|
Revenue
|
143.10M | 111.61M | 382.06M | -84.89M | 181.41M | 129.04M | 140.04M | 172.04M | 189.17M | 130.23M | 143.07M | 178.36M | 197.69M | 132.32M | 148.99M | 175.66M | 181.83M | 137.82M | 145.36M | 157.19M | 188.02M | 144.99M | 156.69M | 181.14M | 194.91M | 153.88M | 158.94M | 176.06M | 193.67M | 155.28M | 160.72M | 185.51M | 199.96M | 166.20M | 176.94M | 212.14M | 211.03M | 182.00M | 175.36M | 201.16M | 205.03M | 182.83M | 183.05M | 211.01M | 116.12M | 216.15M | 199.10M | 251.92M | 285.38M | 237.28M | 227.96M | 240.97M | 208.22M | 185.01M | 192.32M | 209.46M | 179.69M | 173.55M | 179.52M | 215.18M | 186.29M | 176.55M | 179.07M | 211.17M | 201.73M | 190.75M | 197.09M |
|
Cost of Revenue
|
85.91M | 69.01M | 234.64M | -50.66M | 109.02M | 80.76M | 88.36M | 105.18M | 114.10M | 86.78M | 94.91M | 124.53M | 123.03M | 87.90M | 97.81M | 118.17M | 114.50M | 88.30M | 92.07M | 99.57M | 114.77M | 91.54M | 98.54M | 113.57M | 117.51M | 93.18M | 97.56M | 108.53M | 117.81M | 95.15M | 100.39M | 114.82M | 122.39M | 102.17M | 110.09M | 131.36M | 129.41M | 110.40M | 110.42M | 126.09M | 128.24M | 114.61M | 114.58M | 127.31M | 84.37M | 127.15M | 115.83M | 144.27M | 163.79M | 140.54M | 136.07M | 143.66M | 127.01M | 114.59M | 115.74M | 126.68M | 113.66M | 107.23M | 110.94M | 131.00M | 114.25M | 121.62M | 107.83M | 127.33M | 121.92M | 114.48M | 120.46M |
|
Gross Profit
|
57.19M | 42.59M | 147.42M | -34.23M | 72.39M | 48.28M | 51.68M | 66.86M | 75.07M | 43.45M | 48.16M | 53.82M | 74.67M | 44.41M | 51.18M | 57.49M | 67.32M | 49.52M | 53.29M | 57.63M | 73.25M | 53.45M | 58.15M | 67.58M | 77.40M | 60.70M | 61.37M | 67.54M | 75.86M | 60.13M | 60.33M | 70.69M | 77.56M | 64.03M | 66.85M | 80.78M | 81.62M | 71.60M | 64.94M | 75.06M | 76.79M | 68.22M | 68.47M | 83.70M | 31.75M | 89.00M | 83.27M | 107.64M | 121.59M | 96.74M | 91.89M | 97.31M | 81.20M | 70.42M | 76.58M | 82.78M | 66.03M | 66.33M | 68.58M | 84.18M | 72.03M | 54.93M | 71.23M | 83.85M | 79.81M | 76.27M | 76.63M |
|
Selling, General & Administrative
|
40.13M | 38.99M | 121.12M | -35.08M | 48.45M | 44.43M | 47.24M | 47.11M | 51.07M | 50.69M | 53.06M | 52.21M | 52.67M | 50.93M | 51.13M | 52.68M | 51.91M | 51.92M | 52.15M | 50.17M | 53.98M | 53.20M | 56.35M | 57.52M | 55.81M | 55.70M | 55.62M | 57.09M | 58.33M | 56.10M | 57.64M | 58.59M | 60.49M | 59.83M | 61.12M | 65.62M | 63.01M | 62.28M | 61.19M | 61.46M | 63.45M | 62.99M | 65.54M | 67.65M | 54.08M | 57.62M | 69.23M | 79.27M | 77.89M | 75.38M | 74.78M | 79.56M | 71.03M | 68.48M | 69.09M | 70.58M | 70.81M | 69.54M | 69.65M | 74.53M | 74.21M | 73.78M | 74.73M | 77.45M | 74.89M | 78.91M | 79.35M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.12M | 23.69M | 23.99M | 24.85M | 24.24M | 26.55M | 27.07M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.92M | | 29.17M | 0.01M | | | | | | | | | | | |
|
Operating Expenses
|
40.13M | 38.99M | 121.12M | -35.08M | 48.45M | 44.43M | 47.24M | 47.11M | 51.07M | 50.69M | 53.06M | 52.21M | 52.67M | 50.93M | 51.13M | 52.68M | 51.91M | 51.92M | 52.15M | 50.17M | 53.98M | 53.20M | 56.35M | 57.52M | 55.81M | 55.70M | 55.62M | 57.09M | 58.33M | 56.10M | 57.64M | 58.59M | 60.49M | 59.83M | 61.12M | 65.62M | 63.01M | 62.28M | 61.19M | 61.46M | 63.45M | 62.99M | 65.54M | 67.65M | 54.08M | 57.62M | 69.23M | 79.27M | 77.89M | 75.38M | 74.78M | 79.56M | 71.03M | 68.48M | 69.09M | 70.58M | 70.81M | 69.54M | 69.65M | 74.53M | 97.33M | 97.47M | 98.72M | 102.30M | 99.12M | 105.45M | 106.42M |
|
Operating Income
|
17.05M | 3.60M | 26.30M | 0.85M | 23.94M | 19.19M | -0.89M | 14.05M | 18.41M | -15.20M | -12.05M | -9.16M | 15.85M | -12.55M | -6.58M | -1.50M | 9.79M | -8.72M | -3.34M | 1.89M | 14.11M | -4.94M | -3.24M | 5.19M | 16.78M | 0.38M | 1.17M | 5.89M | 12.87M | -0.27M | -1.59M | 7.94M | 12.78M | -0.47M | 0.76M | 9.71M | 13.64M | 3.70M | -1.02M | 8.82M | 8.73M | 0.15M | -1.59M | 11.25M | -27.55M | 26.45M | 9.34M | 23.70M | 39.00M | 16.36M | 11.58M | 12.58M | 39.65M | -3.33M | 31.58M | 7.40M | -9.46M | -7.92M | -6.00M | 3.93M | -6.97M | -24.89M | -8.83M | 1.20M | 0.49M | 3.52M | -7.34M |
|
EBIT
|
17.05M | 3.60M | 26.30M | 0.85M | 23.94M | 19.19M | -0.89M | 14.05M | 18.41M | -15.20M | -12.05M | -9.16M | 15.85M | -12.55M | -6.58M | -1.50M | 9.79M | -8.72M | -3.34M | 1.89M | 14.11M | -4.94M | -3.24M | 5.19M | 16.78M | 0.38M | 1.17M | 5.89M | 12.87M | -0.27M | -1.59M | 7.94M | 12.78M | -0.47M | 0.76M | 9.71M | 13.64M | 3.70M | -1.02M | 8.82M | 8.73M | 0.15M | -1.59M | 11.25M | -27.55M | 26.45M | 9.34M | 23.70M | 39.00M | 16.36M | 11.58M | 12.58M | 39.65M | -3.33M | 31.58M | 7.40M | -9.46M | -7.92M | -6.00M | 3.93M | -6.97M | -24.89M | -8.83M | 1.20M | 0.49M | 3.52M | -7.34M |
|
Interest & Investment Income
|
0.14M | 0.10M | 0.33M | -0.17M | 0.06M | 0.04M | 0.04M | 0.03M | 0.05M | 0.07M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.05M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.11M | 0.12M | 0.13M | 0.14M | 0.15M | 0.16M | 0.19M | 0.21M | 0.22M | 0.27M | 0.29M | 0.36M | 0.32M | 0.37M | 0.38M | 0.41M | 0.42M | 0.36M | 0.22M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.01M | | | 0.20M | 0.83M | 1.02M | 0.89M | 0.89M | 1.07M | 0.85M | 0.61M | 0.48M | 0.53M | 0.46M | 0.39M | 0.54M |
|
Non Operating Income
|
| | | | | | | | 0.05M | 0.06M | 0.04M | 0.01M | 0.01M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | -0.02M | -0.01M | 0.00M | 0.01M | 0.01M | | 0.08M | 0.09M | 0.09M | 0.11M | 0.12M | 0.15M | 0.18M | 0.18M | 0.23M | 0.26M | 0.33M | 0.28M | 0.33M | 0.34M | 0.37M | 0.38M | 0.32M | 0.05M | -0.36M | -0.19M | -0.04M | | | | | | | | | | | | | | | | | | | |
|
EBT
|
17.15M | 3.68M | 26.55M | 0.74M | 23.99M | 19.24M | -0.85M | 14.08M | 18.46M | -15.14M | -12.01M | -9.15M | 15.87M | -12.55M | -6.57M | -1.48M | 9.81M | -8.70M | -3.31M | 1.91M | 14.12M | -4.96M | -3.25M | 5.19M | 16.79M | 0.39M | 1.17M | 5.97M | 12.95M | -0.18M | -1.48M | 8.06M | 12.93M | -0.30M | 0.93M | 9.94M | 13.90M | 4.02M | -0.74M | 9.15M | 9.07M | 0.52M | -1.21M | 11.58M | -27.50M | 26.09M | 9.15M | 23.66M | 38.96M | 16.29M | 11.52M | 12.48M | 39.58M | -3.41M | 31.71M | 8.15M | -8.51M | -7.11M | -5.18M | 4.92M | -6.20M | -24.36M | -8.42M | 1.65M | 0.87M | 3.82M | -6.89M |
|
Tax Provisions
|
4.12M | 0.11M | 4.40M | 1.34M | 6.79M | -0.88M | -0.46M | 4.72M | 6.37M | -5.11M | -5.25M | -3.83M | 5.76M | -4.63M | -2.87M | -0.78M | 3.65M | -3.21M | -1.64M | 0.45M | 5.04M | -2.38M | -1.04M | 0.52M | 5.51M | 0.23M | 0.55M | 2.50M | 4.22M | -0.06M | -0.65M | 2.51M | 4.04M | -0.09M | 0.29M | 4.69M | 2.60M | 0.79M | -0.24M | 1.80M | 1.29M | 0.15M | -0.12M | 2.15M | -6.61M | 6.22M | 2.19M | 5.62M | 8.06M | 3.80M | 2.50M | 2.64M | 9.37M | -0.87M | 7.12M | 1.52M | -1.88M | -2.08M | -1.32M | 1.37M | -2.77M | -5.95M | -1.27M | 15.83M | | | |
|
Profit After Tax
|
7.93M | 7.86M | 8.47M | -3.40M | 12.45M | -0.57M | 11.49M | 9.36M | 12.09M | -10.03M | -6.76M | -5.32M | 10.10M | -7.92M | -3.70M | -0.70M | 6.16M | -5.49M | -1.67M | 1.47M | 9.08M | -2.58M | -2.21M | 4.67M | 11.28M | 0.16M | 0.61M | 3.47M | 8.74M | -0.12M | -0.84M | 5.55M | 8.89M | -0.21M | 0.65M | 5.25M | 11.30M | 3.23M | -0.51M | 7.35M | 7.79M | 0.38M | -1.08M | 9.42M | -20.89M | 19.87M | 6.96M | 18.04M | 30.90M | 12.49M | 9.01M | 9.84M | 30.20M | -2.54M | 24.59M | 6.64M | -6.63M | -5.03M | -3.86M | 3.55M | -3.43M | -18.41M | -7.15M | -14.18M | 0.87M | 3.82M | -6.89M |
|
Income from Continuing Operations
|
13.03M | 3.57M | 22.14M | -0.60M | 17.20M | 20.12M | -0.39M | 9.36M | 12.09M | -10.03M | -6.76M | -5.32M | 10.10M | -7.92M | -3.70M | -0.70M | 6.16M | -5.49M | -1.67M | 1.47M | 9.08M | -2.58M | -2.21M | 4.67M | 11.28M | 0.16M | 0.61M | 3.47M | 8.74M | -0.12M | -0.84M | 5.55M | 8.89M | -0.21M | 0.65M | 5.25M | 11.30M | 3.23M | -0.51M | 7.35M | 7.79M | 0.38M | -1.08M | 9.42M | -20.89M | 19.87M | 6.96M | 18.04M | 30.90M | 12.49M | 9.01M | 9.84M | 30.20M | -2.54M | 24.59M | 6.64M | -6.63M | -5.03M | -3.86M | 3.55M | -3.43M | -18.41M | -7.15M | -14.18M | 0.87M | 3.82M | -6.89M |
|
Consolidated Net Income
|
13.03M | 3.57M | 22.14M | -0.60M | 17.20M | 20.12M | -0.39M | 9.36M | 12.09M | -10.03M | -6.76M | -5.32M | 10.10M | -7.92M | -3.70M | -0.70M | 6.16M | -5.49M | -1.67M | 1.47M | 9.08M | -2.58M | -2.21M | 4.67M | 11.28M | 0.16M | 0.61M | 3.47M | 8.74M | -0.12M | -0.84M | 5.55M | 8.89M | -0.21M | 0.65M | 5.25M | 11.30M | 3.23M | -0.51M | 7.35M | 7.79M | 0.38M | -1.08M | 9.42M | -20.89M | 19.87M | 6.96M | 18.04M | 30.90M | 12.49M | 9.01M | 9.84M | 30.20M | -2.54M | 24.59M | 6.64M | -6.63M | -5.03M | -3.86M | 3.55M | -3.43M | -18.41M | -7.15M | -14.18M | 0.87M | 3.82M | -6.89M |
|
Income towards Parent Company
|
13.03M | 3.57M | 22.14M | -0.60M | 17.20M | 20.12M | -0.39M | 9.36M | 12.09M | -10.03M | -6.76M | -5.32M | 10.10M | -7.92M | -3.70M | -0.70M | 6.16M | -5.49M | -1.67M | 1.47M | 9.08M | -2.58M | -2.21M | 4.67M | 11.28M | 0.16M | 0.61M | 3.47M | 8.74M | -0.12M | -0.84M | 5.55M | 8.89M | -0.21M | 0.65M | 5.25M | 11.30M | 3.23M | -0.51M | 7.35M | 7.79M | 0.38M | -1.08M | 9.42M | -20.89M | 19.87M | 6.96M | 18.04M | 30.90M | 12.49M | 9.01M | 9.84M | 30.20M | -2.54M | 24.59M | 6.64M | -6.63M | -5.03M | -3.86M | 3.55M | -3.43M | -18.41M | -7.15M | -14.18M | 0.87M | 3.82M | -6.89M |
|
Net Income towards Common Stockholders
|
13.03M | -0.07M | 22.14M | -0.60M | 17.20M | 20.12M | -0.39M | 9.36M | 12.09M | -10.03M | -6.76M | -5.32M | 10.10M | -7.92M | -3.70M | -0.70M | 6.16M | -5.49M | -1.67M | 1.47M | 9.08M | -2.58M | -2.21M | 4.67M | 11.28M | 0.16M | 0.61M | 3.47M | 8.74M | -0.12M | -0.84M | 5.55M | 8.89M | -0.21M | 0.65M | 5.25M | 11.30M | 3.23M | -0.51M | 7.35M | 7.79M | 0.38M | -1.08M | 9.42M | -20.89M | 19.87M | 6.96M | 18.04M | 30.90M | 12.49M | 9.01M | 9.84M | 30.20M | -2.54M | 24.59M | 6.64M | -6.63M | -5.03M | -3.86M | 3.55M | -3.43M | -18.41M | -7.15M | -14.18M | 0.87M | 3.82M | -6.89M |
|
EPS (Basic)
|
0.89 | 0.00 | 1.51 | -0.04 | 1.16 | 0.86 | -0.03 | 0.65 | 0.83 | -0.69 | -0.46 | -0.36 | 0.69 | -0.54 | -0.25 | -0.05 | 0.42 | -0.37 | -0.11 | 0.10 | 0.61 | -0.17 | -0.15 | 0.31 | 0.75 | 0.01 | 0.04 | 0.24 | 0.60 | -0.01 | -0.06 | 0.38 | 0.60 | -0.01 | 0.05 | 0.39 | 0.83 | 0.24 | -0.04 | 0.59 | 0.65 | 0.03 | -0.09 | 0.84 | -2.00 | 1.90 | 0.67 | 1.83 | 3.27 | 1.37 | 1.04 | 1.21 | 3.59 | -0.31 | 3.02 | 0.83 | -0.81 | -0.61 | -0.47 | 0.43 | -0.42 | -2.21 | -0.86 | -1.70 | 0.11 | 0.48 | -0.86 |
|
EPS (Weighted Average and Diluted)
|
0.91 | | | -0.04 | 1.19 | 0.86 | -0.03 | 0.65 | 0.83 | -0.69 | -0.46 | -0.36 | 0.69 | -0.54 | -0.25 | -0.05 | 0.42 | -0.37 | -0.11 | 0.10 | 0.61 | -0.17 | -0.15 | 0.31 | 0.74 | 0.01 | 0.04 | 0.24 | 0.60 | -0.01 | -0.06 | 0.38 | 0.60 | -0.01 | 0.05 | 0.38 | 0.83 | 0.24 | -0.04 | 0.59 | 0.65 | 0.03 | -0.09 | 0.84 | -2.00 | 1.90 | 0.67 | 1.81 | 3.23 | 1.36 | 1.03 | 1.20 | 3.59 | -0.31 | 3.02 | 0.83 | -0.81 | -0.61 | -0.47 | 0.43 | -0.42 | -2.21 | -0.86 | -1.70 | 0.11 | 0.46 | -0.86 |
|
Shares Outstanding (Weighted Average)
|
14.69M | 14.68M | 14.69M | 14.69M | 14.86M | 14.84M | 14.84M | 14.83M | 14.99M | 14.97M | 14.98M | 14.95M | 14.93M | 14.91M | 15.15M | 15.14M | 15.47M | 15.44M | 15.46M | 15.45M | 15.58M | 15.58M | 15.58M | 15.58M | 15.56M | 15.55M | 15.55M | 15.17M | 14.91M | 14.91M | 14.89M | 14.90M | 14.93M | 14.94M | 13.74M | 13.74M | 13.76M | 13.68M | 12.98M | 12.93M | 12.13M | 12.08M | 11.91M | 11.65M | 11.65M | 10.62M | 10.63M | 10.14M | 9.42M | 9.29M | 9.08M | 8.50M | 8.67M | 8.40M | 8.38M | 8.36M | 8.31M | 8.31M | 8.56M | 8.54M | 8.54M | 8.60M | 8.62M | 8.71M | 8.28M | 8.29M | 8.31M |
|
Shares Outstanding (Diluted Average)
|
14.34M | | | 14.40M | 14.49M | 14.52M | 14.52M | 14.52M | 14.57M | 14.60M | 14.60M | 14.59M | 14.64M | 14.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
17.05M | 7.86M | 8.47M | 0.85M | 23.94M | 19.19M | -0.89M | 14.05M | 18.41M | -15.20M | -12.05M | -9.16M | 15.85M | -12.55M | -6.58M | -1.50M | 9.79M | -8.72M | -3.34M | 1.89M | 14.11M | -4.94M | -3.24M | 5.19M | 16.78M | 0.38M | 1.17M | 5.89M | 12.87M | -0.27M | -1.59M | 7.94M | 12.78M | -0.47M | 0.76M | 9.71M | 13.64M | 3.70M | -1.02M | 8.82M | 8.73M | 0.15M | -1.59M | 11.25M | -27.55M | 26.45M | 9.34M | 23.70M | 39.00M | 16.36M | 11.58M | 12.58M | 39.65M | -3.33M | 31.58M | 7.40M | -9.46M | -7.92M | -6.00M | 3.93M | -6.97M | -24.89M | -8.83M | 1.20M | 0.49M | 3.52M | -7.34M |
|
Interest Expenses
|
0.04M | 0.03M | 0.09M | -0.06M | 0.00M | -0.01M | -0.02M | 0.01M | -0.00M | 0.01M | 0.02M | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.11M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.16M | 0.38M | 0.19M | 0.04M | 0.05M | 0.08M | 0.08M | 0.11M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M |
|
Tax Rate
|
24.04% | 2.91% | 16.58% | | 28.31% | | 53.81% | 33.50% | 34.50% | 33.73% | 43.69% | 41.91% | 36.31% | 36.87% | 43.67% | 52.56% | 37.19% | 36.87% | 49.56% | 23.38% | 35.70% | 47.98% | 31.99% | 10.03% | 32.82% | 58.25% | 47.39% | 41.85% | 32.55% | 32.96% | 43.67% | 31.14% | 31.24% | 29.29% | 30.65% | 47.19% | 18.71% | 19.59% | 31.90% | 19.69% | 14.17% | 28.05% | 10.12% | 18.61% | 24.03% | 23.84% | 23.89% | 23.76% | 20.69% | 23.31% | 21.75% | 21.15% | 23.69% | 25.54% | 22.45% | 18.60% | 22.04% | 29.26% | 25.50% | 27.87% | 44.73% | 24.43% | 15.09% | | | | |