|
Revenue
|
206.10M | 218.43M | 222.21M | 202.40M | 212.22M | 231.34M | 234.66M | 224.43M | 243.02M | 265.90M | 268.29M | 253.02M | 268.69M | 287.54M | 278.02M | 264.43M | 273.80M | 292.56M | 293.09M | 279.65M | 299.73M | 330.40M | 332.54M | 309.65M | 293.02M | 323.48M | 317.20M | 287.61M | 289.91M | 311.90M | 316.44M | 300.22M | 323.09M | 364.40M | 357.01M | 360.20M | 392.81M | 428.73M | 425.56M | 406.75M | 410.58M | 464.19M | 468.89M | 443.06M | 446.40M | 418.11M | 481.37M | 476.48M | 484.07M | 571.33M | 616.22M | 617.08M | 661.22M | 745.55M | 729.56M | 655.73M | 660.53M | 694.62M | 775.14M | 751.13M | 754.77M | 823.24M | 842.10M | 788.95M | 787.58M | 817.12M | 839.64M |
|
Cost of Revenue
|
13.86M | 17.50M | 18.00M | 15.36M | 17.43M | 22.01M | 21.62M | 19.80M | 21.07M | 24.65M | 23.34M | 18.09M | 19.31M | 21.05M | 18.81M | 15.35M | 16.77M | 19.34M | 18.91M | 17.95M | 21.99M | 27.93M | 27.48M | 22.21M | 17.71M | 20.18M | 19.31M | 13.40M | 12.47M | 14.31M | 15.66M | 45.80M | 20.82M | 28.64M | 30.06M | 28.18M | 29.92M | 34.11M | 31.22M | 28.66M | 28.42M | 34.15M | 35.84M | 31.57M | 30.06M | 26.41M | 40.05M | 44.85M | 45.03M | 62.48M | 72.19M | 70.00M | 78.25M | | | | | | | | | | | | | | |
|
Gross Profit
|
192.24M | 200.93M | 204.20M | 187.04M | 194.79M | 209.33M | 213.04M | 204.64M | 221.95M | 241.25M | 244.94M | 234.93M | 249.38M | 266.49M | 259.21M | 249.08M | 257.02M | 273.22M | 274.17M | 261.70M | 277.74M | 302.47M | 305.06M | 287.43M | 275.31M | 303.30M | 297.88M | 274.21M | 277.44M | 297.59M | 300.79M | 254.42M | 302.27M | 335.76M | 326.95M | 332.01M | 362.89M | 394.62M | 394.35M | 378.09M | 382.17M | 430.04M | 433.05M | 411.50M | 416.34M | 391.71M | 441.32M | 431.63M | 439.04M | 508.85M | 544.02M | 547.08M | 582.97M | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.06M | -0.00M | 214.45M | 205.99M | -0.06M | -0.15M | 228.12M | 222.63M | -0.00M | 257.64M | 258.67M | 246.84M | 257.64M | 266.35M | 261.61M | 254.35M | 259.26M | 269.30M | 271.15M | 264.96M | 284.50M | 307.66M | 305.39M | 289.08M | 271.79M | 292.20M | 297.35M | 269.99M | 272.33M | 290.18M | 293.80M | 314.95M | 305.56M | 334.72M | 332.44M | 337.27M | 365.23M | 387.17M | 386.87M | 373.41M | 381.95M | 413.03M | 423.53M | 415.63M | 407.62M | 382.43M | 426.16M | 425.83M | 435.36M | 488.41M | 510.10M | 519.70M | 557.77M | 599.56M | 601.21M | 563.03M | 561.39M | 574.37M | 646.71M | 638.47M | 636.86M | 685.65M | 716.93M | 687.47M | 717.41M | 717.72M | 721.03M |
|
Operating Expenses
|
213.56M | 218.83M | 214.45M | 205.99M | 214.35M | 225.47M | 228.12M | 222.63M | 238.93M | 257.64M | 258.67M | 246.84M | 257.64M | 266.35M | 261.61M | 254.35M | 259.26M | 269.30M | 271.15M | 264.96M | 284.50M | 307.66M | 305.39M | 289.08M | 271.79M | 292.20M | 297.35M | 269.99M | 272.33M | 290.18M | 293.80M | 314.95M | 305.56M | 334.72M | 332.44M | 337.27M | 365.23M | 387.17M | 386.87M | 373.41M | 381.95M | 413.03M | 423.53M | 415.63M | 407.62M | 382.43M | 426.16M | 425.83M | 435.36M | 488.41M | 510.10M | 519.70M | 557.77M | 599.56M | 601.21M | 563.03M | 561.39M | 574.37M | 646.71M | 638.47M | 636.86M | 685.65M | 716.93M | 687.47M | 717.41M | 717.72M | 721.03M |
|
Operating Income
|
-7.45M | -0.40M | 7.75M | -3.59M | -2.12M | 5.87M | 6.55M | 1.80M | 4.09M | 8.26M | 9.62M | 6.18M | 11.05M | 21.19M | 16.42M | 10.08M | 14.53M | 23.26M | 21.93M | 14.69M | 15.23M | 22.74M | 27.15M | 20.57M | 21.23M | 31.28M | 19.84M | 17.62M | 17.58M | 21.72M | 22.64M | 17.19M | 17.53M | 29.69M | 24.57M | 22.93M | 27.58M | 41.56M | 38.70M | 33.34M | 28.63M | 51.17M | 45.36M | 27.43M | 38.78M | 35.68M | 55.22M | 50.65M | 48.71M | 82.92M | 106.12M | 97.39M | 103.45M | 145.99M | 128.35M | 92.69M | 99.14M | 120.25M | 128.44M | 112.66M | 117.91M | 137.59M | 125.17M | 101.48M | 70.17M | 99.40M | 118.61M |
|
EBIT
|
-7.45M | -0.40M | 7.75M | -3.59M | -2.12M | 5.87M | 6.55M | 1.80M | 4.09M | 8.26M | 9.62M | 6.18M | 11.05M | 21.19M | 16.42M | 10.08M | 14.53M | 23.26M | 21.93M | 14.69M | 15.23M | 22.74M | 27.15M | 20.57M | 21.23M | 31.28M | 19.84M | 17.62M | 17.58M | 21.72M | 22.64M | 17.19M | 17.53M | 29.69M | 24.57M | 22.93M | 27.58M | 41.56M | 38.70M | 33.34M | 28.63M | 51.17M | 45.36M | 27.43M | 38.78M | 35.68M | 55.22M | 50.65M | 48.71M | 82.92M | 106.12M | 97.39M | 103.45M | 145.99M | 128.35M | 92.69M | 99.14M | 120.25M | 128.44M | 112.66M | 117.91M | 137.59M | 125.17M | 101.48M | 70.17M | 99.40M | 118.61M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.08M | 0.14M | 0.49M | 2.42M | 3.16M | 0.76M | 0.11M | 0.04M | 0.14M | 0.04M | 0.03M | 0.04M |
|
Other Non Operating Income
|
0.02M | -0.07M | -0.11M | -0.34M | -0.32M | -0.06M | 0.10M | 0.09M | 0.74M | 0.02M | -0.12M | 0.42M | 0.10M | 0.00M | 0.04M | 0.36M | 0.07M | 0.03M | 0.09M | 0.49M | 0.03M | 0.04M | -0.02M | 0.54M | 0.05M | 0.01M | -0.05M | 0.08M | 0.01M | 0.04M | 0.10M | 0.03M | -0.10M | -0.09M | 0.13M | 0.15M | 0.10M | 0.14M | 0.14M | -0.31M | 0.33M | 0.14M | 0.02M | 0.26M | -0.55M | 0.75M | 0.39M | 0.54M | 0.13M | 0.43M | -0.01M | 0.29M | -0.23M | -0.82M | -0.14M | 1.16M | 0.50M | 0.99M | -0.16M | 0.72M | 0.79M | 0.33M | 0.46M | 0.15M | -0.36M | 0.87M | 0.65M |
|
Non Operating Income
|
2.82M | 2.44M | 2.95M | -20.16M | 2.76M | -2.75M | -2.37M | -2.29M | -2.91M | -2.94M | -2.32M | -2.26M | -1.87M | -2.19M | -1.90M | -1.64M | -1.46M | -1.59M | -1.68M | -1.55M | -1.29M | -1.14M | -1.08M | -0.96M | -0.97M | -1.06M | -1.08M | -0.91M | -0.96M | -1.23M | -1.08M | -0.95M | -1.01M | -1.63M | -1.18M | -1.14M | -1.12M | -1.31M | -1.27M | -1.64M | -1.05M | -1.76M | -1.85M | -1.27M | -1.95M | -0.84M | -0.78M | -0.47M | -0.72M | 0.43M | -0.79M | -0.45M | -0.93M | -1.44M | -0.65M | 0.57M | 0.50M | 1.02M | 1.81M | 2.94M | 1.00M | -1.98M | -2.49M | -2.69M | -4.60M | -3.83M | -3.79M |
|
EBT
|
-10.28M | -2.84M | 4.80M | -7.33M | -4.88M | 3.13M | 4.17M | -0.48M | 1.18M | 5.32M | 7.30M | 3.92M | 9.18M | 19.00M | 14.52M | 8.44M | 13.07M | 21.67M | 20.26M | 13.14M | 13.95M | 21.60M | 26.07M | 19.61M | 20.27M | 30.22M | 18.77M | 16.71M | 16.63M | 20.49M | 21.57M | 16.23M | 16.52M | 28.06M | 23.39M | 21.79M | 26.46M | 40.25M | 37.43M | 31.70M | 27.58M | 49.40M | 43.51M | 26.16M | 36.83M | 34.84M | 54.43M | 50.18M | 47.99M | 82.52M | 105.33M | 96.93M | 102.52M | 144.56M | 127.71M | 93.26M | 99.10M | 121.27M | 130.25M | 115.61M | 118.91M | 135.62M | 122.68M | 98.80M | 65.56M | 95.56M | 114.83M |
|
Tax Provisions
|
-3.99M | -1.09M | 1.51M | -3.04M | -1.66M | 1.15M | 1.68M | -1.19M | 0.47M | 1.96M | 2.48M | 1.45M | 3.64M | 7.15M | 5.26M | 3.74M | 3.92M | 8.17M | 7.35M | 5.08M | 5.37M | 8.03M | 9.79M | 6.05M | 7.66M | 10.97M | 6.99M | 5.32M | 6.05M | 7.22M | 7.74M | 5.88M | 5.12M | 10.49M | 9.01M | -5.22M | 5.33M | 9.97M | 9.23M | 6.32M | 5.32M | 12.33M | 10.54M | 4.74M | 8.72M | 6.38M | 12.89M | 9.94M | 10.70M | 20.05M | 25.62M | 23.17M | 23.10M | 35.31M | 29.82M | 22.40M | 23.00M | 29.95M | 32.03M | 26.38M | 28.22M | 33.10M | 29.93M | 22.70M | 15.76M | 24.17M | 28.51M |
|
Profit After Tax
|
6.29M | -1.75M | 3.29M | -4.29M | -3.22M | 1.98M | 2.50M | 0.70M | 0.71M | 3.36M | 4.83M | 2.47M | 5.54M | 11.85M | 9.26M | 5.41M | 9.15M | 13.50M | 12.91M | 8.06M | 8.58M | 13.57M | 16.28M | 13.57M | 12.61M | 19.25M | 11.78M | 11.39M | 10.57M | 13.28M | 13.83M | 10.35M | 11.39M | 17.57M | 14.37M | 47.79M | 21.12M | 30.28M | 28.20M | 25.38M | 22.26M | 37.07M | 32.97M | 21.42M | 28.11M | 28.45M | 41.54M | 40.24M | 37.29M | 62.47M | 79.71M | 73.76M | 79.42M | 109.25M | 97.89M | 70.86M | 76.10M | 91.32M | 98.21M | 89.23M | 90.69M | 102.52M | 92.75M | 76.10M | 49.81M | 71.39M | 86.32M |
|
Income from Continuing Operations
|
-6.29M | -1.75M | 3.29M | -4.29M | -3.22M | 1.98M | 2.50M | 0.70M | 0.71M | 3.36M | 4.83M | 2.47M | 5.54M | 11.85M | 9.26M | 4.70M | 9.15M | 13.50M | 12.91M | 8.06M | 8.58M | 13.57M | 16.28M | 13.57M | 12.61M | 19.25M | 11.78M | 11.39M | 10.57M | 13.28M | 13.83M | 10.35M | 11.39M | 17.57M | 14.37M | 27.01M | 21.12M | 30.28M | 28.20M | 25.38M | 22.26M | 37.07M | 32.97M | 21.42M | 28.11M | 28.45M | 41.54M | 40.24M | 37.29M | 62.47M | 79.71M | 73.76M | 79.42M | 109.25M | 97.89M | 70.86M | 76.10M | 91.32M | 98.21M | 89.23M | 90.69M | 102.52M | 92.75M | 76.10M | 49.81M | 71.39M | 86.32M |
|
Consolidated Net Income
|
-6.29M | -1.75M | 3.29M | -4.29M | -3.22M | 1.98M | 2.50M | 0.70M | 0.71M | 3.36M | 4.83M | 2.47M | 5.54M | 11.85M | 9.26M | 4.70M | 9.15M | 13.50M | 12.91M | 8.06M | 8.58M | 13.57M | 16.28M | 13.57M | 12.61M | 19.25M | 11.78M | 11.39M | 10.57M | 13.28M | 13.83M | 10.35M | 11.39M | 17.57M | 14.37M | 27.01M | 21.12M | 30.28M | 28.20M | 25.38M | 22.26M | 37.07M | 32.97M | 21.42M | 28.11M | 28.45M | 41.54M | 40.24M | 37.29M | 62.47M | 79.71M | 73.76M | 79.42M | 109.25M | 97.89M | 70.86M | 76.10M | 91.32M | 98.21M | 89.23M | 90.69M | 102.52M | 92.75M | 76.10M | 49.81M | 71.39M | 86.32M |
|
Income towards Parent Company
|
-6.29M | -1.75M | 3.29M | -4.29M | -3.22M | 1.98M | 2.50M | 0.70M | 0.71M | 3.36M | 4.83M | 2.47M | 5.54M | 11.85M | 9.26M | 4.70M | 9.15M | 13.50M | 12.91M | 8.06M | 8.58M | 13.57M | 16.28M | 13.57M | 12.61M | 19.25M | 11.78M | 11.39M | 10.57M | 13.28M | 13.83M | 10.35M | 11.39M | 17.57M | 14.37M | 27.01M | 21.12M | 30.28M | 28.20M | 25.38M | 22.26M | 37.07M | 32.97M | 21.42M | 28.11M | 28.45M | 41.54M | 40.24M | 37.29M | 62.47M | 79.71M | 73.76M | 79.42M | 109.25M | 97.89M | 70.86M | 76.10M | 91.32M | 98.21M | 89.23M | 90.69M | 102.52M | 92.75M | 76.10M | 49.81M | 71.39M | 86.32M |
|
Net Income towards Common Stockholders
|
-6.29M | -1.75M | 3.29M | -4.29M | -3.22M | 1.98M | 2.50M | 0.70M | 0.71M | 3.36M | 4.83M | 2.47M | 5.54M | 11.85M | 9.26M | 4.70M | 9.15M | 13.50M | 12.91M | 8.06M | 8.58M | 13.57M | 16.28M | 13.57M | 12.61M | 19.25M | 11.78M | 11.39M | 10.57M | 13.28M | 13.83M | 10.35M | 11.39M | 17.57M | 14.37M | 27.01M | 21.12M | 30.28M | 28.20M | 25.38M | 22.26M | 37.07M | 32.97M | 21.42M | 28.11M | 28.45M | 41.54M | 40.24M | 37.29M | 62.47M | 79.71M | 73.76M | 79.42M | 109.25M | 97.89M | 70.86M | 76.10M | 91.32M | 98.21M | 89.23M | 90.69M | 102.52M | 92.75M | 76.10M | 49.81M | 71.39M | 86.32M |
|
EPS (Basic)
|
-0.47 | -0.13 | 0.01M | -0.32 | -0.02M | 0.13 | 0.16 | 0.04 | 0.05 | 0.21 | 0.31 | 0.16 | 0.23 | 0.50 | 0.58 | 0.30 | 0.38 | 0.56 | 0.53 | 0.33 | 0.35 | 0.55 | 0.66 | 0.55 | 0.51 | 0.77 | 0.47 | 0.46 | 0.42 | 0.53 | 0.55 | 0.41 | 0.45 | 0.69 | 0.56 | 1.87 | 0.82 | 1.18 | 1.09 | 0.98 | 0.86 | 1.43 | 1.27 | 0.82 | 1.08 | 1.09 | 1.59 | 1.54 | 1.42 | 2.37 | 3.03 | 2.80 | 3.01 | 4.12 | 3.69 | 2.67 | 2.86 | 3.43 | 3.69 | 3.34 | 3.40 | 3.84 | 3.47 | 2.85 | 1.86 | 2.67 | 3.23 |
|
EPS (Weighted Average and Diluted)
|
-0.01M | -0.00M | 0.01M | -0.32 | -0.21 | 0.12 | 0.16 | 0.04 | 0.04 | 0.21 | 0.30 | 0.15 | 0.23 | 0.48 | 0.56 | 0.28 | 0.37 | 0.54 | 0.51 | 0.32 | 0.34 | 0.53 | 0.64 | 0.53 | 0.49 | 0.75 | 0.46 | 0.45 | 0.42 | 0.52 | 0.54 | 0.40 | 0.44 | 0.68 | 0.55 | 1.82 | 0.80 | 1.15 | 1.07 | 0.97 | 0.85 | 1.40 | 1.25 | 0.81 | 1.06 | 1.07 | 1.56 | 1.51 | 1.40 | 2.34 | 2.98 | 2.76 | 2.98 | 4.10 | 3.67 | 2.65 | 2.85 | 3.42 | 3.67 | 3.33 | 3.38 | 3.83 | 3.46 | 2.83 | 1.86 | 2.67 | 3.22 |
|
Shares Outstanding (Weighted Average)
|
13.35M | 13.35M | 360.00 | 13.42M | 210.00 | 15.70M | 0.08M | 15.71M | 15.77M | 15.79M | 15.80M | 15.79M | 15.83M | 15.88M | 15.90M | 15.88M | 15.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.33M | 26.33M | | 26.39M | 26.51M | 26.54M | | 26.60M | 26.63M | 26.64M | | 26.67M | 26.69M | 26.70M | | 26.72M | 26.74M | 26.75M |
|
Shares Outstanding (Diluted Average)
|
470.00 | 600.00 | 360.00 | 13.42M | 15.70M | 16.12M | 0.08M | 16.11M | 16.12M | 16.19M | 16.16M | 16.14M | 16.36M | 16.51M | 16.57M | 16.54M | 16.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.70M | 26.71M | | 26.67M | 26.66M | 26.68M | | 26.70M | 26.74M | 26.78M | | 26.79M | 26.80M | 26.79M | | 26.79M | 26.79M | 26.79M |
|
EBITDA
|
-7.45M | -0.40M | 7.75M | -3.59M | -2.12M | 5.87M | 6.55M | 1.80M | 4.09M | 8.26M | 9.62M | 6.18M | 11.05M | 21.19M | 16.42M | 10.08M | 14.53M | 23.26M | 21.93M | 14.69M | 15.23M | 22.74M | 27.15M | 20.57M | 21.23M | 31.28M | 19.84M | 17.62M | 17.58M | 21.72M | 22.64M | 17.19M | 17.53M | 29.69M | 24.57M | 22.93M | 27.58M | 41.56M | 38.70M | 33.34M | 28.63M | 51.17M | 45.36M | 27.43M | 38.78M | 35.68M | 55.22M | 50.65M | 48.71M | 82.92M | 106.12M | 97.39M | 103.45M | 145.99M | 128.35M | 92.69M | 99.14M | 120.25M | 128.44M | 112.66M | 117.91M | 137.59M | 125.17M | 101.48M | 70.17M | 99.40M | 118.61M |
|
Interest Expenses
|
2.80M | 2.51M | 3.05M | 3.79M | 3.07M | 2.69M | 2.47M | 2.38M | 3.00M | 2.96M | 2.19M | 2.32M | 1.96M | 2.19M | 1.94M | 1.71M | 1.53M | 1.62M | 1.76M | 1.58M | 1.32M | 1.18M | 1.06M | 1.01M | 1.02M | 1.07M | 1.03M | 0.98M | 0.96M | 1.26M | 1.18M | 0.98M | 0.91M | 1.54M | 1.31M | 1.29M | 1.23M | 1.45M | 1.41M | 1.33M | 1.38M | 1.90M | 1.87M | 1.53M | 1.40M | 1.59M | 1.17M | 1.01M | 0.85M | 0.83M | 0.78M | 0.75M | 0.69M | 0.67M | 0.58M | 0.67M | 0.69M | 0.46M | 0.45M | 0.94M | 0.54M | 2.41M | 3.00M | 2.98M | 4.29M | 4.74M | 4.48M |
|
Tax Rate
|
38.80% | 38.44% | 31.49% | 41.46% | 34.00% | 36.66% | 40.21% | 245.96% | 39.73% | 36.88% | 33.89% | 36.96% | 39.70% | 37.63% | 36.25% | 44.31% | 29.95% | 37.70% | 36.29% | 38.65% | 38.50% | 37.18% | 37.56% | 30.82% | 37.80% | 36.31% | 37.24% | 31.86% | 36.40% | 35.22% | 35.89% | 36.25% | 31.01% | 37.38% | 38.54% | -23.98% | 20.15% | 24.77% | 24.66% | 19.93% | 19.30% | 24.96% | 24.23% | 18.11% | 23.67% | 18.32% | 23.69% | 19.82% | 22.30% | 24.29% | 24.32% | 23.91% | 22.53% | 24.43% | 23.35% | 24.02% | 23.21% | 24.70% | 24.59% | 22.82% | 23.73% | 24.41% | 24.40% | 22.97% | 24.03% | 25.30% | 24.83% |