|
Revenue
|
| 432.37M | 437.81M | 358.38M | 353.05M | 395.72M | 416.24M | 337.59M | 372.79M | 397.75M | 395.81M | 414.56M | 445.00M | 498.01M | 477.57M | 452.03M | 469.31M | 493.49M | 501.71M | 447.45M | 455.65M | 384.90M | 477.42M | 511.08M | 639.54M | 853.66M | 923.73M | 840.80M | 982.57M | 1,061.59M | 1,028.99M | 833.82M | 895.93M | 919.12M | 869.89M | 798.48M | 792.91M | 822.36M | 788.30M | 661.60M | 701.73M | 735.04M | 752.01M | 655.55M |
|
Cost of Revenue
|
| 353.62M | 366.98M | 285.97M | 261.64M | 284.20M | 324.00M | 245.93M | 285.18M | 305.26M | 306.30M | 317.69M | 335.84M | 377.69M | 365.84M | 341.77M | 352.22M | 367.36M | 357.99M | 330.60M | 324.05M | 289.09M | 330.37M | 321.89M | 399.69M | 514.38M | 566.43M | 485.99M | 566.16M | 607.27M | 614.51M | 499.47M | 543.05M | 568.32M | 568.42M | 507.94M | 501.34M | 542.71M | 572.23M | 490.51M | 516.61M | 562.99M | 604.18M | 529.62M |
|
Gross Profit
|
| 78.75M | 70.83M | 72.41M | 91.41M | 111.52M | 93.34M | 91.67M | 87.61M | 92.48M | 89.51M | 96.87M | 109.16M | 120.33M | 111.73M | 110.26M | 117.09M | 126.13M | 143.72M | 116.84M | 131.60M | 95.81M | 147.05M | 189.19M | 239.85M | 339.27M | 357.30M | 354.81M | 416.42M | 454.32M | 414.48M | 334.35M | 352.88M | 350.80M | 301.46M | 290.54M | 291.57M | 279.65M | 216.07M | 171.09M | 185.12M | 172.06M | 147.83M | 125.93M |
|
Amortization - Intangibles
|
| 5.25M | 6.33M | 5.52M | 5.57M | 5.57M | 5.58M | 5.59M | 5.49M | 5.55M | 5.78M | 8.69M | 7.76M | 7.69M | 7.96M | 8.21M | 8.20M | 7.87M | 8.60M | 8.11M | 8.07M | 8.03M | 8.05M | 8.26M | 8.10M | 8.71M | 8.58M | 8.23M | 8.70M | 8.62M | 10.62M | 12.80M | 14.79M | 15.19M | 15.03M | 14.47M | 14.22M | 13.22M | 13.61M | 11.70M | 10.17M | 10.11M | 9.95M | 6.31M |
|
Selling, General & Administrative
|
| 45.91M | 55.12M | 43.84M | 54.18M | 64.39M | 57.33M | 43.93M | 51.73M | 42.49M | 44.77M | 51.59M | 60.12M | 57.48M | 57.09M | 56.38M | 56.35M | 59.05M | 68.88M | 56.22M | 62.36M | 46.16M | 54.76M | 61.08M | 67.34M | 81.83M | 82.77M | 78.15M | 88.92M | 95.95M | 107.02M | 89.98M | 98.20M | 103.02M | 97.01M | 100.61M | 98.54M | 97.99M | 100.40M | 91.45M | 99.04M | 98.14M | 107.98M | 99.55M |
|
Restructuring Costs
|
| | | | | | | 0.39M | 0.41M | -0.10M | | 0.26M | 0.58M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | 10.93M | -7.50M | -0.18M | | -0.51M | -2.29M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| 45.91M | 55.12M | 43.84M | 54.18M | 64.39M | 57.33M | 44.32M | 52.14M | 42.39M | 44.77M | 51.86M | 60.69M | 57.89M | 57.09M | 56.38M | 56.35M | 59.05M | 68.88M | 56.22M | 62.36M | 46.16M | 54.76M | 61.08M | 67.34M | 81.83M | 82.77M | 78.15M | 88.92M | 95.95M | 107.02M | 89.98M | 98.20M | 103.02M | 97.01M | 100.61M | 98.54M | 97.99M | 100.40M | 91.45M | 99.04M | 98.14M | 107.98M | 99.55M |
|
Operating Income
|
| 27.59M | -18.55M | 23.05M | 31.66M | 41.56M | 29.19M | 42.15M | 30.39M | 44.45M | 38.97M | 36.59M | 41.27M | 55.15M | 46.69M | 45.66M | 52.54M | 59.22M | 66.24M | 52.52M | 61.17M | 41.63M | 84.24M | 119.85M | 164.41M | 248.73M | 265.95M | 268.43M | 318.80M | 349.75M | 296.83M | 231.58M | 239.89M | 232.59M | 189.43M | 175.46M | 178.81M | 168.45M | 102.06M | 67.94M | -51.82M | 63.81M | -56.76M | 20.07M |
|
EBIT
|
| 27.59M | -18.55M | 23.05M | 31.66M | 41.56M | 29.19M | 42.15M | 30.39M | 44.45M | 38.97M | 36.59M | 41.27M | 55.15M | 46.69M | 45.66M | 52.54M | 59.22M | 66.24M | 52.52M | 61.17M | 41.63M | 84.24M | 119.85M | 164.41M | 248.73M | 265.95M | 268.43M | 318.80M | 349.75M | 296.83M | 231.58M | 239.89M | 232.59M | 189.43M | 175.46M | 178.81M | 168.45M | 102.06M | 67.94M | -51.82M | 63.81M | -56.76M | 20.07M |
|
Interest & Investment Income
|
| -11.21M | -11.19M | -9.88M | -10.57M | -10.17M | -11.18M | -9.83M | -5.23M | -5.81M | -5.73M | -6.59M | -9.29M | -12.44M | -12.37M | -12.16M | -13.33M | -12.79M | -12.20M | -10.62M | -10.56M | -9.42M | -9.46M | -8.25M | -8.42M | -8.09M | -8.14M | -6.92M | -7.51M | -7.24M | -9.00M | -9.49M | -8.47M | -8.68M | -8.59M | -7.79M | -8.32M | -9.94M | -9.53M | -8.21M | -8.26M | -8.87M | -7.93M | -6.90M |
|
Other Non Operating Income
|
| | | | 1.66M | | | -9.80M | 6.15M | 0.26M | | -0.29M | 25.96M | 1.84M | -0.17M | 1.60M | 0.59M | 1.23M | 8.06M | 0.23M | 1.69M | 0.54M | 0.32M | 0.43M | 7.24M | -4.20M | 9.97M | 0.31M | 0.81M | -0.15M | -0.47M | -0.04M | -3.86M | -3.69M | -0.38M | -0.01M | -0.73M | -0.56M | -0.66M | -1.13M | -6.43M | 0.15M | -0.29M | 2.33M |
|
Non Operating Income
|
| | | | | | 1.45M | 0.38M | 6.15M | 0.26M | -0.21M | -0.29M | 25.96M | 1.84M | -0.17M | 1.60M | 0.59M | 1.23M | 8.06M | 0.23M | 1.69M | 0.54M | 0.32M | 0.43M | 7.24M | 0.51M | 9.97M | 0.31M | 0.81M | -0.15M | -0.47M | -0.04M | -3.86M | -3.69M | -0.38M | -0.01M | -0.73M | -0.56M | -0.66M | -1.13M | -6.43M | 0.15M | -0.29M | 2.33M |
|
EBT
|
| 16.38M | -29.74M | 13.17M | 22.75M | 31.39M | 19.46M | 22.89M | 31.31M | 38.90M | 33.03M | 29.70M | 57.95M | 44.55M | 34.15M | 35.10M | 39.81M | 47.66M | 62.10M | 42.13M | 52.29M | 32.75M | 74.83M | 112.03M | 163.24M | 236.95M | 267.78M | 261.82M | 312.09M | 342.35M | 287.36M | 222.05M | 227.56M | 220.22M | 180.46M | 167.65M | 169.76M | 157.95M | 91.88M | 58.60M | -66.51M | 55.09M | -65.77M | 15.50M |
|
Tax Provisions
|
| -2.68M | -2.69M | 4.60M | 8.75M | 10.75M | 3.89M | 5.51M | 12.38M | 11.43M | 12.17M | 2.52M | 15.39M | 10.35M | 1.45M | 8.15M | 10.25M | 11.11M | 16.11M | 7.34M | 13.10M | 8.67M | 20.58M | 26.96M | 38.30M | 61.65M | 65.22M | 56.98M | 78.61M | 88.04M | 66.56M | 48.56M | 53.36M | 18.93M | 39.54M | 29.27M | 31.80M | 34.53M | 18.76M | 12.26M | -16.45M | 12.13M | -11.35M | 0.47M |
|
Profit After Tax
|
| 19.06M | -27.05M | 8.57M | 14.01M | 20.64M | 15.57M | 17.38M | 18.93M | 27.46M | 20.86M | 27.19M | 42.56M | 34.20M | 32.70M | 26.95M | 29.55M | 36.55M | 46.00M | 34.79M | 39.19M | 24.08M | 54.24M | 85.07M | 124.93M | 175.30M | 202.56M | 204.84M | 233.48M | 254.31M | 220.80M | 173.49M | 174.19M | 201.29M | 140.93M | 138.38M | 137.96M | 123.42M | 73.12M | 46.34M | -50.06M | 42.96M | -54.42M | 15.03M |
|
Income from Continuing Operations
|
| 19.06M | -27.05M | 8.57M | 14.01M | 20.64M | 15.57M | 17.38M | 18.93M | 27.46M | 20.86M | 27.19M | 42.56M | 34.20M | 32.70M | 26.95M | 29.55M | 36.55M | 46.00M | 34.79M | 39.19M | 24.08M | 54.24M | 85.07M | 124.93M | 175.30M | 202.56M | 204.84M | 233.48M | 254.31M | 220.80M | 173.49M | 174.19M | 201.29M | 140.93M | 138.38M | 137.96M | 123.42M | 73.12M | 46.34M | -50.06M | 42.96M | -54.42M | 15.03M |
|
Consolidated Net Income
|
| 19.06M | -27.05M | 8.57M | 14.01M | 20.64M | 15.57M | 17.38M | 18.93M | 27.46M | 20.86M | 27.19M | 42.56M | 34.20M | 32.70M | 26.95M | 29.55M | 36.55M | 46.00M | 34.79M | 39.19M | 24.08M | 54.24M | 85.07M | 124.93M | 175.30M | 202.56M | 204.84M | 233.48M | 254.31M | 220.80M | 173.49M | 174.19M | 201.29M | 140.93M | 138.38M | 137.96M | 123.42M | 73.12M | 46.34M | -50.06M | 42.96M | -54.42M | 15.03M |
|
Income towards Parent Company
|
| 19.06M | -27.05M | 8.57M | 14.01M | 20.64M | 15.57M | 17.38M | 18.93M | 27.46M | 20.86M | 27.19M | 42.56M | 34.20M | 32.70M | 26.95M | 29.55M | 36.55M | 46.00M | 34.79M | 39.19M | 24.08M | 54.24M | 85.07M | 124.93M | 175.30M | 202.56M | 204.84M | 233.48M | 254.31M | 220.80M | 173.49M | 174.19M | 201.29M | 140.93M | 138.38M | 137.96M | 123.42M | 73.12M | 46.34M | -50.06M | 42.96M | -54.42M | 15.03M |
|
Net Income towards Common Stockholders
|
| 19.06M | -27.05M | 8.57M | 14.01M | 20.64M | 15.57M | 17.38M | 18.93M | 27.46M | 20.86M | 27.19M | 42.56M | 34.20M | 32.70M | 26.95M | 29.55M | 36.55M | 46.00M | 34.79M | 39.19M | 24.08M | 54.24M | 85.07M | 124.93M | 175.30M | 202.56M | 204.84M | 233.48M | 254.31M | 220.80M | 173.49M | 174.19M | 201.29M | 140.93M | 138.38M | 137.96M | 123.42M | 73.12M | 46.34M | -50.06M | 42.96M | -54.42M | 15.03M |
|
EPS (Basic)
|
| 0.30 | -0.43 | 0.14 | 0.22 | 0.33 | 0.25 | 0.28 | 0.30 | 0.43 | 0.33 | 0.43 | 0.83 | 0.73 | 0.69 | 0.56 | 0.62 | 0.77 | 0.96 | 0.72 | 0.81 | 0.50 | 1.12 | 1.78 | 2.62 | 3.69 | 4.30 | 4.38 | 5.14 | 5.81 | 5.26 | 4.26 | 4.37 | 5.20 | 3.70 | 3.66 | 3.71 | 3.36 | 2.09 | 1.32 | -1.47 | 1.26 | -1.60 | 0.44 |
|
EPS (Weighted Average and Diluted)
|
| 0.30 | -0.43 | 0.14 | 0.22 | 0.33 | 0.25 | 0.26 | 0.28 | 0.41 | 0.31 | 0.41 | 0.79 | 0.70 | 0.66 | 0.54 | 0.61 | 0.75 | 0.94 | 0.71 | 0.80 | 0.49 | 1.11 | 1.75 | 2.58 | 3.64 | 4.24 | 4.32 | 5.08 | 5.74 | 5.20 | 4.20 | 4.31 | 5.13 | 3.65 | 3.61 | 3.67 | 3.33 | 2.08 | 1.31 | -1.46 | 1.25 | -1.59 | 0.44 |
|
Shares Outstanding (Weighted Average)
|
51.00M | 62.53M | 62.53M | 62.47M | 62.49M | 62.49M | 62.49M | 62.64M | 63.25M | 63.82M | 63.42M | 63.32M | 57.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
51.00M | | 62.53M | 62.47M | 62.49M | 62.49M | 62.82M | 65.92M | 66.89M | 66.94M | 66.58M | 65.99M | 59.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| 27.59M | -18.55M | 23.05M | 31.66M | 41.56M | 29.19M | 42.15M | 30.39M | 44.45M | 38.97M | 36.59M | 41.27M | 55.15M | 46.69M | 45.66M | 52.54M | 59.22M | 66.24M | 52.52M | 61.17M | 41.63M | 84.24M | 119.85M | 164.41M | 248.73M | 265.95M | 268.43M | 318.80M | 349.75M | 296.83M | 231.58M | 239.89M | 232.59M | 189.43M | 175.46M | 178.81M | 168.45M | 102.06M | 67.94M | -51.82M | 63.81M | -56.76M | 20.07M |
|
Tax Rate
|
| -16.38% | 9.04% | 34.91% | 38.44% | 34.24% | 20.00% | 24.06% | 39.52% | 29.39% | 36.85% | 8.47% | 26.56% | 23.24% | 4.24% | 23.23% | 25.76% | 23.30% | 25.93% | 17.42% | 25.05% | 26.48% | 27.51% | 24.07% | 23.47% | 26.02% | 24.36% | 21.76% | 25.19% | 25.72% | 23.16% | 21.87% | 23.45% | 8.60% | 21.91% | 17.46% | 18.73% | 21.86% | 20.42% | 20.92% | 24.74% | 22.01% | 17.26% | 3.00% |