|
Revenue
|
59.18M | 58.85M | 60.15M | 56.06M | 58.91M | 59.95M | 60.29M | 59.93M | 58.93M | 61.86M | 63.08M | 64.18M | 65.10M | 65.77M | 68.43M | 67.81M | 43.31M | 45.24M | 45.63M | 45.14M | 45.05M | 46.35M | 48.41M | 48.52M | 38.30M | 39.20M | 39.80M | 42.81M | 40.98M | 41.87M | 42.72M | 44.19M | 45.95M | 45.64M | 45.61M | 46.93M | 47.44M | 45.78M | 44.41M | 43.91M | 44.14M | 45.54M | 46.65M | 46.66M | 50.41M | 57.99M | 60.31M | 63.12M | 65.44M | 67.85M | 67.90M | 64.78M | 64.57M | 64.07M | 64.51M | 65.04M | 65.03M | 66.41M | 67.09M | 68.55M | 71.40M | 66.62M |
|
Cost of Revenue
|
0.35M | 0.56M | 0.44M | 0.39M | 0.32M | 0.83M | 0.36M | 0.39M | 0.52M | 0.51M | 0.46M | 0.68M | 0.68M | 0.68M | 0.27M | 0.22M | 0.61M | 0.58M | 0.49M | -0.03M | 0.42M | 0.81M | 0.05M | 56.87M | 0.85M | 0.82M | 1.04M | 2.34M | 17.53M | 18.72M | | | 39.85M | 19.34M | 1.55M | 1.45M | 1.55M | 2.52M | 1.55M | 1.34M | 1.44M | 1.46M | 1.77M | 2.08M | 2.20M | 2.70M | 2.25M | 2.72M | 2.56M | 2.36M | 2.57M | 2.25M | 2.20M | 2.34M | 2.33M | 2.22M | 2.24M | 2.33M | 2.43M | 2.39M | 2.49M | 2.32M |
|
Gross Profit
|
58.82M | 58.28M | 59.70M | 55.67M | 58.59M | 59.11M | 59.93M | 59.54M | 58.41M | 61.35M | 62.62M | 63.51M | 64.42M | 65.09M | 68.16M | 67.59M | 42.70M | 44.66M | 45.14M | 45.17M | 44.63M | 45.53M | 48.35M | -8.34M | 37.45M | 38.38M | 38.76M | 40.47M | 23.45M | 23.15M | | | 6.09M | 26.30M | 44.05M | 45.49M | 45.88M | 43.25M | 42.85M | 42.56M | 42.70M | 44.08M | 44.88M | 44.57M | 48.21M | 55.29M | 58.06M | 60.40M | 62.88M | 65.49M | 65.33M | 62.53M | 62.37M | 61.73M | 62.18M | 62.82M | 62.78M | 64.08M | 64.66M | 66.16M | 68.91M | 64.30M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | 5.90M | 4.50M | 4.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
1.76M | 1.58M | 1.72M | 1.56M | 1.95M | 1.91M | 1.49M | 1.34M | 1.96M | 1.92M | 2.09M | 2.52M | 2.52M | 3.21M | 2.94M | 1.17M | 3.66M | 2.89M | 2.75M | 2.52M | 2.45M | 2.93M | 2.93M | 5.18M | 3.50M | 3.52M | 4.17M | 4.68M | 4.00M | 3.12M | 3.01M | 4.12M | 3.87M | 3.37M | 3.81M | 3.55M | 3.45M | 4.64M | 3.43M | 3.20M | 3.08M | 3.73M | 3.91M | 3.80M | 4.28M | 4.23M | 4.50M | 5.22M | 4.52M | 3.28M | 7.72M | 4.16M | 3.83M | 4.36M | 4.62M | 4.22M | 4.10M | 4.86M | 5.00M | 4.38M | 5.00M | 6.54M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | 0.01M | 0.39M | 0.04M | 0.40M | 0.04M | 0.00M | 0.01M | 3.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
39.44M | 39.41M | 42.19M | 39.96M | 40.28M | | | 0.27M | | 2.26M | | 2.82M | 0.97M | | 1.51M | | | | | | 31.22M | 35.04M | 33.23M | 7.42M | 90.01M | 35.10M | 29.40M | 30.20M | 30.56M | 31.57M | 33.92M | 52.55M | 39.73M | 40.07M | 40.34M | 6.29M | 0.30M | 0.01M | 38.97M | | | 40.00M | 41.10M | 40.13M | 44.99M | 56.90M | 59.73M | | | | 57.74M | -2.90M | | -1.00M | 55.23M | | | | 57.35M | 70.96M | 68.72M | 70.64M |
|
Operating Expenses
|
41.20M | 41.00M | 43.91M | 41.52M | 42.23M | 43.34M | 41.79M | 32.20M | 43.19M | 42.38M | 43.55M | 44.55M | 49.07M | 46.70M | 51.82M | -18.05M | 37.98M | 36.84M | 36.56M | 23.04M | 33.68M | 38.37M | 36.19M | 13.00M | 93.56M | 38.63M | 33.58M | 38.10M | 48.96M | 40.59M | 41.44M | 61.17M | 43.60M | 43.45M | 44.15M | 43.04M | 43.84M | 57.55M | 42.40M | 41.39M | 42.14M | 43.73M | 45.01M | 43.92M | 49.27M | 61.13M | 64.22M | 59.31M | 58.41M | 60.96M | 65.46M | 55.88M | 58.41M | 64.49M | 59.85M | 57.85M | 58.67M | 63.55M | 62.35M | 75.34M | 73.72M | 77.18M |
|
Operating Income
|
17.62M | 17.29M | 15.80M | 14.15M | 16.37M | 15.77M | 18.75M | 16.83M | 17.79M | 22.14M | 19.53M | 22.45M | 16.99M | 19.07M | 18.13M | 43.63M | 11.24M | 14.35M | 16.38M | 64.22M | 26.74M | 26.39M | 28.09M | -56.97M | -43.94M | 29.04M | 6.65M | 3.29M | -7.99M | 1.27M | 1.82M | -18.81M | 2.34M | 2.19M | 1.46M | 3.90M | 3.60M | 103.96M | 2.00M | 2.52M | 2.00M | 27.31M | 1.64M | 29.57M | 1.14M | -2.47M | -3.91M | 3.83M | 7.03M | 6.91M | 62.60M | 5.97M | 17.39M | -1.50M | 4.08M | 7.19M | 6.35M | 2.86M | 4.75M | -6.80M | 77.21M | -10.62M |
|
EBIT
|
17.62M | 17.29M | 15.80M | 14.15M | 16.37M | 15.77M | 18.75M | 16.83M | 17.79M | 22.14M | 19.53M | 22.45M | 16.99M | 19.07M | 18.13M | 43.63M | 11.24M | 14.35M | 16.38M | 64.22M | 26.74M | 26.39M | 28.09M | -56.97M | -43.94M | 29.04M | 6.65M | 3.29M | -7.99M | 1.27M | 1.82M | -18.81M | 2.34M | 2.19M | 1.46M | 3.90M | 3.60M | 103.96M | 2.00M | 2.52M | 2.00M | 27.31M | 1.64M | 29.57M | 1.14M | -2.47M | -3.91M | 3.83M | 7.03M | 6.91M | 62.60M | 5.97M | 17.39M | -1.50M | 4.08M | 7.19M | 6.35M | 2.86M | 4.75M | -6.80M | 77.21M | -10.62M |
|
Interest & Investment Income
|
0.05M | 0.07M | 0.07M | 0.07M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.09M | 0.07M | 0.05M | 0.19M | 0.58M | 0.57M | 0.80M | 0.56M | 0.56M | 0.56M | -0.90M | 0.61M | 0.67M | 0.70M | -1.90M | 0.19M | 0.09M | 0.27M | 0.79M | 0.02M | 0.20M | 0.41M | 0.88M | 0.48M | 0.41M | 0.42M | 0.47M | 0.50M | 0.86M | -2.78M | 0.52M | 0.28M | 0.40M | 0.43M | 0.62M | -5.08M | 1.12M | 1.06M | -0.02M | 0.07M | 0.13M | 0.05M | 0.29M | 0.33M | 0.53M | 0.34M | 0.48M | 0.65M | 1.15M | 0.71M | 0.73M | 1.19M | 0.78M |
|
Other Non Operating Income
|
0.08M | 0.10M | 0.03M | 0.07M | 0.10M | 0.18M | 0.25M | 0.10M | 0.12M | 0.12M | 0.18M | 0.10M | 0.02M | 0.07M | 0.03M | 0.12M | 0.13M | 0.14M | 0.11M | 0.35M | 0.05M | -0.11M | 0.14M | 3.14M | 0.16M | 0.04M | -0.46M | -1.19M | 0.21M | -0.33M | -0.28M | -0.12M | -0.55M | 0.02M | -0.00M | -0.41M | -1.09M | 7.14M | | -0.02M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | -0.00M | -0.10M |
|
Non Operating Income
|
0.08M | 0.10M | 0.03M | 0.07M | 0.10M | 0.18M | 0.25M | 0.10M | 0.12M | 0.12M | 0.18M | 0.10M | 0.02M | 0.07M | 0.03M | 0.12M | 0.13M | 0.14M | 0.11M | 0.35M | 0.05M | 0.10M | 0.14M | 0.02M | 0.16M | 0.04M | 0.15M | 0.45M | 0.21M | 0.06M | 0.03M | 0.02M | 0.04M | 0.02M | 0.02M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
2.04M | 1.60M | 0.01M | -0.19M | 1.57M | 0.90M | 2.37M | 3.45M | 1.74M | 6.50M | 4.40M | 7.90M | 2.58M | 4.86M | 3.57M | 55.22M | 2.05M | 4.96M | 6.93M | 58.58M | 19.53M | 18.32M | 19.64M | -61.57M | -54.12M | 18.50M | -1.91M | -4.20M | -16.10M | -7.04M | -7.01M | -26.23M | -5.56M | -5.39M | -6.01M | -3.23M | -3.60M | 95.64M | -7.68M | -3.90M | -4.49M | 20.81M | -5.16M | 23.10M | -11.24M | -8.80M | -10.56M | -3.74M | -0.77M | -2.56M | 52.33M | -2.38M | 9.17M | -9.88M | -4.79M | -1.66M | -1.95M | -5.79M | -4.18M | -16.79M | 65.41M | -21.38M |
|
Tax Provisions
|
0.02M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
2.33M | 7.12M | 14.59M | 0.31M | 1.42M | 1.28M | 2.13M | 3.38M | 1.68M | 8.51M | 5.32M | 10.02M | 3.08M | 8.79M | 3.50M | -28.54M | -0.15M | 5.11M | 8.37M | 10.75M | 4.54M | 16.67M | 39.80M | 11.00M | -21.64M | 11.60M | 23.11M | 30.28M | -11.26M | 12.82M | 136.10M | -20.87M | 2.92M | -4.56M | -4.70M | 3.11M | 31.60M | 48.66M | -7.68M | -4.08M | 21.18M | -4.38M | -5.16M | 23.10M | -11.24M | -9.28M | -10.56M | -3.74M | -0.77M | -2.56M | 52.33M | -2.38M | 9.17M | -9.88M | -4.79M | -1.66M | -1.95M | -5.79M | -4.18M | -16.79M | 65.41M | -21.48M |
|
Net Income - Minority
|
| | | -0.99M | | -1.00M | | | -1.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.37M | 1.32M | 2.79M | -4.30M | 0.03M | -0.01M | -0.04M | -0.11M | -0.07M | -0.21M | -0.27M | 4.18M | -0.09M | 1.23M | 0.44M | -6.08M | -0.40M | 0.39M | 0.66M | 0.66M | 0.19M | 1.53M | 4.23M | 1.09M | -3.30M | 1.17M | 2.52M | 3.66M | -1.64M | 0.77M | 16.24M | -2.66M | 0.14M | -0.72M | -0.74M | 0.15M | 3.15M | 7.78M | -0.69M | -0.45M | 1.39M | -0.46M | -0.47M | 1.39M | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
2.02M | 1.62M | 0.01M | -0.19M | 1.57M | 0.90M | 2.37M | 3.45M | 1.74M | 6.50M | 4.40M | 7.90M | 2.58M | 4.86M | 3.57M | 55.22M | 2.05M | 4.96M | 6.93M | 58.58M | 19.53M | 18.32M | 19.64M | -61.57M | -54.12M | 18.50M | -1.91M | -4.20M | -16.10M | -7.04M | -7.01M | -26.23M | -5.56M | -5.39M | -6.01M | -3.23M | -3.60M | 95.64M | -7.68M | -3.90M | -4.49M | 20.81M | -5.16M | 23.10M | -11.24M | -8.80M | -10.56M | -3.74M | -0.77M | -2.56M | 52.33M | -2.38M | 9.17M | -9.88M | -4.79M | -1.66M | -1.95M | -5.79M | -4.18M | -16.79M | 65.41M | -21.38M |
|
Consolidated Net Income
|
0.31M | 5.50M | 14.11M | 0.04M | -0.03M | 0.61M | -0.10M | 0.47M | 0.13M | 3.39M | 1.56M | 3.81M | 1.94M | 5.38M | 0.47M | -29.84M | 0.62M | -0.46M | 1.16M | 10.03M | 0.75M | 16.88M | 38.23M | 11.56M | 4.57M | 10.94M | 24.96M | 31.95M | 2.69M | 15.13M | 146.81M | 0.20M | 0.57M | | | | | -0.57M | -7.68M | -3.90M | -4.49M | 20.81M | -5.16M | 23.10M | -11.24M | -8.80M | -10.56M | -3.74M | -0.77M | -2.56M | 52.33M | -2.38M | 9.17M | -9.88M | -4.79M | -1.66M | -1.95M | -5.79M | -4.18M | -16.79M | 65.41M | -21.38M |
|
Income towards Parent Company
|
0.31M | 5.50M | 14.11M | -0.94M | -0.03M | -0.39M | -0.10M | 0.47M | -1.13M | 3.39M | 1.56M | 3.81M | 1.94M | 5.38M | 0.47M | -29.84M | 0.62M | -0.46M | 1.16M | 10.03M | 0.75M | 16.88M | 38.23M | 11.56M | 4.57M | 10.94M | 24.96M | 31.95M | 2.69M | 15.13M | 146.81M | 0.20M | 0.57M | | | | | -0.57M | -7.68M | -3.90M | -4.49M | 20.81M | -5.16M | 23.10M | -11.24M | -8.80M | -10.56M | -3.74M | -0.77M | -2.56M | 52.33M | -2.38M | 9.17M | -9.88M | -4.79M | -1.66M | -1.95M | -5.79M | -4.18M | -16.79M | 65.41M | -21.38M |
|
Preferred Dividend Payments
|
0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 2.50M | 2.29M | 2.29M | 2.81M | 1.77M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 2.27M | 1.71M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | | 0.16M | 0.16M | 0.11M | 0.06M |
|
Net Income towards Common Stockholders
|
1.39M | 5.23M | 11.24M | -0.15M | 0.83M | 0.69M | 1.53M | 2.79M | 1.09M | 5.63M | 2.44M | 7.14M | 0.20M | 5.91M | 0.62M | -31.42M | -3.03M | 2.24M | 5.49M | 7.88M | 1.66M | 13.79M | 36.92M | 8.12M | -24.52M | 8.72M | 19.17M | 27.99M | -13.55M | 6.36M | 134.33M | -22.58M | 1.21M | -6.26M | -6.40M | 1.41M | 29.89M | 46.95M | -8.44M | -5.39M | 18.02M | -5.99M | -6.47M | 19.93M | -11.10M | -8.81M | -10.20M | -4.60M | -2.13M | -3.61M | 41.96M | -3.47M | 6.17M | -9.76M | -5.51M | -2.90M | -6.17M | -5.08M | -3.73M | -14.52M | 53.78M | -18.43M |
|
EPS (Basic)
|
0.02 | 0.01 | | -0.01 | 0.01 | | 0.02 | 0.04 | | | | | | 0.06 | | -0.29 | -0.03 | 0.02 | 0.05 | 0.07 | 0.01 | 0.11 | 0.30 | 0.07 | -0.20 | 0.07 | 0.16 | 0.23 | -0.13 | -0.06 | 1.12 | -0.19 | 0.01 | -0.05 | -0.54 | 0.11 | 2.57 | 4.00 | -0.69 | -0.44 | 1.40 | -0.48 | -0.49 | 1.49 | -0.79 | -0.64 | -0.68 | -0.30 | -0.14 | -0.24 | 2.79 | -0.23 | 0.41 | -0.65 | -0.37 | -0.19 | -0.40 | -0.31 | -0.22 | -0.87 | 3.22 | -1.10 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54 | 0.11 | 2.54 | 3.56 | -0.69 | -0.44 | 1.38 | -0.48 | -0.49 | 1.48 | -0.79 | -0.59 | -0.68 | -0.30 | -0.14 | -0.24 | 2.76 | -0.23 | 0.41 | -0.64 | -0.37 | -0.19 | -0.40 | -0.31 | -0.22 | -0.87 | 3.19 | -1.10 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.74M | | | | 12.56M | | | | 13.80M | | | | 15.22M | 15.03M | 14.99M | 14.99M | 14.99M | 14.92M | 14.97M | 15.53M | 15.50M | 16.73M | 16.74M | 16.73M | 16.73M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.18M | | | | 12.56M | | | | 13.80M | | | | 15.22M | 18.36M | 18.31M | 18.02M | 17.12M | 14.92M | 14.97M | 15.53M | 15.50M | 16.73M | 16.74M | 19.84M | 16.77M |
|
EBITDA
|
17.62M | 17.29M | 15.80M | 14.15M | 16.37M | 15.77M | 18.75M | 16.83M | 17.79M | 22.14M | 19.53M | 22.45M | 16.99M | 19.07M | 18.13M | 43.63M | 11.24M | 14.35M | 16.38M | 64.22M | 26.74M | 26.39M | 28.09M | -56.97M | -43.94M | 29.04M | 6.65M | 3.29M | 6.41M | 7.17M | 6.32M | -14.31M | 2.34M | 2.19M | 1.46M | 3.90M | 3.60M | 103.96M | 2.00M | 2.52M | 2.00M | 27.31M | 1.64M | 29.57M | 1.14M | -2.47M | -3.91M | 3.83M | 7.03M | 6.91M | 62.60M | 5.97M | 17.39M | -1.50M | -4.59M | -1.49M | -1.78M | -5.62M | -4.01M | -16.61M | 65.47M | -21.48M |
|
Interest Expenses
|
16.07M | 16.42M | 15.87M | 14.40M | 15.88M | 16.19M | 16.41M | 13.41M | 16.07M | 15.73M | 15.20M | 14.60M | 14.60M | 14.80M | 15.13M | -10.80M | 9.75M | 9.95M | 10.01M | 4.74M | 7.81M | 8.74M | 9.15M | 2.71M | 10.36M | 10.63M | 8.83M | 8.28M | 8.13M | 8.51M | 9.24M | 8.30M | 8.38M | 8.00M | 7.90M | 7.59M | 7.69M | 9.18M | 6.91M | 6.94M | 6.77M | 6.90M | 7.23M | 7.09M | 7.30M | 7.46M | 7.71M | 7.56M | 7.87M | 9.60M | 10.32M | 8.64M | 8.56M | 8.91M | 9.21M | 9.33M | 8.95M | 9.79M | 9.63M | 10.72M | 12.99M | 11.54M |
|
Tax Rate
|
0.93% | -1.19% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |