|
Revenue
|
| 27.12M | 28.87M | 31.02M | 31.77M | 32.60M | 33.31M | 38.36M | 48.64M | 50.20M | 53.27M | 57.05M | 60.99M | 65.00M | 66.39M | 70.54M | 68.61M | 66.37M | 63.51M | 61.13M | 74.91M | 65.27M | 67.37M | 71.09M | 72.94M | 76.53M | 166.90M | 168.95M | 171.98M | 170.75M | 173.68M | 175.76M | 178.19M | 179.00M | 168.65M | 161.67M | 158.37M | 157.51M | 156.56M | 158.63M | 159.94M | 163.41M | 171.46M | 179.61M | 190.11M | 197.12M | 206.92M | 217.09M | 225.05M | 229.28M | 235.31M | 239.97M | 245.89M | 245.23M | 250.12M | 250.26M | 252.48M |
|
Cost of Revenue
|
| | | | | 10.42M | 10.13M | 11.92M | 15.62M | 17.72M | 18.00M | 19.43M | 18.89M | 19.21M | 19.08M | 21.92M | 21.33M | 20.83M | 18.65M | 18.89M | 54.53M | 22.52M | 30.35M | 31.67M | 34.65M | 37.34M | 57.53M | 64.31M | 55.55M | 57.02M | 56.24M | 57.42M | 56.61M | 59.16M | 49.97M | 46.72M | 50.09M | 48.63M | 45.60M | 49.16M | 51.00M | 53.73M | 55.16M | 59.45M | 65.99M | 66.67M | 69.92M | 74.93M | 73.19M | 75.07M | 78.16M | 81.81M | 77.68M | 81.62M | 86.50M | 76.95M | 83.74M |
|
Gross Profit
|
| | | | | 22.18M | 23.18M | 26.44M | 33.02M | 32.48M | 35.27M | 37.62M | 42.10M | 45.79M | 47.31M | 48.62M | 47.28M | 45.54M | 44.86M | 42.24M | 20.38M | 42.75M | 37.02M | 39.42M | 38.29M | 39.20M | 109.36M | 104.64M | 116.43M | 113.72M | 117.43M | 118.33M | 121.58M | 119.83M | 118.68M | 114.95M | 108.28M | 108.89M | 110.96M | 109.47M | 108.94M | 109.68M | 116.30M | 120.16M | 124.12M | 130.46M | 137.00M | 142.16M | 151.86M | 154.20M | 157.15M | 158.15M | 168.21M | 163.62M | 163.63M | 173.31M | 168.75M |
|
Depreciation & Amortization - Total
|
| 8.67M | 9.48M | 10.17M | 10.58M | 10.90M | 11.40M | 12.60M | 14.80M | 15.30M | 16.10M | 17.40M | 18.80M | 19.80M | 20.60M | 20.50M | 20.80M | 21.20M | 22.50M | 22.30M | 68.60M | 23.30M | 35.60M | 37.40M | 38.50M | 39.50M | 45.00M | 51.50M | 50.50M | 51.58M | 49.44M | 50.17M | 50.81M | 51.42M | 52.99M | 52.73M | 52.46M | 53.69M | 51.88M | 51.92M | 51.91M | 51.72M | 51.61M | 51.43M | 52.54M | 52.14M | 52.69M | 56.76M | 55.12M | 55.91M | 57.97M | 59.89M | 61.61M | 63.05M | 63.50M | 63.88M | 65.02M |
|
Selling, General & Administrative
|
| 3.69M | 4.72M | 4.51M | 5.34M | 4.89M | 5.55M | 8.31M | 8.83M | 8.47M | 10.19M | 10.44M | 9.62M | 9.73M | 10.35M | 10.35M | 10.52M | 9.74M | 11.18M | 12.58M | -10.76M | 11.12M | 6.33M | 6.77M | 6.06M | 7.96M | 27.18M | 17.75M | 16.10M | 15.99M | 16.21M | 16.63M | 15.56M | 12.38M | 20.32M | 12.72M | 14.56M | 13.80M | 15.29M | 13.52M | 13.47M | 15.27M | 13.91M | 14.66M | 17.44M | 19.10M | 14.95M | 20.09M | 18.58M | 22.83M | 14.17M | 15.36M | 20.30M | 18.86M | 12.90M | 16.69M | 17.89M |
|
Other Operating Expenses
|
| 9.94M | 9.92M | 10.59M | 10.59M | 11.17M | 11.03M | 12.65M | 16.95M | 18.87M | 16.42M | 21.52M | 20.82M | 19.95M | 46.79M | 24.14M | 192.62M | 21.60M | 21.33M | 23.07M | 67.55M | 24.24M | -86.25M | -86.25M | -86.25M | 52.85M | 3.20M | -0.56M | 8.95M | 67.64M | 65.14M | 62.79M | 68.01M | 684.91M | 60.45M | 57.45M | 60.15M | 57.27M | 54.25M | 56.55M | 58.22M | 61.33M | 63.53M | 68.42M | 73.45M | 74.83M | 87.85M | 79.29M | 82.80M | 83.67M | 85.80M | 89.03M | 89.45M | 93.93M | 97.12M | 85.75M | 93.01M |
|
Operating Expenses
|
| 22.30M | 24.12M | 25.27M | 26.51M | 26.97M | 27.98M | 33.56M | 40.58M | 42.63M | 42.71M | 49.36M | 49.24M | 49.48M | 77.74M | 54.99M | 223.94M | 52.54M | 55.01M | 57.94M | 125.40M | 58.66M | 77.11M | 81.49M | 307.14M | 100.31M | 138.31M | 145.01M | 135.41M | 135.22M | 130.78M | 129.59M | 134.39M | 748.71M | 133.76M | 122.89M | 127.17M | 124.75M | 121.42M | 122.00M | 123.61M | 128.31M | 129.06M | 134.51M | 143.42M | 146.07M | 155.49M | 156.13M | 156.51M | 162.40M | 157.94M | 164.29M | 171.36M | 175.84M | 173.52M | 166.32M | 175.91M |
|
Operating Income
|
| 4.82M | 4.75M | 5.75M | 5.26M | 5.64M | 5.33M | 4.80M | 8.06M | 7.57M | 10.56M | 7.68M | 11.76M | 15.52M | -11.35M | 15.55M | -155.32M | 13.83M | 8.50M | 3.19M | -52.47M | 7.37M | -9.74M | -10.40M | -234.20M | -23.79M | 28.59M | 23.94M | 36.57M | 35.53M | 42.89M | 46.16M | 43.80M | -569.71M | 34.89M | 38.77M | 31.19M | 32.76M | 35.15M | 36.63M | 36.34M | 35.10M | 42.40M | 45.10M | 46.69M | 51.06M | 51.43M | 60.95M | 68.54M | 66.87M | 77.37M | 75.68M | 74.53M | 69.39M | 76.61M | 83.94M | 76.57M |
|
EBIT
|
| 4.82M | 4.75M | 5.75M | 5.26M | 5.64M | 5.33M | 4.80M | 8.06M | 7.57M | 10.56M | 7.68M | 11.76M | 15.52M | -11.35M | 15.55M | -155.32M | 13.83M | 8.50M | 3.19M | -52.47M | 7.37M | -9.74M | -10.40M | -234.20M | -23.79M | 28.59M | 23.94M | 36.57M | 35.53M | 42.89M | 46.16M | 43.80M | -569.71M | 34.89M | 38.77M | 31.19M | 32.76M | 35.15M | 36.63M | 36.34M | 35.10M | 42.40M | 45.10M | 46.69M | 51.06M | 51.43M | 60.95M | 68.54M | 66.87M | 77.37M | 75.68M | 74.53M | 69.39M | 76.61M | 83.94M | 76.57M |
|
Other Non Operating Income
|
0.05M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | -0.18M | 0.01M | -0.02M | -0.05M | -0.13M | -0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.06M | 3.44M | -17.86M | 8.77M | 3.13M | -6.22M | -10.65M | 0.03M | 0.02M | 0.02M | -3.07M |
|
Non Operating Income
|
| -3.53M | -3.70M | -4.38M | -4.26M | -3.06M | -2.87M | -3.03M | -3.52M | -3.55M | -3.04M | -2.67M | -3.25M | -3.99M | -4.41M | -4.66M | -4.53M | -5.05M | -5.13M | -5.26M | 15.29M | -5.67M | -0.02M | -0.05M | -0.13M | -0.02M | -25.66M | -25.42M | -27.23M | -28.84M | -32.67M | -32.60M | -32.96M | -32.45M | -31.79M | -31.98M | -32.32M | -32.26M | -32.30M | -32.20M | -32.95M | -31.82M | -33.06M | -35.12M | -37.97M | -39.77M | -27.44M | -39.80M | -55.35M | -42.83M | -45.67M | -55.56M | -48.59M | -47.34M | -47.66M | -47.04M | -48.27M |
|
EBT
|
| 1.24M | 1.00M | 1.32M | 0.95M | 2.58M | 2.46M | 1.77M | 4.44M | 4.02M | 7.52M | 5.01M | 8.50M | 11.46M | -15.90M | 9.80M | -159.63M | 8.77M | 3.37M | -2.07M | 3.27M | 1.70M | -9.76M | -10.45M | -234.33M | -23.80M | 2.93M | -1.48M | 9.34M | 6.69M | 10.22M | 13.56M | 10.84M | -602.16M | 3.10M | 6.79M | -1.12M | 0.50M | 2.84M | 4.43M | 3.39M | 3.28M | 9.34M | 9.99M | 8.72M | 11.29M | 23.99M | 21.16M | 13.20M | 24.05M | 31.70M | 20.12M | 25.94M | 22.05M | 28.95M | 36.90M | 28.30M |
|
Tax Provisions
|
| 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.10M | 0.10M | | | | 0.08M | 0.14M | 1.08M | -0.22M | 0.23M | 0.09M | 0.07M | -0.56M | 0.15M | -0.04M | 1.90M | -2.11M | -0.43M | -0.27M | -0.92M | -0.85M | 0.10M | 0.28M | 0.24M | 1.56M | 0.30M | 0.42M | 0.27M | 0.35M | 0.13M | 0.15M | 0.31M | 0.28M | 0.03M | 0.26M | 0.38M | 0.36M | 0.35M | 0.41M | 0.26M | 0.35M | 0.47M | 0.46M | 0.79M | 0.50M | 1.53M | 0.39M | 2.41M | 0.54M |
|
Profit After Tax
|
| 1.20M | 0.95M | 1.27M | 0.90M | 2.52M | 2.40M | 1.71M | 4.33M | 3.92M | 7.52M | 5.01M | 8.50M | 11.38M | -16.05M | 8.72M | -159.41M | 8.54M | 3.27M | -2.15M | 3.27M | -10.45M | -9.71M | -12.36M | -232.22M | -23.37M | 3.20M | -0.56M | 10.19M | 6.59M | 9.95M | 13.31M | 9.28M | -602.46M | 2.68M | 6.52M | -1.47M | 0.37M | 2.69M | 4.12M | 3.10M | 3.25M | 9.09M | 9.61M | 8.37M | 10.94M | 23.58M | 20.90M | 12.84M | 23.57M | 31.24M | 19.33M | 25.44M | 20.51M | 28.56M | 34.49M | 27.76M |
|
Income from Continuing Operations
|
| 1.20M | 0.95M | 1.27M | 0.90M | 2.52M | 2.40M | 1.71M | 4.33M | 3.92M | 7.52M | 5.01M | 8.50M | 11.38M | -16.05M | 8.72M | -159.41M | 8.54M | 3.27M | -2.15M | 3.83M | 1.55M | -9.71M | -12.36M | -232.22M | -23.37M | 3.20M | -0.56M | 10.19M | 6.59M | 9.95M | 13.31M | 9.28M | -602.46M | 2.68M | 6.52M | -1.47M | 0.37M | 2.69M | 4.12M | 3.10M | 3.25M | 9.09M | 9.61M | 8.37M | 10.94M | 23.58M | 20.90M | 12.84M | 23.57M | 31.24M | 19.33M | 25.44M | 20.51M | 28.56M | 34.49M | 27.76M |
|
Consolidated Net Income
|
| 1.20M | 0.95M | 1.27M | 0.90M | 2.52M | 2.40M | 1.71M | 4.33M | 3.92M | 7.52M | 5.01M | 8.50M | 11.38M | -16.05M | 8.72M | -159.41M | 8.54M | 3.27M | -2.15M | 3.83M | 1.55M | -9.71M | -12.36M | -232.22M | -23.37M | 3.20M | -0.56M | 10.19M | 6.59M | 9.95M | 13.31M | 9.28M | -602.46M | 2.68M | 6.52M | -1.47M | 0.37M | 2.69M | 4.12M | 3.10M | 3.25M | 9.09M | 9.61M | 8.37M | 10.94M | 23.58M | 20.90M | 12.84M | 23.57M | 31.24M | 19.33M | 25.44M | 20.51M | 28.56M | 34.49M | 27.76M |
|
Income towards Parent Company
|
| 1.20M | 0.95M | 1.27M | 0.90M | 2.52M | 2.40M | 1.71M | 4.33M | 3.92M | 7.52M | 5.01M | 8.50M | 11.38M | -16.05M | 8.72M | -159.41M | 8.54M | 3.27M | -2.15M | 3.83M | 1.55M | -9.71M | -12.36M | -232.22M | -23.37M | 3.20M | -0.56M | 10.19M | 6.59M | 9.95M | 13.31M | 9.28M | -602.46M | 2.68M | 6.52M | -1.47M | 0.37M | 2.69M | 4.12M | 3.10M | 3.25M | 9.09M | 9.61M | 8.37M | 10.94M | 23.58M | 20.90M | 12.84M | 23.57M | 31.24M | 19.33M | 25.44M | 20.51M | 28.56M | 34.49M | 27.76M |
|
Preferred Dividend Payments
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.03M | 0.09M | 0.09M | 0.19M | 0.19M | 0.29M | 0.37M | -0.01M | 0.41M | -2.25M | 0.41M | 0.34M | 0.27M | 0.34M | 0.35M | 0.34M | 0.40M | -1.10M | -0.77M | 12.05M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 12.19M | 11.21M | 4.39M | 4.39M | 4.39M | 4.39M | 4.39M | 1.95M | 1.95M | |
|
Net Income towards Common Stockholders
|
| 1.23M | 0.99M | 1.30M | 0.94M | 0.53M | 1.23M | 0.94M | 2.61M | 2.41M | 5.33M | 3.34M | 5.68M | 7.75M | -11.04M | 7.18M | -111.38M | 10.84M | 2.93M | -2.42M | 2.92M | 1.20M | 0.21M | 4.39M | 4.15M | -14.60M | -5.13M | -8.77M | 1.13M | -3.51M | -3.29M | 2.08M | -0.09M | -614.65M | -9.50M | -5.67M | -13.66M | -11.82M | -9.50M | -8.07M | -9.08M | -8.93M | -3.10M | -2.58M | -3.82M | -1.25M | 11.40M | 8.71M | 1.63M | 19.18M | 26.85M | 14.94M | 21.05M | 16.12M | 26.61M | 32.54M | 27.76M |
|
EPS (Basic)
|
| | | | | 0.07 | 0.08 | 0.05 | 0.14 | 0.10 | 0.20 | 0.11 | 202.16 | 0.24 | -0.35 | 0.21 | -3.27 | -0.38 | 0.05 | -0.04 | 0.06 | 19.70 | 3.40 | 71.02 | 0.07 | -234.44 | -0.58 | -0.62 | 0.02 | -0.55 | -0.51 | -0.47 | 0.00 | -6.36 | -0.10 | -0.06 | -0.14 | -0.12 | -0.10 | -0.08 | -0.10 | -0.09 | -0.03 | -0.03 | -0.04 | -0.01 | 0.12 | 0.09 | 0.02 | 0.19 | 0.23 | 0.13 | 0.18 | 0.14 | 0.22 | 0.27 | 0.22 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.07 | 0.08 | 0.05 | 0.14 | 0.10 | 0.20 | 0.11 | 201.73 | 0.24 | -0.34 | 0.21 | -3.27 | 235.01 | 53.50 | -43.72 | 0.05 | 19.61 | 3.40 | 70.71 | 0.07 | -234.44 | -0.06 | -0.10 | | -0.04 | -0.04 | 0.02 | | -6.36 | -0.10 | -0.06 | -0.14 | -0.12 | -0.10 | -0.08 | -0.10 | -0.09 | -0.03 | -0.03 | -0.04 | -0.01 | 0.11 | 0.09 | 0.01 | 0.19 | 0.23 | 0.13 | 0.18 | 0.14 | 0.22 | 0.26 | 0.22 |
|
Shares Outstanding (Weighted Average)
|
| | | | | 15.05M | 15.20M | 17.95M | 18.04M | 23.81M | 27.29M | 30.46M | 0.03M | 31.70M | 32.45M | 34.12M | 34.11M | 0.05M | 0.05M | 0.06M | 53.04M | 0.06M | 0.06M | 0.06M | 61.55M | 0.06M | 89.91M | 89.97M | 74.48M | 90.06M | 90.21M | 94.62M | 92.91M | 96.71M | 96.78M | 96.88M | 96.82M | 96.99M | 97.04M | 97.08M | 97.07M | 97.36M | 97.73M | 97.97M | 97.78M | 98.25M | 98.27M | 98.29M | 98.63M | 102.53M | 116.85M | 117.02M | 113.39M | 117.51M | 119.00M | 122.68M | 120.76M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 15.05M | 15.24M | 17.99M | 18.09M | 23.91M | 27.33M | 30.52M | 0.03M | 31.83M | 32.45M | 34.23M | 34.11M | 0.05M | 0.05M | 0.06M | 53.34M | 0.06M | 0.06M | 0.06M | 61.84M | 0.06M | 89.91M | 89.97M | | 90.06M | 90.42M | 94.85M | | 96.71M | 96.78M | 96.88M | 96.82M | 96.99M | 97.04M | 97.08M | 97.07M | 97.36M | 97.73M | 97.97M | 97.78M | 98.25M | 99.74M | 100.26M | 100.67M | 103.61M | 117.97M | 118.26M | 114.50M | 118.25M | 119.50M | 123.09M | 121.27M |
|
EBITDA
|
| 13.49M | 14.23M | 15.92M | 15.84M | 16.54M | 16.73M | 17.40M | 22.86M | 22.87M | 26.66M | 25.09M | 30.55M | 35.32M | 9.25M | 36.05M | -134.52M | 35.03M | 31.00M | 25.49M | 16.13M | 30.67M | 25.86M | 27.00M | -195.70M | 15.71M | 73.59M | 75.44M | 87.07M | 87.11M | 92.33M | 96.33M | 94.61M | -518.29M | 87.89M | 91.50M | 83.66M | 86.44M | 87.03M | 88.55M | 88.25M | 86.82M | 94.01M | 96.53M | 99.23M | 103.20M | 104.12M | 117.71M | 123.67M | 122.78M | 135.34M | 135.57M | 136.14M | 132.44M | 140.10M | 147.81M | 141.59M |
|
Interest Expenses
|
| 3.53M | 3.71M | 4.39M | 4.27M | 3.06M | 2.87M | 3.03M | 3.52M | 3.55M | 3.04M | 2.68M | 3.26M | 3.99M | 4.42M | 4.67M | 4.53M | 5.06M | 5.14M | 5.28M | 5.61M | 5.67M | 6.00M | 6.56M | -18.23M | 9.22M | 25.68M | 25.44M | 27.25M | 28.86M | 32.68M | 32.63M | 32.98M | 32.48M | 31.82M | 32.00M | 32.34M | 32.29M | 32.35M | 32.22M | 32.97M | 31.84M | 33.08M | 35.14M | 37.99M | 39.79M | 42.05M | 43.26M | 44.83M | 46.67M | 48.83M | 49.36M | 48.62M | 47.37M | 47.67M | 47.07M | 45.30M |
|
Tax Rate
|
| 3.86% | 4.81% | 3.65% | 5.49% | 2.14% | 2.36% | 3.55% | 2.34% | 2.56% | | | | 0.69% | -0.89% | 11.05% | 0.14% | 2.67% | 2.79% | -3.57% | -17.28% | 8.76% | 0.45% | -18.22% | 0.90% | 1.83% | -9.26% | 61.99% | -9.11% | 1.55% | 2.69% | 1.80% | 14.41% | -0.05% | 13.50% | 3.95% | -31.14% | 25.35% | 5.35% | 7.05% | 8.38% | 0.79% | 2.73% | 3.76% | 4.11% | 3.10% | 1.69% | 1.21% | 2.69% | 1.96% | 1.46% | 3.94% | 1.94% | 6.96% | 1.35% | 6.52% | 1.89% |