|
Revenue
|
233.35M | 243.43M | 261.60M | 265.91M | 260.26M | 273.18M | 89.10M | 135.86M | 156.19M | 105.85M | 112.21M | 153.95M | 183.86M | 129.90M | 135.07M | 180.02M | 224.41M | 148.50M | 157.86M | 191.15M | 226.84M | 162.93M | 176.71M | 213.34M | 258.57M | 177.61M | 179.82M | 204.32M | 242.43M | 172.97M | 178.27M | 221.39M | 263.63M | | 181.15M | 245.76M | 308.25M | 206.29M | 218.97M | 248.79M | 304.56M | 212.93M | 228.43M | 264.02M | 328.75M | 137.77M | 250.39M | 270.95M | 331.54M | 279.07M | 268.67M | 289.45M | 346.68M | 220.69M | 219.99M | 237.59M | 280.11M | 182.89M | 194.44M | 216.34M | 281.82M | 177.39M | 210.18M | 222.47M | 279.16M | 184.34M | 214.28M | 239.13M |
|
Cost of Revenue
|
207.33M | 71.50M | 71.10M | 64.60M | 205.90M | 71.40M | 67.20M | 83.27M | 96.96M | 72.66M | 74.92M | 93.81M | 113.05M | 87.80M | 88.64M | 112.95M | 138.72M | 100.52M | 102.74M | 120.36M | 138.96M | 112.40M | 115.80M | 135.48M | 160.79M | 121.08M | 122.05M | 134.26M | 158.18M | 123.01M | 123.43M | 145.21M | 169.61M | | 129.11M | 162.39M | 193.58M | 143.70M | 146.44M | 161.92M | 190.62M | 146.46M | 151.23M | 169.45M | 200.43M | 114.04M | 159.54M | 165.15M | 201.91M | 175.90M | 163.70M | 174.79M | 212.74M | 148.31M | 144.93M | 155.61M | 184.84M | 133.53M | 132.76M | 143.13M | 185.17M | 125.49M | 138.38M | 144.16M | 178.13M | 129.03M | 138.26M | 149.33M |
|
Gross Profit
|
101.33M | 28.50M | 28.90M | 35.40M | 101.71M | 28.60M | 30.50M | 52.59M | 59.23M | 33.19M | 37.30M | 60.14M | 70.81M | 42.10M | 46.42M | 67.08M | 85.68M | 47.97M | 55.12M | 70.79M | 87.88M | 50.53M | 60.91M | 77.86M | 97.78M | 56.53M | 57.77M | 70.06M | 84.26M | 49.96M | 54.84M | 76.18M | 94.02M | | 52.05M | 83.37M | 114.66M | 62.59M | 72.53M | 86.87M | 113.94M | 66.46M | 77.20M | 94.58M | 128.33M | 23.74M | 90.85M | 105.81M | 129.62M | 103.17M | 104.97M | 114.66M | 133.93M | 72.37M | 75.06M | 81.98M | 95.27M | 49.36M | 61.68M | 73.20M | 96.65M | 51.90M | 71.79M | 78.31M | 101.03M | 55.31M | 76.02M | 89.80M |
|
Selling, General & Administrative
|
82.43M | 33.00M | 35.00 | 28.00M | 88.87M | 32.30M | 32.87M | 33.62M | 35.22M | 30.64M | 33.75M | 37.33M | 39.50M | 34.84M | 42.65M | 45.67M | 49.58M | 43.94M | 47.28M | 50.11M | 47.58M | 46.82M | 49.31M | 52.88M | 66.50M | 52.41M | 52.46M | 54.84M | 62.75M | 53.90M | 55.98M | 59.27M | 66.11M | | 58.28M | 64.56M | 77.71M | 64.30M | 65.84M | 68.48M | 76.25M | 65.50M | 65.52M | 70.27M | 79.47M | 51.58M | 57.74M | 67.94M | 75.81M | 68.89M | 73.01M | 74.82M | 82.20M | 71.88M | 70.11M | 71.54M | 80.06M | 70.71M | 72.17M | 73.36M | | | | 75.95M | | | | 78.03M |
|
Other Operating Expenses
|
| 0.00M | 0.12M | 0.21M | 8.80M | 0.00M | 0.26M | 8.94M | 15.01M | | | | | | | 13.70M | 24.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
82.43M | 33.00M | 35.00 | 28.00M | 88.87M | 32.30M | 32.87M | 33.62M | 35.22M | 30.64M | 33.75M | 37.33M | 39.50M | 34.84M | 42.65M | 45.67M | 49.58M | 43.94M | 47.28M | 50.11M | 47.58M | 46.82M | 49.31M | 52.88M | 66.50M | 52.41M | 52.46M | 54.84M | 62.75M | 53.90M | 55.98M | 59.27M | 66.11M | | 58.28M | 64.56M | 77.71M | 64.30M | 65.84M | 68.48M | 76.25M | 65.50M | 65.52M | 70.27M | 79.47M | 51.58M | 57.74M | 67.94M | 75.81M | 68.89M | 73.01M | 74.82M | 82.20M | 71.88M | 70.11M | 71.54M | 80.06M | 70.71M | 72.17M | 73.36M | | | | 75.95M | | | | 78.03M |
|
Operating Income
|
18.91M | -4.50M | -6.10M | 7.40M | 12.84M | -3.70M | -2.37M | 18.98M | 24.01M | 2.55M | 3.55M | 22.82M | 31.31M | 7.26M | 3.78M | 21.40M | 36.10M | 4.03M | 7.83M | 20.68M | 40.30M | 3.71M | 11.61M | 24.98M | 31.28M | 4.13M | 5.31M | 15.22M | 21.50M | -3.94M | -1.14M | 16.91M | 27.91M | | -6.24M | 18.81M | 36.95M | -1.71M | 6.70M | 18.39M | 37.70M | 0.97M | 11.67M | 24.31M | 48.86M | -27.85M | 33.11M | 37.87M | 53.81M | 34.28M | 31.95M | 39.84M | 51.73M | 0.50M | 4.96M | 10.44M | 15.21M | -21.35M | -10.49M | -0.16M | 96.65M | 51.90M | 71.79M | 2.37M | 101.03M | 55.31M | 76.02M | 11.77M |
|
EBIT
|
18.91M | -4.50M | -6.10M | 7.40M | 12.84M | -3.70M | -2.37M | 18.98M | 24.01M | 2.55M | 3.55M | 22.82M | 31.31M | 7.26M | 3.78M | 21.40M | 36.10M | 4.03M | 7.83M | 20.68M | 40.30M | 3.71M | 11.61M | 24.98M | 31.28M | 4.13M | 5.31M | 15.22M | 21.50M | -3.94M | -1.14M | 16.91M | 27.91M | | -6.24M | 18.81M | 36.95M | -1.71M | 6.70M | 18.39M | 37.70M | 0.97M | 11.67M | 24.31M | 48.86M | -27.85M | 33.11M | 37.87M | 53.81M | 34.28M | 31.95M | 39.84M | 51.73M | 0.50M | 4.96M | 10.44M | 15.21M | -21.35M | -10.49M | -0.16M | 96.65M | 51.90M | 71.79M | 2.37M | 101.03M | 55.31M | 76.02M | 11.77M |
|
Interest & Investment Income
|
1.46M | 0.50M | 0.40 | 0.10M | 0.88M | 0.50M | 0.40 | 0.30M | | 0.50M | | | | | | | | | | 0.17M | 0.17M | 0.18M | 0.15M | 0.15M | 0.16M | 0.20M | 0.15M | 0.08M | 0.09M | 0.03M | 0.03M | -0.04M | 0.01M | | 0.08M | 0.11M | 0.21M | 0.28M | 0.24M | 0.49M | 0.68M | 0.85M | 0.80M | 1.00M | 1.00M | 1.07M | 0.79M | 0.77M | 0.88M | 0.97M | 0.96M | 0.89M | 0.76M | 0.49M | 0.36M | 0.43M | 0.65M | 0.86M | 0.78M | 0.95M | | | | 1.01M | | | | 0.88M |
|
Other Non Operating Income
|
| | | | | | 0.02M | 0.03M | -0.11M | 0.06M | 0.00M | -0.13M | -0.31M | 0.02M | 0.61M | -0.18M | -0.12M | -0.15M | -0.17M | -0.59M | -0.68M | 0.09M | 0.20M | -0.22M | -0.63M | 0.12M | -0.27M | -0.07M | -0.61M | 0.50M | -0.26M | 0.01M | 0.20M | | -0.45M | -0.33M | -0.05M | -0.48M | 0.25M | -0.07M | -0.13M | 0.15M | 0.56M | 0.28M | 0.55M | 0.11M | 0.39M | 0.09M | 1.42M | 0.25M | -0.15M | 0.47M | -1.46M | 0.17M | 0.23M | -1.26M | 0.29M | -0.54M | 0.42M | -1.04M | | | | -0.22M | | | | -0.27M |
|
Non Operating Income
|
| | | | | | 0.02M | 0.03M | -0.11M | 0.06M | 0.00M | -0.13M | -0.31M | 0.02M | 0.61M | -0.18M | -0.12M | -0.15M | -0.17M | -0.59M | -0.68M | 0.09M | 0.20M | -0.22M | -0.63M | 0.12M | -0.27M | -0.07M | -0.61M | 0.50M | -0.26M | 0.01M | 0.20M | | -0.45M | -0.33M | -0.05M | -0.48M | 0.25M | -0.07M | -0.13M | 0.15M | 0.56M | 0.28M | 0.55M | 0.11M | 0.39M | 0.09M | 1.42M | 0.25M | -0.15M | 0.47M | -1.46M | 0.17M | 0.23M | -1.26M | 0.29M | -0.54M | 0.42M | -1.04M | | | | -0.22M | | | | -0.27M |
|
EBT
|
20.40M | -4.00M | -5.70 | 7.50M | 13.81M | -3.20M | -1.97M | 19.38M | 24.31M | 3.12M | 3.99M | 23.13M | 32.56M | 7.77M | 4.82M | 21.45M | 41.02M | 4.10M | 7.82M | 20.26M | 39.78M | 3.98M | 11.95M | 24.90M | 39.61M | 4.45M | 5.19M | 15.24M | 21.99M | -3.41M | -1.36M | 16.89M | 28.11M | | -6.60M | 18.59M | 43.10M | -1.91M | 7.18M | 18.81M | 44.19M | 1.97M | 13.03M | 25.59M | 53.15M | -26.67M | 34.30M | 38.72M | 62.06M | 35.51M | 32.77M | 41.20M | 57.52M | 1.16M | 5.55M | 9.61M | 24.31M | -21.04M | -9.29M | -0.25M | 96.65M | 51.90M | 71.79M | 3.16M | 101.03M | 55.31M | 76.02M | 12.39M |
|
Tax Provisions
|
7.10M | 1.80M | -2.10M | 3.00M | 4.78M | -1.10M | -0.76M | 7.07M | 9.31M | 1.23M | 1.40M | 8.99M | 12.72M | 3.24M | 2.73M | 8.78M | 14.99M | 1.60M | 3.08M | 8.40M | 13.91M | 1.49M | 4.50M | 9.18M | 13.91M | 1.68M | 1.98M | 5.58M | 10.51M | -1.27M | -0.53M | 6.19M | 12.48M | | -2.15M | 6.67M | 17.17M | 0.70M | 2.81M | 4.99M | 10.44M | 1.18M | 4.00M | 6.41M | 12.52M | -5.57M | 8.91M | 9.58M | 17.20M | 9.12M | 8.77M | 10.50M | 12.83M | 1.56M | 2.48M | 2.68M | 4.72M | -2.65M | -0.79M | 1.99M | | | | 2.00M | | | | 3.23M |
|
Profit After Tax
|
13.30M | -1.66M | 6.40M | 4.50M | 9.03M | -1.90M | 5.01M | 12.31M | 15.01M | 1.89M | 2.59M | 14.14M | 19.84M | 4.53M | 2.09M | 12.67M | 22.88M | 2.50M | 4.74M | 11.86M | 26.85M | 2.50M | 7.46M | 15.73M | 17.51M | 2.77M | 3.21M | 9.65M | 13.15M | -2.14M | -0.84M | 10.70M | 18.18M | | -4.45M | 11.92M | 19.94M | -2.61M | 4.38M | 13.82M | 29.61M | 0.79M | 9.03M | 19.18M | 37.88M | -21.10M | 25.39M | 29.14M | 42.80M | 26.39M | 24.00M | 30.70M | 38.20M | -0.40M | 3.07M | 6.93M | 11.43M | -18.38M | -8.51M | -2.23M | 96.65M | 51.90M | 71.79M | 1.16M | 101.03M | 55.31M | 76.02M | 9.16M |
|
Income from Continuing Operations
|
13.30M | -5.80M | 2.10M | 4.50M | 9.03M | -2.10M | -1.21M | 12.31M | 15.01M | 1.89M | 2.59M | 14.14M | 19.84M | 4.53M | 2.09M | 12.67M | 26.03M | 2.50M | 4.74M | 11.86M | 25.87M | 2.50M | 7.46M | 15.73M | 25.70M | 2.77M | 3.21M | 9.65M | 11.48M | -2.14M | -0.84M | 10.70M | 15.63M | | -4.45M | 11.92M | 25.93M | -2.61M | 4.38M | 13.82M | 33.75M | 0.79M | 9.03M | 19.18M | 40.63M | -21.10M | 25.39M | 29.14M | 44.86M | 26.39M | 24.00M | 30.70M | 44.69M | -0.40M | 3.07M | 6.93M | 19.60M | -18.38M | -8.51M | -2.23M | 96.65M | 51.90M | 71.79M | 1.16M | 101.03M | 55.31M | 76.02M | 9.16M |
|
Consolidated Net Income
|
13.30M | -5.80M | 2.10M | 4.50M | 9.03M | -2.10M | -1.21M | 12.31M | 15.01M | 1.89M | 2.59M | 14.14M | 19.84M | 4.53M | 2.09M | 12.67M | 26.03M | 2.50M | 4.74M | 11.86M | 25.87M | 2.50M | 7.46M | 15.73M | 25.70M | 2.77M | 3.21M | 9.65M | 11.48M | -2.14M | -0.84M | 10.70M | 15.63M | | -4.45M | 11.92M | 25.93M | -2.61M | 4.38M | 13.82M | 33.75M | 0.79M | 9.03M | 19.18M | 40.63M | -21.10M | 25.39M | 29.14M | 44.86M | 26.39M | 24.00M | 30.70M | 44.69M | -0.40M | 3.07M | 6.93M | 19.60M | -18.38M | -8.51M | -2.23M | 96.65M | 51.90M | 71.79M | 1.16M | 101.03M | 55.31M | 76.02M | 9.16M |
|
Income towards Parent Company
|
13.30M | -5.80M | 2.10M | 4.50M | 9.03M | -2.10M | -1.21M | 12.31M | 15.01M | 1.89M | 2.59M | 14.14M | 19.84M | 4.53M | 2.09M | 12.67M | 26.03M | 2.50M | 4.74M | 11.86M | 25.87M | 2.50M | 7.46M | 15.73M | 25.70M | 2.77M | 3.21M | 9.65M | 11.48M | -2.14M | -0.84M | 10.70M | 15.63M | | -4.45M | 11.92M | 25.93M | -2.61M | 4.38M | 13.82M | 33.75M | 0.79M | 9.03M | 19.18M | 40.63M | -21.10M | 25.39M | 29.14M | 44.86M | 26.39M | 24.00M | 30.70M | 44.69M | -0.40M | 3.07M | 6.93M | 19.60M | -18.38M | -8.51M | -2.23M | 96.65M | 51.90M | 71.79M | 1.16M | 101.03M | 55.31M | 76.02M | 9.16M |
|
Net Income towards Common Stockholders
|
13.30M | -5.80M | 2.10M | 4.50M | 9.03M | -2.10M | -1.21M | 12.31M | 15.01M | 1.89M | 2.59M | 14.14M | 19.84M | 4.53M | 2.09M | 12.67M | 26.03M | 2.50M | 4.74M | 11.86M | 25.87M | 2.50M | 7.46M | 15.73M | 25.70M | 2.77M | 3.21M | 9.65M | 11.48M | -2.14M | -0.84M | 10.70M | 15.63M | | -4.45M | 11.92M | 25.93M | -2.61M | 4.38M | 13.82M | 33.75M | 0.79M | 9.03M | 19.18M | 40.63M | -21.10M | 25.39M | 29.14M | 44.86M | 26.39M | 24.00M | 30.70M | 44.69M | -0.40M | 3.07M | 6.93M | 19.60M | -18.38M | -8.51M | -2.23M | 96.65M | 51.90M | 71.79M | 1.16M | 101.03M | 55.31M | 76.02M | 9.16M |
|
EPS (Basic)
|
0.45 | -0.19 | 0.07 | 0.15 | 0.30 | -0.07 | -0.06 | 0.41 | 0.50 | 0.06 | 0.08 | 0.46 | 0.61 | 0.15 | 0.07 | 0.41 | 0.75 | 0.08 | 0.16 | 0.40 | 0.90 | 0.09 | 0.26 | 0.54 | 0.61 | 0.10 | 0.11 | 0.36 | 0.49 | -0.08 | -0.03 | 0.44 | 0.74 | | -0.19 | 0.48 | 0.81 | -0.10 | 0.18 | 0.55 | 1.18 | 0.03 | 0.36 | 0.76 | 1.50 | -0.84 | 1.02 | 1.17 | 1.72 | 1.05 | 0.95 | 1.26 | 1.67 | -0.02 | 0.16 | 0.36 | 0.60 | -0.96 | -0.44 | -0.12 | 4.87 | 2.62 | 3.54 | 0.06 | 5.27 | 2.89 | 4.28 | 0.57 |
|
EPS (Weighted Average and Diluted)
|
0.45 | | | | 0.30 | | -0.06 | 0.40 | 0.49 | 0.06 | 0.08 | 0.45 | 0.60 | 0.14 | 0.07 | 0.40 | 0.74 | 0.08 | 0.16 | 0.39 | 0.89 | 0.09 | 0.26 | 0.54 | 0.59 | 0.09 | 0.11 | 0.36 | 0.49 | -0.08 | -0.03 | 0.43 | 0.73 | | -0.19 | 0.48 | 0.80 | -0.10 | 0.17 | 0.55 | 1.17 | 0.03 | 0.36 | 0.75 | 1.48 | -0.84 | 1.01 | 1.16 | 1.68 | 1.03 | 0.94 | 1.25 | 1.65 | -0.02 | 0.16 | 0.36 | 0.59 | -0.96 | -0.44 | -0.12 | | | | 0.06 | | | | 0.55 |
|
Shares Outstanding (Weighted Average)
|
29.58M | 29.93M | 30.15M | 30.15M | 30.25M | 30.25M | 30.25M | 30.60M | 30.67M | 30.99M | 31.00M | 31.11M | 31.13M | 31.17M | 31.33M | 31.35M | 31.35M | 29.99M | 30.18M | 30.25M | 30.28M | 29.13M | 29.04M | 29.20M | 29.22M | 29.42M | 29.21M | 26.67M | 26.69M | 25.49M | 25.16M | 24.83M | 24.90M | 24.94M | 25.20M | 25.23M | 25.25M | 25.25M | 25.47M | 25.52M | 25.53M | 25.52M | 25.74M | 25.76M | 25.80M | 25.81M | 25.43M | 25.45M | 25.48M | 25.62M | 25.78M | 25.16M | 19.92M | 19.92M | 19.46M | 19.47M | 19.49M | 19.49M | 19.78M | 19.81M | 19.83M | 19.83M | 20.27M | 19.14M | 19.17M | 19.16M | 17.77M | 17.15M |
|
Shares Outstanding (Diluted Average)
|
29.69M | | | | 30.13M | | 29.95M | 30.76M | 30.79M | 31.08M | 31.08M | 31.12M | 31.12M | 31.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
18.91M | -4.50M | -6.10M | 5.08M | 12.84M | -3.70M | -2.37M | 12.34M | 24.01M | 2.55M | 3.55M | 22.82M | 31.31M | 7.26M | 3.78M | 21.40M | 36.10M | 4.03M | 7.83M | 20.68M | 40.30M | 3.71M | 11.61M | 24.98M | 31.28M | 4.13M | 5.31M | 15.22M | 21.50M | -3.94M | 2.85M | 16.91M | 27.91M | | -2.96M | 18.81M | 36.95M | -1.71M | 6.70M | 18.39M | 37.70M | 0.97M | 11.67M | 24.31M | 48.86M | -27.85M | 33.11M | 37.87M | 53.81M | 34.28M | 31.95M | 39.84M | 51.73M | 0.50M | 4.96M | 10.44M | 15.21M | -21.35M | -10.49M | -0.16M | 96.65M | 51.90M | 71.79M | 2.37M | 101.03M | 55.31M | 76.02M | 11.77M |
|
Tax Rate
|
34.79% | | | 40.00% | 34.59% | 34.38% | 38.34% | 36.46% | 38.28% | 39.55% | 35.01% | 38.87% | 39.06% | 41.73% | 56.69% | 40.95% | 36.54% | 39.04% | 39.39% | 41.47% | 34.97% | 37.30% | 37.63% | 36.84% | 35.12% | 37.70% | 38.10% | 36.65% | 47.79% | 37.35% | 38.56% | 36.67% | 44.40% | | 32.63% | 35.88% | 39.84% | | 39.07% | 26.52% | 23.62% | 59.81% | 30.74% | 25.04% | 23.56% | 20.88% | 25.97% | 24.74% | 27.71% | 25.69% | 26.76% | 25.49% | 22.30% | | 44.70% | 27.87% | 19.40% | 12.62% | 8.46% | | | | | 63.37% | | | | 26.06% |