|
Revenue
|
108.67M | 184.35M | 111.28M | 104.37M | 106.02M | 192.12M | 118.93M | 109.39M | 105.82M | 187.86M | 129.43M | 110.82M | 109.14M | 201.18M | 128.73M | 111.29M | 102.89M | 192.71M | 136.50M | 106.81M | 104.06M | 191.09M | 137.93M | 105.48M | 107.53M | 183.81M | 139.88M | 103.36M | 104.26M | 185.47M | 124.28M | 103.42M | 104.90M | 182.17M | 125.18M | 100.86M | 105.62M | 181.50M | 128.01M | 101.02M | 106.02M | 181.91M | 135.46M | 103.76M | 80.64M | 157.80M | 128.86M | 103.23M | 115.46M | 184.16M | 167.92M | 140.64M | 143.44M | 213.17M | 189.72M | 162.09M | 160.15M | 249.85M | 197.28M | 153.18M | 150.74M | 225.93M | 193.37M | 148.46M | 155.09M | 232.71M |
|
Cost of Revenue
|
69.02M | 117.92M | 72.75M | 68.42M | 69.61M | 129.29M | 83.09M | 73.79M | 71.22M | 132.49M | 88.75M | 75.16M | 73.11M | 136.08M | 82.19M | 72.42M | 67.20M | 126.06M | 86.22M | 67.12M | 66.41M | 123.42M | 84.94M | 67.37M | 68.96M | 117.26M | 87.38M | 66.13M | 65.25M | 114.98M | 75.53M | 65.80M | 65.63M | 115.21M | 80.74M | 66.10M | 67.69M | 115.46M | 81.50M | 65.11M | 66.22M | 113.11M | 85.66M | 66.75M | 50.59M | 99.40M | 83.97M | 66.01M | 76.18M | 118.78M | 110.57M | 92.73M | 95.79M | 141.63M | 124.09M | 111.80M | 107.53M | 164.65M | 128.54M | 103.15M | 100.26M | 148.87M | 117.76M | 96.00M | 98.61M | 153.31M |
|
Gross Profit
|
39.65M | 66.43M | 38.53M | 35.95M | 36.41M | 62.83M | 35.83M | 35.60M | 34.60M | 55.36M | 40.68M | 35.66M | 36.03M | 65.10M | 46.53M | 38.87M | 35.69M | 66.65M | 50.28M | 40.66M | 38.52M | 68.60M | 53.86M | 38.95M | 39.47M | 67.37M | 53.35M | 38.27M | 39.91M | 71.37M | 49.65M | 37.89M | 39.52M | 67.20M | 45.29M | 35.02M | 38.14M | 66.26M | 46.51M | 36.16M | 40.08M | 69.05M | 49.80M | 37.02M | 30.05M | 58.40M | 44.90M | 37.22M | 39.28M | 65.39M | 57.35M | 47.91M | 47.65M | 71.54M | 65.63M | 50.30M | 52.61M | 85.20M | 68.73M | 50.03M | 50.48M | 77.07M | 75.61M | 52.45M | 56.48M | 79.40M |
|
Selling, General & Administrative
|
25.73M | 30.88M | 25.02M | 25.33M | 22.54M | 31.24M | 27.20M | 25.96M | 26.17M | 25.43M | 30.72M | 27.24M | 25.02M | 32.69M | 28.90M | 27.97M | 26.49M | 33.17M | 31.51M | 25.63M | 28.30M | 31.84M | 31.95M | 25.98M | 25.84M | 26.34M | 29.89M | 24.05M | 25.62M | 32.10M | 26.21M | 26.73M | 26.55M | 33.22M | 34.98M | 25.86M | 28.75M | 36.62M | 26.46M | 31.11M | 28.22M | 33.58M | 34.90M | 16.27M | 29.56M | 32.87M | 33.42M | 26.81M | 32.38M | 35.74M | 37.18M | 27.07M | 20.67M | 35.96M | 38.27M | 37.50M | 37.86M | 39.30M | 40.36M | 38.92M | 35.04M | 41.83M | 36.89M | 29.39M | 44.36M | 47.03M |
|
Operating Expenses
|
25.73M | 30.88M | 25.02M | 25.33M | 22.54M | 31.24M | 27.20M | 25.96M | 26.17M | 25.43M | 30.72M | 27.24M | 25.02M | 32.69M | 28.90M | 27.97M | 26.49M | 33.17M | 31.51M | 25.63M | 28.30M | 31.84M | 31.95M | 25.98M | 25.84M | 26.34M | 29.89M | 24.05M | 25.62M | 32.10M | 26.21M | 26.73M | 26.55M | 33.22M | 34.98M | 25.86M | 28.75M | 36.62M | 26.46M | 31.11M | 28.22M | 33.58M | 34.90M | 16.27M | 29.56M | 32.87M | 33.42M | 26.81M | 32.38M | 35.74M | 37.18M | 27.07M | 20.67M | 35.96M | 38.27M | 37.50M | 37.86M | 39.30M | 40.36M | 38.92M | 35.04M | 41.83M | 36.89M | 29.39M | 44.36M | 47.03M |
|
Operating Income
|
13.93M | 35.55M | -0.49M | 10.63M | 13.87M | 31.59M | 8.63M | 9.64M | 8.43M | 29.94M | 9.97M | 8.42M | 11.01M | 32.41M | 17.64M | 10.90M | 9.20M | 33.49M | 18.76M | 15.03M | 10.23M | 36.76M | 21.91M | 12.96M | 13.63M | 41.03M | 23.46M | 14.22M | 14.30M | 39.27M | 23.45M | 11.93M | 13.61M | 34.58M | 10.30M | 9.84M | 10.37M | 30.23M | 20.05M | 5.76M | 12.52M | 36.04M | 14.90M | 20.74M | 0.49M | 25.53M | 11.48M | 10.41M | 6.90M | 29.64M | 20.18M | 20.84M | 26.98M | 35.59M | 27.36M | 12.80M | 14.75M | 45.90M | 28.38M | 11.11M | 15.44M | 35.24M | 38.72M | 23.06M | 12.12M | 32.37M |
|
EBIT
|
13.93M | 35.55M | -0.49M | 10.63M | 13.87M | 31.59M | 8.63M | 9.64M | 8.43M | 29.94M | 9.97M | 8.42M | 11.01M | 32.41M | 17.64M | 10.90M | 9.20M | 33.49M | 18.76M | 15.03M | 10.23M | 36.76M | 21.91M | 12.96M | 13.63M | 41.03M | 23.46M | 14.22M | 14.30M | 39.27M | 23.45M | 11.93M | 13.61M | 34.58M | 10.30M | 9.84M | 10.37M | 30.23M | 20.05M | 5.76M | 12.52M | 36.04M | 14.90M | 20.74M | 0.49M | 25.53M | 11.48M | 10.41M | 6.90M | 29.64M | 20.18M | 20.84M | 26.98M | 35.59M | 27.36M | 12.80M | 14.75M | 45.90M | 28.38M | 11.11M | 15.44M | 35.24M | 38.72M | 23.06M | 12.12M | 32.37M |
|
Non Operating Income
|
1.82M | 3.08M | -2.42M | 3.42M | -2.06M | 4.62M | 2.38M | 2.99M | 1.00M | -3.78M | 2.73M | 3.33M | -0.44M | 1.54M | 0.26M | 2.59M | 1.71M | 3.10M | 4.73M | 1.67M | 3.03M | 0.17M | 2.51M | 0.47M | 1.32M | -2.88M | 2.58M | -0.04M | 2.24M | 1.94M | 2.53M | 2.23M | 2.71M | 4.37M | 4.83M | 0.52M | 3.36M | 2.99M | -4.15M | 6.02M | 3.05M | 1.85M | 5.27M | -5.49M | 9.73M | 5.86M | 7.92M | 3.82M | 6.24M | 1.75M | 6.79M | -5.02M | -11.14M | -1.25M | 4.79M | 4.78M | 4.80M | -0.72M | 9.20M | 9.03M | 4.90M | 7.19M | 5.25M | -0.05M | 14.07M | 16.23M |
|
EBT
|
15.75M | 38.63M | 2.69M | 14.04M | 11.81M | 36.21M | 11.01M | 12.63M | 9.43M | 26.16M | 12.70M | 11.75M | 10.56M | 33.95M | 17.89M | 13.49M | 10.91M | 36.59M | 23.49M | 16.69M | 13.26M | 36.92M | 24.41M | 13.44M | 14.96M | 38.15M | 26.04M | 14.18M | 16.54M | 41.22M | 25.98M | 14.15M | 16.32M | 38.95M | 15.13M | 10.36M | 13.73M | 33.21M | 15.90M | 11.78M | 15.57M | 37.88M | 20.18M | 15.25M | 10.22M | 31.39M | 19.40M | 14.23M | 13.15M | 31.39M | 26.96M | 15.82M | 15.84M | 34.34M | 32.14M | 17.58M | 19.56M | 45.18M | 37.58M | 20.14M | 20.34M | 42.43M | 43.96M | 23.01M | 26.19M | 48.60M |
|
Tax Provisions
|
5.41M | 11.38M | 3.94M | 4.84M | 3.36M | 9.72M | 2.08M | 4.30M | 2.94M | 7.30M | 2.45M | 2.98M | 3.05M | 11.03M | 9.40M | 4.42M | 2.54M | 10.55M | 6.12M | 7.34M | 4.30M | 10.32M | 6.48M | 4.33M | 3.73M | 12.01M | 6.37M | 4.33M | 5.46M | 12.62M | 8.19M | 4.14M | 4.47M | 12.07M | -14.29M | 2.26M | 3.26M | 7.13M | 3.74M | 2.86M | 4.02M | 8.04M | 5.64M | 3.27M | 2.84M | 6.73M | 4.78M | 3.46M | 3.36M | 6.67M | 8.20M | 3.80M | 3.86M | 7.78M | 6.81M | 4.18M | 4.84M | 10.80M | 9.40M | 4.31M | 4.70M | 9.60M | 21.46M | 4.97M | 8.66M | 12.95M |
|
Profit After Tax
|
10.34M | 27.25M | 7.97M | 9.20M | 8.45M | 27.35M | 8.81M | 8.00M | 6.17M | 18.86M | 10.25M | 8.77M | 7.51M | 22.92M | 8.50M | 9.07M | 8.37M | 26.04M | 17.37M | 9.36M | 8.96M | 26.61M | 17.94M | 9.10M | 11.22M | 26.14M | 19.66M | 9.90M | 11.14M | 28.64M | 17.84M | 10.05M | 11.89M | 26.93M | 31.98M | 8.12M | 10.49M | 26.10M | 12.18M | 8.96M | 11.56M | 29.85M | 14.55M | 11.98M | 7.39M | 24.67M | 14.95M | 10.77M | 9.79M | 24.73M | 20.03M | 12.03M | 11.99M | 26.58M | 25.34M | 13.40M | 14.73M | 34.38M | 29.40M | 15.84M | 15.64M | 32.84M | 22.51M | 18.06M | 17.54M | 35.66M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | -0.22M | -0.07M | -0.06M | -0.09M | -0.05M | 0.16M | -0.03M | -0.04M | -0.04M | -0.06M | -0.04M | -0.05M | -0.04M | -0.04M | -0.05M | -0.08M | -0.02M | -0.02M | -0.03M | -0.02M | -0.04M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | 0.00M | -0.00M | -0.00M | -0.01M | 0.00M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.00M | -0.01M | -0.01M | -0.00M | -0.02M | -0.01M | -0.01M |
|
Income from Continuing Operations
|
10.34M | 27.25M | -1.26M | 9.20M | 8.45M | 26.48M | 8.93M | 8.33M | 6.49M | 18.86M | 10.25M | 8.77M | 7.51M | 22.92M | 8.50M | 9.07M | 8.37M | 26.04M | 17.37M | 9.36M | 8.96M | 26.61M | 17.94M | 9.10M | 11.22M | 26.14M | 19.66M | 9.86M | 11.07M | 28.60M | 17.79M | 10.01M | 11.85M | 26.89M | 29.43M | 8.10M | 10.47M | 26.08M | 12.15M | 8.91M | 11.54M | 29.85M | 14.54M | 11.98M | 7.38M | 24.66M | 14.62M | 10.76M | 9.79M | 24.72M | 18.76M | 12.02M | 11.98M | 26.56M | 25.33M | 13.39M | 14.72M | 34.38M | 28.18M | 15.84M | 15.63M | 32.83M | 22.51M | 18.04M | 17.53M | 35.65M |
|
Consolidated Net Income
|
10.34M | 27.25M | -1.26M | 9.20M | 8.45M | 26.48M | 8.93M | 8.33M | 6.49M | 18.86M | 10.25M | 8.77M | 7.51M | 22.92M | 8.50M | 9.07M | 8.37M | 26.04M | 17.37M | 9.36M | 8.96M | 26.61M | 17.94M | 9.10M | 11.22M | 26.14M | 19.66M | 9.86M | 11.07M | 28.60M | 17.79M | 10.01M | 11.85M | 26.89M | 29.43M | 8.10M | 10.47M | 26.08M | 12.15M | 8.91M | 11.54M | 29.85M | 14.54M | 11.98M | 7.38M | 24.66M | 14.62M | 10.76M | 9.79M | 24.72M | 18.76M | 12.02M | 11.98M | 26.56M | 25.33M | 13.39M | 14.72M | 34.38M | 28.18M | 15.84M | 15.63M | 32.83M | 22.51M | 18.04M | 17.53M | 35.65M |
|
Income towards Parent Company
|
10.34M | 27.25M | -1.26M | 9.20M | 8.45M | 26.48M | 8.93M | 8.33M | 6.49M | 18.86M | 10.25M | 8.77M | 7.51M | 22.92M | 8.50M | 9.07M | 8.37M | 26.04M | 17.37M | 9.36M | 8.96M | 26.61M | 17.94M | 9.10M | 11.22M | 26.14M | 19.66M | 9.86M | 11.07M | 28.60M | 17.79M | 10.01M | 11.85M | 26.89M | 29.43M | 8.10M | 10.47M | 26.08M | 12.15M | 8.91M | 11.54M | 29.85M | 14.54M | 11.98M | 7.38M | 24.66M | 14.62M | 10.76M | 9.79M | 24.72M | 18.76M | 12.02M | 11.98M | 26.56M | 25.33M | 13.39M | 14.72M | 34.38M | 28.18M | 15.84M | 15.63M | 32.83M | 22.51M | 18.04M | 17.53M | 35.65M |
|
Net Income towards Common Stockholders
|
10.34M | 27.25M | -1.26M | 9.20M | 8.45M | 26.48M | 8.93M | 8.33M | 6.49M | 18.86M | 10.27M | 8.77M | 7.51M | 22.92M | 12.80M | 9.07M | 8.37M | 26.04M | 17.37M | 9.58M | 9.03M | 26.67M | 18.02M | 9.15M | 11.06M | 26.17M | 19.70M | 9.90M | 11.14M | 28.64M | 17.84M | 10.05M | 11.89M | 26.89M | 29.43M | 8.10M | 10.47M | 26.08M | 12.15M | 8.91M | 11.54M | 29.85M | 14.54M | 11.98M | 7.38M | 24.66M | 14.62M | 10.76M | 9.79M | 24.72M | 18.76M | 12.02M | 11.98M | 26.56M | 25.33M | 13.39M | 14.72M | 34.38M | 28.18M | 15.84M | 15.63M | 32.83M | 22.51M | 18.04M | 17.53M | 35.65M |
|
EPS (Basic)
|
0.18 | 0.47 | -0.02 | 0.16 | 0.14 | 0.45 | 0.15 | 0.14 | 0.11 | 0.32 | 0.17 | 0.14 | 0.12 | 0.38 | 0.21 | 0.15 | 0.14 | 0.42 | 0.27 | 0.15 | 0.14 | 0.43 | 0.28 | 0.14 | 0.17 | 0.41 | 0.30 | 0.15 | 0.17 | 0.45 | 0.27 | 0.15 | 0.18 | 0.42 | 0.44 | 0.12 | 0.16 | 0.40 | 0.18 | 0.13 | 0.17 | 0.44 | 0.21 | 0.17 | 0.11 | 0.36 | 0.21 | 0.15 | 0.14 | 0.36 | 0.26 | 0.17 | 0.17 | 0.37 | 0.33 | 0.19 | 0.20 | 0.48 | 0.39 | 0.22 | 0.21 | 0.45 | 0.32 | 0.25 | 0.24 | 0.49 |
|
Shares Outstanding (Weighted Average)
|
58.06M | 57.86M | 59.42M | 59.00M | 58.88M | 58.80M | 60.40M | 59.81M | 59.76M | 59.69M | 61.35M | 60.80M | 60.73M | 60.63M | 62.25M | 61.67M | 61.55M | 61.49M | 63.20M | 62.61M | 62.54M | 62.47M | 64.17M | 63.65M | 63.53M | 63.41M | 65.10M | 64.35M | 64.31M | 64.20M | 65.95M | 65.47M | 65.31M | 65.16M | 66.96M | 66.35M | 66.23M | 66.18M | 68.07M | 67.81M | 67.66M | 67.54M | 69.39M | 68.84M | 68.75M | 68.63M | 70.49M | 69.86M | 69.71M | 69.56M | 71.48M | 71.08M | 71.03M | 70.99M | 72.94M | 72.32M | 72.23M | 72.05M | 71.90M | 73.54M | 73.54M | 73.52M | 71.32M | 72.96M | 72.92M | 72.91M |
|
EBITDA
|
12.42M | 27.68M | 7.87M | 8.16M | 6.70M | 27.50M | 11.88M | 5.81M | 7.12M | 14.60M | 7.67M | 10.45M | 5.88M | 24.83M | 14.35M | 9.35M | 9.20M | 33.49M | 18.76M | 15.03M | 10.23M | 36.76M | 21.91M | 12.96M | 13.63M | 41.03M | 23.46M | 14.22M | 14.30M | 39.27M | 23.45M | 11.93M | 13.61M | 34.58M | 10.30M | 9.84M | 10.37M | 30.23M | 20.05M | 5.76M | 12.52M | 36.04M | 14.90M | 20.74M | 0.49M | 25.53M | 11.48M | 10.41M | 6.90M | 29.64M | 20.18M | 20.84M | 26.98M | 35.59M | 27.36M | 12.80M | 14.75M | 45.90M | 28.38M | 11.11M | 15.44M | 35.24M | 38.72M | 23.06M | 12.12M | 32.37M |
|
Tax Rate
|
34.35% | 29.47% | 146.78% | 34.47% | 28.46% | 26.85% | 18.91% | 34.04% | 31.19% | 27.92% | 19.26% | 25.35% | 28.91% | 32.48% | 52.51% | 32.78% | 23.27% | 28.83% | 26.07% | 43.95% | 32.46% | 27.94% | 26.53% | 32.25% | 24.97% | 31.48% | 24.48% | 30.50% | 33.03% | 30.62% | 31.51% | 29.27% | 27.40% | 30.98% | -94.46% | 21.83% | 23.75% | 21.48% | 23.55% | 24.32% | 25.85% | 21.22% | 27.95% | 21.47% | 27.77% | 21.44% | 24.65% | 24.34% | 25.52% | 21.26% | 30.40% | 24.02% | 24.37% | 22.65% | 21.19% | 23.79% | 24.73% | 23.91% | 25.01% | 21.38% | 23.12% | 22.62% | 48.81% | 21.59% | 33.07% | 26.65% |