|
Revenue
|
261.96M | 200.97M | 227.05M | 273.66M | 236.81M | 196.69M | 224.31M | 275.34M | 234.06M | 200.00M | 234.64M | 269.70M | 231.72M | 201.04M | 217.57M | 284.73M | 246.46M | 215.61M | 240.11M | 283.90M | 251.27M | 225.47M | 250.46M | 238.64M | 238.89M | 209.26M | 220.45M | 239.74M | 206.96M | 190.27M | 213.01M | 238.30M | 208.92M | 190.01M | 192.44M | 230.35M | 212.58M | 191.52M | 190.88M | 100.73M | 168.17M | 150.79M | 155.42M | 213.09M | 207.75M | 172.21M | 176.23M | 206.72M | 196.86M | 176.63M | 179.05M | 192.05M | 182.87M | 158.26M | 174.88M | 177.10M | 168.63M | 146.17M | 157.91M | 170.24M | 176.51M | 155.40M |
|
Cost of Revenue
|
149.86M | 127.14M | 144.86M | 158.41M | 145.16M | 125.82M | 144.80M | 157.83M | 142.46M | 130.40M | 151.27M | 156.90M | 144.95M | 128.79M | 140.61M | 164.36M | 148.64M | 136.50M | 151.07M | 162.52M | 154.48M | 140.26M | 159.21M | 163.97M | 149.06M | 133.63M | 155.33M | 145.78M | 141.26M | 124.46M | 141.56M | 142.29M | 129.80M | 123.01M | 127.43M | 136.08M | 130.37M | 118.62M | 123.83M | 83.60M | 132.74M | 109.40M | 107.45M | 123.67M | 115.59M | 104.22M | 109.58M | 132.24M | 131.75M | 123.75M | 121.92M | 122.09M | 117.62M | 105.83M | 118.78M | 112.50M | 109.12M | 102.95M | 111.86M | 109.32M | 111.47M | 104.52M |
|
Gross Profit
|
112.10M | 73.84M | 82.19M | 115.25M | 91.65M | 70.87M | 79.51M | 117.51M | 91.60M | 69.61M | 83.36M | 112.80M | 86.77M | 72.26M | 76.97M | 120.37M | 97.82M | 79.11M | 89.04M | 121.38M | 96.79M | 85.20M | 91.24M | 74.67M | 89.83M | 75.64M | 65.12M | 93.96M | 65.70M | 65.81M | 71.45M | 96.01M | 79.12M | 67.00M | 65.00M | 94.27M | 82.21M | 72.90M | 67.05M | 17.14M | 35.43M | 41.39M | 47.97M | 89.41M | 92.16M | 67.99M | 66.65M | 74.48M | 65.11M | 52.87M | 57.13M | 69.96M | 65.25M | 52.42M | 56.10M | 64.59M | 59.51M | 43.22M | 46.05M | 60.92M | 65.04M | 50.88M |
|
Depreciation & Amortization - Total
|
| | | | 5.40M | 5.30M | 5.72M | 5.77M | 5.74M | 5.35M | 5.54M | 5.45M | 5.44M | 5.46M | 5.44M | 5.45M | 5.42M | 5.42M | 5.68M | 5.37M | 5.55M | 6.04M | 5.95M | 5.05M | 5.67M | 5.73M | 5.58M | 4.22M | 4.88M | 5.05M | 4.65M | 4.22M | 4.15M | 4.09M | 3.99M | 3.84M | 3.84M | 3.84M | 3.96M | 4.01M | 3.49M | 3.62M | 3.57M | 3.04M | 3.14M | 3.17M | 3.00M | 2.74M | 2.81M | 2.86M | 2.66M | 2.36M | 2.51M | 2.50M | 2.50M | 2.04M | 2.33M | 2.74M | 2.71M | 2.56M | 2.52M | 2.44M |
|
Selling, General & Administrative
|
68.08M | 60.56M | 59.78M | 63.32M | 58.95M | 57.51M | 59.21M | 61.35M | 59.22M | 58.25M | 65.50M | 59.39M | 58.97M | 61.03M | 66.48M | 67.49M | 68.33M | 67.62M | 72.79M | 68.58M | 67.11M | 70.66M | 69.36M | 71.07M | 67.56M | 67.81M | 83.18M | 63.78M | 64.28M | 62.10M | 76.14M | 65.96M | 68.89M | 61.77M | 65.89M | 65.99M | 66.07M | 64.68M | 67.04M | 52.51M | 43.96M | 51.88M | 58.14M | 63.24M | 70.98M | 62.47M | 70.27M | 60.44M | 60.77M | 61.40M | 59.95M | 61.93M | 61.62M | 61.79M | 67.40M | 56.75M | 58.18M | 57.88M | 58.62M | 55.33M | 57.37M | 56.97M |
|
Other Operating Expenses
|
154.24M | 131.74M | 149.45M | 162.85M | 144.18M | 124.98M | 143.78M | 156.93M | 141.47M | 129.59M | 150.36M | 156.03M | 144.22M | 128.06M | 139.78M | 163.62M | 147.54M | 135.81M | 150.26M | 161.95M | 153.65M | 139.41M | 158.33M | 161.67M | 147.68M | 132.34M | 154.10M | 145.68M | 139.93M | 123.26M | 140.03M | 141.53M | 128.37M | 121.64M | 126.10M | 134.95M | 128.68M | 116.96M | 122.28M | 81.75M | 131.78M | 108.61M | 104.61M | 123.01M | 115.07M | 103.68M | 109.23M | 131.84M | 129.87M | 121.47M | 120.67M | 121.19M | 116.28M | 104.31M | 117.47M | 106.68M | 107.38M | 100.31M | 110.30M | 108.12M | 110.07M | 102.34M |
|
Operating Expenses
|
222.32M | 192.31M | 209.22M | 226.17M | 208.53M | 187.78M | 208.70M | 224.05M | 206.44M | 193.18M | 221.41M | 220.86M | 208.62M | 194.56M | 211.71M | 236.56M | 221.29M | 208.85M | 228.73M | 235.91M | 226.31M | 216.10M | 233.63M | 237.79M | 220.91M | 205.89M | 242.87M | 213.68M | 209.09M | 190.41M | 220.83M | 211.72M | 201.41M | 187.50M | 195.98M | 204.78M | 198.58M | 185.49M | 193.28M | 138.26M | 179.22M | 164.12M | 166.32M | 189.29M | 189.19M | 169.32M | 182.50M | 195.02M | 193.44M | 185.74M | 183.29M | 185.48M | 180.41M | 168.60M | 187.36M | 165.48M | 167.89M | 160.92M | 171.63M | 166.00M | 169.97M | 161.75M |
|
Operating Income
|
-110.22M | -118.47M | -127.04M | -110.91M | -116.88M | -116.92M | -129.19M | -106.54M | -114.83M | -123.58M | -138.04M | -108.07M | -121.85M | -122.30M | -134.74M | -116.19M | -123.47M | -129.74M | -139.69M | -114.53M | -129.53M | -130.90M | -142.39M | -163.12M | -131.08M | -130.25M | -177.75M | -119.72M | -143.39M | -124.60M | -149.38M | -115.70M | -122.30M | -120.50M | -130.98M | -110.51M | -116.37M | -112.59M | -126.23M | -121.13M | -143.79M | -122.73M | -118.35M | -99.88M | -97.03M | -101.33M | -115.85M | -120.55M | -128.33M | -132.86M | -126.16M | -115.52M | -115.16M | -116.18M | -131.26M | -100.88M | -108.38M | -117.71M | -125.58M | -105.08M | -104.93M | -110.87M |
|
EBIT
|
-110.22M | -118.47M | -127.04M | -110.91M | -116.88M | -116.92M | -129.19M | -106.54M | -114.83M | -123.58M | -138.04M | -108.07M | -121.85M | -122.30M | -134.74M | -116.19M | -123.47M | -129.74M | -139.69M | -114.53M | -129.53M | -130.90M | -142.39M | -163.12M | -131.08M | -130.25M | -177.75M | -119.72M | -143.39M | -124.60M | -149.38M | -115.70M | -122.30M | -120.50M | -130.98M | -110.51M | -116.37M | -112.59M | -126.23M | -121.13M | -143.79M | -122.73M | -118.35M | -99.88M | -97.03M | -101.33M | -115.85M | -120.55M | -128.33M | -132.86M | -126.16M | -115.52M | -115.16M | -116.18M | -131.26M | -100.88M | -108.38M | -117.71M | -125.58M | -105.08M | -104.93M | -110.87M |
|
Interest & Investment Income
|
0.89M | 1.04M | 1.08M | 0.96M | 0.95M | 0.86M | 1.05M | 0.91M | 0.98M | 0.81M | 1.08M | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | 0.91M | 0.81M | 1.08M | 0.88M | 0.73M | 0.72M | 0.94M | 0.74M | 1.10M | 0.69M | 0.92M | 0.57M | 0.83M | 0.86M | 1.20M | -0.94M | 1.38M | 1.29M | 1.45M | 0.94M | 1.33M | 1.20M | 1.64M | 0.75M | 1.43M | 1.37M | 1.43M | 1.14M | 1.69M | 1.66M | 1.57M | 1.85M | 0.96M | 0.79M | 3.03M | 0.66M | 0.52M | 0.54M | 0.42M | 0.40M | 1.88M | 2.28M | 1.34M | 0.90M | 1.33M | 1.52M | 1.35M | 5.82M | 1.74M | 2.65M | 1.62M | 1.20M | 1.39M | 2.18M |
|
EBT
|
39.64M | 8.67M | 17.82M | 47.49M | 28.27M | 8.90M | 15.60M | 51.29M | 27.63M | 6.82M | 13.23M | 48.83M | 23.10M | 6.49M | 5.87M | 48.17M | 24.76M | 7.16M | 11.38M | 47.99M | 24.95M | 9.36M | 16.82M | 50.18M | 17.98M | 3.37M | -22.42M | 26.06M | -2.13M | -0.14M | -7.82M | 26.58M | 7.50M | 2.51M | -3.55M | 25.57M | 14.00M | 6.04M | -2.40M | -37.53M | -11.05M | -13.33M | -10.90M | 23.79M | 18.55M | 2.89M | -6.27M | 11.70M | 3.42M | -9.11M | -4.24M | 6.57M | 2.46M | -10.35M | -12.48M | 11.62M | 0.74M | -14.75M | -13.72M | 4.24M | 6.54M | -6.35M |
|
Tax Provisions
|
14.61M | 2.77M | 6.88M | 16.97M | 10.17M | 2.80M | 5.50M | 19.57M | 10.29M | 2.15M | 5.29M | 18.00M | 8.32M | 1.60M | 2.04M | 18.17M | 9.11M | 1.46M | 2.23M | 16.91M | 9.36M | 1.04M | 4.97M | -0.00M | 2.09M | -4.89M | -9.61M | 3.83M | -1.25M | -2.83M | 7.68M | 3.17M | 1.02M | -1.29M | -0.32M | 4.32M | 2.13M | 0.05M | 0.81M | -9.11M | -3.88M | -9.70M | -2.62M | 3.08M | 4.56M | -5.71M | 0.19M | 1.95M | 5.69M | -4.66M | -1.25M | 2.14M | 1.33M | -4.27M | 10.94M | 0.65M | 0.64M | 0.32M | 0.33M | 0.93M | -0.29M | -1.16M |
|
Profit After Tax
|
25.03M | 5.90M | 10.94M | 30.52M | 18.10M | 6.11M | 10.11M | 31.72M | 17.33M | 4.67M | 7.94M | 30.84M | 14.78M | 4.88M | 3.82M | 30.01M | 15.65M | 5.69M | 9.15M | 31.08M | 15.59M | 8.32M | 11.85M | 35.87M | 15.89M | 8.26M | -12.81M | 22.23M | -0.88M | 2.69M | -15.51M | 23.41M | 6.48M | 3.80M | -3.23M | 21.25M | 11.87M | 5.99M | -3.21M | -28.42M | -7.17M | -3.62M | -8.27M | 20.71M | 13.99M | 8.60M | -6.46M | 9.75M | -2.27M | -4.45M | -2.99M | 4.43M | 1.13M | -6.08M | -23.42M | 10.97M | 0.10M | -15.07M | -14.05M | 3.31M | 6.83M | -5.19M |
|
Income from Continuing Operations
|
25.03M | 5.90M | 10.94M | 30.52M | 18.10M | 6.11M | 10.11M | 31.72M | 17.33M | 4.67M | 7.94M | 30.84M | 14.78M | 4.88M | 3.82M | 30.01M | 15.65M | 5.69M | 9.15M | 31.08M | 15.59M | 8.32M | 11.85M | 50.18M | 15.89M | 8.26M | -12.81M | 22.23M | -0.88M | 2.69M | -15.51M | 23.41M | 6.48M | 3.80M | -3.23M | 21.25M | 11.87M | 5.99M | -3.21M | -28.42M | -7.17M | -3.62M | -8.27M | 20.71M | 13.99M | 8.60M | -6.46M | 9.75M | -2.27M | -4.45M | -2.99M | 4.43M | 1.13M | -6.08M | -23.42M | 10.97M | 0.10M | -15.07M | -14.05M | 3.31M | 6.83M | -5.19M |
|
Consolidated Net Income
|
25.03M | 5.90M | 10.94M | 30.52M | 18.10M | 6.11M | 10.11M | 31.72M | 17.33M | 4.67M | 7.94M | 30.84M | 14.78M | 4.88M | 3.82M | 30.01M | 15.65M | 5.69M | 9.15M | 31.08M | 15.59M | 8.32M | 11.85M | 50.18M | 15.89M | 8.26M | -12.81M | 22.23M | -0.88M | 2.69M | -15.51M | 23.41M | 6.48M | 3.80M | -3.23M | 21.25M | 11.87M | 5.99M | -3.21M | -28.42M | -7.17M | -3.62M | -8.27M | 20.71M | 13.99M | 8.60M | -6.46M | 9.75M | -2.27M | -4.45M | -2.99M | 4.43M | 1.13M | -6.08M | -23.42M | 10.97M | 0.10M | -15.07M | -14.05M | 3.31M | 6.83M | -5.19M |
|
Income towards Parent Company
|
25.03M | 5.90M | 10.94M | 30.52M | 18.10M | 6.11M | 10.11M | 31.72M | 17.33M | 4.67M | 7.94M | 30.84M | 14.78M | 4.88M | 3.82M | 30.01M | 15.65M | 5.69M | 9.15M | 31.08M | 15.59M | 8.32M | 11.85M | 50.18M | 15.89M | 8.26M | -12.81M | 22.23M | -0.88M | 2.69M | -15.51M | 23.41M | 6.48M | 3.80M | -3.23M | 21.25M | 11.87M | 5.99M | -3.21M | -28.42M | -7.17M | -3.62M | -8.27M | 20.71M | 13.99M | 8.60M | -6.46M | 9.75M | -2.27M | -4.45M | -2.99M | 4.43M | 1.13M | -6.08M | -23.42M | 10.97M | 0.10M | -15.07M | -14.05M | 3.31M | 6.83M | -5.19M |
|
Net Income towards Common Stockholders
|
25.03M | 5.90M | 10.94M | 30.52M | 18.10M | 6.11M | 10.11M | 31.72M | 17.33M | 4.67M | 7.94M | 30.84M | 14.78M | 4.88M | 3.82M | 30.01M | 15.65M | 5.69M | 9.15M | 31.08M | 15.59M | 8.32M | 11.85M | 50.18M | 15.89M | 8.26M | -12.81M | 22.23M | -0.88M | 2.69M | -15.51M | 23.41M | 6.48M | 3.80M | -3.23M | 21.25M | 11.87M | 5.99M | -3.21M | -28.42M | -7.17M | -3.62M | -8.27M | 20.71M | 13.99M | 8.60M | -6.46M | 9.75M | -2.27M | -4.45M | -2.99M | 4.43M | 1.13M | -6.08M | -23.42M | 10.97M | 0.10M | -15.07M | -14.05M | 3.31M | 6.83M | -5.19M |
|
EPS (Basic)
|
840.00 | 200.00 | -0.00M | 1.04 | 0.61 | 0.21 | 0.35 | 1.09 | 0.59 | 0.16 | 0.27 | 1.05 | 0.51 | 0.17 | 0.13 | 1.04 | 0.56 | 0.22 | 0.33 | 1.11 | 0.56 | 0.30 | 0.42 | 1.29 | 0.57 | 0.30 | -0.48 | 0.85 | -0.03 | 0.11 | -0.62 | 0.94 | 0.26 | 0.16 | -0.13 | 0.87 | 0.48 | 0.24 | -0.13 | -1.19 | -0.30 | -0.15 | -0.37 | 0.92 | 0.62 | 0.39 | -0.28 | 0.46 | -0.11 | -0.21 | -0.14 | 0.22 | 0.06 | -0.30 | -1.15 | 0.54 | 0.01 | -0.79 | -0.73 | 0.17 | 0.35 | -0.28 |
|
EPS (Weighted Average and Diluted)
|
840.00 | 200.00 | -0.00M | 1.04 | 0.61 | 0.21 | 0.35 | 1.09 | 0.59 | 0.16 | 0.27 | 1.05 | 0.51 | 0.17 | 0.13 | 1.04 | 0.56 | 0.22 | 0.33 | 1.11 | 0.56 | 0.30 | 0.42 | 1.29 | 0.57 | 0.30 | -0.48 | 0.85 | -0.03 | 0.11 | -0.62 | 0.94 | 0.26 | 0.16 | -0.13 | 0.87 | 0.48 | 0.24 | -0.13 | -1.19 | -0.30 | -0.15 | -0.37 | 0.92 | 0.62 | 0.39 | -0.28 | 0.46 | -0.11 | -0.21 | -0.14 | 0.22 | 0.06 | -0.30 | -1.15 | 0.54 | 0.01 | -0.79 | -0.73 | 0.17 | 0.35 | -0.28 |
|
Shares Outstanding (Weighted Average)
|
29.47M | 29.48M | 29.50M | 29.39M | 29.50M | 29.45M | 29.16M | 29.16M | 29.28M | 29.28M | 29.28M | 29.29M | 29.26M | 29.25M | 29.26M | 29.24M | 28.03M | 27.92M | 27.91M | 27.92M | 28.06M | 28.06M | 27.90M | 27.87M | 27.66M | 27.79M | 26.84M | 26.60M | 25.76M | 25.44M | 25.03M | 24.80M | 25.11M | 24.67M | 24.61M | 24.60M | 24.77M | 24.77M | 24.64M | 24.30M | 24.02M | 23.96M | 22.93M | 22.60M | 22.59M | 22.54M | 22.02M | 21.59M | 20.99M | 21.18M | 20.89M | 20.49M | 20.24M | 20.59M | 20.59M | 20.57M | 20.56M | 20.57M | 20.54M | 20.08M | 19.74M | 19.73M |
|
EBITDA
|
-110.22M | -118.47M | -127.04M | -110.91M | -111.48M | -111.61M | -123.48M | 31.78M | 17.35M | 4.59M | -132.50M | 30.95M | 14.32M | 5.20M | -129.30M | 29.95M | 15.74M | 5.66M | -134.01M | 30.75M | 15.69M | 8.53M | -136.45M | 36.03M | 16.35M | 7.38M | -172.16M | 22.67M | -0.69M | 2.52M | -144.72M | 23.02M | 6.80M | 3.43M | -126.99M | 21.67M | 12.72M | 5.96M | -122.27M | -28.71M | -6.69M | -3.90M | -8.45M | 20.58M | 13.85M | 8.11M | -7.12M | 8.54M | -2.21M | -5.08M | -2.17M | 4.78M | 1.29M | -5.88M | -22.51M | 10.23M | 0.77M | -15.22M | -14.07M | 3.35M | 6.90M | -5.17M |
|
Tax Rate
|
36.85% | 31.96% | 38.61% | 35.73% | 35.97% | 31.42% | 35.24% | 38.15% | 37.26% | 31.56% | 39.96% | 36.85% | 36.03% | 24.71% | 34.84% | 37.71% | 36.80% | 20.46% | 19.58% | 35.23% | 37.51% | 11.14% | 29.58% | | 11.63% | | 42.87% | 14.69% | 58.64% | | | 11.94% | 13.61% | | 8.93% | 16.88% | 15.24% | 0.84% | | 24.28% | 35.11% | 72.82% | 24.09% | 12.95% | 24.58% | | | 16.66% | | 51.11% | 29.42% | 32.59% | 54.19% | 41.28% | | 5.58% | 87.13% | | | 21.90% | | 18.31% |