|
Revenue
|
12.05M | 12.56M | 12.85M | 12.87M | 14.06M | 15.88M | 16.08M | 16.96M | 17.38M | 17.98M | 22.63M | 23.63M | 25.70M | 27.11M | 28.24M | 30.61M | 32.83M | 32.95M | 36.60M | 38.10M | 38.97M | 39.51M | 40.36M | 39.66M | 46.20M | 33.31M | 44.23M | 44.34M | 44.17M | 45.69M | 44.14M | 45.75M | 48.26M | 48.60M | 49.74M | 46.48M | 47.55M | 50.29M | 51.81M | 50.61M | 51.55M | 55.88M | 59.73M | 63.07M | 68.89M | 77.38M | 86.94M | 96.62M | 112.47M | 132.44M |
|
Gross Profit
|
| | | 12.33M | 13.51M | 15.30M | 15.52M | 16.36M | 16.81M | 17.38M | 21.80M | 23.01M | 25.10M | 26.40M | 27.62M | 29.95M | 32.19M | 32.25M | 35.87M | 37.38M | 38.23M | 38.74M | 39.62M | 38.95M | 45.48M | 32.51M | 43.56M | 43.79M | 43.62M | 45.12M | 43.93M | 45.75M | 48.26M | 48.60M | 49.74M | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
| | | | | | | | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.73M | 1.84M | 2.53M | 1.90M | 6.01M | 0.80M | 2.40M | 1.56M | 1.59M | 2.29M | 2.21M | 2.23M | 2.21M | 2.28M | 2.57M | 2.39M | 2.98M | 3.06M | 2.69M | 3.19M | 3.36M | 3.09M | 2.92M | 3.31M | 4.61M | 3.50M | 3.74M | 4.05M | 4.76M | 4.11M | 3.38M | 5.14M | 5.80M | 5.20M | 10.74M | 5.21M | 4.98M | 5.16M | 4.81M | 5.06M | 4.72M | 5.52M | 6.51M | 6.84M | 6.14M | 6.66M | 9.29M | 9.02M | 12.55M | 15.42M |
|
Restructuring Costs
|
0.21M | 0.04M | | | | | | | | | | | | 0.20M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
10.51M | 10.88M | 11.53M | 11.33M | 18.38M | 13.12M | 13.11M | 13.36M | 13.52M | 14.97M | 20.65M | 15.90M | 15.86M | 16.79M | 17.02M | 17.94M | 31.36M | 18.58M | 31.65M | 22.35M | 22.34M | 21.91M | 21.91M | 20.30M | 21.90M | 40.08M | 21.39M | 20.91M | 20.47M | 20.03M | 19.72M | 19.93M | 21.14M | 20.66M | 20.85M | 84.71M | 21.91M | 37.43M | 28.55M | 25.79M | 47.20M | 36.42M | 28.56M | 26.88M | 50.48M | 36.30M | 35.48M | 27.57M | 37.37M | 42.93M |
|
Operating Expenses
|
11.45M | 12.77M | 14.06M | 13.23M | 24.39M | 13.92M | 15.50M | 14.92M | 15.11M | 17.26M | 22.86M | 18.13M | 18.07M | 19.27M | 19.59M | 20.33M | 34.34M | 21.64M | 34.34M | 25.55M | 25.70M | 25.00M | 24.82M | 23.61M | 26.50M | 43.59M | 25.13M | 24.96M | 25.23M | 24.14M | 23.10M | 25.07M | 26.94M | 25.86M | 31.59M | 89.93M | 26.88M | 42.59M | 33.37M | 30.86M | 51.91M | 41.94M | 35.07M | 33.72M | 56.62M | 42.96M | 44.77M | 36.59M | 49.92M | 58.35M |
|
Operating Income
|
| | | -0.91M | -10.88M | 1.38M | 0.02M | 1.44M | 1.70M | 0.12M | 0.19M | 4.88M | 7.03M | 7.12M | 8.03M | 9.62M | -2.15M | 10.61M | 1.52M | 11.84M | 12.52M | 13.74M | 14.80M | 15.35M | 18.98M | -11.08M | 18.44M | 18.84M | 18.39M | 20.98M | 20.83M | 20.68M | 21.32M | 22.75M | 18.15M | | | | | | | | | | | | | | | |
|
EBIT
|
3.63M | 2.94M | 2.10M | -0.91M | -10.88M | 1.38M | 0.02M | 1.44M | 1.70M | 0.12M | 0.19M | 4.88M | 7.03M | 7.12M | 8.03M | 9.62M | -2.15M | 10.61M | 1.52M | 11.84M | 12.52M | 13.74M | 14.80M | 15.35M | 18.98M | -11.08M | 18.44M | 18.84M | 18.39M | 20.98M | 20.83M | 20.68M | 21.32M | 22.75M | 18.15M | | | | | | | | | | 19.10M | 41.56M | | | 81.97M | 89.63M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | -0.27M | | | | | 2.05M | | | | | | 0.22M | 1.56M | -0.06M | | | 0.02M | -0.19M | | | 0.12M | 0.19M | | -2.29M | -1.67M | -0.07M | 2.03M | | 0.26M | 0.01M | 0.02M | -2.29M | 0.05M | 3.88M | | |
|
Interest & Investment Income
|
| | | | | 0.01M | 0.04M | 0.22M | 0.23M | 0.26M | 0.25M | 0.25M | 0.26M | 0.07M | 0.15M | 0.15M | 1.14M | 0.18M | 0.40M | 0.52M | 0.40M | 0.32M | 0.33M | 0.45M | 1.19M | 0.81M | 1.90M | 1.25M | 1.05M | 0.02M | 0.33M | 0.51M | 0.51M | 0.52M | 0.62M | 0.47M | 0.75M | 3.27M | 4.13M | 4.44M | 3.81M | 4.66M | 6.26M | 9.57M | 13.48M | 20.23M | 23.74M | 22.17M | 23.55M | 25.27M |
|
Other Non Operating Income
|
| | | | -4.07M | | | | | | -1.21M | | | | | | -11.88M | | | | | | | | | | | | | | | | | -10.83M | | | | | | | | | | | | -0.66M | -0.04M | | 4.41M | -0.39M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | -10.83M | 0.12M | 0.19M | | -6.99M | -4.06M | -0.52M | -0.12M | -5.25M | 1.63M | -0.60M | -1.86M | -1.14M | 9.78M | 5.16M | 6.38M | 2.92M |
|
EBT
|
0.56M | -0.21M | -1.21M | -0.36M | -10.32M | 1.97M | 0.63M | 2.04M | 2.27M | 0.73M | 5.00M | -1.06M | 1.85M | 1.45M | 2.32M | 3.90M | -7.23M | 5.19M | -4.58M | 5.26M | 5.64M | 7.26M | 8.45M | 8.94M | 12.88M | -17.33M | 13.41M | 13.37M | 13.59M | 15.48M | 15.58M | 15.42M | 15.30M | 17.57M | 13.08M | | | | | | | | | | 10.42M | 33.28M | | | 68.93M | 77.01M |
|
Tax Provisions
|
0.06M | 0.06M | -0.02M | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 2.08M |
|
Profit After Tax
|
0.50M | -0.27M | -1.19M | -0.40M | -10.34M | 1.97M | 0.63M | 2.04M | 2.27M | 0.73M | 5.00M | 5.50M | 7.63M | 7.83M | 8.39M | 10.28M | 2.03M | 11.31M | 2.25M | 14.61M | 13.27M | 14.51M | 15.54M | 16.05M | 19.70M | -10.05M | 20.66M | 19.32M | 18.93M | 21.55M | 21.05M | 20.49M | 21.32M | 11.92M | 18.26M | -43.26M | 20.67M | 0.71M | 14.38M | 19.23M | -0.48M | 8.70M | 26.30M | 28.75M | 10.76M | 33.44M | 52.13M | 65.80M | 68.55M | 74.93M |
|
Equity Income
|
| | | | 13.18M | -9.20M | | | | | | | | | | | 3.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | 0.00M | -0.34M | -0.17M | -0.18M | -0.61M | -0.64M | 0.03M |
|
Income from Continuing Operations
|
0.50M | -0.27M | -1.19M | -0.40M | -10.34M | 1.97M | 0.63M | 2.04M | 2.27M | 0.73M | 5.00M | -1.06M | 1.85M | 1.45M | 2.32M | 3.90M | -7.23M | 5.19M | -4.58M | 5.26M | 5.64M | 7.26M | 8.45M | 8.94M | 12.88M | -17.33M | 13.41M | 13.37M | 13.59M | 15.48M | 15.58M | 15.42M | 15.30M | 17.57M | 13.08M | | | | | | | | | | 10.42M | 33.28M | | | 67.90M | 74.93M |
|
Consolidated Net Income
|
0.50M | -0.27M | -1.19M | -0.40M | -10.34M | 1.97M | 0.63M | 2.04M | 2.27M | 0.73M | 5.00M | -1.06M | 1.85M | 1.45M | 2.32M | 3.90M | -7.23M | 5.19M | -4.58M | 5.26M | 5.64M | 7.26M | 8.45M | 8.94M | 12.88M | -17.33M | 13.41M | 13.37M | 13.59M | 15.48M | 15.58M | 15.42M | 15.30M | 17.57M | 13.08M | | | | | | | | | | 10.42M | 33.28M | | | 67.90M | 74.93M |
|
Income towards Parent Company
|
0.50M | -0.27M | -1.19M | -0.40M | -10.34M | 1.97M | 0.63M | 2.04M | 2.27M | 0.73M | 5.00M | -1.06M | 1.85M | 1.45M | 2.32M | 3.90M | -7.23M | 5.19M | -4.58M | 5.26M | 5.64M | 7.26M | 8.45M | 8.94M | 12.88M | -17.33M | 13.41M | 13.37M | 13.59M | 15.48M | 15.58M | 15.42M | 15.30M | 17.57M | 13.08M | | | | | | | | | | 10.42M | 33.28M | | | 67.90M | 74.93M |
|
Net Income towards Common Stockholders
|
0.50M | -0.27M | -1.19M | -0.40M | -10.34M | 1.97M | 0.63M | 2.04M | 2.27M | 0.73M | 5.00M | -1.06M | 1.85M | 1.45M | 2.32M | 3.90M | -7.23M | 5.19M | -4.58M | 5.26M | 5.64M | 7.26M | 8.45M | 8.94M | 12.88M | -17.33M | 13.41M | 13.37M | 13.59M | 15.48M | 15.58M | 15.42M | 15.30M | 17.57M | 13.08M | | | | | | | | | | 10.42M | 33.28M | | | 67.90M | 74.93M |
|
EPS (Basic)
|
0.02 | -0.01 | -0.05 | -0.02 | -0.47 | 0.09 | 0.03 | 0.06 | 0.07 | 0.02 | 0.13 | 0.11 | 0.13 | 0.13 | 0.04 | 0.15 | 0.03 | 0.15 | -0.06 | 0.19 | 0.17 | 0.18 | 0.11 | 0.18 | 0.21 | -0.11 | 0.14 | 0.20 | 0.20 | 0.23 | 0.16 | 0.21 | 0.22 | 0.12 | 0.18 | -0.45 | 0.21 | 0.01 | 0.15 | 0.19 | -0.01 | 0.08 | 0.23 | 0.22 | 0.07 | 0.21 | 0.31 | 0.35 | 0.36 | 0.35 |
|
EPS (Weighted Average and Diluted)
|
0.02 | -0.01 | -0.05 | -0.02 | -0.47 | 0.09 | 0.03 | 0.06 | 0.07 | 0.02 | 0.13 | 0.11 | 0.13 | 0.13 | 0.04 | 0.15 | 0.03 | 0.15 | -0.06 | 0.19 | 0.17 | 0.18 | 0.11 | 0.18 | 0.21 | -0.11 | 0.14 | 0.20 | 0.20 | 0.23 | 0.16 | 0.21 | 0.22 | 0.12 | 0.18 | -0.45 | 0.21 | 0.01 | 0.15 | 0.19 | -0.01 | 0.08 | 0.23 | 0.22 | 0.07 | 0.21 | 0.30 | 0.35 | 0.35 | 0.35 |
|
Shares Outstanding (Weighted Average)
|
0.02M | | 22.23M | 22.23M | 0.02M | 22.25M | 22.79M | 31.26M | 31.28M | 39.12M | 37.38M | 48.10M | 57.48M | 57.59M | 56.03M | 66.95M | 72.56M | 75.47M | 72.65M | 75.50M | 76.37M | 81.49M | 79.39M | 88.01M | 94.04M | 95.10M | 93.09M | 95.16M | 95.21M | 95.21M | 95.20M | 95.38M | 96.08M | 96.30M | 96.02M | 96.41M | 96.56M | 96.61M | 96.70M | 99.06M | 99.12M | 104.01M | 105.96M | 132.84M | 144.90M | 159.46M | 154.79M | 187.15M | 192.44M | 211.75M |
|
Shares Outstanding (Diluted Average)
|
0.02M | | 22.23M | 22.23M | 22.23M | 22.44M | 22.79M | 31.26M | 31.28M | 39.12M | 37.38M | 48.10M | 57.48M | 57.59M | 56.03M | 66.95M | 72.56M | 75.47M | 72.65M | 75.50M | 76.37M | 81.49M | 79.39M | 88.01M | 94.04M | 95.10M | 93.10M | 95.16M | 95.21M | 95.21M | 95.21M | 95.39M | 96.12M | 96.30M | 96.09M | 96.41M | 96.60M | 96.62M | 96.70M | 99.09M | 99.19M | 104.31M | 106.15M | 133.20M | 145.26M | 159.85M | 155.17M | 187.42M | 192.85M | 212.27M |
|
EBITDA
|
3.63M | 2.94M | 2.10M | -0.91M | -10.88M | 1.38M | 0.02M | 1.44M | 1.70M | 0.12M | 0.19M | 4.88M | 7.03M | 7.12M | 8.03M | 9.62M | -2.15M | 10.61M | 1.52M | 11.84M | 12.52M | 13.74M | 14.80M | 15.35M | 18.98M | -11.08M | 18.44M | 18.84M | 18.39M | 20.98M | 20.83M | 20.68M | 21.32M | 22.75M | 18.15M | | | | | | | | | | 19.10M | 41.56M | | | 81.97M | 89.63M |
|
Interest Expenses
|
3.07M | 3.15M | 3.31M | 3.33M | 6.45M | 5.94M | 5.90M | 5.90M | 6.00M | 7.22M | -0.08M | 6.20M | 5.44M | 5.74M | 5.86M | 5.88M | 6.22M | 5.60M | 6.50M | 7.10M | 7.29M | 6.80M | 6.68M | 6.86M | 7.29M | 7.06M | 6.92M | 6.71M | 5.85M | 5.52M | 5.58M | 5.76M | 6.53M | 5.69M | 5.69M | 5.74M | 6.30M | 8.36M | 9.61M | 9.83M | 11.04M | 11.75M | 8.27M | 8.23M | 8.68M | 8.28M | 5.12M | 6.67M | 13.04M | 12.62M |
|
Shares Outstanding
|
| | 0.00M | | 22.25M | 22.26M | 31.25M | 31.34M | 31.31M | 47.65M | 47.66M | 57.45M | 57.55M | 57.74M | 64.82M | 72.00M | 75.47M | 75.47M | 75.48M | 75.52M | 78.55M | 83.35M | 85.87M | 88.40M | 95.07M | 95.10M | 95.10M | 95.20M | 95.21M | 95.21M | 95.22M | 95.98M | 96.30M | 96.30M | 96.30M | 96.49M | | | | | | | | | | | | | | |
|
Tax Rate
|
11.07 | -30.00 | 1.98 | -9.94 | -0.16 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49 | 2.70 |