|
Revenue
|
363.65M | 464.84M | 560.49M | 481.50M | 470.59M | 616.52M | 723.37M | 600.14M | 543.52M | 664.46M | 796.69M | 591.39M | 574.75M | 666.33M | 792.51M | 628.83M | 615.47M | 722.91M | 892.63M | 660.60M | 655.52M | 773.90M | 932.21M | 648.79M | 625.56M | 710.82M | 883.17M | 466.47M | 436.28M | 535.41M | 689.39M | 486.22M | 487.01M | 539.83M | 675.49M | 495.65M | 486.57M | 537.26M | 677.58M | 279.23M | 391.22M | 479.28M | 636.80M | 538.70M | 555.18M | 600.55M | 727.66M | 520.75M | 535.33M | 603.79M | 725.02M | 483.33M | 523.03M | 579.32M | 738.95M | 457.60M | 525.19M | 596.33M | 745.95M | 473.97M | 545.97M | 616.22M |
|
Cost of Revenue
|
192.78M | | 291.20M | 233.96M | 233.31M | 306.07M | 368.03M | 293.24M | 270.46M | 330.05M | 412.45M | 292.95M | 291.94M | 334.17M | 406.86M | 312.88M | 313.73M | 364.43M | 468.40M | 334.26M | 335.43M | 400.01M | 509.06M | 319.10M | 310.82M | 355.19M | 59.81M | 324.45M | 310.00M | 362.76M | 118.95M | 248.21M | 255.55M | 277.91M | 359.83M | 250.74M | 250.04M | 273.06M | 360.11M | 159.09M | 224.22M | 253.78M | 344.98M | 281.03M | 282.66M | 305.35M | 371.91M | 269.30M | 281.02M | 309.98M | 388.39M | 254.52M | 273.51M | 300.89M | 396.88M | 241.32M | 279.55M | 311.07M | 396.31M | 252.79M | 296.02M | 327.59M |
|
Gross Profit
|
170.87M | | 269.30M | 247.54M | 237.28M | 310.46M | 355.34M | 306.91M | 273.06M | 334.41M | 384.24M | 298.44M | 282.81M | 332.16M | 385.64M | 315.94M | 301.75M | 358.49M | 424.23M | 326.33M | 320.09M | 373.89M | 423.16M | 329.70M | 314.74M | 355.63M | 823.36M | 142.01M | 126.28M | 172.65M | 570.44M | 238.01M | 231.47M | 261.92M | 315.66M | 244.91M | 236.53M | 264.20M | 317.47M | 120.14M | 167.00M | 225.50M | 291.82M | 257.66M | 272.52M | 295.20M | 355.75M | 251.44M | 254.31M | 293.81M | 336.62M | 228.81M | 249.52M | 278.43M | 342.07M | 216.28M | 245.64M | 285.26M | 349.64M | 221.18M | 249.95M | 288.63M |
|
Selling, General & Administrative
|
191.08M | | 217.87M | 220.77M | 235.29M | 264.20M | 266.20M | 269.77M | 256.81M | 279.85M | 305.29M | 271.38M | 274.42M | 283.70M | 304.77M | 293.34M | 290.24M | 310.89M | 336.39M | 307.43M | 306.42M | 321.69M | 348.78M | 308.24M | 302.66M | 314.70M | -49.45M | 315.97M | 308.44M | 322.72M | -17.88M | 233.18M | 230.42M | 235.60M | 262.88M | 236.56M | 231.80M | 237.46M | 260.61M | 189.04M | 187.26M | 210.96M | 226.51M | 239.47M | 252.55M | 251.13M | 290.48M | 243.48M | 245.10M | 267.73M | 285.78M | 251.50M | 259.52M | 267.47M | 303.55M | 247.83M | 255.13M | 274.91M | 301.77M | 249.03M | 264.26M | 275.72M |
|
Restructuring Costs
|
| | | 1.24M | 0.35M | 0.34M | 0.74M | 0.14M | 0.40M | 0.36M | 1.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 4.70M | | -0.01M | | 12.30M | | | | | | | | | 0.73M | -1.80M | -0.80M | -11.56M | -7.90M | -1.73M | -6.36M | -2.70M | -2.70M | -7.10M | -0.31M | 18.20M | 0.30M | -0.13M | | -1.05M | -0.31M | -0.17M | -0.10M | -1.22M | -0.58M | -0.78M | -0.13M | -1.75M | -0.29M | -0.12M | -4.33M |
|
Operating Expenses
|
191.08M | | 217.87M | 222.02M | 235.63M | 264.55M | 266.94M | 269.90M | 257.21M | 280.20M | 306.83M | 271.38M | 274.42M | 283.70M | 304.77M | 293.34M | 290.24M | 310.89M | 336.39M | 307.43M | 306.42M | 321.69M | 348.78M | 308.24M | 302.66M | 314.70M | -49.45M | 315.97M | 308.44M | 322.72M | -17.88M | 233.18M | 230.42M | 235.60M | 262.88M | 236.56M | 231.80M | 237.46M | 260.61M | 189.04M | 187.26M | 210.96M | 226.51M | 239.47M | 252.55M | 251.13M | 290.48M | 243.48M | 245.10M | 267.73M | 285.78M | 251.50M | 259.52M | 267.47M | 303.55M | 247.83M | 255.13M | 274.91M | 301.77M | 249.03M | 264.26M | 275.72M |
|
Operating Income
|
14.55M | | 49.42M | 25.52M | 1.65M | 45.91M | 88.40M | 37.00M | 15.85M | 54.21M | 62.81M | 25.72M | 15.53M | 46.98M | 75.20M | 23.72M | 10.08M | 46.56M | 86.90M | 16.25M | 12.50M | 52.05M | 70.45M | 17.90M | 20.02M | 40.35M | 29.53M | 2.83M | -1.99M | -152.38M | 225.91M | 3.71M | 1.07M | 26.39M | 50.64M | 9.08M | 2.96M | 25.94M | 45.33M | -156.02M | -21.99M | 8.18M | 62.58M | 15.53M | 12.90M | 43.76M | 83.38M | 8.25M | 9.08M | 26.07M | 49.84M | -23.00M | -38.63M | 10.85M | 37.31M | -32.13M | -10.27M | 10.21M | 46.12M | -28.14M | -14.44M | 8.58M |
|
EBIT
|
14.55M | 26.37M | 49.42M | 25.52M | 1.65M | 45.91M | 88.40M | 37.00M | 15.85M | 54.21M | 62.81M | 25.72M | 15.53M | 46.98M | 75.20M | 23.72M | 10.08M | 46.56M | 86.90M | 16.25M | 12.50M | 52.05M | 70.45M | 17.90M | 20.02M | 40.35M | 29.53M | 2.83M | -1.99M | -152.38M | 225.91M | 3.71M | 1.07M | 26.39M | 50.64M | 9.08M | 2.96M | 25.94M | 45.33M | -156.02M | -21.99M | 8.18M | 62.58M | 15.53M | 12.90M | 43.76M | 83.38M | 8.25M | 9.08M | 26.07M | 49.84M | -23.00M | -38.63M | 10.85M | 37.31M | -32.13M | -10.27M | 10.21M | 46.12M | -28.14M | -14.44M | 8.58M |
|
Interest & Investment Income
|
0.00M | | 0.00M | 0.00M | 0.02M | 0.02M | 0.03M | 0.01M | 0.01M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.03M | 0.02M | 0.02M | 0.04M | 0.01M | 0.02M | -0.02M | -0.01M | 0.03M | 0.01M | 0.00M | 0.01M | | 0.01M | -0.00M | 0.01M | 0.02M | 0.01M | 0.15M | 0.62M | 1.01M | 0.49M | 0.21M | 0.39M | 0.20M | 0.05M | 0.01M | | 0.14M | 0.14M | 0.20M | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-3.65M | 26.37M | 47.92M | 29.12M | 3.69M | 48.15M | 75.44M | 35.89M | 14.64M | 52.91M | 61.40M | 24.68M | 14.39M | 45.79M | 74.00M | 23.02M | 9.30M | 38.62M | 86.05M | 15.61M | 11.57M | 50.72M | 73.64M | 16.76M | 21.20M | 38.86M | 74.59M | 2.81M | -7.00M | 26.59M | 46.60M | 2.69M | 0.00M | 25.58M | 49.99M | 9.34M | 2.71M | 25.43M | 44.96M | -156.75M | -23.73M | 6.96M | 61.85M | 14.84M | 12.23M | 43.12M | 82.81M | 7.85M | 8.63M | 25.12M | 48.48M | -24.74M | -41.16M | 8.50M | 13.54M | -33.13M | -11.71M | 8.91M | 46.70M | -29.66M | -16.05M | 7.54M |
|
Tax Provisions
|
5.75M | | 16.96M | 10.04M | 0.22M | 17.88M | 34.80M | 14.13M | 4.63M | 10.69M | 22.49M | 10.18M | 5.92M | 17.99M | 31.79M | 8.92M | 4.53M | 9.87M | 34.29M | 5.66M | 3.98M | 17.86M | 28.65M | 6.20M | 6.70M | 12.91M | 14.07M | 0.62M | 0.62M | 10.95M | 20.09M | 0.84M | 0.03M | 5.89M | 20.29M | 2.87M | 1.92M | 6.45M | 9.44M | -22.13M | -4.81M | -0.51M | -67.34M | 5.94M | 1.35M | 10.13M | 38.69M | 2.88M | 0.98M | 4.69M | 37.33M | -5.87M | -9.53M | 1.91M | 15.34M | -8.84M | -1.78M | 27.76M | 11.68M | -8.45M | 2.41M | 2.12M |
|
Profit After Tax
|
-3.18M | 16.97M | 31.41M | 17.47M | 2.24M | 28.65M | 45.09M | 21.75M | 10.01M | 42.22M | 38.91M | 14.51M | 8.46M | 27.80M | 42.21M | 14.10M | 4.77M | 28.75M | 51.76M | 9.95M | 7.59M | 32.85M | 44.99M | 10.56M | 14.58M | 25.95M | 46.84M | 1.62M | -6.50M | -164.82M | 56.05M | -2.33M | -0.03M | 19.69M | -63.97M | 6.47M | 0.79M | 18.98M | 35.56M | -134.78M | -19.04M | 7.48M | 89.92M | 8.89M | 10.94M | 32.98M | 62.20M | 4.97M | 7.65M | 20.42M | 39.20M | -18.89M | -31.66M | 6.59M | 20.39M | -24.35M | -9.99M | -18.93M | 33.76M | -21.23M | -18.47M | 5.42M |
|
Net Income - Minority
|
| | | -2.39M | -2.47M | -2.39M | -2.25M | -2.20M | -2.12M | -2.01M | -1.93M | -1.83M | -1.94M | -2.09M | -1.93M | -1.85M | -2.00M | -2.19M | -1.97M | -1.72M | -1.84M | -1.90M | -1.63M | -1.42M | -1.56M | -1.67M | -1.47M | -1.39M | -1.56M | -1.69M | -1.53M | -1.93M | -2.18M | -2.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-9.40M | 26.37M | 30.96M | 19.08M | 3.47M | 30.27M | 40.63M | 21.75M | 10.01M | 42.22M | 38.91M | 14.51M | 8.46M | 27.80M | 42.21M | 14.10M | 4.77M | 28.75M | 51.76M | 9.95M | 7.59M | 32.85M | 44.99M | 10.56M | 14.50M | 25.95M | 60.52M | 2.19M | -7.62M | 15.64M | 26.50M | 1.86M | -0.03M | 19.69M | 29.70M | 6.47M | 0.79M | 18.98M | 35.52M | -134.62M | -18.92M | 7.48M | 129.19M | 8.89M | 10.87M | 32.98M | 44.12M | 4.97M | 7.65M | 20.42M | 11.14M | -18.88M | -31.63M | 6.59M | -1.79M | -24.29M | -9.93M | -18.85M | 35.03M | -21.21M | -18.46M | 5.42M |
|
Consolidated Net Income
|
-9.40M | 26.37M | 30.96M | 19.08M | 3.47M | 30.27M | 40.63M | 21.75M | 10.01M | 42.22M | 38.91M | 14.51M | 8.46M | 27.80M | 42.21M | 14.10M | 4.77M | 28.75M | 51.76M | 9.95M | 7.59M | 32.85M | 44.99M | 10.56M | 14.50M | 25.95M | 60.52M | 2.19M | -7.62M | 15.64M | 26.50M | 1.86M | -4.19M | -5.31M | -93.67M | -0.12M | -0.22M | -0.08M | 0.05M | -0.15M | -0.11M | -0.01M | -0.13M | -0.02M | 0.06M | -0.09M | -0.06M | -0.02M | -0.01M | -0.05M | -0.25M | -0.01M | -0.03M | -0.05M | 6.90M | -0.06M | -0.06M | -0.08M | 0.83M | -0.01M | -0.01M | -0.07M |
|
Income towards Parent Company
|
-9.40M | 26.37M | 30.96M | 16.69M | 1.00M | 27.88M | 38.38M | 19.55M | 7.88M | 40.21M | 36.99M | 12.68M | 6.52M | 25.70M | 40.28M | 12.25M | 2.77M | 26.56M | 49.79M | 8.23M | 5.76M | 30.95M | 43.36M | 9.14M | 12.94M | 24.28M | 59.05M | 0.79M | -9.18M | 13.95M | 24.97M | -0.07M | -6.37M | -7.61M | -93.67M | -0.12M | -0.22M | -0.08M | 0.05M | -0.15M | -0.11M | -0.01M | -0.13M | -0.02M | 0.06M | -0.09M | -0.06M | -0.02M | -0.01M | -0.05M | -0.25M | -0.01M | -0.03M | -0.05M | 6.90M | -0.06M | -0.06M | -0.08M | 0.83M | -0.01M | -0.01M | -0.07M |
|
Net Income towards Common Stockholders
|
-9.40M | 26.37M | 30.96M | 16.69M | 1.00M | 27.88M | 38.38M | 19.55M | 7.88M | 40.21M | 36.99M | 12.68M | 6.52M | 25.70M | 40.28M | 12.25M | 2.77M | 26.56M | 49.79M | 8.23M | 5.76M | 30.95M | 43.36M | 9.14M | 12.94M | 24.28M | 59.05M | 0.79M | -9.18M | 13.95M | 24.97M | -0.07M | -6.37M | -7.61M | -93.67M | -0.12M | -0.22M | -0.08M | 0.05M | -0.15M | -0.11M | -0.01M | -0.13M | -0.02M | 0.06M | -0.09M | -0.06M | -0.02M | -0.01M | -0.05M | -0.25M | -0.01M | -0.03M | -0.05M | 6.90M | -0.06M | -0.06M | -0.08M | 0.83M | -0.01M | -0.01M | -0.07M |
|
EPS (Basic)
|
0.40 | 1.10 | 1.32 | 0.65 | -0.02 | 1.12 | 2.10 | 0.89 | 0.41 | 1.79 | 1.66 | 0.62 | 0.36 | 1.19 | 1.81 | 0.60 | 0.20 | 1.22 | 2.20 | 0.42 | 0.32 | 1.44 | 2.01 | 0.51 | 0.72 | 1.30 | 2.34 | 0.05 | -0.21 | -8.56 | 2.92 | -0.12 | -0.32 | 1.01 | -3.79 | 0.37 | 0.05 | 1.31 | 2.33 | -9.55 | -1.34 | 0.52 | 6.34 | 0.62 | 0.76 | 2.30 | 4.42 | 0.38 | 0.60 | 1.68 | 3.19 | -1.60 | -2.79 | 0.60 | 1.78 | -2.23 | -0.91 | -1.76 | 3.10 | -2.02 | -1.79 | 0.52 |
|
EPS (Weighted Average and Diluted)
|
-0.14 | 0.72 | 1.34 | 0.73 | 0.09 | 1.17 | 1.83 | 0.88 | 0.41 | 1.76 | 1.64 | 0.61 | 0.36 | 1.18 | 1.79 | 0.60 | 0.20 | 1.21 | 2.18 | 0.42 | 0.32 | 1.43 | 2.07 | 0.50 | 0.72 | 1.30 | 2.40 | 0.08 | -0.34 | -8.56 | 2.90 | -0.12 | | 1.00 | -3.29 | 0.36 | 0.05 | 1.31 | 2.49 | -9.55 | -1.34 | 0.52 | 6.34 | 0.60 | 0.75 | 2.26 | 4.32 | 0.37 | 0.59 | 1.66 | 3.13 | -1.60 | -2.79 | 0.60 | 1.78 | -2.23 | -0.91 | -1.76 | 3.10 | -2.02 | -1.79 | 0.51 |
|
Shares Outstanding (Weighted Average)
|
24.05M | 24.05M | 23.62M | 23.69M | 23.71M | 24.18M | 24.22M | 24.41M | 24.49M | 24.29M | 24.15M | 24.01M | 23.85M | 23.98M | 23.83M | 23.92M | 23.98M | 24.09M | 24.08M | 24.03M | 24.04M | 23.79M | 22.09M | 21.31M | 20.74M | 20.62M | 19.87M | 19.61M | 19.59M | 19.92M | 19.91M | 19.92M | 19.92M | 20.19M | 20.19M | 18.35M | 16.53M | 15.00M | 14.70M | 14.69M | 14.68M | 14.99M | 14.99M | 14.96M | 14.96M | 15.11M | 14.61M | 13.66M | 13.73M | 13.07M | 12.61M | 12.60M | 12.56M | 11.51M | 11.49M | 11.48M | 11.63M | 11.22M | 11.21M | 11.04M | 10.78M | 10.80M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.28M | | | | 19.50M | | | | 15.67M | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
14.55M | 26.37M | 49.42M | 25.52M | 1.65M | 45.91M | 88.40M | 37.00M | 15.85M | 54.21M | 62.81M | 25.72M | 15.53M | 46.98M | 75.20M | 23.72M | 10.08M | 46.56M | 86.90M | 16.25M | 12.50M | 52.05M | 70.45M | 17.90M | 20.02M | 40.35M | 29.53M | 2.83M | -1.99M | -152.38M | 225.91M | 3.71M | 1.07M | 26.39M | 50.64M | 9.08M | 2.96M | 25.94M | 45.33M | -156.02M | -21.99M | 8.18M | 62.58M | 15.53M | 12.90M | 43.76M | 83.38M | 8.25M | 9.08M | 26.07M | 49.84M | -23.00M | -38.63M | 10.85M | 37.31M | -32.13M | -10.27M | 10.21M | 46.12M | -28.14M | -14.44M | 8.58M |
|
Interest Expenses
|
0.24M | | 0.36M | 0.52M | 1.10M | 1.89M | 1.66M | 1.13M | 1.22M | 1.34M | 1.44M | 1.06M | 1.16M | 1.20M | 1.22M | 0.73M | 0.80M | 0.91M | 0.89M | 0.66M | 0.94M | 1.31M | 1.50M | 1.16M | 1.32M | 1.49M | 1.33M | 1.18M | 1.25M | 1.45M | 1.54M | 1.05M | 1.11M | 0.98M | 0.97M | 0.85M | 0.83M | 0.81M | -1.21M | 1.05M | 1.97M | 1.42M | 0.66M | 0.87M | 0.75M | 0.75M | 0.07M | | 0.30M | 0.91M | 1.31M | 1.65M | 2.38M | 2.21M | 1.54M | 0.89M | 1.34M | 1.21M | | | | |
|
Tax Rate
|
| | 35.38% | 34.47% | 5.97% | 37.14% | 46.14% | 39.38% | 31.62% | 20.20% | 36.62% | 41.22% | 41.17% | 39.30% | 42.96% | 38.75% | 48.74% | 25.55% | 39.85% | 36.29% | 34.36% | 35.22% | 38.90% | 36.97% | 31.58% | 33.23% | 18.87% | 22.09% | | 41.18% | 43.12% | 31.05% | | 23.01% | 40.59% | 30.70% | 70.72% | 25.38% | 21.00% | 14.12% | 20.25% | | | 40.06% | 11.07% | 23.51% | 46.72% | 36.71% | 11.31% | 18.68% | 77.01% | 23.71% | 23.14% | 22.45% | | 26.68% | 15.17% | | 25.00% | 28.49% | | 28.12% |