|
Revenue
|
360.52M | 348.64M | 342.94M | 350.04M | 349.03M | 346.14M | 356.25M | 361.82M | 400.44M | 413.80M | 390.71M | 395.23M | 396.24M | 386.06M | 399.35M | 407.18M | 414.61M | 414.64M | 416.00M | 425.55M | 454.32M | 451.18M | 425.16M | 432.34M | 449.14M | 455.47M | 442.20M | 470.29M | 460.15M | 438.04M | 441.92M | 446.34M | 444.71M | 448.96M | 467.71M | 497.77M | 512.10M | 513.01M | 504.99M | 551.27M | 606.12M | 593.11M | 602.22M | 604.59M | 607.85M | 622.25M | 626.58M | 686.28M | 711.49M | 702.23M | 676.23M | 723.62M | 754.99M | 775.87M | 774.43M | 806.71M | 864.59M | 893.26M | 924.68M | 928.55M | 949.16M | 926.02M | 894.92M | 898.28M | 943.66M | 956.17M |
|
Cost of Revenue
|
194.18M | 193.20M | 192.39M | 199.17M | 211.63M | 206.83M | 207.96M | 223.08M | 250.84M | 249.97M | 233.00M | 245.62M | 248.22M | 241.61M | 245.08M | 258.48M | 259.53M | 255.15M | 268.90M | 274.27M | 295.55M | 293.24M | 281.69M | 279.03M | 291.47M | 301.61M | 299.34M | 305.64M | 303.19M | 293.70M | 308.24M | 309.07M | 304.07M | 294.85M | 307.57M | 321.12M | 330.32M | 336.48M | 340.16M | 349.07M | 386.27M | 380.89M | 418.67M | 402.25M | 413.01M | 417.18M | 440.27M | 468.42M | 490.72M | 472.24M | 484.13M | 493.10M | 520.08M | 526.65M | 526.14M | 553.51M | 588.09M | 598.80M | 613.81M | 626.03M | 637.75M | 628.08M | 624.86M | 608.93M | 641.14M | 638.23M |
|
Gross Profit
|
166.34M | 155.43M | 150.54M | 150.87M | 137.40M | 139.31M | 148.29M | 138.73M | 149.59M | 163.83M | 157.71M | 149.61M | 148.02M | 144.44M | 154.26M | 148.70M | 155.09M | 159.49M | 147.10M | 151.28M | 158.78M | 157.93M | 143.47M | 153.31M | 157.67M | 153.86M | 142.87M | 164.65M | 156.95M | 144.34M | 133.68M | 137.27M | 140.64M | 154.11M | 160.15M | 176.66M | 181.78M | 176.53M | 164.83M | 202.21M | 219.85M | 212.21M | 183.55M | 202.35M | 194.84M | 205.07M | 186.31M | 217.85M | 220.76M | 229.99M | 192.10M | 230.52M | 234.91M | 249.21M | 248.29M | 253.20M | 276.50M | 294.46M | 310.88M | 302.52M | 311.41M | 297.94M | 270.06M | 289.35M | 302.52M | 317.93M |
|
Amortization - Intangibles
|
6.15M | 6.17M | 6.33M | 6.09M | 5.85M | 6.29M | 5.68M | 5.45M | 5.50M | 5.84M | 5.58M | 5.52M | 5.49M | 5.77M | 5.63M | 5.56M | 5.95M | 5.78M | 5.66M | 4.62M | 3.45M | 3.40M | 4.05M | 3.01M | 3.01M | 2.90M | 2.81M | 2.61M | 2.59M | 2.85M | 2.27M | 2.49M | 2.42M | 2.88M | 2.77M | 2.27M | 2.05M | 1.98M | 1.86M | 1.90M | 1.90M | 2.12M | 2.31M | 2.33M | 2.31M | 2.80M | 2.96M | 2.80M | 2.90M | 2.90M | 2.31M | 2.30M | 2.74M | 2.31M | 2.32M | 2.20M | 1.42M | 1.34M | 1.26M | 1.02M | 1.10M | 1.10M | 1.05M | 1.02M | 1.10M | 0.80M |
|
Selling, General & Administrative
|
88.84M | 84.98M | 82.30M | 84.57M | 82.51M | 85.94M | 88.22M | 88.30M | 94.44M | 97.62M | 92.93M | 102.59M | 92.46M | 88.91M | 94.06M | 96.65M | 96.33M | 94.51M | 107.20M | 108.39M | 107.03M | 102.46M | 115.97M | 102.21M | 109.05M | 105.06M | 116.35M | 103.61M | 108.25M | 106.22M | 116.48M | 107.69M | 108.12M | 104.16M | 112.04M | 112.13M | 117.90M | 117.45M | 118.16M | 113.19M | 129.91M | 127.95M | 133.03M | 126.96M | 126.93M | 122.10M | 112.42M | 126.55M | 133.93M | 138.60M | 138.77M | 148.97M | 167.94M | 159.19M | 164.97M | 184.21M | 186.37M | 186.09M | 194.63M | 201.87M | 206.24M | 206.00M | 208.05M | 184.34M | 202.20M | 199.48M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.10M | | 10.80M | | | | | | | | | | | 7.10M | | | | | | | | | | | | | | | | | 8.23M | 25.30M | | |
|
Other Operating Expenses
|
200.33M | 199.38M | 198.72M | 234.62M | 217.49M | 213.30M | 236.43M | -0.80M | -0.80M | -0.94M | 9.00M | -0.56M | 3.54M | -0.40M | 0.48M | -0.73M | 258.03M | 355.73M | 297.35M | 277.05M | 308.36M | 302.25M | 287.29M | 282.28M | 292.94M | 304.67M | 302.09M | 314.44M | 307.74M | 296.75M | 314.76M | 311.56M | 306.47M | | | | | 13.03M | | 350.93M | 388.12M | | | 404.58M | 415.32M | 419.97M | 443.22M | 471.23M | 493.58M | 475.10M | 486.43M | 495.37M | 522.82M | 528.97M | 536.80M | 555.69M | 589.51M | 600.14M | 615.03M | 627.05M | 638.83M | 629.13M | 625.90M | 609.95M | 642.19M | 639.01M |
|
Operating Expenses
|
289.17M | 284.35M | 281.02M | 319.19M | 300.00M | 299.23M | 324.65M | 317.64M | 366.80M | 354.38M | 322.51M | 354.28M | 369.41M | 339.47M | 454.68M | 361.85M | 354.35M | 450.24M | 404.55M | 385.44M | 415.39M | 404.71M | 403.25M | 384.49M | 401.98M | 409.73M | 418.44M | 418.05M | 415.99M | 402.97M | 431.24M | 419.25M | 444.69M | 401.89M | 433.19M | 435.51M | 450.27M | 455.90M | 460.19M | 464.11M | 518.02M | 510.97M | 554.02M | 531.54M | 542.25M | 549.18M | 555.64M | 597.77M | 627.51M | 613.70M | 625.20M | 644.34M | 690.76M | 688.15M | 701.77M | 739.90M | 775.88M | 786.23M | 809.66M | 828.92M | 845.06M | 835.13M | 842.18M | 819.58M | 844.40M | 838.50M |
|
Operating Income
|
71.35M | 64.29M | 61.91M | 30.85M | 49.03M | 46.91M | 31.60M | 44.18M | 33.64M | 59.42M | 68.20M | 40.95M | 26.83M | 46.59M | -55.33M | 45.33M | 60.26M | -35.60M | 11.45M | 40.12M | 38.93M | 46.47M | 21.91M | 47.85M | 47.15M | 45.74M | 23.77M | 52.24M | 44.16M | 35.07M | 10.68M | 27.09M | 0.03M | 47.07M | 34.52M | 62.26M | 61.83M | 57.11M | 44.80M | 87.16M | 88.09M | 82.14M | 48.20M | 73.06M | 65.60M | 73.07M | 70.94M | 88.51M | 83.98M | 88.53M | 51.03M | 79.28M | 64.23M | 87.71M | 72.66M | 66.80M | 88.71M | 107.03M | 115.02M | 99.63M | 104.09M | 90.89M | 52.74M | 78.71M | 99.26M | 117.67M |
|
EBIT
|
71.35M | 64.29M | 61.91M | 30.85M | 49.03M | 46.91M | 31.60M | 44.18M | 33.64M | 59.42M | 68.20M | 40.95M | 26.83M | 46.59M | -55.33M | 45.33M | 60.26M | -35.60M | 11.45M | 40.12M | 38.93M | 46.47M | 21.91M | 47.85M | 47.15M | 45.74M | 23.77M | 52.24M | 44.16M | 35.07M | 10.68M | 27.09M | 0.03M | 47.07M | 34.52M | 62.26M | 61.83M | 57.11M | 44.80M | 87.16M | 88.09M | 82.14M | 48.20M | 73.06M | 65.60M | 73.07M | 70.94M | 88.51M | 83.98M | 88.53M | 51.03M | 79.28M | 64.23M | 87.71M | 72.66M | 66.80M | 88.71M | 107.03M | 115.02M | 99.63M | 104.09M | 90.89M | 52.74M | 78.71M | 99.26M | 117.67M |
|
Interest & Investment Income
|
0.70M | 3.33M | 2.07M | 2.35M | -0.14M | 2.53M | -0.32M | 2.00M | 2.92M | 0.49M | 0.90M | 3.28M | -0.36M | 1.58M | 1.16M | 0.94M | -0.39M | 1.15M | 0.05M | 1.00M | 1.45M | 1.01M | 1.21M | -0.14M | 0.95M | 2.03M | 0.39M | 2.56M | 4.12M | 3.21M | 0.57M | 0.60M | 1.59M | 1.10M | 0.45M | -1.80M | 2.47M | 1.40M | 2.90M | 0.16M | 2.61M | 2.97M | -3.68M | 5.02M | 2.20M | -3.34M | -4.29M | 1.03M | -0.91M | 5.17M | 0.90M | -0.35M | 2.99M | 7.77M | -6.50M | -1.34M | -0.58M | 5.15M | -8.09M | 1.58M | 1.91M | -0.91M | 7.78M | 2.84M | -2.07M | 1.69M |
|
Other Non Operating Income
|
| | | | | -5.16M | | | | | | | | | -4.85M | | | | | | | | | | | -19.59M | | | | | | | | | | | | | -9.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | -14.54M | -15.98M | -13.31M | -11.58M | -13.83M | -13.60M | -11.92M | -15.56M | -11.62M | -16.82M | -11.78M | -13.46M | -11.66M | -12.73M | -11.65M | -11.46M | -11.62M | -11.28M | -12.51M | -11.52M | -29.26M | -5.84M | -3.67M | -2.18M | -3.09M | -5.41M | -5.20M | -4.66M | -5.66M | -6.09M | -8.04M | -4.11M | 7.18M | -13.24M | -4.59M | -2.18M | -1.86M | -8.52M | 0.16M | -2.96M | -8.49M | -8.93M | -3.76M | -6.21M | 0.10M | -4.23M | -2.99M | 0.55M | 5.39M | -9.08M | -4.28M | -3.61M | 0.67M | -11.98M | -0.14M | -1.41M | -2.11M | 7.06M | 1.87M | -7.33M | -5.94M |
|
EBT
|
61.02M | 56.18M | 52.54M | 21.89M | 37.51M | 32.37M | 15.62M | 30.87M | 22.07M | 45.59M | 54.60M | 29.02M | 11.27M | 34.96M | -72.15M | 33.55M | 46.80M | -47.26M | -1.28M | 28.46M | 27.47M | 34.85M | 10.62M | 35.34M | 35.63M | 16.49M | 17.93M | 48.57M | 41.98M | 31.98M | 5.27M | 21.89M | -4.63M | 41.41M | 28.43M | 54.22M | 57.72M | 64.30M | 31.56M | 82.58M | 85.91M | 80.28M | 39.69M | 73.21M | 62.64M | 64.58M | 62.01M | 84.74M | 77.77M | 88.64M | 46.80M | 76.29M | 64.78M | 93.10M | 63.58M | 62.52M | 85.10M | 107.70M | 103.04M | 99.50M | 102.68M | 88.79M | 59.81M | 80.58M | 91.94M | 111.73M |
|
Tax Provisions
|
23.80M | 18.63M | 19.15M | 8.28M | 14.16M | 12.21M | 6.76M | 11.61M | 6.74M | 16.15M | 14.72M | 10.59M | 3.53M | 12.25M | 13.73M | 9.87M | 23.32M | 3.36M | 5.86M | 10.35M | 10.22M | 12.33M | 9.70M | 11.66M | 13.92M | 6.18M | 7.58M | 18.39M | 15.44M | 10.29M | -1.83M | 7.88M | 0.53M | 9.20M | -38.46M | 15.27M | 14.11M | 19.96M | 7.83M | 19.93M | 21.31M | 19.86M | 10.62M | 16.46M | 14.47M | 14.41M | 6.42M | 20.25M | 14.99M | 19.16M | 8.59M | 16.97M | 13.35M | 15.84M | 16.08M | 14.97M | 22.71M | 24.39M | 21.43M | 19.53M | 18.73M | 22.32M | 10.12M | 18.76M | 20.24M | 28.91M |
|
Profit After Tax
|
37.23M | 37.56M | 33.39M | 13.61M | 23.35M | 20.16M | 8.86M | 19.26M | 15.32M | 29.44M | 39.88M | 18.43M | 7.75M | 22.71M | -85.88M | 23.68M | 23.49M | -50.62M | -7.14M | 18.12M | 17.25M | 22.52M | 0.92M | 23.69M | 21.71M | 10.31M | 10.35M | 30.18M | 26.55M | 21.69M | 7.10M | 14.02M | -5.16M | 32.21M | 66.89M | 38.95M | 43.61M | 44.33M | 23.72M | 62.65M | 64.60M | 60.42M | 29.06M | 56.75M | 48.17M | 50.17M | 55.59M | 64.50M | 62.78M | 69.48M | 38.21M | 59.32M | 51.43M | 77.27M | 47.50M | 47.55M | 62.40M | 83.32M | 81.63M | 79.97M | 83.95M | 66.47M | 49.71M | 61.82M | 71.70M | 82.82M |
|
Equity Income
|
| | | | | | | | | | | | | | | | -39.80M | 97.92M | 0.32M | -29.14M | -32.45M | -33.49M | -8.01M | -30.33M | -25.69M | -31.00M | -21.63M | -30.38M | -42.27M | -35.60M | -24.34M | -28.41M | 5.51M | -52.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
37.23M | 37.56M | 33.39M | 13.61M | 23.35M | 20.16M | 8.86M | 19.26M | 15.32M | 29.44M | 39.88M | 18.43M | 7.75M | 22.71M | -85.88M | 23.68M | 23.49M | -50.62M | -7.14M | 18.12M | 17.25M | 22.52M | 0.92M | 23.69M | 21.71M | 10.31M | 10.35M | 30.18M | 26.55M | 21.69M | 7.10M | 14.02M | -5.16M | 32.21M | 66.89M | 38.95M | 43.61M | 44.33M | 23.72M | 62.65M | 64.60M | 60.42M | 29.06M | 56.75M | 48.17M | 50.17M | 55.59M | 64.50M | 62.78M | 69.48M | 38.21M | 59.32M | 51.43M | 77.27M | 47.50M | 47.55M | 62.40M | 83.32M | 81.60M | 79.97M | 83.95M | 66.47M | 49.69M | 61.82M | 71.70M | 82.82M |
|
Consolidated Net Income
|
37.23M | 37.56M | 33.39M | 13.61M | 23.35M | 20.16M | 8.86M | 19.26M | 15.32M | 29.44M | 39.88M | 18.43M | 7.75M | 22.71M | -85.88M | 23.68M | 23.49M | -50.62M | -7.14M | 18.12M | 17.25M | 22.52M | 0.92M | 23.69M | 21.71M | 10.31M | 10.35M | 30.18M | 26.55M | 21.69M | 7.10M | 14.02M | -5.16M | 32.21M | 66.89M | 38.95M | 43.61M | 44.33M | 23.72M | 62.65M | 64.60M | 60.42M | 29.06M | 56.75M | 48.17M | 50.17M | 55.59M | 64.50M | 62.78M | 69.48M | 38.21M | 59.32M | 51.43M | 77.27M | 47.50M | 47.55M | 62.40M | 83.32M | 81.60M | 79.97M | 83.95M | 66.47M | 49.69M | 61.82M | 71.70M | 82.82M |
|
Income towards Parent Company
|
37.23M | 37.56M | 33.39M | 13.61M | 23.35M | 20.16M | 8.86M | 19.26M | 15.32M | 29.44M | 39.88M | 18.43M | 7.75M | 22.71M | -85.88M | 23.68M | 23.49M | -50.62M | -7.14M | 18.12M | 17.25M | 22.52M | 0.92M | 23.69M | 21.71M | 10.31M | 10.35M | 30.18M | 26.55M | 21.69M | 7.10M | 14.02M | -5.16M | 32.21M | 66.89M | 38.95M | 43.61M | 44.33M | 23.72M | 62.65M | 64.60M | 60.42M | 29.06M | 56.75M | 48.17M | 50.17M | 55.59M | 64.50M | 62.78M | 69.48M | 38.21M | 59.32M | 51.43M | 77.27M | 47.50M | 47.55M | 62.40M | 83.32M | 81.60M | 79.97M | 83.95M | 66.47M | 49.69M | 61.82M | 71.70M | 82.82M |
|
Net Income towards Common Stockholders
|
37.23M | 37.56M | 33.39M | 13.61M | 23.35M | 20.16M | 8.86M | 19.26M | 15.32M | 29.44M | 39.88M | 18.43M | 7.75M | 22.71M | -85.88M | 23.68M | 23.49M | -50.62M | -7.14M | 18.12M | 17.25M | 22.52M | 0.92M | 23.69M | 21.71M | 10.31M | 10.35M | 30.18M | 26.55M | 21.69M | 7.10M | 14.02M | -5.16M | 32.21M | 66.89M | 38.95M | 43.61M | 44.33M | 23.72M | 62.65M | 64.60M | 60.42M | 29.06M | 56.75M | 48.17M | 50.17M | 55.59M | 64.50M | 62.78M | 69.48M | 38.21M | 59.32M | 51.43M | 77.27M | 47.50M | 47.55M | 62.40M | 83.32M | 81.60M | 79.97M | 83.95M | 66.47M | 49.69M | 61.82M | 71.70M | 82.82M |
|
EPS (Basic)
|
0.74 | 0.74 | 0.69 | 0.30 | 0.51 | 0.44 | 0.20 | 0.44 | 0.38 | 0.73 | 1.00 | 0.46 | 0.19 | 0.56 | -2.15 | 0.60 | 0.60 | -1.29 | -0.18 | 0.46 | 0.43 | 0.57 | 0.02 | 0.59 | 0.53 | 0.25 | 0.25 | 0.75 | 0.65 | 0.53 | 0.17 | 0.35 | -0.13 | 0.86 | 1.81 | 1.06 | 1.18 | 1.19 | 0.63 | 1.69 | 1.75 | 1.65 | 0.80 | 1.56 | 1.33 | 1.41 | 1.63 | 1.93 | 1.88 | 2.07 | 1.14 | 1.76 | 1.52 | 2.29 | 1.42 | 1.43 | 1.87 | 2.44 | 2.35 | 2.29 | 2.38 | 1.88 | 1.41 | 1.76 | 2.16 | 2.63 |
|
EPS (Weighted Average and Diluted)
|
0.69 | 0.70 | 0.64 | 0.28 | 0.48 | 0.43 | 0.19 | 0.42 | 0.36 | 0.70 | 0.93 | 0.43 | 0.18 | 0.55 | -2.15 | 0.58 | 0.58 | -1.29 | -0.18 | 0.45 | 0.42 | 0.55 | 0.02 | 0.57 | 0.52 | 0.25 | 0.25 | 0.73 | 0.64 | 0.52 | 0.17 | 0.34 | -0.13 | 0.85 | 1.78 | 1.04 | 1.14 | 1.14 | 0.61 | 1.64 | 1.69 | 1.59 | 0.76 | 1.49 | 1.27 | 1.35 | 1.57 | 1.84 | 1.77 | 1.96 | 1.07 | 1.66 | 1.43 | 2.15 | 1.33 | 1.34 | 1.75 | 2.34 | 2.28 | 2.23 | 2.34 | 1.85 | 1.38 | 1.74 | 2.13 | 2.60 |
|
EBITDA
|
71.35M | 64.29M | 61.91M | 30.85M | 49.03M | 46.91M | 31.60M | 34.08M | 17.16M | 13.57M | 36.20M | 31.28M | -3.21M | 35.44M | -85.47M | 8.17M | 11.77M | -33.51M | -6.75M | 22.84M | 24.94M | -0.02M | -18.14M | 3.20M | 35.01M | -6.92M | 6.03M | 29.82M | 7.74M | 17.21M | -11.14M | 21.39M | 5.02M | 43.45M | 68.77M | 49.39M | 19.93M | 40.15M | 13.54M | 67.87M | 59.78M | 43.79M | 52.26M | 25.64M | 57.74M | 71.50M | 90.20M | 59.25M | 68.59M | 50.87M | 33.84M | 53.13M | 10.75M | 28.79M | 94.96M | 57.40M | 68.79M | 65.09M | 109.88M | 68.53M | 82.23M | 95.22M | 8.00M | 76.40M | 105.47M | 77.90M |
|
Interest Expenses
|
11.03M | 11.43M | 11.45M | 11.32M | 11.38M | 11.90M | 15.66M | 15.31M | 14.50M | 14.32M | 14.49M | 15.20M | 15.20M | 13.21M | 13.12M | 12.71M | 13.07M | 12.81M | 12.78M | 12.65M | 12.91M | 12.63M | 12.49M | 12.37M | 12.47M | 11.70M | 6.23M | 6.23M | 6.30M | 6.30M | 5.98M | 5.80M | 6.25M | 6.76M | 6.55M | 6.24M | 6.58M | 7.25M | 7.08M | 4.75M | 4.79M | 4.83M | 4.83M | 4.86M | 5.16M | 5.15M | 4.64M | 4.80M | 5.29M | 5.07M | 5.13M | 2.64M | 2.45M | 2.38M | 2.58M | 2.94M | 3.02M | 4.47M | 3.90M | 1.72M | 3.32M | 1.20M | 0.72M | 0.97M | 5.26M | 7.63M |
|
Tax Rate
|
39.00% | 33.15% | 36.45% | 37.81% | 37.75% | 37.71% | 43.31% | 37.61% | 30.55% | 35.43% | 26.96% | 36.50% | 31.28% | 35.04% | -19.03% | 29.42% | 49.82% | -7.11% | -457.73% | 36.35% | 37.22% | 35.38% | 91.33% | 32.98% | 39.07% | 37.47% | 42.27% | 37.86% | 36.77% | 32.18% | -34.77% | 35.98% | -11.38% | 22.21% | -135.27% | 28.17% | 24.45% | 31.05% | 24.82% | 24.14% | 24.81% | 24.73% | 26.77% | 22.49% | 23.10% | 22.31% | 10.36% | 23.89% | 19.28% | 21.61% | 18.35% | 22.24% | 20.61% | 17.01% | 25.29% | 23.95% | 26.68% | 22.64% | 20.80% | 19.63% | 18.25% | 25.14% | 16.91% | 23.28% | 22.02% | 25.88% |