|
Revenue
|
422.12M | 357.16M | 326.33M | 481.51M | 424.68M | 409.05M | 327.01M | 517.93M | | 469.00M | 394.49M | 639.62M | 606.63M | 551.66M | 472.16M | 668.66M | 689.25M | 591.01M | 517.87M | 760.17M | 769.65M | 651.64M | 574.07M | 798.94M | 869.22M | 684.76M | 612.76M | 849.81M | 866.54M | 42.81M | 639.47M | 901.42M | 934.20M | 732.83M | 691.75M | 948.05M | 1,027.88M | 755.79M | 696.20M | 923.91M | 1,086.38M | 741.06M | 734.38M | 943.32M | 1,100.52M | 654.47M | 514.88M | 865.08M | | 787.36M | 746.40M | 890.59M | 1,452.00M | 781.28M | 700.70M | 818.62M | 912.13M | 695.88M | 600.20M | 791.65M | 857.86M | 661.49M | 564.43M | 758.46M | 859.71M | 629.83M | 585.31M | 757.84M |
|
Cost of Revenue
|
267.10M | 229.44M | 201.62M | 295.94M | 258.32M | 242.24M | 196.76M | 325.12M | | 310.92M | 259.44M | 447.50M | 399.59M | 356.92M | 288.92M | 398.58M | 399.36M | 347.95M | 297.63M | 450.52M | 447.23M | 389.92M | 328.59M | 477.73M | 513.19M | 400.71M | 349.87M | 502.27M | 559.62M | 413.16M | 357.29M | 525.88M | 523.70M | 417.13M | 388.50M | 544.47M | 567.04M | 423.31M | 386.24M | 536.46M | 616.11M | 425.14M | 410.39M | 540.81M | 632.29M | 403.37M | 284.07M | 483.33M | | 401.73M | 379.79M | 481.30M | 653.39M | 426.24M | 369.46M | 448.10M | 496.58M | 386.41M | 308.30M | 415.25M | 439.69M | 346.30M | 281.50M | 402.45M | 448.69M | 338.74M | 303.55M | 416.21M |
|
Gross Profit
|
155.02M | 127.72M | 124.71M | 185.56M | 166.36M | 166.81M | 130.25M | 192.80M | | 158.09M | 135.04M | 192.11M | 207.04M | 194.74M | 183.24M | 270.08M | 289.89M | 243.06M | 220.25M | 309.65M | 322.42M | 261.73M | 245.48M | 321.21M | 356.03M | 284.05M | 262.89M | 347.54M | 363.54M | 310.93M | 282.18M | 375.55M | 410.49M | 315.69M | 303.25M | 403.58M | 460.84M | 332.48M | 309.96M | 387.45M | 467.60M | 315.87M | 323.00M | 402.21M | 467.48M | 228.26M | 235.51M | 383.71M | | 391.96M | 368.71M | 408.78M | 814.78M | 355.04M | 331.24M | 370.53M | 415.55M | 309.47M | 291.90M | 376.40M | 418.18M | 315.19M | 282.94M | 356.01M | 411.02M | 291.09M | 281.76M | 341.63M |
|
Selling, General & Administrative
|
115.25M | 99.13M | 99.84M | 115.22M | 114.48M | 105.30M | 104.47M | 123.32M | | 113.78M | 121.29M | 145.84M | 161.17M | 149.71M | 156.29M | 185.17M | 222.05M | 185.36M | 195.01M | 229.26M | 258.84M | 210.09M | 206.31M | 221.94M | 251.90M | 211.18M | 209.30M | 230.02M | 258.74M | 229.00M | 228.46M | 255.32M | 282.62M | 247.79M | 250.15M | 283.48M | 325.51M | 280.16M | 263.34M | 294.12M | 307.36M | 263.65M | 268.15M | 296.73M | 311.98M | 269.84M | 218.15M | 279.25M | | 271.93M | 267.77M | 293.19M | 426.64M | 259.89M | 261.42M | 286.22M | 302.47M | 259.63M | 258.68M | 288.68M | 286.95M | 265.37M | 247.49M | 284.71M | 302.12M | 270.32M | 280.96M | 317.96M |
|
Restructuring Costs
|
| 8.42M | 2.98M | | -0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46M | 6.64M | 8.44M | | 7.47M | 5.60M | 7.27M | 5.47M | 6.52M | 4.34M | 5.71M | 4.84M | 5.22M | 4.00M | 5.74M | 4.29M | 5.33M | 3.25M | 5.43M |
|
Operating Expenses
|
115.25M | 107.55M | 102.82M | 115.22M | 113.85M | 105.30M | 104.47M | 123.32M | | 113.78M | 121.29M | 145.84M | 161.17M | 149.71M | 156.29M | 185.17M | 222.05M | 185.36M | 195.01M | 229.26M | 258.84M | 210.09M | 206.31M | 221.94M | 251.90M | 211.18M | 209.30M | 230.02M | 258.74M | 229.00M | 228.46M | 255.32M | 282.62M | 247.79M | 250.15M | 283.48M | 325.51M | 280.16M | 263.34M | 294.12M | 307.36M | 263.65M | 268.15M | 296.73M | 311.98M | 269.84M | 218.15M | 279.25M | | 271.93M | 267.77M | 293.19M | 426.64M | 259.89M | 261.42M | 286.22M | 302.47M | 259.63M | 258.68M | 288.68M | 286.95M | 265.37M | 247.49M | 284.71M | 302.12M | 270.32M | 280.96M | 317.96M |
|
Operating Income
|
48.76M | 28.93M | 29.36M | 80.98M | 56.34M | 71.17M | 33.42M | 79.88M | | 53.63M | 22.02M | 56.77M | 55.05M | 53.80M | 34.43M | 95.39M | 78.37M | 66.94M | 32.74M | 91.08M | 73.39M | 61.53M | 47.35M | 110.46M | 114.01M | 84.50M | 61.95M | 130.22M | 116.18M | 93.01M | 63.24M | 130.89M | 139.41M | 78.46M | 64.31M | 130.45M | 146.39M | 60.31M | 56.97M | 103.56M | 170.60M | 60.76M | 64.48M | 83.87M | 162.77M | -78.48M | 20.95M | 113.53M | | 127.50M | 107.58M | 124.03M | 441.08M | 102.62M | 75.42M | 91.58M | 109.55M | 56.35M | 37.56M | 93.43M | 136.06M | 55.03M | 39.45M | 77.04M | 83.20M | 26.10M | 4.04M | 29.09M |
|
EBIT
|
48.76M | 28.93M | 29.36M | 80.98M | 56.34M | 71.17M | 33.42M | 79.88M | | 53.63M | 22.02M | 56.77M | 55.05M | 53.80M | 34.43M | 95.39M | 78.37M | 66.94M | 32.74M | 91.08M | 73.39M | 61.53M | 47.35M | 110.46M | 114.01M | 84.50M | 61.95M | 130.22M | 116.18M | 93.01M | 63.24M | 130.89M | 139.41M | 78.46M | 64.31M | 130.45M | 146.39M | 60.31M | 56.97M | 103.56M | 170.60M | 60.76M | 64.48M | 83.87M | 162.77M | -78.48M | 20.95M | 113.53M | | 127.50M | 107.58M | 124.03M | 441.08M | 102.62M | 75.42M | 91.58M | 109.55M | 56.35M | 37.56M | 93.43M | 136.06M | 55.03M | 39.45M | 77.04M | 83.20M | 26.10M | 4.04M | 29.09M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.14M | 0.15M | 0.13M | 0.14M | 0.04M | | 0.14M | 0.16M | 0.09M | 0.18M | 0.21M | 0.18M | 0.07M | 0.11M | 0.14M | 0.08M | 0.04M | 0.09M | 0.17M | 0.23M | 0.08M | 0.05M | 0.23M | 0.51M | 0.20M | 0.37M | 0.46M | 0.42M | 0.33M | | 0.23M | 0.20M | 0.34M | -0.12M | 0.34M | 0.27M | 0.26M | 0.39M | 0.70M | 1.00M | 1.06M | 2.01M | 3.09M | 3.19M | 2.37M | 2.40M | 3.14M | 4.29M | 2.57M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | -0.31M | 0.14M | 0.19M | -0.08M | -0.57M | -0.53M | 0.06M | -0.87M | -0.60M | 0.19M | -1.31M | | -1.96M | 1.90M | 0.62M | 3.58M | -3.19M | -0.52M | 0.04M | -0.33M | 0.22M | 0.54M | 0.81M | -0.42M | 0.38M | -0.97M | 0.07M | -0.89M | -7.82M | -0.20M | -0.48M | | -4.82M | -0.59M | 2.76M | | 0.92M | 0.72M | -0.84M | 3.06M | 0.51M | -19.94M | -1.27M | | 0.26M | 0.77M | -0.51M | 7.52M | -0.27M | -0.40M | -0.35M | -2.60M | -0.08M | 1.22M | -0.88M |
|
Non Operating Income
|
| | | | | | | | | | | | | -0.31M | 0.14M | 0.19M | -0.08M | -0.57M | -0.53M | 0.06M | -0.87M | -0.60M | 0.19M | -1.31M | | -1.96M | 1.90M | 0.62M | 3.58M | -3.19M | -0.52M | 0.04M | -0.33M | 0.22M | 0.54M | 0.81M | -0.42M | 0.38M | -0.97M | 0.07M | -0.89M | 0.21M | -0.20M | -0.48M | 0.69M | -4.82M | -0.59M | 2.76M | | 0.92M | 0.72M | -0.84M | 3.06M | 0.51M | -0.02M | -1.27M | -0.20M | 0.26M | 0.77M | -0.51M | 7.52M | -0.27M | -0.40M | -0.35M | -2.60M | -0.08M | 1.22M | -0.88M |
|
EBT
|
44.03M | 25.76M | 26.65M | 78.29M | 53.13M | 68.72M | 30.76M | 78.31M | | 51.78M | 20.50M | 55.15M | 53.45M | 51.54M | 32.90M | 93.92M | 77.03M | 65.27M | 31.15M | 87.14M | 65.92M | 54.17M | 40.79M | 102.35M | 114.01M | 75.99M | 57.07M | 124.03M | 170.88M | 83.28M | 56.10M | 124.22M | 131.84M | 71.71M | 57.74M | 123.24M | 138.38M | 52.87M | 48.28M | 93.84M | 160.98M | 43.75M | 55.71M | 73.62M | 154.87M | -91.70M | 5.48M | 100.27M | | 113.29M | 93.21M | 108.33M | 424.24M | 88.34M | 47.08M | 80.86M | 100.46M | 47.67M | 31.25M | 85.37M | 137.95M | 49.95M | 34.36M | 70.73M | 75.77M | 21.35M | 1.70M | 14.83M |
|
Tax Provisions
|
16.58M | 9.15M | 10.02M | 28.88M | 20.13M | 25.90M | 11.66M | 28.65M | | 19.66M | 7.84M | 20.70M | 18.67M | 19.26M | 12.09M | 34.55M | 28.34M | 23.85M | 11.47M | 30.57M | 23.17M | 19.87M | 14.90M | 36.46M | | 26.20M | 20.97M | 44.70M | 59.13M | 29.30M | 19.90M | 43.41M | 45.12M | 25.12M | 19.95M | 40.93M | 2.23M | 10.40M | 11.02M | 22.07M | 30.42M | 9.28M | 11.77M | 13.37M | 29.73M | -13.00M | -2.68M | 19.03M | | 27.09M | 21.61M | 23.35M | 95.19M | 20.41M | 10.11M | 15.90M | 20.28M | 11.67M | 7.38M | 19.25M | 31.44M | 11.91M | 6.72M | 12.41M | 14.25M | 5.81M | 1.26M | 3.24M |
|
Profit After Tax
|
27.45M | 16.60M | 16.63M | 49.41M | 33.00M | 42.83M | 19.10M | 49.66M | | 32.12M | 12.66M | 34.45M | 34.78M | 32.27M | 20.80M | 59.38M | 48.69M | 41.41M | 19.67M | 56.57M | 42.75M | 34.30M | 25.90M | 65.89M | 68.59M | 49.79M | 36.10M | 79.33M | 72.60M | 53.98M | 36.20M | 80.81M | 87.12M | 46.59M | 37.79M | 82.32M | 136.14M | 42.47M | 37.27M | 71.77M | 130.56M | 34.47M | 43.94M | 60.25M | 125.15M | -78.69M | 8.16M | 81.24M | | 86.20M | 71.60M | 84.98M | 329.05M | 67.93M | 36.97M | 64.96M | 80.18M | 36.00M | 23.87M | 66.13M | 106.51M | 38.03M | 27.64M | 58.32M | 61.52M | 15.54M | 0.45M | 11.59M |
|
Income from Continuing Operations
|
27.45M | 16.60M | 16.63M | 49.41M | 33.00M | 42.83M | 19.10M | 49.66M | | 32.12M | 12.66M | 34.45M | 34.78M | 32.27M | 20.80M | 59.38M | 48.69M | 41.41M | 19.67M | 56.57M | 42.75M | 34.30M | 25.90M | 65.89M | 114.01M | 49.79M | 36.10M | 79.33M | 111.74M | 53.98M | 36.20M | 80.81M | 86.72M | 46.59M | 37.79M | 82.32M | 136.15M | 42.47M | 37.27M | 71.77M | 130.56M | 34.47M | 43.94M | 60.25M | 125.15M | -78.69M | 8.16M | 81.24M | | 86.20M | 71.60M | 84.98M | 329.05M | 67.93M | 36.97M | 64.96M | 80.18M | 36.00M | 23.87M | 66.13M | 106.51M | 38.03M | 27.64M | 58.32M | 61.52M | 15.54M | 0.45M | 11.59M |
|
Consolidated Net Income
|
27.45M | 16.60M | 16.63M | 49.41M | 33.00M | 42.83M | 19.10M | 49.66M | | 32.12M | 12.66M | 34.45M | 34.78M | 32.27M | 20.80M | 59.38M | 48.69M | 41.41M | 19.67M | 56.57M | 42.75M | 34.30M | 25.90M | 65.89M | 114.01M | 49.79M | 36.10M | 79.33M | 111.74M | 53.98M | 36.20M | 80.81M | 86.72M | 46.59M | 37.79M | 82.32M | 136.15M | 42.47M | 37.27M | 71.77M | 130.56M | 34.47M | 43.94M | 60.25M | 125.15M | -78.69M | 8.16M | 81.24M | | 86.20M | 71.60M | 84.98M | 329.05M | 67.93M | 36.97M | 64.96M | 80.18M | 36.00M | 23.87M | 66.13M | 106.51M | 38.03M | 27.64M | 58.32M | 61.52M | 15.54M | 0.45M | 11.59M |
|
Income towards Parent Company
|
27.45M | 16.60M | 16.63M | 49.41M | 33.00M | 42.83M | 19.10M | 49.66M | | 32.12M | 12.66M | 34.45M | 34.78M | 32.27M | 20.80M | 59.38M | 48.69M | 41.41M | 19.67M | 56.57M | 42.75M | 34.30M | 25.90M | 65.89M | 114.01M | 49.79M | 36.10M | 79.33M | 111.74M | 53.98M | 36.20M | 80.81M | 86.72M | 46.59M | 37.79M | 82.32M | 136.15M | 42.47M | 37.27M | 71.77M | 130.56M | 34.47M | 43.94M | 60.25M | 125.15M | -78.69M | 8.16M | 81.24M | | 86.20M | 71.60M | 84.98M | 329.05M | 67.93M | 36.97M | 64.96M | 80.18M | 36.00M | 23.87M | 66.13M | 106.51M | 38.03M | 27.64M | 58.32M | 61.52M | 15.54M | 0.45M | 11.59M |
|
Net Income towards Common Stockholders
|
27.45M | 16.60M | 16.63M | 49.41M | 33.00M | 42.83M | 19.10M | 49.66M | | 32.12M | 12.66M | 34.45M | 34.78M | 32.27M | 20.80M | 59.38M | 48.69M | 41.41M | 19.67M | 56.57M | 42.75M | 34.30M | 25.90M | 65.89M | 114.01M | 49.79M | 36.10M | 79.33M | 111.74M | 53.98M | 36.20M | 80.81M | 86.72M | 46.59M | 37.79M | 82.32M | 136.15M | 42.47M | 37.27M | 71.77M | 130.56M | 34.47M | 43.94M | 60.25M | 125.15M | -78.69M | 8.16M | 81.24M | | 86.20M | 71.60M | 84.98M | 329.05M | 67.93M | 36.97M | 64.96M | 80.18M | 36.00M | 23.87M | 66.13M | 106.51M | 38.03M | 27.64M | 58.32M | 61.52M | 15.54M | 0.45M | 11.59M |
|
EPS (Basic)
|
-0.08 | 0.29 | 0.30 | 0.86 | | 0.73 | 0.32 | 0.84 | | 0.56 | 0.22 | 0.59 | 0.59 | 0.55 | 0.35 | 1.01 | 0.82 | 0.70 | 0.33 | 0.98 | 0.78 | 0.64 | 0.48 | 1.24 | 1.30 | 0.94 | 0.69 | 1.52 | 1.40 | 1.05 | 0.72 | 1.62 | 1.77 | 0.96 | 0.78 | 1.73 | 2.88 | 0.90 | 0.80 | 1.55 | 2.85 | 0.76 | 0.97 | 1.35 | 2.84 | -1.82 | 0.19 | 1.86 | | 1.96 | 1.63 | 1.94 | 7.58 | 1.66 | 0.93 | 1.67 | 2.08 | 0.95 | 0.64 | 1.78 | 2.88 | 1.04 | 0.76 | 1.62 | 1.71 | 0.43 | 0.01 | 0.32 |
|
EPS (Weighted Average and Diluted)
|
-0.08 | 0.29 | 0.29 | 0.84 | | 0.71 | 0.32 | 0.83 | | 0.55 | 0.22 | 0.58 | 0.59 | 0.54 | 0.35 | 0.99 | 0.81 | 0.69 | 0.33 | 0.97 | 0.78 | 0.63 | 0.48 | 1.23 | 1.29 | 0.94 | 0.68 | 1.51 | 1.39 | 1.04 | 0.71 | 1.60 | 1.76 | 0.95 | 0.77 | 1.71 | 2.85 | 0.89 | 0.79 | 1.53 | 2.83 | 0.75 | 0.97 | 1.34 | 2.82 | -1.82 | 0.19 | 1.85 | | 1.96 | 1.62 | 1.93 | 7.57 | 1.66 | 0.93 | 1.67 | 2.08 | 0.95 | 0.64 | 1.78 | 2.88 | 1.04 | 0.76 | 1.62 | 1.71 | 0.43 | 0.01 | 0.32 |
|
Shares Outstanding (Weighted Average)
|
56.32M | 56.35M | 56.69M | 56.78M | | 58.88M | 59.41M | 59.44M | 57.47M | 57.70M | 57.76M | 58.06M | 58.59M | 58.88M | 58.94M | 58.99M | 59.03M | 59.35M | 59.25M | 59.24M | 54.53M | 53.69M | 53.69M | 53.14M | 52.91M | 52.80M | 52.54M | 52.24M | 51.99M | 50.77M | 50.77M | 50.06M | 49.37M | 48.60M | 48.39M | 47.83M | 47.32M | 46.94M | 46.94M | 46.47M | 45.85M | 45.53M | 45.21M | 44.74M | 44.15M | 43.61M | 43.64M | 43.64M | 43.65M | 44.05M | 43.96M | 44.01M | 42.27M | 40.91M | 40.29M | 39.00M | 38.16M | 37.65M | 37.69M | 37.26M | 36.82M | 36.48M | 36.50M | 36.13M | 36.04M | 36.01M | 36.44M | 36.43M |
|
Shares Outstanding (Diluted Average)
|
| 57.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.94M | | 45.37M | | 44.94M | | 43.36M | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
48.76M | 16.86M | 29.36M | 49.56M | 56.34M | 42.99M | 33.42M | 79.88M | | 53.63M | 22.02M | 56.77M | 55.05M | 53.80M | 34.43M | 95.39M | 78.37M | 66.94M | 32.74M | 91.08M | 73.39M | 61.53M | 47.35M | 110.46M | 114.01M | 84.50M | 61.95M | 130.22M | 116.18M | 93.01M | 63.24M | 130.89M | 139.41M | 78.46M | 64.31M | 130.45M | 146.39M | 60.31M | 56.97M | 103.56M | 170.60M | 60.76M | 64.48M | 83.87M | 162.77M | -78.48M | 20.95M | 113.53M | | 127.50M | 107.58M | 124.03M | 441.08M | 102.62M | 75.42M | 91.58M | 109.55M | 56.35M | 37.56M | 93.43M | 136.06M | 55.03M | 39.45M | 77.04M | 83.20M | 26.10M | 4.04M | 29.09M |
|
Interest Expenses
|
| | | | | | | | | | | | | 1.96M | 1.67M | 1.66M | 1.49M | 1.29M | 1.25M | 4.13M | 6.76M | 6.90M | 6.88M | 6.84M | | 6.69M | 6.93M | 6.91M | 6.41M | 6.74M | 6.80M | 6.78M | 6.72M | 7.10M | 7.19M | 8.06M | 7.68M | 7.99M | 7.94M | 9.87M | 8.78M | 9.63M | 9.07M | 9.97M | 8.95M | 8.86M | 15.31M | 16.35M | | 15.35M | 15.29M | 15.20M | 19.77M | 15.13M | 8.65M | 9.71M | 9.29M | 9.64M | 8.08M | 8.62M | 7.63M | 7.91M | 7.87M | 7.38M | 8.18M | 7.82M | 7.86M | 7.17M |
|
Tax Rate
|
37.65% | 35.54% | 37.59% | 36.89% | 37.90% | 37.69% | 37.92% | 36.59% | | 37.97% | 38.24% | 37.54% | 34.92% | 37.38% | 36.76% | 36.78% | 36.79% | 36.55% | 36.84% | 35.08% | 35.15% | 36.69% | 36.52% | 35.63% | | 34.47% | 36.74% | 36.04% | 34.61% | 35.18% | 35.48% | 34.94% | 34.22% | 35.02% | 34.55% | 33.21% | 1.61% | 19.68% | 22.81% | 23.52% | 18.90% | 21.21% | 21.13% | 18.16% | 19.19% | 14.18% | | 18.98% | | 23.92% | 23.18% | 21.56% | 22.44% | 23.10% | 21.48% | 19.67% | 20.18% | 24.49% | 23.63% | 22.54% | 22.79% | 23.85% | 19.57% | 17.55% | 18.81% | 27.21% | 73.81% | 21.85% |