|
Revenue
|
1,014.64M | 810.96M | 580.76M | 546.75M | 471.64M | 424.07M | 533.98M | 691.79M | 760.11M | 697.22M | 752.63M | 661.66M | 481.38M | 669.45M | 860.49M | 1,080.13M |
|
Cost of Revenue
|
974.90M | 771.03M | 539.47M | 490.69M | 424.25M | 387.14M | 483.44M | 337.96M | 395.57M | 321.08M | 402.42M | 302.46M | 382.06M | 495.96M | 605.68M | 675.01M |
|
Gross Profit
|
39.74M | 39.93M | 41.29M | 56.07M | 47.39M | 36.93M | 50.54M | 353.83M | 364.54M | 376.14M | 350.21M | 359.20M | 99.33M | 173.48M | 254.81M | 405.12M |
|
Amortization - Intangibles
|
| | | | | 10.05M | 15.60M | 16.10M | 16.02M | 16.02M | 19.32M | 17.50M | 15.76M | 15.73M | 14.38M | 17.75M |
|
Selling, General & Administrative
|
1.26M | 1.99M | 5.21M | 3.97M | 3.29M | 4.14M | 3.29M | 6.61M | 2.43M | 3.71M | 4.19M | 3.12M | 3.45M | 3.63M | 7.62M | 14.58M |
|
Other Operating Expenses
|
| | | | | 26.04M | 25.27M | 633.65M | 703.36M | 640.97M | 688.18M | -8.21M | 480.63M | 612.21M | 764.87M | -12.21M |
|
Operating Expenses
|
1.26M | 1.99M | 5.21M | 3.97M | 3.29M | 4.14M | 3.29M | 640.26M | 705.79M | 644.69M | 692.37M | 606.90M | 484.09M | 615.84M | 772.49M | 998.71M |
|
Operating Income
|
38.48M | 37.94M | 36.08M | 51.08M | 44.10M | 36.93M | 50.54M | 51.53M | 54.33M | 54.23M | 60.26M | 13.92M | -2.71M | 53.60M | 88.00M | 81.42M |
|
EBIT
|
38.48M | 37.94M | 36.08M | 51.08M | 44.10M | 36.93M | 50.54M | 51.53M | 54.33M | 54.23M | 60.26M | 13.92M | -2.71M | 53.60M | 88.00M | 81.42M |
|
Interest & Investment Income
|
-0.12M | 0.18M | | | | | | | | | | | | -17.89M | -31.08M | -34.94M |
|
EBT
|
38.60M | 37.74M | 32.39M | 43.85M | 38.31M | 32.95M | 40.99M | 41.67M | 45.09M | 45.25M | 46.43M | 0.43M | -14.77M | 35.71M | 56.91M | 46.48M |
|
Tax Provisions
|
14.57M | 14.24M | 12.20M | 17.74M | 15.20M | 12.46M | 16.08M | 14.88M | 5.99M | 10.17M | 9.40M | 5.60M | -3.77M | 9.05M | 13.76M | 9.98M |
|
Profit After Tax
|
24.02M | 23.69M | 20.55M | 27.36M | 23.99M | 20.49M | 24.92M | 26.79M | 39.10M | 35.08M | 37.02M | -5.17M | -11.00M | 28.06M | 43.15M | 36.50M |
|
Income from Continuing Operations
|
24.02M | 23.50M | 20.19M | 26.11M | 23.12M | 20.49M | 24.92M | 26.79M | 39.10M | 35.08M | 37.02M | -5.17M | -11.00M | 26.66M | 43.15M | 36.50M |
|
Consolidated Net Income
|
24.02M | 0.18M | 0.36M | -6.07M | -1.14M | -1.12M | 24.92M | 26.79M | 39.10M | 35.08M | 37.02M | -5.17M | 18.97M | 1.40M | -4.02M | -21.17M |
|
Income towards Parent Company
|
24.02M | 0.18M | 0.36M | -6.07M | -1.14M | -1.12M | 24.92M | 26.79M | 39.10M | 35.08M | 37.02M | -5.17M | 18.97M | 1.40M | -4.02M | -21.17M |
|
Net Income towards Common Stockholders
|
24.02M | 0.18M | 0.36M | -6.07M | -1.14M | -1.12M | 24.92M | 26.79M | 39.10M | 35.08M | 37.02M | -5.17M | 18.97M | 1.40M | -4.02M | -21.17M |
|
EPS (Basic)
|
2.34 | 4.56 | 3.93 | 5.18 | 4.50 | 1.91 | 2.32 | 2.48 | 3.61 | 3.23 | 3.38 | -0.47 | -0.88 | 2.20 | 3.05 | 2.04 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 4.53 | 3.90 | 5.15 | 4.49 | 1.91 | 2.31 | 2.47 | 3.60 | 3.21 | 3.35 | -0.47 | -0.87 | 2.19 | 3.04 | 2.03 |
|
Shares Outstanding (Weighted Average)
|
10.26M | 10.38M | 10.48M | 10.57M | 10.67M | 10.71M | 10.75M | 10.80M | 10.84M | 10.88M | 10.97M | 11.05M | 12.71M | 12.80M | 15.75M | 20.41M |
|
Shares Outstanding (Diluted Average)
|
5,146.35M | 5,189.26M | 5.23M | | | 10.74M | 10.79M | 10.83M | 10.87M | 10.99M | 11.04M | 11.03M | 12.63M | 12.83M | 14.18M | 17.98M |
|
EBITDA
|
38.48M | 37.94M | 36.08M | 51.08M | 44.10M | 36.93M | 50.54M | 51.53M | 54.33M | 54.23M | 60.26M | 13.92M | -2.71M | 53.60M | 88.00M | 81.42M |
|
Tax Rate
|
37.76% | 37.72% | 37.67% | 40.46% | 39.67% | 37.81% | 39.22% | 35.71% | 13.28% | 22.47% | 20.25% | | 25.51% | 25.35% | 24.18% | 21.48% |