|
Revenue
|
805.88M | 862.71M | 1,005.28M | 929.80M | 872.20M | 900.20M | 978.40M | 913.10M | 849.10M | 847.00M | 935.10M | 880.60M | 805.70M | 791.80M | 874.20M | 541.20M | 505.60M | 505.40M | 552.00M | 512.10M | 454.10M | 423.20M | 465.30M | 286.80M | 297.70M | 290.20M | 295.60M | 190.20M | 202.70M | 204.40M | 194.50M | 212.20M | 231.20M | 235.80M | 217.70M | 232.20M | 248.60M | 243.90M | 222.20M | 227.30M | 242.10M | 285.70M | 273.90M | 251.10M | 272.60M | 277.40M | 262.00M | 288.60M | 318.50M | 298.50M | 260.50M | 273.80M | 325.80M | 354.60M | 320.10M | 323.40M | 347.80M | 342.40M | 302.30M | 321.00M | 358.90M | 353.60M |
|
Cost of Revenue
|
692.47M | 747.45M | 869.04M | 799.37M | 743.28M | 768.91M | 838.55M | 782.50M | 731.20M | 728.00M | 816.80M | 759.00M | 689.40M | 675.00M | -508.70M | 745.50M | 707.80M | 707.90M | -434.20M | 425.00M | 367.60M | 340.50M | -200.10M | 220.20M | 219.70M | 214.50M | -130.20M | 220.70M | 221.50M | 133.20M | 129.20M | 139.70M | 151.20M | 153.60M | 144.70M | 151.90M | 162.60M | 159.50M | 147.20M | 150.60M | 157.30M | 183.40M | 180.80M | 173.80M | 174.60M | 175.40M | 165.00M | 180.80M | 205.50M | 191.90M | 166.70M | 175.40M | 212.90M | 238.30M | 211.90M | 212.50M | 225.30M | 226.10M | 200.00M | 208.90M | 225.90M | 227.60M |
|
Gross Profit
|
113.40M | 115.25M | 136.24M | 130.40M | 128.90M | 131.30M | 139.90M | 130.70M | 118.00M | 119.00M | 120.40M | 121.60M | 116.30M | 116.80M | 128.20M | 98.20M | 93.30M | 89.90M | 95.80M | 86.50M | 87.00M | 82.30M | 86.90M | 75.90M | 78.00M | 75.70M | 78.30M | 63.40M | 73.30M | 71.20M | 65.30M | 72.50M | 80.00M | 82.20M | 73.00M | 80.30M | 86.00M | 84.40M | 75.00M | 76.70M | 84.80M | 102.30M | 93.10M | 77.30M | 98.00M | 102.00M | 97.00M | 107.80M | 113.00M | 106.60M | 93.80M | 98.40M | 112.90M | 116.30M | 108.20M | 110.90M | 122.50M | 116.30M | 102.30M | 112.10M | 133.00M | 126.00M |
|
Selling, General & Administrative
|
96.97M | 100.30M | 114.94M | 111.37M | 114.16M | 111.61M | 118.28M | 118.00M | 117.80M | 118.90M | 124.70M | 123.50M | 119.20M | 114.80M | -2.20M | 126.80M | 122.70M | 118.50M | 7.00M | 93.90M | 82.70M | 78.80M | 31.70M | 61.90M | 72.30M | 70.90M | 11.90M | 69.40M | 69.60M | 58.60M | 54.10M | 61.40M | 61.70M | 62.90M | 59.20M | 67.10M | 66.00M | 66.70M | 60.60M | 65.20M | 64.70M | 70.90M | 72.00M | 70.70M | 73.30M | 71.40M | 70.90M | 78.30M | 82.50M | 79.10M | 76.10M | 80.60M | 83.80M | 88.10M | 86.80M | 93.50M | 96.10M | 94.10M | 87.80M | 93.90M | 99.50M | 99.70M |
|
Operating Expenses
|
96.97M | 100.30M | 114.94M | 111.37M | 114.16M | 111.61M | 118.28M | 118.00M | 117.80M | 118.90M | 124.70M | 123.50M | 119.20M | 114.80M | -2.20M | 126.80M | 122.70M | 118.50M | 7.00M | 93.90M | 82.70M | 78.80M | 31.70M | 61.90M | 72.30M | 70.90M | 11.90M | 69.40M | 69.60M | 58.60M | 54.10M | 61.40M | 61.70M | 62.90M | 59.20M | 67.10M | 66.00M | 66.70M | 60.60M | 65.20M | 64.70M | 70.90M | 72.00M | 70.70M | 73.30M | 71.40M | 70.90M | 78.30M | 82.50M | 79.10M | 76.10M | 80.60M | 83.80M | 88.10M | 86.80M | 93.50M | 96.10M | 94.10M | 87.80M | 93.90M | 99.50M | 99.70M |
|
Operating Income
|
16.09M | 12.10M | 20.20M | 18.62M | 21.91M | 19.26M | 21.00M | 10.80M | -2.00M | -1.90M | -46.80M | -8.70M | -6.80M | -3.80M | 8.50M | -1.30M | -5.40M | -2.70M | -4.30M | -12.10M | -16.70M | 3.40M | 21.90M | 3.10M | 5.40M | 3.10M | -3.60M | 12.40M | 21.70M | 12.50M | -26.40M | 11.10M | 18.30M | 18.40M | 13.90M | 13.20M | 20.00M | 18.50M | 14.40M | 11.50M | 20.10M | 31.40M | 21.10M | 6.60M | 24.70M | 30.60M | 26.10M | 29.50M | 30.50M | 27.50M | 17.70M | 17.80M | 29.10M | 28.20M | 21.40M | 17.40M | 26.40M | 22.20M | 14.50M | 18.20M | 33.50M | 26.30M |
|
EBIT
|
16.09M | 12.10M | 20.20M | 18.62M | 21.91M | 19.26M | 21.00M | 10.80M | -2.00M | -1.90M | -46.80M | -8.70M | -6.80M | -3.80M | 8.50M | -1.30M | -5.40M | -2.70M | -4.30M | -12.10M | -16.70M | 3.40M | 21.90M | 3.10M | 5.40M | 3.10M | -3.60M | 12.40M | 21.70M | 12.50M | -26.40M | 11.10M | 18.30M | 18.40M | 13.90M | 13.20M | 20.00M | 18.50M | 14.40M | 11.50M | 20.10M | 31.40M | 21.10M | 6.60M | 24.70M | 30.60M | 26.10M | 29.50M | 30.50M | 27.50M | 17.70M | 17.80M | 29.10M | 28.20M | 21.40M | 17.40M | 26.40M | 22.20M | 14.50M | 18.20M | 33.50M | 26.30M |
|
Interest & Investment Income
|
0.19M | 0.17M | 0.20M | 0.13M | 0.63M | 0.27M | 0.38M | 0.20M | 0.10M | 0.10M | -0.10M | 0.10M | 0.20M | | -1.40M | | | 0.10M | -1.20M | -0.20M | 0.20M | 0.20M | -1.20M | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | | | | -0.10M | | | | | |
|
Other Non Operating Income
|
-0.86M | 1.84M | -1.14M | 1.38M | 0.35M | -1.78M | -0.96M | 0.20M | -1.20M | 0.10M | 0.60M | -0.30M | -0.10M | 0.90M | -1.00M | -0.50M | -0.90M | -3.50M | -0.40M | -8.00M | 1.40M | -1.00M | 0.10M | 1.30M | -0.60M | -0.20M | -1.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | -0.20M | | 0.30M | -0.20M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | 0.30M | -0.20M |
|
EBT
|
15.02M | 13.75M | 18.54M | 19.60M | 22.39M | 17.29M | 19.72M | 10.80M | -3.60M | -2.10M | -71.60M | -9.20M | -7.10M | -3.20M | 7.10M | -2.10M | -6.70M | -6.40M | -6.80M | -20.30M | -15.50M | 2.30M | 21.80M | 3.30M | 4.30M | 2.70M | -3.80M | 12.60M | 21.80M | 12.30M | 10.80M | 11.00M | 18.30M | 18.70M | 14.90M | 13.20M | 20.10M | 18.40M | 14.40M | 11.30M | 20.10M | 31.50M | 21.10M | 6.50M | 24.60M | 30.40M | 26.10M | 29.10M | 30.20M | 26.90M | 17.60M | 17.60M | 28.80M | 27.50M | 21.30M | 17.20M | 26.30M | 22.20M | 14.10M | 18.10M | 33.80M | 26.10M |
|
Tax Provisions
|
5.57M | 5.12M | 5.76M | 6.04M | 6.74M | 6.51M | 5.11M | 3.50M | -1.30M | -16.10M | -19.70M | -2.90M | -1.00M | 8.40M | 26.10M | 0.90M | -0.50M | -3.60M | 15.10M | 1.50M | 1.20M | 0.60M | 9.00M | 1.80M | 2.00M | 1.10M | -2.30M | 2.30M | 2.50M | 1.00M | -21.80M | 2.30M | 4.90M | 3.60M | 2.60M | 3.20M | 5.20M | 4.70M | 3.00M | 3.00M | 4.80M | 7.40M | 4.70M | 1.00M | 3.50M | 7.20M | 5.80M | 7.30M | 7.60M | 6.60M | 4.20M | 4.30M | 7.30M | 6.80M | 6.10M | 4.10M | 6.10M | 5.40M | 3.50M | 4.60M | 8.70M | 7.30M |
|
Profit After Tax
|
9.45M | 8.62M | 12.78M | 13.60M | 15.60M | 10.60M | 14.80M | 7.30M | -2.30M | 14.00M | -27.00M | -6.30M | -6.10M | -11.60M | -19.80M | -0.30M | -7.50M | -2.40M | -21.80M | -18.60M | -19.90M | 1.80M | -11.60M | 1.50M | 2.30M | 1.60M | 11.50M | 6.40M | 15.20M | 11.30M | 32.60M | 8.70M | 13.40M | 15.10M | 12.30M | 10.00M | 14.90M | 13.70M | 11.40M | 8.30M | 16.40M | 24.60M | 16.40M | 15.20M | 22.00M | 23.20M | 43.00M | 22.00M | 22.80M | 20.30M | 13.80M | 13.30M | 21.50M | 20.70M | 15.20M | 13.20M | 20.30M | 16.80M | 10.70M | 13.60M | 25.10M | 18.80M |
|
Income from Continuing Operations
|
9.45M | 8.62M | 12.78M | 13.57M | 15.64M | 10.78M | 14.61M | 7.30M | -2.30M | 14.00M | -51.90M | -6.30M | -6.10M | -11.60M | -19.00M | -3.00M | -6.20M | -2.80M | -21.90M | -21.80M | -16.70M | 1.70M | 12.80M | 1.50M | 2.30M | 1.60M | -1.50M | 10.30M | 19.30M | 11.30M | 32.60M | 8.70M | 13.40M | 15.10M | 12.30M | 10.00M | 14.90M | 13.70M | 11.40M | 8.30M | 15.30M | 24.10M | 16.40M | 5.50M | 21.10M | 23.20M | 20.30M | 21.80M | 22.60M | 20.30M | 13.40M | 13.30M | 21.50M | 20.70M | 15.20M | 13.10M | 20.20M | 16.80M | 10.60M | 13.50M | 25.10M | 18.80M |
|
Consolidated Net Income
|
9.45M | 8.62M | 12.78M | 13.57M | -0.08M | -0.15M | 0.04M | -0.20M | | | -0.10M | | | | -0.80M | -3.00M | -6.20M | -2.80M | -21.90M | -6.80M | -11.70M | -12.00M | -45.30M | -18.80M | -9.70M | -7.40M | -0.60M | -28.80M | -5.50M | | 1.20M | 5.90M | 4.80M | 163.70M | 0.80M | -0.30M | -0.30M | -1.00M | 0.10M | -0.10M | 1.10M | 0.50M | -0.20M | 9.70M | 0.90M | -0.10M | 22.70M | 0.20M | 0.20M | -0.10M | 0.40M | -0.10M | | | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | | |
|
Income towards Parent Company
|
9.45M | 8.62M | 12.78M | 13.57M | -0.08M | -0.15M | 0.04M | -0.20M | | | -0.10M | | | | -0.80M | -3.00M | -6.20M | -2.80M | -21.90M | -6.80M | -11.70M | -12.00M | -45.30M | -18.80M | -9.70M | -7.40M | -0.60M | -28.80M | -5.50M | | 1.20M | 5.90M | 4.80M | 163.70M | 0.80M | -0.30M | -0.30M | -1.00M | 0.10M | -0.10M | 1.10M | 0.50M | -0.20M | 9.70M | 0.90M | -0.10M | 22.70M | 0.20M | 0.20M | -0.10M | 0.40M | -0.10M | | | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | | |
|
Net Income towards Common Stockholders
|
9.45M | 8.62M | 12.78M | 13.57M | -0.08M | -0.15M | 0.04M | -0.20M | | | -0.10M | | | | -0.80M | -3.00M | -6.20M | -2.80M | -21.90M | -6.80M | -11.70M | -12.00M | -45.30M | -18.80M | -9.70M | -7.40M | -0.60M | -28.80M | -5.50M | | 1.20M | 5.90M | 4.80M | 163.70M | 0.80M | -0.30M | -0.30M | -1.00M | 0.10M | -0.10M | 1.10M | 0.50M | -0.20M | 9.70M | 0.90M | -0.10M | 22.70M | 0.20M | 0.20M | -0.10M | 0.40M | -0.10M | | | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | | |
|
EPS (Basic)
|
0.26 | 0.23 | 0.35 | 0.37 | 0.42 | 0.29 | 0.00 | -0.01 | -0.06 | 0.38 | 0.00 | -0.17 | -0.16 | -0.31 | -0.02 | -0.01 | -0.20 | -0.06 | -0.59 | -0.50 | -0.54 | 0.05 | -1.22 | 0.04 | 0.06 | 0.04 | -0.02 | 0.17 | 0.41 | 0.31 | 0.03 | 0.23 | 0.36 | 0.41 | 0.02 | 0.27 | 0.40 | 0.36 | 0.00 | 0.21 | 0.44 | 0.65 | -0.01 | 0.41 | 0.58 | 0.61 | 1.14 | 0.58 | 0.60 | 0.53 | 0.36 | 0.35 | 0.56 | 0.54 | 0.40 | 0.34 | 0.52 | 0.44 | 0.00 | 0.00 | 0.65 | 0.48 |
|
EPS (Weighted Average and Diluted)
|
0.25 | 0.23 | 0.34 | 0.36 | 0.42 | 0.29 | 0.00 | -0.01 | -0.06 | 0.38 | 0.00 | -0.17 | -0.16 | -0.31 | -0.02 | -0.08 | -0.17 | -0.08 | -0.59 | -0.18 | -0.32 | -0.32 | 3.68 | 0.04 | 0.06 | 0.04 | -0.02 | 0.17 | 0.41 | 0.30 | 0.03 | 0.23 | 0.35 | 0.40 | 0.02 | 0.26 | 0.39 | 0.36 | 0.00 | 0.21 | 0.43 | 0.65 | -0.01 | 0.39 | 0.57 | 0.61 | 1.12 | 0.58 | 0.60 | 0.53 | 0.36 | 0.35 | 0.56 | 0.54 | 0.40 | 0.34 | 0.52 | 0.44 | 0.00 | 0.00 | 0.65 | 0.48 |
|
Shares Outstanding (Weighted Average)
|
36.97M | 37.05M | 37.00M | 37.16M | 37.00M | 36.84M | 36.80M | 36.80M | 36.90M | 37.00M | 36.90M | 37.00M | 37.00M | 37.00M | 37.00M | 37.00M | 37.10M | 37.10M | 37.10M | 37.10M | 37.10M | 37.10M | 37.10M | 37.10M | 37.20M | 37.20M | 37.20M | 37.20M | 37.00M | 37.00M | 37.00M | 37.20M | 37.20M | 37.20M | 37.20M | 37.40M | 37.50M | 37.50M | 37.50M | 37.70M | 37.60M | 37.60M | 37.50M | 37.70M | 37.70M | 37.80M | 37.80M | 37.90M | 38.00M | 38.00M | 38.00M | 38.10M | 38.10M | 38.10M | 38.10M | 38.20M | 38.20M | 38.30M | 38.30M | 38.30M | 38.40M | 38.40M |
|
Shares Outstanding (Diluted Average)
|
37.73M | 37.59M | 37.60M | 37.71M | 37.41M | 37.17M | 37.10M | 37.10M | 37.00M | 37.00M | 36.90M | 37.00M | 37.00M | 37.00M | 37.00M | 37.00M | 37.10M | 37.10M | 37.10M | 37.10M | 37.10M | 37.10M | 37.10M | | 37.20M | 37.20M | 37.20M | 37.20M | 37.40M | 37.70M | 37.60M | 37.90M | 37.90M | 38.00M | 37.90M | 37.90M | 37.90M | 38.00M | 37.70M | 37.90M | 37.80M | 37.70M | 37.70M | 37.90M | 37.90M | 38.00M | 38.00M | 38.10M | 38.10M | 38.10M | 38.10M | 38.20M | 38.20M | 38.20M | 38.20M | 38.40M | 38.40M | 38.40M | 38.40M | 38.40M | 38.40M | 38.50M |
|
EBITDA
|
16.09M | 12.10M | 20.20M | 18.62M | 21.91M | 19.26M | 21.00M | 10.80M | -2.00M | -1.90M | -46.80M | -8.70M | -6.80M | -3.80M | 8.50M | -1.30M | -5.40M | -2.70M | -4.30M | -12.10M | -16.70M | 3.40M | 21.90M | 3.10M | 5.40M | 3.10M | -3.60M | 12.40M | 21.70M | 12.50M | -26.40M | 11.10M | 18.30M | 18.40M | 13.90M | 13.20M | 20.00M | 18.50M | 14.40M | 11.50M | 20.10M | 31.40M | 21.10M | 6.60M | 24.70M | 30.60M | 26.10M | 29.50M | 30.50M | 27.50M | 17.70M | 17.80M | 29.10M | 28.20M | 21.40M | 17.40M | 26.40M | 22.20M | 14.50M | 18.20M | 33.50M | 26.30M |
|
Interest Expenses
|
0.41M | 0.36M | 0.72M | 0.53M | 0.51M | 0.46M | 0.70M | 0.40M | 0.50M | 0.40M | 0.40M | 0.30M | 0.40M | 0.30M | 0.50M | 0.30M | 0.40M | 0.30M | 0.30M | 0.30M | 0.20M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | -0.10M | 0.20M | | | -0.10M | 0.10M | | |
|
Tax Rate
|
37.08% | 37.28% | 31.08% | 30.80% | 30.12% | 37.66% | 25.91% | 32.41% | 36.11% | 766.67% | 27.51% | 31.52% | 14.08% | -262.50% | 367.61% | -42.86% | 7.46% | 56.25% | -222.06% | -7.39% | -7.74% | 26.09% | 41.28% | 54.55% | 46.51% | 40.74% | 60.53% | 18.25% | 11.47% | 8.13% | -201.85% | 20.91% | 26.78% | 19.25% | 17.45% | 24.24% | 25.87% | 25.54% | 20.83% | 26.55% | 23.88% | 23.49% | 22.27% | 15.38% | 14.23% | 23.68% | 22.22% | 25.09% | 25.17% | 24.54% | 23.86% | 24.43% | 25.35% | 24.73% | 28.64% | 23.84% | 23.19% | 24.32% | 24.82% | 25.41% | 25.74% | 27.97% |