|
Revenue
|
| | | | | | | | | | | | | | 130.30M | 123.40M | 94.70M | 98.80M | 113.20M | 153.20M | 132.80M | 136.80M | 126.00M | 143.90M | 182.40M | 221.10M | | 264.40M | 242.00M | 252.40M | 250.80M | 200.80M | 124.10M | 140.40M | 172.30M | 202.40M | | 210.70M | | | 166.50M | 198.70M | |
|
Cost of Revenue
|
| | | | | | | | | | | | | | 67.70M | 61.30M | 47.10M | 50.30M | 56.80M | 77.80M | 68.90M | 68.40M | 64.10M | 72.90M | 90.00M | 108.20M | | 132.50M | 115.70M | 118.60M | 131.50M | 105.70M | 71.60M | 80.70M | 99.00M | 113.10M | | 113.90M | | | 88.10M | 104.00M | |
|
Gross Profit
|
| | | | | | | | | | | | | | 62.60M | 62.10M | 47.60M | 48.50M | 56.40M | 75.40M | 63.90M | 68.40M | 61.90M | 71.00M | 92.40M | 112.90M | | 131.90M | 126.30M | 133.80M | 119.30M | 95.10M | 52.50M | 59.70M | 73.30M | 89.30M | | 96.80M | | | 78.40M | 94.70M | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | 37.70M | 48.30M | 39.50M | 33.90M | 50.20M | 46.30M | 39.80M | 38.30M | 36.00M | 65.60M | 46.90M | 50.70M | | 59.10M | 59.70M | 66.50M | 63.80M | 61.90M | 46.80M | 54.60M | 58.10M | 71.00M | | 66.00M | | | 68.60M | 72.40M | |
|
Operating Expenses
|
| | | | | | | | | | | | | | 37.70M | 48.30M | 39.50M | 33.90M | 50.20M | 46.30M | 39.80M | 38.30M | 36.00M | 65.60M | 46.90M | 50.70M | | 59.10M | 59.70M | 66.50M | 63.80M | 61.90M | 46.80M | 54.60M | 58.10M | 71.00M | | 66.00M | | | 68.60M | 72.40M | |
|
Operating Income
|
| | | | | | | | | | | | | | 29.40M | 30.60M | 16.00M | 17.30M | 25.00M | 37.20M | 26.60M | 30.40M | 29.00M | 31.50M | 48.50M | 64.50M | | 81.60M | 72.00M | 77.00M | 62.70M | 46.60M | 12.90M | 11.70M | 23.80M | 27.80M | | 34.70M | | | 14.90M | 25.30M | |
|
EBIT
|
| | | | | | | | | | | | | | 29.40M | 30.60M | 16.00M | 17.30M | 25.00M | 37.20M | 26.60M | 30.40M | 29.00M | 31.50M | 48.50M | 64.50M | | 81.60M | 72.00M | 77.00M | 62.70M | 46.60M | 12.90M | 11.70M | 23.80M | 27.80M | | 34.70M | | | 14.90M | 25.30M | |
|
EBT
|
| | | | | | | | | | | | | | 29.40M | 30.60M | 16.00M | 17.30M | 25.00M | 37.20M | 26.60M | 30.40M | 29.00M | 31.50M | 48.50M | 64.50M | | 81.60M | 72.00M | 77.00M | 62.70M | 46.60M | 12.90M | 11.70M | 23.80M | 27.80M | | 34.70M | | | 14.90M | 25.30M | |
|
Profit After Tax
|
-1.40M | | 0.30M | | 4.50M | 12.20M | | | 13.90M | | 15.50M | | | | 29.40M | 15.10M | 8.27M | 26.48M | 4.21M | 25.43M | 25.91M | 28.21M | 24.27M | 1.35M | 34.40M | 49.55M | 55.42M | 60.63M | 54.50M | 51.58M | 42.89M | 23.54M | 10.15M | 11.04M | 10.59M | 21.09M | 16.02M | 30.82M | 20.84M | 21.57M | 19.46M | 16.31M | 39.11M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -772.28M | | | -833.80M |
|
Income from Continuing Operations
|
| | | | | | | | | | | | | | 29.40M | 30.60M | 16.00M | 17.30M | 25.00M | 37.20M | 26.60M | 30.40M | 29.00M | 31.50M | 48.50M | 64.50M | | 81.60M | 72.00M | 77.00M | 62.70M | 46.60M | 12.90M | 11.70M | 23.80M | 27.80M | | 34.70M | | | 14.90M | 25.30M | |
|
Consolidated Net Income
|
| | | | | | | | | | | | | | 29.40M | 30.60M | 16.00M | 17.30M | 25.00M | 37.20M | 26.60M | 30.40M | 29.00M | 31.50M | 48.50M | 64.50M | | 81.60M | 72.00M | 77.00M | 62.70M | 46.60M | 12.90M | 11.70M | 23.80M | 27.80M | | 34.70M | | | 14.90M | 25.30M | |
|
Income towards Parent Company
|
| | | | | | | | | | | | | | 29.40M | 30.60M | 16.00M | 17.30M | 25.00M | 37.20M | 26.60M | 30.40M | 29.00M | 31.50M | 48.50M | 64.50M | | 81.60M | 72.00M | 77.00M | 62.70M | 46.60M | 12.90M | 11.70M | 23.80M | 27.80M | | 34.70M | | -772.28M | 14.90M | 25.30M | -833.80M |
|
Net Income towards Common Stockholders
|
| | | | | | | | | | | | | | 29.40M | 30.60M | 16.00M | 17.30M | 25.00M | 37.20M | 26.60M | 30.40M | 29.00M | 31.50M | 48.50M | 64.50M | | 81.60M | 72.00M | 77.00M | 62.70M | 46.60M | 12.90M | 11.70M | 23.80M | 27.80M | | 34.70M | | -772.28M | 14.90M | 25.30M | -833.80M |
|
EPS (Basic)
|
| | | | | | | | | | | | | | | 0.21 | | | | 0.26 | | | | 0.23 | | | | 0.59 | | | | 0.35 | | | | 0.21 | | | | -5.74 | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | 0.21 | | | | 0.26 | | | | 0.23 | | | | 0.58 | | | | 0.35 | | | | 0.21 | | | | -5.73 | | | |
|
Shares Outstanding (Weighted Average)
|
| 3.43M | | 3.83M | | 5.08M | 370.00 | 210.00 | | 136.16M | | 138.10M | 140.92M | 142.74M | | 144.12M | | | | 140.71M | | | | 139.42M | | | | 139.41M | | | | 133.03M | | | | 133.41M | | | | 134.57M | | | |
|
Shares Outstanding (Diluted Average)
|
| 3.43M | | 3.83M | | 5.34M | 350.00 | 200.00 | | 138.35M | | 139.63M | 142.05M | 143.61M | | 144.51M | | | | 141.18M | | | | 139.91M | | | | 139.97M | | | | 133.55M | | | | 133.88M | | | | 134.89M | | | |
|
EBITDA
|
| | | | | | | | | | | | | | 29.40M | 30.60M | 16.00M | 17.30M | 25.00M | 37.20M | 26.60M | 30.40M | 29.00M | 31.50M | 48.50M | 64.50M | | 81.60M | 72.00M | 77.00M | 62.70M | 46.60M | 12.90M | 11.70M | 23.80M | 27.80M | | 34.70M | | | 14.90M | 25.30M | |