|
Revenue
|
170.25M | -175.92M | 86.62M | 87.84M | 89.20M | 89.00M | 89.30M | 91.11M | 91.78M | 90.23M | 91.45M | 92.79M | 90.56M | 87.75M | 88.15M | 87.50M | 87.75M | 86.98M | 87.14M | 87.72M | 87.77M |
|
Cost of Revenue
|
38.42M | -62.83M | 13.97M | 14.55M | 14.60M | 14.87M | 15.83M | 16.39M | 16.63M | 15.56M | 17.51M | 17.51M | 16.85M | 16.71M | 17.05M | 17.12M | 17.66M | 17.86M | 18.07M | 17.62M | 17.52M |
|
Gross Profit
|
131.83M | -113.09M | 72.65M | 73.29M | 74.59M | 74.13M | 74.19M | 75.53M | 76.36M | 74.39M | 73.95M | 75.55M | 73.71M | 71.04M | 71.10M | 70.38M | 70.09M | 69.12M | 69.07M | 70.10M | 70.25M |
|
Research & Development
|
4.89M | -9.34M | 1.68M | 1.94M | 2.02M | 2.02M | 2.34M | 2.74M | 3.24M | 1.71M | 1.90M | 1.76M | 1.68M | 2.38M | 1.91M | 1.64M | 2.03M | 2.10M | 1.71M | 1.74M | 1.95M |
|
Selling, General & Administrative
|
35.58M | -80.00M | 6.05M | 5.98M | 8.24M | 37.97M | 17.37M | 15.82M | 23.84M | 17.10M | 21.15M | 17.43M | 17.80M | 17.82M | 18.97M | 17.14M | 17.14M | 19.31M | 17.07M | 16.85M | 17.36M |
|
Other Operating Expenses
|
17.12M | -40.12M | 13.23M | 13.68M | -24.60M | 13.62M | 15.83M | 16.39M | 16.63M | 15.56M | 16.89M | 17.51M | 15.32M | 15.37M | 12.56M | 11.72M | 12.50M | 14.29M | 12.79M | 12.45M | 13.01M |
|
Operating Expenses
|
69.32M | -129.45M | 20.96M | 21.60M | 23.37M | 53.60M | 35.53M | 34.95M | 43.70M | 34.37M | 39.95M | 36.70M | 34.79M | 35.57M | 33.43M | 30.50M | 31.67M | 35.70M | 31.57M | 31.05M | 32.32M |
|
Operating Income
|
62.51M | 16.36M | 51.69M | 51.69M | 51.22M | 20.53M | 38.66M | 40.58M | 32.66M | 40.03M | 34.00M | 38.84M | 38.91M | 35.48M | 37.67M | 39.88M | 38.42M | 33.43M | 37.50M | 39.05M | 37.93M |
|
EBIT
|
62.51M | 16.36M | 51.69M | 51.69M | 51.22M | 20.53M | 38.66M | 40.58M | 32.66M | 40.03M | 34.00M | 38.84M | 38.91M | 35.48M | 37.67M | 39.88M | 38.42M | 33.43M | 37.50M | 39.05M | 37.93M |
|
Interest & Investment Income
|
-10.20M | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
14.91M | 15.40M | 0.38M | -0.10M | 1.55M | -1.67M | 0.17M | 1.58M | 2.99M | -6.32M | -0.84M | 0.57M | 3.73M | -5.86M | 3.90M | 0.66M | -2.07M | 1.78M | -1.10M | -2.32M | 0.13M |
|
Non Operating Income
|
14.91M | 15.40M | 0.38M | -0.10M | 1.55M | -1.67M | 0.17M | 1.58M | 2.99M | -6.32M | -0.84M | 0.57M | 3.73M | -5.86M | 3.90M | 0.66M | -2.07M | 1.78M | -1.10M | -2.32M | 0.13M |
|
EBT
|
84.33M | -30.59M | 51.84M | 51.34M | 52.64M | 5.26M | 25.56M | 29.80M | 21.71M | 21.85M | 20.59M | 27.25M | 31.54M | 23.78M | 36.29M | 32.48M | 27.25M | 26.22M | 27.88M | 28.54M | 29.98M |
|
Tax Provisions
|
25.41M | -19.67M | 12.61M | 12.49M | 11.51M | 3.30M | 7.04M | 7.87M | 6.34M | 4.95M | 5.13M | 6.20M | 7.54M | 7.01M | 9.92M | 8.61M | 6.13M | 8.15M | 6.72M | 7.76M | 7.89M |
|
Profit After Tax
|
58.92M | 19.58M | 47.36M | 38.85M | 41.13M | 1.95M | 18.52M | 21.92M | 15.37M | 16.90M | 15.46M | 21.06M | 24.01M | 16.77M | 26.37M | 23.87M | 21.12M | 18.07M | 21.15M | 20.78M | 22.09M |
|
Income from Continuing Operations
|
58.92M | -10.92M | 39.23M | 38.85M | 41.13M | 1.95M | 18.52M | 21.92M | 15.37M | 16.90M | 15.46M | 21.06M | 24.01M | 16.77M | 26.37M | 23.87M | 21.12M | 18.07M | 21.15M | 20.78M | 22.09M |
|
Consolidated Net Income
|
58.92M | -10.92M | 8.13M | -11.34M | -13.91M | 4.95M | 18.52M | 21.92M | 15.37M | 16.90M | 15.46M | 21.06M | 24.01M | 16.77M | 26.37M | 23.87M | 21.12M | 18.07M | 21.15M | 20.78M | 22.09M |
|
Income towards Parent Company
|
58.92M | -10.92M | 8.13M | -11.34M | -13.91M | 4.95M | 18.52M | 21.92M | 15.37M | 16.90M | 15.46M | 21.06M | 24.01M | 16.77M | 26.37M | 23.87M | 21.12M | 18.07M | 21.15M | 20.78M | 22.09M |
|
Net Income towards Common Stockholders
|
58.92M | -10.92M | 8.13M | -11.34M | -13.91M | 4.95M | 18.52M | 21.92M | 15.37M | 16.90M | 15.46M | 21.06M | 24.01M | 16.77M | 26.37M | 23.87M | 21.12M | 18.07M | 21.15M | 20.78M | 22.09M |
|
EPS (Basic)
|
| -0.54 | 2.38 | 1.95 | 2.07 | 0.08 | 0.93 | 1.10 | 0.78 | 0.85 | 0.78 | 1.07 | 1.22 | 0.87 | 1.37 | 1.24 | 1.09 | 0.93 | 1.08 | 1.07 | 1.16 |
|
EPS (Weighted Average and Diluted)
|
| -0.55 | 2.38 | 1.95 | 2.07 | 0.05 | 0.92 | 1.10 | 0.77 | 0.85 | 0.78 | 1.07 | 1.22 | 0.87 | 1.37 | 1.24 | 1.09 | 0.93 | 1.07 | 1.07 | 1.15 |
|
Shares Outstanding (Weighted Average)
|
| 20.06M | 20.06M | 20.06M | 20.06M | 19.90M | 19.90M | 19.99M | 19.83M | 19.83M | 19.91M | 19.66M | 19.65M | 19.15M | 19.21M | 19.22M | 19.30M | 19.30M | 19.53M | 19.54M | 18.98M |
|
Shares Outstanding (Diluted Average)
|
| 19.90M | 19.90M | 19.90M | 19.90M | 19.99M | 20.04M | 20.00M | 19.96M | 19.95M | 19.88M | 19.77M | 19.73M | 19.60M | 19.23M | 19.29M | 19.44M | 19.38M | 19.69M | 19.59M | 19.48M |
|
EBITDA
|
62.51M | 16.36M | 51.69M | 51.69M | 51.22M | 20.53M | 38.66M | 40.58M | 32.66M | 40.03M | 34.00M | 38.84M | 38.91M | 35.48M | 37.67M | 39.88M | 38.42M | 33.43M | 37.50M | 39.05M | 37.93M |
|
Interest Expenses
|
| | 0.24M | 0.25M | 0.13M | 13.66M | 13.27M | 12.36M | 13.94M | 11.85M | 12.57M | 12.82M | 12.62M | 7.37M | 6.20M | 8.66M | 9.76M | 9.36M | 8.98M | 8.67M | 8.84M |
|
Tax Rate
|
30.13% | 64.30% | 24.32% | 24.32% | 21.87% | 62.84% | 27.54% | 26.43% | 29.20% | 22.65% | 24.91% | 22.73% | 23.89% | 29.47% | 27.34% | 26.50% | 22.51% | 31.07% | 24.12% | 27.20% | 26.32% |