|
Revenue
|
157.60M | 144.37M | 143.42M | 137.83M | 147.00M | 167.30M | 172.20M | 169.70M | 183.10M | 197.70M | 207.90M | 218.30M | 252.30M | 261.90M | 289.90M | 293.00M | 290.10M | 307.90M | 329.70M | 313.80M | 348.50M | 381.60M | 387.00M | 382.60M | 341.60M | 323.70M | 303.10M | 278.60M | 253.60M | 256.20M | 230.00M | 222.30M | 238.50M | 250.70M | 251.90M | 265.70M | 285.90M | 311.20M | 308.00M | 313.60M | 311.20M | 333.30M | 327.20M | 293.20M | 300.98M | 251.40M | 220.19M | 232.70M | 245.59M | 285.69M | 289.49M | 293.23M | 319.41M | 367.81M | 387.31M | 406.46M | 424.27M | 428.04M | 419.25M | 407.44M | 412.63M | 445.56M | 472.94M | 470.91M | 476.57M | 498.68M | 513.72M |
|
Cost of Revenue
|
111.53M | 102.99M | 102.64M | 114.65M | 105.04M | 119.39M | 123.36M | 120.02M | 130.66M | 140.41M | 148.38M | 155.72M | 180.81M | 185.26M | 206.41M | 205.53M | 200.99M | 216.43M | 232.60M | 219.15M | 246.80M | 270.56M | 273.64M | 275.82M | 243.54M | 232.39M | 217.37M | 201.75M | 184.74M | 184.61M | 166.21M | 161.73M | 174.01M | 181.76M | 184.97M | 194.46M | 209.49M | 226.11M | 223.96M | 223.31M | 227.03M | 241.33M | 234.47M | 212.23M | 217.87M | 181.32M | 158.89M | 169.99M | 173.96M | 200.41M | 202.55M | 208.49M | 224.53M | 263.55M | 275.68M | 295.04M | 299.23M | 296.19M | 293.69M | 284.21M | 288.75M | 307.76M | 326.82M | 322.42M | 326.30M | 340.87M | 352.46M |
|
Gross Profit
|
46.07M | 41.38M | 40.78M | 23.18M | 42.00M | 47.90M | 48.90M | 49.60M | 52.40M | 57.30M | 59.50M | 62.60M | 71.50M | 76.60M | 83.50M | 87.50M | 89.10M | 91.50M | 97.10M | 94.60M | 101.70M | 111.00M | 113.40M | 106.70M | 98.10M | 91.30M | 85.70M | 76.90M | 68.80M | 71.60M | 63.80M | 60.60M | 64.50M | 68.90M | 67.00M | 71.20M | 77.40M | 85.60M | 84.70M | 88.20M | 86.00M | 92.80M | 93.50M | 77.50M | 83.11M | 70.08M | 61.30M | 62.60M | 71.63M | 85.28M | 86.94M | 84.66M | 94.88M | 104.26M | 111.63M | 111.26M | 125.04M | 131.85M | 125.56M | 122.84M | 123.88M | 137.79M | 146.11M | 148.49M | 150.26M | 157.81M | 161.26M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | 2.23M | | | | 2.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
39.38M | 36.26M | 35.15M | 37.01M | 35.21M | 38.77M | 38.73M | 38.59M | 40.88M | 43.63M | 45.03M | 46.80M | 51.57M | 55.78M | 58.99M | 62.22M | 66.40M | 68.25M | 70.22M | 66.55M | 80.55M | 83.65M | 82.61M | 81.08M | 2.50M | 77.30M | 75.08M | 71.48M | 70.82M | 62.75M | 58.89M | 53.01M | 56.28M | 58.68M | 60.45M | 62.68M | 65.30M | 65.06M | 67.26M | 66.15M | 69.38M | 69.14M | 70.99M | 72.87M | 71.80M | 62.94M | 53.75M | 56.50M | 65.40M | 70.43M | 75.76M | 77.06M | 73.33M | 78.34M | 85.09M | 87.53M | 89.64M | 94.37M | 89.71M | 92.85M | 94.75M | 100.44M | 106.50M | 109.20M | 109.75M | 111.83M | 117.56M |
|
Restructuring Costs
|
| | | | | | | | | | | | 7.48M | | | | 10.00M | | | | | | | | | | 7.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
3.17M | 2.17M | 2.68M | | 3.59M | 4.58M | 5.34M | 9.38M | 6.34M | 9.57M | 11.70M | 12.61M | 11.65M | 12.90M | 13.36M | 14.85M | 13.80M | 15.99M | 20.99M | 20.05M | 11.88M | 15.66M | 17.97M | -89.85M | 10.14M | 7.54M | -52.44M | -6.15M | -5.11M | 5.17M | 0.26M | 5.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
39.38M | 36.26M | 35.15M | 37.01M | 35.21M | 38.77M | 38.73M | 38.59M | 40.88M | 43.63M | 45.03M | 46.80M | 59.05M | 55.78M | 58.99M | 62.22M | 76.41M | 68.25M | 70.22M | 66.55M | 80.55M | 83.65M | 82.61M | 81.08M | 2.50M | 77.30M | 82.43M | 71.48M | 70.82M | 62.75M | 58.89M | 53.01M | 56.28M | 58.68M | 60.45M | 62.68M | 65.30M | 65.06M | 67.26M | 66.15M | 69.38M | 69.14M | 70.99M | 72.87M | 71.80M | 62.94M | 53.75M | 56.50M | 65.40M | 70.43M | 75.76M | 77.06M | 73.33M | 78.34M | 85.09M | 87.53M | 89.64M | 94.37M | 89.71M | 92.85M | 94.75M | 100.44M | 106.50M | 109.20M | 109.75M | 111.83M | 117.56M |
|
Operating Income
|
6.69M | 5.12M | 5.63M | -66.78M | 6.75M | 9.13M | 10.16M | 11.06M | 11.54M | 13.63M | 14.44M | 15.88M | 19.91M | 20.85M | 24.51M | 25.26M | 22.70M | 23.27M | 26.90M | 28.06M | 21.15M | 27.39M | 30.80M | -91.97M | 18.10M | 13.99M | -55.61M | -4.40M | -2.00M | 8.85M | 4.93M | 7.55M | 8.24M | 10.26M | 6.51M | 8.49M | 11.15M | 20.06M | 16.81M | 24.06M | 14.82M | 22.85M | 21.72M | 8.03M | 11.32M | 7.14M | -40.85M | -5.28M | 6.23M | 14.85M | 11.19M | 7.59M | 21.56M | 25.92M | 26.54M | 23.73M | 35.40M | 37.48M | 35.86M | 29.99M | 29.13M | 37.35M | 39.61M | 39.29M | 40.52M | 45.99M | 43.70M |
|
EBIT
|
6.69M | 5.12M | 5.63M | -66.78M | 6.75M | 9.13M | 10.16M | 11.06M | 11.54M | 13.63M | 14.44M | 15.88M | 19.91M | 20.85M | 24.51M | 25.26M | 22.70M | 23.27M | 26.90M | 28.06M | 21.15M | 27.39M | 30.80M | -91.97M | 18.10M | 13.99M | -55.61M | -4.40M | -2.00M | 8.85M | 4.93M | 7.55M | 8.24M | 10.26M | 6.51M | 8.49M | 11.15M | 20.06M | 16.81M | 24.06M | 14.82M | 22.85M | 21.72M | 8.03M | 11.32M | 7.14M | -40.85M | -5.28M | 6.23M | 14.85M | 11.19M | 7.59M | 21.56M | 25.92M | 26.54M | 23.73M | 35.40M | 37.48M | 35.86M | 29.99M | 29.13M | 37.35M | 39.61M | 39.29M | 40.52M | 45.99M | 43.70M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | 1.03M | -0.16M | | 1.32M | 0.35M | 0.65M |
|
Non Operating Income
|
| | | | | 0.01M | 0.03M | 0.01M | 0.02M | 0.01M | 0.00M | -0.01M | 0.01M | -0.00M | 0.02M | 0.01M | -0.00M | -0.02M | 0.04M | 0.06M | 0.15M | -0.14M | -0.01M | -0.13M | 0.25M | 0.14M | -0.33M | -0.33M | 0.15M | -0.01M | 0.25M | 5.51M | 0.23M | -0.06M | 0.15M | 0.13M | 0.02M | 1.42M | -0.12M | -0.13M | 0.03M | -0.18M | 0.03M | 0.17M | 0.83M | -0.13M | -0.32M | -0.46M | 0.43M | 0.10M | 0.45M | -0.57M | -0.54M | -0.84M | -1.56M | 0.23M | 0.47M | 0.24M | -1.23M | 1.88M | 1.97M | 1.03M | -0.16M | 0.67M | 1.32M | 0.35M | 0.65M |
|
EBT
|
5.25M | 3.83M | 24.85M | -67.98M | 5.96M | 7.54M | 8.76M | 9.88M | 10.54M | 12.62M | 13.68M | 15.15M | 19.09M | 20.08M | 22.25M | 23.59M | 21.08M | 21.55M | 25.32M | 26.76M | 17.91M | 24.07M | 27.49M | -95.03M | 15.66M | 11.55M | -58.57M | -10.82M | -5.26M | 4.89M | 0.85M | 9.20M | 4.81M | 6.21M | 1.74M | 4.14M | 6.13M | 15.34M | 11.91M | 18.96M | 9.81M | 17.78M | 16.76M | 3.62M | 7.78M | 3.08M | -44.92M | -14.25M | 1.42M | 9.61M | 6.37M | 1.78M | 15.86M | 19.47M | 18.14M | 12.43M | 24.35M | 25.86M | 21.94M | 14.79M | 15.55M | 23.00M | 23.73M | 22.68M | 27.17M | 31.60M | 29.45M |
|
Tax Provisions
|
2.08M | 1.67M | 1.73M | -17.55M | 2.36M | 2.95M | 3.42M | 4.02M | 4.20M | 5.01M | 5.41M | 5.94M | 7.45M | 7.91M | 9.16M | 9.52M | 7.84M | 7.81M | 8.97M | 9.86M | 6.94M | 9.19M | 10.50M | -6.96M | 6.01M | 4.38M | -5.88M | -4.36M | -0.01M | -0.20M | 0.66M | 2.06M | 1.82M | 2.24M | -1.18M | -2.52M | 1.64M | 3.78M | 3.55M | 5.14M | 2.62M | 4.43M | 3.61M | 0.54M | 1.79M | 0.71M | -10.14M | -11.05M | 1.26M | 1.68M | -0.56M | 1.05M | 3.33M | 4.97M | 5.10M | 4.40M | 6.77M | 6.80M | 5.77M | -1.22M | 4.22M | 6.31M | 2.63M | 1.32M | 6.58M | 7.98M | 7.82M |
|
Profit After Tax
|
3.17M | 2.17M | 23.12M | -50.43M | 3.60M | 4.60M | 5.30M | 5.90M | 6.30M | 7.60M | 8.30M | 9.20M | 11.60M | 12.20M | 13.10M | 14.10M | 13.20M | 13.70M | 16.40M | 16.90M | 10.90M | 14.90M | 17.00M | -88.10M | 9.70M | 7.20M | -52.70M | -3.20M | -5.20M | 5.10M | 0.20M | 7.40M | 3.10M | 4.10M | 3.00M | 6.60M | 5.20M | 11.90M | 8.80M | 12.40M | 7.70M | 14.00M | 13.80M | 1.60M | 6.05M | 2.43M | -34.77M | -3.20M | 0.37M | 8.12M | 7.12M | 0.88M | 12.64M | 14.49M | 13.93M | 7.15M | 17.58M | 19.05M | 16.17M | 16.01M | 11.33M | 16.69M | 21.10M | 21.36M | 20.59M | 23.61M | 21.63M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.28M | -0.14M | -0.08M | -0.08M | -0.25M | -0.14M | -0.17M | -0.06M | 0.00M | -0.06M | 0.00M | -0.04M | -0.02M | -0.10M | -0.11M | 0.04M | -0.09M | -0.06M | -0.06M | -0.11M | -0.12M | -0.21M | -0.19M | -0.19M | -0.15M | -0.11M | 0.06M | -0.89M | 0.89M | | | | | | | | | | | |
|
Income from Continuing Operations
|
3.17M | 2.17M | 23.12M | -50.43M | 3.59M | 4.58M | 5.34M | 5.86M | 6.34M | 7.61M | 8.27M | 9.21M | 11.65M | 12.18M | 13.09M | 14.07M | 13.23M | 13.75M | 16.35M | 16.90M | 10.96M | 14.88M | 16.99M | -88.07M | 9.65M | 7.17M | -52.68M | -6.46M | -5.25M | 5.09M | 0.18M | 7.13M | 2.99M | 3.97M | 2.91M | 6.66M | 4.49M | 11.56M | 8.36M | 13.81M | 7.19M | 13.35M | 13.15M | 3.08M | 5.99M | 2.37M | -34.77M | -3.20M | 0.16M | 7.93M | 6.94M | 0.73M | 12.53M | 14.49M | 13.04M | 8.04M | 17.58M | 19.05M | 16.17M | 16.01M | 11.33M | 16.69M | 21.10M | 21.36M | 20.59M | 23.61M | 21.63M |
|
Consolidated Net Income
|
3.17M | 2.17M | 23.12M | -50.43M | 3.59M | 4.58M | 5.34M | 5.86M | 6.34M | 7.61M | 8.27M | 9.21M | 11.65M | 12.18M | 13.09M | 14.07M | 13.23M | 13.75M | 16.35M | 16.90M | 10.96M | 14.88M | 16.99M | -88.07M | 9.65M | 7.17M | -52.68M | -6.46M | -5.25M | 5.09M | 0.18M | 7.13M | 2.99M | 3.97M | 2.91M | 6.66M | 4.49M | 11.56M | 8.36M | 13.81M | 7.19M | 13.35M | 13.15M | 3.08M | 5.99M | 2.37M | -34.77M | -3.20M | 0.16M | 7.93M | 6.94M | 0.73M | 12.53M | 14.49M | 13.04M | 8.04M | 17.58M | 19.05M | 16.17M | 16.01M | 11.33M | 16.69M | 21.10M | 21.36M | 20.59M | 23.61M | 21.63M |
|
Income towards Parent Company
|
3.17M | 2.17M | 23.12M | -50.43M | 3.59M | 4.58M | 5.34M | 5.86M | 6.34M | 7.61M | 8.27M | 9.21M | 11.65M | 12.18M | 13.09M | 14.07M | 13.23M | 13.75M | 16.35M | 16.90M | 10.96M | 14.88M | 16.99M | -88.07M | 9.65M | 7.17M | -52.68M | -6.46M | -5.25M | 5.09M | 0.18M | 7.13M | 2.99M | 3.97M | 2.91M | 6.66M | 4.49M | 11.56M | 8.36M | 13.81M | 7.19M | 13.35M | 13.15M | 3.08M | 5.99M | 2.37M | -34.77M | -3.20M | 0.16M | 7.93M | 6.94M | 0.73M | 12.53M | 14.49M | 13.04M | 8.04M | 17.58M | 19.05M | 16.17M | 16.01M | 11.33M | 16.69M | 21.10M | 21.36M | 20.59M | 23.61M | 21.63M |
|
Preferred Dividend Payments
|
-0.01M | -0.02M | -0.02M | 0.15M | -0.02M | 0.02M | 0.02M | 0.02M | -0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Net Income towards Common Stockholders
|
3.16M | 2.14M | 2.66M | -50.46M | 3.57M | 4.56M | 5.32M | 5.84M | 6.32M | 7.59M | 8.25M | 9.19M | 11.62M | 12.15M | 13.07M | 14.05M | 13.21M | 13.73M | 16.33M | 16.88M | 10.94M | 14.86M | 16.97M | -88.10M | 9.63M | 7.14M | -52.46M | -2.94M | -5.13M | 5.15M | 0.24M | 7.36M | 3.11M | 4.11M | 2.94M | 6.63M | 4.53M | 11.54M | 8.37M | 13.81M | 7.27M | 13.44M | 13.09M | 3.14M | 6.03M | 2.40M | -34.69M | -3.10M | 0.35M | 8.10M | 7.10M | 0.86M | 12.62M | 14.41M | 13.91M | 7.13M | 17.56M | 19.03M | 16.15M | 15.98M | 11.31M | 16.67M | 21.08M | 21.34M | 20.57M | 23.59M | 21.61M |
|
EPS (Basic)
|
13.15M | 5.36M | 4.36M | -3.85 | 0.27 | 0.33 | 0.38 | 0.42 | 0.44 | 0.53 | 0.58 | 0.64 | 0.81 | 0.84 | 0.91 | 0.98 | 0.92 | 0.95 | 1.13 | 1.17 | 0.74 | 1.01 | 1.16 | -6.09 | 0.67 | 0.50 | -3.64 | -0.20 | -0.36 | 0.36 | 0.02 | 0.44 | 0.18 | 0.24 | 0.17 | 0.38 | 0.30 | 0.68 | 0.50 | 0.70 | 0.44 | 0.80 | 0.78 | 0.18 | 0.34 | 0.14 | -1.95 | -0.17 | 0.02 | 0.42 | 0.38 | 0.05 | 0.68 | 0.77 | 0.74 | 0.39 | 1.00 | 1.09 | 0.94 | 0.99 | 0.70 | 1.05 | 1.34 | 1.35 | 1.31 | 1.50 | 1.38 |
|
EPS (Weighted Average and Diluted)
|
13.73M | 5.64M | 4.67M | -3.85 | 0.26 | 0.31 | 0.36 | 0.39 | 0.42 | 0.50 | 0.55 | 0.61 | 0.77 | 0.80 | 0.86 | 0.92 | 0.87 | 0.90 | 1.07 | 1.10 | 0.75 | 1.00 | 1.14 | -6.09 | 0.63 | 0.47 | -3.64 | -0.20 | -0.36 | 0.34 | 0.02 | 0.42 | 0.17 | 0.23 | 0.16 | 0.36 | 0.29 | 0.65 | 0.48 | 0.67 | 0.42 | 0.76 | 0.74 | 0.17 | 0.32 | 0.13 | -1.95 | -0.17 | 0.02 | 0.41 | 0.36 | 0.05 | 0.65 | 0.74 | 0.71 | 0.37 | 0.95 | 1.04 | 0.90 | 0.95 | 0.67 | 1.00 | 1.27 | 1.28 | 1.24 | 1.43 | 1.31 |
|
Shares Outstanding (Weighted Average)
|
0.24 | 0.40 | 0.61 | 13.12M | 0.27 | 0.01M | 14.02M | 13.82M | 0.01M | 0.97 | 14.31M | 14.30M | 0.01M | 1.66 | | | | | | | | | | | | | | | | | | 15.04M | | | 17.40M | 17.40M | 17.90M | 17.56M | 17.56M | 17.55M | 17.57M | 17.60M | 17.60M | 17.59M | 17.71M | 17.73M | 17.79M | 17.75M | 19.19M | 19.29M | 19.06M | 18.95M | 18.53M | 18.77M | 18.82M | 18.63M | 17.60M | 17.40M | 17.10M | 16.87M | 16.13M | 16.00M | 15.91M | 15.86M | 15.70M | 15.70M | 15.69M |
|
Shares Outstanding (Diluted Average)
|
0.23 | 0.38 | 0.57 | 13.12M | 0.26 | 0.02M | 15.06M | 14.82M | 0.02M | 0.92 | 15.15M | 15.14M | 0.77 | 1.57 | | | | | | | | | | | | | | | | | | 15.88M | | | 18.24M | 18.24M | 18.74M | 18.40M | 18.40M | 18.39M | 18.41M | 18.44M | 18.44M | 18.43M | 18.55M | 18.57M | 17.79M | 17.75M | 20.03M | 20.13M | 19.90M | 19.79M | 19.37M | 19.61M | 19.66M | 19.47M | 18.44M | 18.24M | 17.94M | 17.71M | 16.97M | 16.84M | 16.75M | 16.70M | 16.54M | 16.54M | 16.53M |
|
EBITDA
|
6.69M | 5.12M | 5.63M | -66.78M | 6.75M | 9.13M | 10.16M | 11.06M | 6.34M | 7.61M | 8.27M | 9.27M | 11.42M | 12.01M | 14.57M | 13.99M | 12.19M | 12.10M | 18.54M | 13.73M | 9.62M | 15.56M | 15.85M | -89.60M | 6.61M | 5.44M | -52.52M | -3.52M | -4.61M | 4.83M | 0.20M | -0.94M | 0.67M | 4.42M | 3.74M | 6.47M | 4.12M | 10.43M | 11.75M | 12.16M | 7.89M | 13.21M | 11.87M | 3.11M | 4.83M | 3.76M | -35.23M | -0.64M | 1.65M | 9.62M | 4.23M | 1.00M | 14.20M | 10.90M | 11.89M | 8.72M | 17.68M | 19.71M | 15.33M | 16.53M | 10.72M | 16.79M | 21.48M | 19.13M | 20.68M | 26.18M | 20.92M |
|
Interest Expenses
|
-1.45M | -1.33M | 6.13M | 9.27M | -0.99M | 1.60M | 1.43M | 1.19M | -1.02M | 1.02M | 0.76M | 0.71M | 0.83M | 0.76M | 2.29M | 1.68M | 1.63M | 1.69M | 1.61M | 1.35M | 3.40M | 3.18M | 3.29M | 2.93M | 2.68M | 2.59M | 2.63M | 3.03M | 3.41M | 3.95M | 4.34M | 3.87M | 3.65M | 3.99M | 4.93M | 4.48M | 5.04M | 6.14M | 4.78M | 4.98M | 5.04M | 4.88M | 4.99M | 4.59M | 4.38M | 3.93M | 3.75M | 8.51M | 5.24M | 5.34M | 5.26M | 5.25M | 5.16M | 5.62M | 6.83M | 11.53M | 11.52M | 11.86M | 12.68M | 17.08M | 15.54M | 15.38M | 15.72M | 17.28M | 14.66M | 14.74M | 14.89M |
|
Tax Rate
|
39.62% | 43.51% | 6.95% | 25.81% | 39.69% | 39.17% | 39.00% | 40.68% | 39.83% | 39.71% | 39.52% | 39.21% | 39.00% | 39.36% | 41.15% | 40.35% | 37.22% | 36.21% | 35.42% | 36.84% | 38.78% | 38.18% | 38.21% | 7.32% | 38.39% | 37.94% | 10.05% | 40.28% | 0.15% | -4.03% | 78.49% | 22.45% | 37.77% | 36.07% | -67.78% | -60.83% | 26.69% | 24.62% | 29.80% | 27.14% | 26.73% | 24.90% | 21.52% | 14.90% | 22.97% | 23.09% | 22.58% | 77.56% | 88.80% | 17.52% | -8.87% | 59.14% | 21.01% | 25.55% | 28.10% | 35.36% | 27.79% | 26.32% | 26.28% | -8.25% | 27.15% | 27.43% | 11.09% | 5.81% | 24.23% | 25.27% | 26.56% |