|
Revenue
|
38.28M | 56.35M | 46.43M | 39.41M | 57.38M | 80.67M | 77.20M | 87.61M | 78.28M | 81.43M | 75.01M | 67.59M | 81.41M | 88.83M | 69.20M | 84.23M | 80.32M | 77.22M | 66.73M | 74.40M | 93.05M | 80.81M | 49.33M | 66.00M | 73.09M | 119.80M | 78.47M | 84.92M | 85.32M | 97.90M | 69.39M | 78.19M | 79.86M | 93.20M | 79.91M | 98.12M | 91.87M | 137.66M | 88.58M | 86.06M | 75.08M | 105.09M | 79.48M | 90.30M | 60.92M | 138.03M | 144.72M | 188.92M | 222.87M | 244.00M | 156.48M | 212.23M | 226.26M | 183.00M | 130.59M | 141.62M | 127.67M | 132.90M | 125.20M | 139.56M | 142.87M | 168.56M | 163.55M |
|
Cost of Revenue
|
| | 10.79M | 6.68M | 7.49M | 9.75M | 10.90M | 14.37M | 12.60M | 10.72M | 11.30M | 11.45M | 22.56M | 24.42M | 23.75M | 23.36M | 24.19M | 26.92M | 26.11M | 21.74M | 57.00M | 47.58M | 55.09M | 40.03M | 47.05M | 107.75M | 68.83M | 76.68M | 35.80M | 37.84M | 41.16M | 41.57M | 38.67M | 47.47M | 35.33M | 37.85M | 75.13M | 96.66M | 87.59M | 45.62M | 74.71M | 85.33M | 78.32M | 86.75M | 68.96M | 100.50M | 91.78M | 109.29M | 110.03M | 110.97M | 160.31M | 101.91M | 109.33M | 108.92M | 113.58M | 117.17M | 100.29M | 93.02M | 106.76M | 106.39M | 100.43M | 113.92M | 103.03M |
|
Gross Profit
|
| | 35.63M | 32.73M | 49.89M | 70.93M | 66.30M | 73.24M | 65.68M | 70.71M | 63.72M | 56.14M | 58.85M | 64.42M | 45.45M | 60.87M | 56.13M | 50.30M | 40.62M | 52.66M | 36.05M | 33.23M | -5.76M | 25.98M | 26.05M | 12.04M | 9.64M | 8.24M | 49.53M | 60.06M | 28.24M | 36.63M | 41.19M | 45.73M | 44.58M | 60.27M | 16.74M | 41.00M | 0.99M | 40.44M | 0.37M | 19.76M | 1.16M | 3.55M | -8.04M | 37.52M | 52.94M | 79.63M | 112.84M | 133.03M | -3.83M | 110.33M | 116.93M | 74.08M | 17.01M | 24.44M | 27.38M | 39.88M | 18.45M | 33.16M | 42.44M | 54.63M | 60.52M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | 7.00M | 7.40M | | | 17.60M | 16.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | | | | | | | | | | 5.63M | 5.59M | 4.59M | 5.27M | 4.65M | 5.27M | 3.96M | 3.82M | 4.58M | 4.52M | 6.04M | 5.62M | 6.39M | 8.34M | 7.26M | 7.28M | 6.91M | 5.75M | 6.08M | 6.88M | 5.66M | 6.90M | 6.39M | 6.07M | 6.85M | 6.46M | 6.33M | 6.19M | 5.35M | 4.45M | 4.23M | 4.14M | 5.89M | 6.80M | 6.62M | 7.30M | 8.74M | 7.01M | 8.10M | 8.34M | 7.38M | 7.29M | 7.80M | 7.04M | 7.31M | 6.31M | 7.45M | 7.35M | 7.89M | 8.03M | 9.17M |
|
Other Operating Expenses
|
35.32M | 39.84M | 35.87M | 49.09M | 2.87M | | 0.49M | | 46.85M | 45.38M | 42.67M | 51.65M | 38.98M | 46.18M | 43.29M | 49.29M | 52.56M | 53.15M | 48.35M | 44.10M | 57.00M | 40.58M | 47.69M | 40.03M | 47.05M | 90.15M | 52.43M | 76.68M | 73.06M | 79.94M | 79.25M | 82.14M | 77.62M | 87.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
35.32M | 39.84M | 35.87M | 49.09M | 40.61M | 41.33M | 39.69M | 45.04M | 46.85M | 45.38M | 42.67M | 51.65M | 44.61M | 51.77M | 47.88M | 54.56M | 57.22M | 58.41M | 52.32M | 47.91M | 61.59M | 52.10M | 61.13M | 45.65M | 53.44M | 116.09M | 76.09M | 83.96M | 79.97M | 85.70M | 85.33M | 89.02M | 83.28M | 93.99M | 6.39M | 6.07M | 6.85M | 6.46M | 6.33M | 6.19M | 5.35M | 4.45M | 4.23M | 4.14M | 5.89M | 6.80M | 6.62M | 7.30M | 8.74M | 7.01M | 8.10M | 8.34M | 7.38M | 7.29M | 7.80M | 7.04M | 7.31M | 6.31M | 7.45M | 7.35M | 7.89M | 8.03M | 9.17M |
|
Operating Income
|
2.97M | 16.50M | 10.56M | -9.67M | 16.77M | 39.35M | 37.51M | 42.57M | 31.43M | 36.05M | 32.35M | 15.94M | 36.80M | 37.06M | 21.32M | 29.67M | 23.10M | 18.80M | 14.42M | 26.49M | 31.46M | 28.71M | -11.81M | 20.36M | 19.65M | 3.70M | 2.38M | 0.96M | 5.35M | 12.20M | -17.00M | -10.83M | -3.42M | -0.79M | 2.53M | 8.00M | 9.44M | 34.54M | -7.52M | -9.09M | -4.97M | -25.75M | -3.11M | -1.05M | -14.01M | 30.31M | 46.32M | 71.85M | 103.93M | 125.93M | -11.94M | 102.00M | 109.35M | 66.73M | 8.14M | 17.19M | 20.06M | 33.56M | 11.00M | 25.73M | 34.59M | 46.32M | 50.64M |
|
EBIT
|
2.97M | 16.50M | 10.56M | -9.67M | 16.77M | 39.35M | 37.51M | 42.57M | 31.43M | 36.05M | 32.35M | 15.94M | 36.80M | 37.06M | 21.32M | 29.67M | 23.10M | 18.80M | 14.42M | 26.49M | 31.46M | 28.71M | -11.81M | 20.36M | 19.65M | 3.70M | 2.38M | 0.96M | 5.35M | 12.20M | -17.00M | -10.83M | -3.42M | -0.79M | 2.53M | 8.00M | 9.44M | 34.54M | -7.52M | -9.09M | -4.97M | -25.75M | -3.11M | -1.05M | -14.01M | 30.31M | 46.32M | 71.85M | 103.93M | 125.93M | -11.94M | 102.00M | 109.35M | 66.73M | 8.14M | 17.19M | 20.06M | 33.56M | 11.00M | 25.73M | 34.59M | 46.32M | 50.64M |
|
Interest & Investment Income
|
3.12M | 3.47M | 3.03M | 3.50M | 0.01M | 0.02M | 0.03M | 0.02M | 0.03M | 0.07M | 0.06M | 0.05M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | -6.92M | -7.50M | -7.06M | -7.67M | -7.51M | -7.24M | -7.41M | -7.73M | -7.58M | -7.59M |
|
Other Non Operating Income
|
-0.06M | -0.02M | -0.05M | -0.03M | -0.03M | 0.09M | 0.13M | 0.02M | 0.01M | 0.03M | 0.01M | 0.02M | 0.01M | 0.05M | 0.03M | 0.01M | 0.01M | | 0.03M | 0.02M | 0.01M | 0.01M | 0.05M | 0.10M | 0.02M | -5.12M | 0.03M | 0.25M | 0.04M | 0.02M | 0.02M | -0.58M | 0.04M | 0.03M | 0.03M | 6.10M | 0.02M | 0.04M | 0.17M | 0.04M | 0.03M | 0.04M | 0.06M | 0.04M | 4.56M | 0.04M | 0.03M | 0.09M | 0.03M | 0.08M | 0.05M | 0.95M | -0.27M | 0.05M | 0.12M | 0.06M | 0.16M | 0.17M | 0.05M | 0.08M | 0.23M | 0.03M | 0.02M |
|
Non Operating Income
|
3.06M | 3.45M | 2.99M | 3.48M | -0.03M | -1.13M | -1.22M | -1.35M | -1.16M | -0.93M | -0.78M | -0.61M | -1.24M | -1.60M | -1.62M | -1.66M | -1.64M | -1.66M | -1.68M | -1.70M | -1.68M | -1.70M | -1.66M | -1.63M | -1.61M | -20.63M | -15.61M | -15.46M | -15.66M | 0.02M | 0.02M | -16.32M | 0.04M | 0.03M | 0.03M | 6.10M | 0.02M | 0.04M | 0.17M | 0.04M | 0.03M | 0.04M | 0.06M | 0.04M | 4.56M | 0.04M | 0.03M | 0.09M | 0.03M | 0.08M | 0.05M | 0.95M | -0.27M | 0.05M | 0.12M | 0.06M | 0.16M | 0.17M | 0.05M | 0.08M | 0.23M | 0.03M | 0.02M |
|
EBT
|
6.03M | 19.95M | 13.55M | -6.20M | 16.74M | 38.22M | 36.30M | 41.22M | 30.26M | 35.12M | 31.57M | 15.32M | 35.56M | 35.45M | 19.70M | 28.00M | 21.46M | 17.14M | 12.73M | 24.79M | 29.79M | 27.01M | -13.47M | 18.72M | 18.04M | -16.93M | -13.22M | -14.50M | -10.31M | -3.47M | -31.64M | -27.15M | -19.09M | -16.44M | -13.13M | -1.41M | -6.19M | 18.98M | -22.96M | -24.81M | -20.73M | -41.60M | -18.93M | -16.89M | -25.36M | 7.02M | 35.03M | 61.53M | 93.92M | 117.70M | -19.78M | 95.12M | 101.91M | 59.86M | 0.76M | 10.19M | 12.55M | 26.22M | 3.81M | 18.40M | 27.09M | 38.77M | 43.07M |
|
Tax Provisions
|
0.03M | 0.00M | 0.00M | -0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.03M | 0.01M | -0.01M | 0.01M | 0.02M | -0.00M | 0.08M | 0.01M | 0.01M | 0.01M | -0.06M | 0.01M | -0.00M | 0.01M | -0.01M | 0.00M | 0.08M | 0.21M | 0.04M | 0.02M | -0.02M | -0.04M | 0.26M | -0.04M | 0.02M | 0.01M | -0.04M | -0.11M | 0.01M | 0.01M | 0.07M | 0.01M | 0.01M | 0.02M | -0.01M | 0.02M | | | 0.04M | 0.26M | 0.12M | 0.03M | -0.24M | 0.04M | 0.00M | 0.03M | 0.21M | -0.03M | | | 0.10M | | | |
|
Profit After Tax
|
6.00M | 19.95M | 13.54M | -6.19M | 16.73M | 38.21M | 36.28M | 41.22M | 30.24M | 35.09M | 31.56M | 15.33M | 35.55M | 35.44M | 19.70M | 27.92M | 21.45M | 17.13M | 12.72M | 24.85M | 29.77M | 27.02M | -13.48M | 18.73M | 18.04M | -17.01M | -13.43M | -14.54M | -10.34M | -3.44M | -31.60M | -27.41M | -19.05M | -16.46M | -13.15M | -1.37M | -6.08M | 18.97M | -22.98M | -24.88M | -20.73M | -41.61M | -18.95M | -16.88M | -25.38M | 7.02M | 35.03M | 61.49M | 93.66M | 117.58M | -19.81M | 95.37M | 101.87M | 59.86M | 0.73M | 9.97M | 12.58M | 26.22M | 3.81M | 18.30M | 27.09M | 38.77M | 43.07M |
|
Income from Continuing Operations
|
6.00M | 19.95M | 13.54M | -6.19M | 16.73M | 38.21M | 36.28M | 41.22M | 30.24M | 35.09M | 31.56M | 15.33M | 35.55M | 35.44M | 19.70M | 27.92M | 21.45M | 17.13M | 12.72M | 24.85M | 29.77M | 27.02M | -13.48M | 18.73M | 18.04M | -17.01M | -13.43M | -14.54M | -10.34M | -3.44M | -31.60M | -27.41M | -19.05M | -16.46M | -13.15M | -1.37M | -6.08M | 18.97M | -22.98M | -24.88M | -20.73M | -41.61M | -18.95M | -16.88M | -25.38M | 7.02M | 35.03M | 61.49M | 93.66M | 117.58M | -19.81M | 95.37M | 101.87M | 59.86M | 0.73M | 9.97M | 12.58M | 26.22M | 3.81M | 18.30M | 27.09M | 38.77M | 43.07M |
|
Consolidated Net Income
|
6.00M | 19.95M | 13.54M | -6.19M | 16.73M | 38.21M | 36.28M | 41.22M | 30.24M | 35.09M | 31.56M | 15.33M | 35.55M | 35.44M | 19.70M | 27.92M | 21.45M | 17.13M | 12.72M | 24.85M | 29.77M | 27.02M | -13.48M | 18.73M | 18.04M | -17.01M | -13.43M | -14.54M | -10.34M | -3.44M | -31.60M | -27.41M | -19.05M | -16.46M | -13.15M | -1.37M | -6.08M | 18.97M | -22.98M | -24.88M | -20.73M | -41.61M | -18.95M | -16.88M | -25.38M | 7.02M | 35.03M | 61.49M | 93.66M | 117.58M | -19.81M | 95.37M | 101.87M | 59.86M | 0.73M | 9.97M | 12.58M | 26.22M | 3.81M | 18.30M | 27.09M | 38.77M | 43.07M |
|
Income towards Parent Company
|
6.00M | 19.95M | 13.54M | -6.19M | 16.73M | 38.21M | 36.28M | 41.22M | 30.24M | 35.09M | 31.56M | 15.33M | 35.55M | 35.44M | 19.70M | 27.92M | 21.45M | 17.13M | 12.72M | 24.85M | 29.77M | 27.02M | -13.48M | 18.73M | 18.04M | -17.01M | -13.43M | -14.54M | -10.34M | -3.44M | -31.60M | -27.41M | -19.05M | -16.46M | -13.15M | -1.37M | -6.08M | 18.97M | -22.98M | -24.88M | -20.73M | -41.61M | -18.95M | -16.88M | -25.38M | 7.02M | 35.03M | 61.49M | 93.66M | 117.58M | -19.81M | 95.37M | 101.87M | 59.86M | 0.73M | 9.97M | 12.58M | 26.22M | 3.81M | 18.30M | 27.09M | 38.77M | 43.07M |
|
Net Income towards Common Stockholders
|
6.00M | 19.95M | 13.54M | -6.19M | 16.73M | 38.21M | 36.28M | 41.22M | 30.24M | 35.09M | 31.56M | 15.33M | 35.55M | 35.44M | 19.70M | 27.92M | 21.45M | 17.13M | 12.72M | 24.85M | 29.77M | 27.02M | -13.48M | 18.73M | 18.04M | -17.01M | -13.43M | -14.54M | -10.34M | -3.44M | -31.60M | -27.41M | -19.05M | -16.46M | -13.15M | -1.37M | -6.08M | 18.97M | -22.98M | -24.88M | -20.73M | -41.61M | -18.95M | -16.88M | -25.38M | 7.02M | 35.03M | 61.49M | 93.66M | 117.58M | -19.81M | 95.37M | 101.87M | 59.86M | 0.73M | 9.97M | 12.58M | 26.22M | 3.81M | 18.30M | 27.09M | 38.77M | 43.07M |
|
EPS (Basic)
|
| | | | | 0.42 | 0.50 | 0.56 | 0.41 | 0.48 | 0.43 | 0.21 | 0.49 | 0.48 | 0.27 | 0.38 | 0.29 | 0.23 | 0.17 | 0.34 | 0.41 | 0.37 | -0.18 | 0.26 | 0.25 | -0.15 | -0.12 | -0.14 | -0.09 | -0.03 | -0.28 | -0.24 | -0.17 | -0.15 | -0.12 | -0.12 | -0.05 | 0.17 | -0.20 | -2.20 | -1.83 | -3.68 | -1.70 | -1.55 | -2.37 | 0.66 | 3.28 | 5.75 | 8.78 | 11.12 | -1.87 | 9.01 | 9.64 | 5.66 | 0.07 | 0.94 | 1.19 | 2.48 | 0.36 | 1.73 | 2.56 | 3.67 | 4.08 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.42 | 0.50 | 0.56 | 0.41 | 0.48 | 0.43 | 0.21 | 0.49 | 0.48 | 0.27 | 0.38 | 0.29 | 0.23 | 0.17 | 0.34 | 0.41 | 0.37 | -0.18 | 0.26 | 0.25 | -0.15 | -0.12 | -0.14 | | | | -0.24 | | | | | | | | -2.20 | | -3.68 | -1.70 | -1.55 | -2.37 | 0.66 | 3.28 | 5.75 | 8.78 | 11.12 | -1.87 | 9.01 | 9.64 | 5.66 | 0.07 | 0.94 | 1.19 | 2.48 | 0.36 | 1.73 | 2.56 | 3.67 | 4.08 |
|
Shares Outstanding (Weighted Average)
|
| | | | | 73.00M | 73.00M | 73.01M | 73.03M | 73.03M | 73.05M | 73.04M | 73.06M | 73.07M | 73.08M | 73.07M | 73.11M | 73.11M | 73.11M | 73.11M | 73.12M | 73.12M | 73.12M | 73.12M | 73.13M | 113.28M | 113.28M | 103.30M | 113.28M | 113.28M | 113.28M | 113.28M | 113.28M | 113.28M | 113.28M | 11.33M | 113.28M | 113.28M | 113.28M | 11.33M | 11.33M | 11.32M | 11.26M | 11.20M | 10.70M | 10.69M | 10.69M | 10.69M | 10.66M | 10.62M | 10.60M | 10.59M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 73.04M | 73.08M | 73.07M | 73.20M | 73.19M | 73.19M | 73.19M | 73.23M | 73.23M | 73.22M | 73.23M | 73.14M | 73.15M | 73.14M | 73.14M | 73.13M | 73.13M | 73.12M | 73.13M | 73.13M | 113.28M | 113.28M | 103.30M | | | | 113.28M | | | | | | | | 11.33M | | 11.32M | 11.26M | 11.20M | 10.70M | 10.69M | 10.69M | 10.69M | 10.66M | 10.62M | 10.60M | 10.59M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M |
|
EBITDA
|
2.97M | 16.50M | 10.56M | -9.67M | 16.77M | 39.35M | 37.51M | 42.57M | 31.43M | 36.05M | 32.35M | 15.94M | 36.80M | 37.06M | 21.32M | 29.67M | 23.10M | 18.80M | 14.42M | 26.49M | 31.46M | 35.71M | -4.41M | 20.36M | 19.65M | 21.30M | 18.78M | 0.96M | 5.35M | 12.20M | -17.00M | -10.83M | -3.42M | -0.79M | 2.53M | 8.00M | 9.44M | 34.54M | -7.52M | -9.09M | -4.97M | -25.75M | -3.11M | -1.05M | -14.01M | 30.31M | 46.32M | 71.85M | 103.93M | 125.93M | -11.94M | 102.00M | 109.35M | 66.73M | 8.14M | 17.19M | 20.06M | 33.56M | 11.00M | 25.73M | 34.59M | 46.32M | 50.64M |
|
Interest Expenses
|
| | | | | | | | | | | | 1.28M | 1.68M | 1.66M | 1.68M | 1.66M | 1.67M | 1.72M | 1.73M | 1.70M | 1.72M | 1.73M | 1.74M | 1.64M | 15.55M | 15.63M | 15.74M | 15.71M | 15.70M | 15.74M | 15.76M | 15.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
0.46% | 0.02% | 0.02% | 0.15% | 0.06% | 0.01% | 0.03% | 0.00% | 0.06% | 0.09% | 0.04% | -0.07% | 0.03% | 0.05% | -0.02% | 0.30% | 0.03% | 0.04% | 0.10% | -0.22% | 0.04% | -0.01% | -0.07% | -0.04% | 0.01% | -0.45% | -1.57% | -0.31% | -0.22% | 0.69% | 0.11% | -0.94% | 0.19% | -0.12% | -0.09% | 2.83% | 1.81% | 0.06% | -0.05% | -0.28% | -0.03% | -0.02% | -0.12% | 0.06% | -0.07% | | | 0.06% | 0.27% | 0.10% | -0.15% | -0.26% | 0.04% | 0.00% | 4.07% | 2.08% | -0.20% | | | 0.55% | | | |