | | | | | | | | | 40.85M | 41.09M | | | 41.07M | 41.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
5.73M | -2.82M | 1.15M | 4.51M | 4.37M | 10.36M | 13.73M | 13.21M | 12.82M | 11.36M | 15.45M | 34.40M | 15.90M | 17.43M | 14.96M | 25.23M | 13.72M | 5.79M | 15.28M | 27.48M | 12.13M | 20.15M | 23.61M | 43.05M | 16.85M | 19.66M | 19.88M | 19.36M | 2.40M | 10.83M | 14.89M | 23.39M | 14.48M | 22.29M | 29.78M | 38.02M | 21.04M | 29.39M | 41.66M | 68.39M | 37.49M | 41.12M | 39.16M | 39.42M | 21.18M | 17.74M | 34.43M | 53.54M | 45.59M | 58.36M | 68.93M | 89.85M | 92.90M | 135.02M | 127.04M | 136.55M | 127.78M | 142.86M | 121.62M | 120.12M | 110.61M | 124.48M | 120.75M | 112.25M | 91.87M | 110.21M | 100.03M |
|
Interest Expenses
|
1.62M | 1.41M | 1.43M | 1.36M | 1.30M | 1.40M | 1.36M | 1.44M | 1.20M | 1.60M | 1.89M | 2.49M | | | | | | | | | | | | | 2.94M | 3.60M | 3.57M | 3.86M | 4.24M | 3.76M | 3.29M | 3.61M | 2.79M | 2.82M | 3.10M | 4.49M | 4.31M | 4.49M | 4.47M | 7.79M | 7.36M | 8.07M | 7.69M | 7.37M | 4.77M | 2.21M | 1.05M | 1.70M | 0.51M | | 0.27M | 1.86M | 1.22M | 3.17M | 6.28M | 9.10M | 10.98M | 12.24M | 14.19M | 16.28M | 17.97M | 19.81M | 18.14M | 16.14M | 12.86M | 13.09M | 12.30M |
|
Tax Rate
|
30.20% | 60.11% | 1,155.83% | 54.37% | 37.41% | 39.59% | 35.10% | 22.66% | 37.46% | 38.00% | 39.30% | 39.30% | 39.00% | 39.00% | 38.50% | 36.25% | 38.70% | 39.50% | 39.50% | 39.51% | 38.75% | 38.75% | 38.75% | 38.75% | 38.73% | 38.75% | 38.75% | 38.63% | 39.24% | 39.26% | 38.77% | 38.76% | 34.36% | 36.39% | 34.30% | -207.55% | 25.08% | 24.51% | 23.10% | 24.21% | 25.13% | 23.50% | 25.10% | 28.76% | 27.04% | 25.30% | 22.74% | 94.09% | 19.96% | 22.35% | 24.44% | 24.11% | 23.18% | 21.05% | 24.79% | 23.35% | 23.80% | 24.52% | 25.03% | 25.49% | 22.98% | 25.01% | 23.07% | 22.15% | 22.85% | 24.84% | 22.91% |