|
Revenue
|
| 425.07M | 463.47M | 463.26M | 463.21M | 469.43M | 515.90M | 509.59M | 507.94M | 498.38M | 521.81M | 506.50M | 509.69M | 492.89M | 506.65M | 511.73M | 517.92M | 492.02M | 542.12M | 551.96M | 553.19M | 495.65M | 534.64M | 534.45M | 528.78M | 482.80M | 498.68M | 508.68M | 518.83M | 501.22M | 519.51M | 528.64M | 567.37M | 562.68M | 619.13M | 629.74M | 646.37M | 596.12M | 627.53M | 618.26M | 621.79M | 592.70M | 568.96M | 590.21M | 620.30M | 616.45M | 649.81M | 702.89M | 765.22M | 764.61M | 836.28M | 827.61M | 861.49M | 832.71M | 811.10M | 817.74M | 821.95M | 769.08M | 760.80M | 745.70M | 754.68M | 712.11M | 753.15M | 771.50M |
|
Cost of Revenue
|
| 73.88M | 78.45M | 75.99M | 85.20M | 97.93M | 110.50M | 103.78M | 100.69M | 102.94M | 99.32M | 98.81M | 100.35M | 96.79M | 90.19M | 92.89M | 91.92M | 91.08M | 92.13M | 86.82M | 76.03M | 52.76M | 57.38M | 50.85M | 43.59M | 32.06M | 39.34M | 40.64M | 43.01M | 45.16M | 45.13M | 50.27M | 58.19M | 59.03M | 65.67M | 67.07M | 62.80M | 56.14M | 61.06M | 59.52M | 59.21M | 48.77M | 30.68M | 37.93M | 39.74M | 50.84M | 58.50M | 64.69M | 71.83M | 88.42M | 125.45M | 111.98M | 111.45M | 91.41M | 77.74M | 90.37M | 85.48M | 77.62M | 72.00M | 64.89M | 60.91M | 63.09M | 60.40M | 64.06M |
|
Gross Profit
|
| 351.19M | 385.02M | 387.28M | 378.01M | 371.50M | 405.39M | 405.81M | 407.24M | 395.44M | 422.49M | 407.70M | 409.34M | 396.09M | 416.46M | 418.84M | 426.00M | 400.95M | 449.99M | 465.14M | 477.15M | 442.89M | 477.26M | 483.59M | 485.20M | 450.74M | 459.35M | 468.04M | 475.82M | 456.06M | 474.38M | 478.38M | 509.17M | 503.65M | 553.47M | 562.66M | 583.57M | 539.98M | 566.47M | 558.75M | 562.58M | 543.93M | 538.28M | 552.28M | 580.56M | 565.61M | 591.31M | 638.20M | 693.39M | 676.18M | 710.83M | 715.62M | 750.04M | 741.30M | 733.36M | 727.38M | 736.47M | 691.46M | 688.80M | 680.82M | 693.77M | 649.02M | 692.75M | 707.44M |
|
Depreciation & Amortization - Total
|
| 38.28M | 37.47M | 37.09M | 39.39M | 39.72M | 39.25M | 40.20M | 39.47M | 40.67M | 41.51M | 41.90M | 42.88M | 42.33M | 42.37M | 42.61M | 45.71M | 43.12M | 44.57M | 44.18M | 45.11M | 45.72M | 48.26M | 49.08M | 50.14M | 50.16M | 50.90M | 51.78M | 56.88M | 55.34M | 53.70M | 53.58M | 55.02M | 55.51M | 56.55M | 58.38M | 59.71M | 60.76M | 61.44M | 62.62M | 64.71M | 68.84M | 67.67M | 62.98M | 63.81M | 63.95M | 63.87M | 68.61M | 69.37M | 67.23M | 68.47M | 70.40M | 67.70M | | | | | | | | | | | |
|
Other Operating Expenses
|
| 368.53M | 390.45M | 386.02M | 383.19M | 402.27M | 429.88M | 419.32M | 419.06M | 422.30M | 429.19M | 422.80M | 423.69M | 421.86M | 421.92M | 436.53M | 436.12M | 425.46M | 455.22M | 466.09M | 455.45M | 411.75M | 434.17M | 432.57M | 421.38M | 400.15M | 418.22M | 427.82M | 427.00M | 419.91M | 428.89M | 439.19M | 467.28M | 472.06M | 511.80M | 507.97M | 511.72M | 487.34M | 507.65M | 502.29M | 491.42M | 492.80M | 448.47M | 465.13M | 475.04M | 490.02M | 509.09M | 562.95M | 597.36M | 14.06M | 14.62M | 14.18M | 19.78M | 9.81M | 4.05M | -0.43M | -0.98M | -4.26M | -2.84M | -4.66M | -0.90M | -4.92M | 5.34M | -5.73M |
|
Operating Expenses
|
| 406.81M | 427.92M | 423.12M | 422.59M | 441.99M | 469.13M | 459.52M | 458.54M | 462.97M | 470.70M | 464.70M | 466.57M | 464.19M | 464.29M | 479.14M | 481.83M | 468.58M | 499.79M | 510.27M | 500.56M | 457.47M | 482.43M | 481.65M | 471.52M | 450.31M | 469.13M | 479.60M | 483.88M | 475.25M | 482.60M | 492.77M | 522.30M | 527.57M | 568.35M | 566.35M | 571.43M | 548.10M | 569.09M | 564.91M | 556.13M | 561.64M | 516.14M | 528.11M | 538.85M | 553.98M | 572.95M | 631.57M | 666.73M | 681.09M | 761.35M | 751.35M | 773.11M | 779.33M | 763.90M | 779.84M | 784.01M | 753.49M | 741.19M | 728.11M | 741.33M | 717.95M | 686.83M | 784.52M |
|
Operating Income
|
| 18.26M | 35.55M | 40.15M | 40.63M | 27.44M | 46.77M | 50.07M | 49.40M | 35.40M | 51.11M | 41.80M | 43.12M | 28.69M | 42.36M | 32.58M | 36.09M | 23.44M | 42.33M | 41.69M | 52.63M | 38.19M | 52.21M | 52.80M | 57.26M | 32.49M | 29.55M | 29.07M | 34.96M | 25.97M | 36.91M | 35.87M | 45.06M | 35.12M | 50.78M | 63.39M | 74.93M | 48.02M | 58.44M | 53.36M | 65.65M | 31.07M | 52.82M | 62.10M | 81.45M | 62.47M | 76.86M | 71.32M | 98.49M | 83.51M | 74.92M | 76.26M | 88.38M | 53.39M | 47.20M | 37.90M | 37.93M | 15.59M | 19.61M | 17.59M | 13.35M | -5.83M | 66.32M | -13.02M |
|
EBIT
|
| 18.26M | 35.55M | 40.15M | 40.63M | 27.44M | 46.77M | 50.07M | 49.40M | 35.40M | 51.11M | 41.80M | 43.12M | 28.69M | 42.36M | 32.58M | 36.09M | 23.44M | 42.33M | 41.69M | 52.63M | 38.19M | 52.21M | 52.80M | 57.26M | 32.49M | 29.55M | 29.07M | 34.96M | 25.97M | 36.91M | 35.87M | 45.06M | 35.12M | 50.78M | 63.39M | 74.93M | 48.02M | 58.44M | 53.36M | 65.65M | 31.07M | 52.82M | 62.10M | 81.45M | 62.47M | 76.86M | 71.32M | 98.49M | 83.51M | 74.92M | 76.26M | 88.38M | 53.39M | 47.20M | 37.90M | 37.93M | 15.59M | 19.61M | 17.59M | 13.35M | -5.83M | 66.32M | -13.02M |
|
Interest & Investment Income
|
| 0.34M | 0.35M | 0.43M | 0.41M | 0.34M | 0.34M | 0.34M | 0.42M | 0.42M | 0.43M | 0.46M | 0.52M | 0.51M | 0.54M | 0.59M | 0.64M | 0.66M | 0.66M | 0.61M | 0.61M | 0.63M | 0.70M | 0.76M | 0.79M | 0.99M | 1.11M | 1.05M | 1.00M | 0.91M | 0.88M | 0.77M | 0.75M | 0.74M | 0.69M | 0.65M | 0.66M | 0.90M | 0.99M | 0.76M | 0.68M | 0.63M | 0.38M | 0.32M | 0.31M | 0.30M | 0.33M | 0.29M | 0.29M | 0.28M | 0.31M | 0.39M | 0.75M | 1.55M | 1.90M | 1.73M | 1.52M | 1.69M | 1.79M | 1.83M | 1.59M | 1.49M | 1.49M | 1.36M |
|
Other Non Operating Income
|
| 0.01M | 0.03M | 0.08M | 0.04M | -0.03M | -0.26M | -0.05M | 0.21M | 0.02M | 0.08M | -0.02M | 0.08M | 0.01M | 0.08M | 0.04M | 0.04M | -0.00M | 0.04M | -0.04M | 0.03M | -0.09M | -0.14M | -0.03M | 0.06M | -0.04M | -0.06M | -0.05M | -0.04M | -0.05M | -0.15M | -0.09M | -0.04M | -0.05M | -0.08M | -0.04M | -0.20M | 0.12M | -0.06M | -0.05M | -0.05M | -0.04M | -0.02M | -0.06M | -0.04M | -0.04M | -0.05M | -0.05M | -0.09M | -0.07M | -0.13M | -0.08M | -0.11M | -0.01M | -0.09M | -0.28M | -0.10M | 0.26M | -0.03M | -0.05M | -0.02M | 0.37M | -0.05M | -0.06M |
|
Non Operating Income
|
| 0.34M | 0.39M | 0.51M | 0.42M | 0.29M | -0.26M | 0.28M | 0.59M | 0.30M | 0.45M | 0.43M | 0.54M | 0.37M | 0.53M | 0.52M | 0.56M | 0.56M | 0.57M | 0.43M | 0.13M | -0.09M | -0.14M | 0.22M | 0.44M | 0.45M | 0.46M | 0.26M | 0.22M | 0.09M | -0.15M | 0.19M | 0.37M | 0.20M | 0.12M | -0.27M | -0.20M | 0.16M | -0.50M | -1.70M | -1.53M | -1.01M | -0.81M | -0.62M | -0.31M | -0.58M | 19.77M | 15.04M | 2.64M | -11.04M | 22.50M | -2.35M | -7.39M | -6.45M | -7.09M | -7.36M | -7.73M | -6.27M | -7.48M | -9.05M | -0.86M | -7.56M | -7.23M | -8.88M |
|
EBT
|
| 18.60M | 35.93M | 40.66M | 41.05M | 27.73M | 46.84M | 50.35M | 49.99M | 35.71M | 51.56M | 42.23M | 43.66M | 29.06M | 42.89M | 33.11M | 36.65M | 24.00M | 42.90M | 42.12M | 52.76M | 38.25M | 52.19M | 53.02M | 57.70M | 32.94M | 30.01M | 29.33M | 35.18M | 26.06M | 37.01M | 36.06M | 45.43M | 35.32M | 50.91M | 63.12M | 74.53M | 48.18M | 57.94M | 51.66M | 64.12M | 30.06M | 52.01M | 61.48M | 81.14M | 61.89M | 96.63M | 86.37M | 101.13M | 72.47M | 97.42M | 73.91M | 80.99M | 46.93M | 40.11M | 30.54M | 30.20M | 9.31M | 12.13M | 8.54M | 12.49M | -13.39M | 59.09M | -21.91M |
|
Tax Provisions
|
| 7.77M | 15.00M | 16.50M | 16.93M | 11.44M | 19.32M | 20.77M | 20.62M | 14.46M | 20.88M | 17.10M | 17.68M | 11.55M | 17.05M | 11.85M | 14.48M | 9.66M | 17.27M | 16.15M | 20.05M | 15.11M | 20.34M | 20.94M | 21.06M | 12.85M | 11.70M | 10.41M | 13.37M | 10.04M | 13.79M | 13.54M | -95.71M | 7.51M | 12.64M | 15.61M | 19.97M | 12.09M | 14.63M | 12.61M | 15.63M | 7.00M | 12.88M | 15.15M | 20.59M | 15.40M | 24.60M | 21.28M | 23.26M | 17.43M | 23.81M | 17.99M | 19.98M | 11.40M | 10.09M | 7.03M | 6.97M | 3.07M | 2.93M | 2.00M | 0.91M | -3.17M | 15.47M | -0.82M |
|
Profit After Tax
|
| 10.84M | 20.93M | 24.16M | 24.11M | 16.29M | 27.52M | 29.58M | 29.37M | 21.25M | 30.68M | 25.13M | 25.98M | 17.51M | 25.84M | 21.26M | 22.18M | 14.34M | 25.63M | 25.97M | 32.71M | 23.14M | 31.85M | 32.08M | 36.65M | 20.09M | 18.31M | 18.92M | 21.81M | 16.02M | 23.22M | 22.52M | 141.13M | 27.81M | 38.26M | 47.51M | 54.56M | 36.09M | 43.32M | 39.04M | 48.50M | 23.06M | 39.13M | 46.33M | 60.56M | 46.49M | 72.03M | 65.09M | 77.86M | 55.03M | 73.61M | 55.92M | 61.01M | 35.53M | 30.02M | 23.70M | 23.32M | 6.31M | 9.46M | 6.57M | 11.89M | -10.22M | 44.06M | -21.08M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.19M | 16.09M | 4.04M | -9.81M | 24.09M | 0.11M | -2.21M | -0.08M | -0.84M | -0.11M | -0.09M | -0.14M | -0.14M | 0.29M | 8.16M | 0.12M | 0.72M | -0.29M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 1.10M | 1.29M | 1.32M | 0.87M | 0.84M | 0.31M | 0.14M | -0.20M | -0.34M | -0.06M | -0.27M | -0.03M | -0.31M | -0.12M | -0.44M | -0.51M |
|
Income from Continuing Operations
|
| 10.84M | 20.93M | 24.16M | 24.11M | 16.29M | 27.52M | 29.58M | 29.37M | 21.25M | 30.68M | 25.13M | 25.98M | 17.51M | 25.84M | 21.26M | 22.18M | 14.34M | 25.63M | 25.97M | 32.71M | 23.14M | 31.85M | 32.08M | 36.65M | 20.09M | 18.31M | 18.92M | 21.81M | 16.02M | 23.22M | 22.52M | 141.13M | 27.81M | 38.26M | 47.51M | 54.56M | 36.09M | 43.32M | 39.04M | 48.50M | 23.06M | 39.13M | 46.33M | 60.56M | 46.49M | 72.03M | 65.09M | 77.86M | 55.03M | 73.61M | 55.92M | 61.01M | 35.53M | 30.02M | 23.50M | 23.23M | 6.25M | 9.20M | 6.54M | 11.58M | -10.22M | 43.62M | -21.08M |
|
Consolidated Net Income
|
| 10.84M | 20.93M | 24.16M | 24.11M | 16.29M | 27.52M | 29.58M | 29.37M | 21.25M | 30.68M | 25.13M | 25.98M | 17.51M | 25.84M | 21.26M | 22.18M | 14.34M | 25.63M | 25.97M | 32.71M | 23.14M | 31.85M | 32.08M | 36.65M | 20.09M | 18.31M | 18.92M | 21.81M | 16.02M | 23.22M | 22.52M | 141.13M | 27.81M | 38.26M | 47.51M | 54.56M | 36.09M | 43.32M | 39.04M | 48.50M | 23.06M | 39.13M | 46.33M | 60.56M | 46.49M | 72.03M | 65.09M | 77.86M | 55.03M | 73.61M | 55.92M | 61.01M | 35.53M | 30.02M | 23.50M | 23.23M | 6.25M | 9.20M | 6.54M | 11.58M | -10.22M | 43.62M | -21.08M |
|
Income towards Parent Company
|
| 10.84M | 20.93M | 24.16M | 24.11M | 16.29M | 27.52M | 29.58M | 29.37M | 21.25M | 30.68M | 25.13M | 25.98M | 17.51M | 25.84M | 21.26M | 22.18M | 14.34M | 25.63M | 25.97M | 32.71M | 23.14M | 31.85M | 32.08M | 36.65M | 20.09M | 18.31M | 18.92M | 21.81M | 16.02M | 23.22M | 22.52M | 141.13M | 27.81M | 38.26M | 47.51M | 54.56M | 36.09M | 43.32M | 39.04M | 48.50M | 23.06M | 39.13M | 46.33M | 60.56M | 46.49M | 72.03M | 65.09M | 77.86M | 55.03M | 73.61M | 55.92M | 61.01M | 35.53M | 30.02M | 23.50M | 23.23M | 6.25M | 9.20M | 6.54M | 11.58M | -10.22M | 43.62M | -21.08M |
|
Net Income towards Common Stockholders
|
| 10.84M | 20.93M | 24.16M | 24.11M | 16.29M | 27.52M | 29.58M | 29.37M | 21.25M | 30.68M | 25.13M | 25.98M | 17.51M | 25.84M | 21.26M | 22.18M | 14.34M | 25.63M | 25.97M | 32.71M | 23.14M | 31.85M | 32.08M | 36.65M | 20.09M | 18.31M | 18.92M | 21.81M | 16.02M | 23.22M | 22.52M | 141.13M | 27.81M | 38.26M | 47.51M | 54.56M | 36.09M | 43.32M | 39.04M | 48.50M | 23.06M | 39.13M | 46.33M | 60.56M | 46.49M | 72.03M | 65.09M | 77.86M | 55.03M | 73.61M | 55.92M | 61.01M | 35.53M | 30.02M | 23.50M | 23.23M | 6.25M | 9.20M | 6.54M | 11.58M | -10.22M | 43.62M | -21.08M |
|
EPS (Basic)
|
| 0.15 | 0.29 | 0.33 | 0.33 | 0.22 | 0.38 | 0.41 | 0.40 | 0.29 | 0.42 | 0.34 | 0.36 | 0.24 | 0.35 | 0.29 | 0.30 | 0.20 | 0.36 | 0.36 | 0.45 | 0.32 | 0.44 | 0.45 | 0.51 | 0.28 | 0.25 | 0.26 | 0.30 | 0.22 | 0.32 | 0.31 | 1.95 | 0.38 | 0.53 | 0.67 | 0.76 | 0.51 | 0.62 | 0.56 | 0.70 | 0.33 | 0.57 | 0.67 | 0.88 | 0.68 | 1.06 | 0.94 | 1.15 | 0.82 | 1.12 | 0.87 | 0.95 | 0.56 | 0.47 | 0.37 | 0.37 | 0.10 | 0.15 | 0.11 | 0.19 | -0.16 | 0.72 | -0.34 |
|
EPS (Weighted Average and Diluted)
|
| 0.15 | 0.29 | 0.33 | 0.33 | 0.22 | 0.38 | 0.40 | 0.40 | 0.29 | 0.42 | 0.34 | 0.35 | 0.24 | 0.35 | 0.29 | 0.30 | 0.20 | 0.35 | 0.36 | 0.45 | 0.32 | 0.44 | 0.44 | 0.51 | 0.28 | 0.25 | 0.26 | 0.30 | 0.22 | 0.32 | 0.31 | 1.95 | 0.38 | 0.53 | 0.66 | 0.76 | 0.51 | 0.62 | 0.56 | 0.69 | 0.33 | 0.56 | 0.67 | 0.87 | 0.68 | 1.06 | 0.94 | 1.14 | 0.82 | 1.12 | 0.86 | 0.95 | 0.55 | 0.47 | 0.37 | 0.37 | 0.10 | 0.15 | 0.11 | 0.18 | -0.16 | 0.72 | -0.34 |
|
Shares Outstanding (Weighted Average)
|
71.67M | 72.00M | | | 72.37M | 72.70M | 72.79M | 72.81M | 72.79M | 72.85M | 72.86M | 72.88M | 72.91M | 73.26M | 73.14M | 72.97M | 72.87M | 72.68M | 72.38M | 72.20M | 72.12M | 72.07M | 72.00M | 71.97M | 71.96M | 72.03M | 72.05M | 72.06M | 72.06M | 72.19M | 72.23M | 72.30M | 72.27M | 72.44M | 72.29M | 72.00M | 71.69M | 70.27M | 69.93M | 69.68M | 69.57M | 69.25M | 69.17M | 69.15M | 69.02M | 67.93M | 67.93M | 67.78M | 67.43M | 65.54M | 64.97M | 64.43M | 64.12M | 63.31M | 63.38M | 63.39M | 63.37M | 63.47M | 63.09M | 62.66M | 62.45M | 61.89M | 61.39M | 60.86M |
|
Shares Outstanding (Diluted Average)
|
72.08M | 72.55M | | | 72.81M | 73.14M | 73.24M | 73.23M | 73.22M | 73.39M | 73.41M | 73.44M | 73.45M | 73.78M | 73.69M | 73.53M | 73.43M | 73.17M | 72.88M | 72.71M | 72.74M | 72.54M | 72.48M | 72.55M | 72.56M | 72.35M | 72.37M | 72.41M | 72.39M | 72.45M | 72.49M | 72.60M | 72.56M | 72.67M | 72.52M | 72.30M | 72.06M | 70.57M | 70.23M | 70.05M | 70.03M | 69.61M | 69.53M | 69.50M | 69.43M | 68.22M | 68.24M | 68.14M | 67.86M | 65.88M | 65.33M | 64.82M | 64.58M | 63.70M | 63.69M | 63.74M | 63.72M | 63.73M | 63.29M | 62.86M | 62.66M | 61.89M | 61.53M | 61.02M |
|
EBITDA
|
| 56.55M | 73.02M | 77.24M | 80.02M | 67.16M | 86.01M | 90.26M | 88.87M | 76.07M | 92.62M | 83.71M | 86.00M | 71.02M | 84.73M | 75.19M | 81.80M | 66.56M | 86.90M | 85.87M | 97.73M | 83.91M | 100.47M | 101.88M | 107.41M | 82.65M | 80.46M | 80.86M | 91.83M | 81.31M | 90.62M | 89.45M | 100.08M | 90.62M | 107.33M | 121.77M | 134.64M | 108.78M | 119.88M | 115.98M | 130.37M | 99.90M | 120.49M | 125.08M | 145.26M | 126.42M | 140.73M | 139.94M | 167.86M | 150.74M | 143.39M | 146.66M | 156.08M | 53.39M | 47.20M | 37.90M | 37.93M | 15.59M | 19.61M | 17.59M | 13.35M | -5.83M | 66.32M | -13.02M |
|
Interest Expenses
|
| 0.01M | 0.00M | 0.01M | 0.03M | 0.03M | 0.01M | 0.01M | 0.04M | 0.14M | 0.07M | 0.02M | 0.06M | 0.14M | 0.09M | 0.10M | 0.12M | 0.09M | 0.14M | 0.14M | 0.51M | 0.47M | 0.58M | 0.51M | 0.41M | 0.49M | 0.60M | 0.75M | 0.74M | 0.78M | 0.62M | 0.49M | 0.35M | 0.48M | 0.49M | 0.87M | 0.85M | 0.86M | 1.43M | 2.41M | 2.16M | 1.59M | 1.16M | 0.89M | 0.58M | 0.84M | 0.70M | 1.28M | 1.60M | 1.44M | 1.79M | 2.78M | 5.82M | 7.92M | 8.14M | 8.66M | 8.82M | 7.95M | 9.04M | 11.09M | 11.13M | 9.54M | 9.35M | 9.94M |
|
Tax Rate
|
| 41.75% | 41.75% | 40.58% | 41.25% | 41.25% | 41.25% | 41.25% | 41.25% | 40.50% | 40.50% | 40.50% | 40.50% | 39.75% | 39.75% | 35.79% | 39.50% | 40.25% | 40.25% | 38.34% | 38.00% | 39.50% | 38.98% | 39.50% | 36.49% | 39.00% | 39.00% | 35.50% | 38.00% | 38.52% | 37.27% | 37.56% | -210.68% | 21.27% | 24.84% | 24.73% | 26.79% | 25.10% | 25.24% | 24.42% | 24.37% | 23.28% | 24.76% | 24.64% | 25.37% | 24.88% | 25.46% | 24.64% | 23.00% | 24.06% | 24.44% | 24.34% | 24.67% | 24.29% | 25.15% | 23.03% | 23.08% | 32.93% | 24.16% | 23.46% | 7.28% | 23.66% | 26.18% | 3.75% |