|
Revenue
|
207.61M | 216.75M | 235.99M | 200.31M | 213.05M | 212.79M | 224.62M | 195.17M | 132.35M | 140.10M | 134.97M | 152.18M | 132.73M | 140.31M | 134.12M | 146.52M | 109.31M | 109.17M | 108.78M | 116.89M | 99.56M | 97.32M | 97.42M | 110.11M | 94.89M | 94.72M | 94.42M | 99.87M | 81.20M | 69.63M | 63.59M | 70.21M | 59.15M | 51.41M | 40.52M | 47.70M | 47.08M | 43.75M | 49.26M | 49.60M | 51.99M | 49.06M | 48.55M | 53.89M | 54.78M | 47.12M | 47.76M | 47.12M | 49.49M | 45.03M | 47.63M | 47.13M | 38.63M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 17.31M | 13.25M | 13.18M | 12.35M | 11.27M | 12.46M | 12.15M | 14.39M | 12.72M | 13.51M | 16.18M | 19.53M | 14.45M | 13.33M | 15.38M | 16.41M | 13.68M | 14.42M | 14.79M | 12.40M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.15M | 34.10M | 27.28M | 34.53M | 34.73M | 32.48M | 36.80M | 37.45M | 37.60M | 36.34M | 35.05M | 37.71M | 35.25M | 32.67M | 34.43M | 31.74M | 33.08M | 31.36M | 33.21M | 32.34M | 26.23M |
|
Amortization - Intangibles
|
0.23M | 0.20M | 0.26M | 0.21M | 0.21M | 0.17M | 0.21M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
5.54M | 5.58M | 5.61M | 5.16M | 5.15M | 4.96M | 5.14M | 5.34M | | | | | | | | 1.68M | 3.40M | 2.52M | 3.02M | 2.78M | 2.83M | 3.00M | 2.96M | 2.74M | 2.74M | 2.49M | 2.39M | 2.17M | 2.15M | 1.79M | 1.83M | 1.57M | | | | 0.74M | 0.71M | 0.70M | 0.66M | 0.61M | 0.59M | 0.60M | 0.59M | 0.58M | 0.74M | 1.07M | 1.03M | 0.95M | 0.35M | 1.02M | 1.04M | 0.39M | 1.06M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.47M | 5.62M | 5.95M | 4.54M | 5.94M | 4.12M | 4.59M | 4.52M | 4.63M | 5.93M | 5.34M | 5.97M | 4.65M | 6.08M | 5.07M | 4.92M | 4.60M | 5.85M | 5.26M | 5.73M | 5.54M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51M | 3.08M | 1.37M | 1.42M | 1.40M | 2.20M | 1.74M | 0.94M | 1.52M | | | | | | | | 5.70M | 0.43M | 0.84M | 0.29M | 0.15M |
|
Other Operating Expenses
|
179.49M | 186.11M | 205.27M | 180.83M | 191.35M | 187.12M | 195.65M | 176.90M | | 127.69M | 126.61M | 139.69M | 128.15M | 129.32M | 123.58M | | 114.76M | -9.50M | | | 105.28M | | | | | | | | -31.00M | 61.95M | | | 58.11M | 47.19M | 38.31M | 40.22M | 39.40M | 37.62M | 40.83M | 39.31M | 42.38M | 38.64M | 38.62M | 43.56M | 45.96M | 38.92M | 39.99M | 38.33M | 41.12M | 36.36M | 38.60M | 42.27M | 31.84M |
|
Operating Expenses
|
185.04M | 191.69M | 210.88M | 185.99M | 196.50M | 192.07M | 200.80M | 182.24M | | 127.69M | 126.61M | 139.69M | 128.15M | 129.32M | 123.58M | 93.11M | 118.16M | 106.14M | 318.42M | 107.99M | 108.11M | 104.01M | 101.51M | 144.62M | 101.24M | 96.51M | 93.47M | 133.55M | 86.23M | 75.94M | 73.94M | 74.55M | 70.09M | 55.89M | 45.63M | 46.92M | 47.44M | 44.64M | 47.82M | 45.37M | 49.12M | 45.17M | 44.54M | 50.11M | 51.35M | 46.07M | 46.09M | 44.20M | 51.77M | 43.66M | 45.73M | 48.68M | 38.60M |
|
Operating Income
|
22.57M | 25.05M | 25.11M | 14.32M | 16.55M | 20.71M | 23.83M | 12.93M | 9.40M | 12.41M | 8.36M | 12.48M | 4.58M | 10.99M | 10.54M | 14.66M | -0.26M | 3.04M | -209.64M | 3.59M | -8.55M | -6.69M | -4.09M | -34.51M | -6.34M | -1.79M | 0.95M | -33.68M | -5.04M | -6.31M | -10.35M | -4.34M | -10.94M | -4.47M | -5.11M | 0.79M | -0.37M | -0.88M | 1.44M | 4.23M | 2.86M | 3.89M | 4.01M | 3.77M | 3.43M | 1.05M | 1.67M | 2.91M | -2.28M | 1.37M | 1.90M | -1.55M | 0.03M |
|
EBIT
|
22.57M | 25.05M | 25.11M | 14.32M | 16.55M | 20.71M | 23.83M | 12.93M | 9.40M | 12.41M | 8.36M | 12.48M | 4.58M | 10.99M | 10.54M | 14.66M | -0.26M | 3.04M | -209.64M | 3.59M | -8.55M | -6.69M | -4.09M | -34.51M | -6.34M | -1.79M | 0.95M | -33.68M | -5.04M | -6.31M | -10.35M | -4.34M | -10.94M | -4.47M | -5.11M | 0.79M | -0.37M | -0.88M | 1.44M | 4.23M | 2.86M | 3.89M | 4.01M | 3.77M | 3.43M | 1.05M | 1.67M | 2.91M | -2.28M | 1.37M | 1.90M | -1.55M | 0.03M |
|
Interest & Investment Income
|
0.04M | 0.07M | 0.06M | 0.07M | 0.07M | 0.05M | 0.06M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | -0.04M | -0.06M | -0.08M | -0.06M |
|
Other Non Operating Income
|
| | | | | | | | | -0.08M | -0.54M | -0.65M | -0.73M | -1.07M | 0.58M | 0.13M | 0.41M | -0.68M | 2.19M | -7.87M | 0.25M | -0.11M | -0.11M | -12.37M | -1.50M | -1.83M | -1.76M | -0.98M | -1.14M | -0.83M | -0.89M | -1.07M | -1.58M | -1.08M | -0.76M | -2.19M | -2.06M | -0.01M | 10.00M | 0.57M | | 0.04M | 1.22M | 4.70M | -1.31M | -2.59M | -0.79M | -0.38M | -1.65M | 0.04M | -0.83M | -0.23M | -0.39M |
|
Non Operating Income
|
-0.62M | -2.50M | -1.25M | -1.21M | -1.03M | -0.30M | 1.10M | -1.65M | | -0.83M | -1.26M | -1.38M | -1.41M | -1.70M | 0.58M | -0.73M | 0.41M | -11.65M | 2.19M | -9.52M | -0.73M | -3.00M | -1.30M | -11.97M | -2.52M | -3.06M | -3.05M | -2.26M | 28.88M | -1.01M | -1.07M | -1.33M | -1.80M | -1.41M | -1.07M | -2.46M | -2.34M | -0.28M | 9.39M | 0.57M | -0.84M | -0.10M | 1.22M | 4.70M | -1.31M | -2.59M | -0.85M | -0.38M | -1.65M | -38.21M | -0.89M | -0.31M | -0.45M |
|
EBT
|
21.95M | 22.55M | 23.86M | 13.11M | 15.51M | 20.42M | 24.93M | 11.29M | 9.40M | 11.58M | 7.09M | 11.10M | 3.17M | 9.28M | 10.48M | -1.55M | -0.46M | -8.61M | -208.74M | -0.61M | -9.28M | -8.00M | -5.39M | -46.48M | -8.86M | -4.85M | -2.10M | -35.94M | 23.85M | -7.32M | -11.42M | -5.67M | -12.74M | -5.89M | -6.18M | -1.67M | -2.71M | -1.17M | 10.82M | 4.58M | 2.03M | 3.80M | 5.13M | 8.38M | 2.00M | -1.32M | 0.82M | 2.53M | -3.95M | -36.84M | 1.01M | -1.86M | -0.41M |
|
Tax Provisions
|
8.53M | 8.74M | 8.25M | 5.19M | 6.09M | 8.29M | 10.20M | 4.49M | | 4.64M | 2.64M | 4.37M | 1.32M | 3.65M | 4.06M | -1.40M | 1.20M | -1.92M | -35.89M | 0.50M | -2.58M | -2.77M | -1.10M | 26.41M | -1.48M | -2.20M | 0.40M | -6.59M | -8.78M | -0.58M | -1.44M | -7.31M | 0.79M | 0.10M | -11.29M | -0.05M | -3.71M | 0.60M | 0.30M | 0.20M | 0.27M | 0.50M | 0.70M | 1.22M | -19.81M | -0.53M | 0.24M | 1.91M | -1.97M | -9.00M | 0.90M | 0.57M | -0.10M |
|
Profit After Tax
|
13.42M | 13.81M | 15.60M | 7.92M | 9.43M | 12.13M | 14.73M | 6.79M | 6.32M | 6.94M | 4.45M | 6.73M | 1.84M | 5.64M | 6.42M | 10.09M | -0.40M | -6.69M | -172.86M | -1.11M | -6.70M | -5.90M | -4.29M | -72.89M | -7.39M | -2.65M | -2.48M | -29.34M | 32.63M | -6.73M | -9.98M | 1.64M | -13.53M | -5.99M | 5.12M | -1.62M | 1.04M | -1.76M | 10.57M | 4.40M | 1.76M | 3.35M | 4.46M | 7.17M | 21.80M | -0.79M | 0.58M | 0.62M | -1.98M | -27.83M | 0.14M | -2.43M | -0.34M |
|
Income from Continuing Operations
|
13.42M | 13.81M | 15.60M | 7.92M | 9.43M | 12.13M | 14.73M | 6.79M | 9.40M | 6.94M | 4.45M | 6.73M | 1.84M | 5.64M | 6.42M | -0.15M | -1.66M | -6.69M | -172.86M | -1.11M | -6.70M | -5.23M | -4.29M | -72.89M | -7.39M | -2.65M | -2.50M | -29.35M | 32.63M | -6.73M | -9.98M | 1.64M | -13.53M | -5.99M | 5.12M | -1.62M | 1.01M | -1.77M | 10.52M | 4.38M | 1.76M | 3.30M | 4.43M | 7.17M | 21.80M | -0.79M | 0.58M | 0.62M | -1.98M | -27.83M | 0.11M | -2.43M | -0.31M |
|
Consolidated Net Income
|
13.42M | 13.81M | 15.60M | 7.92M | 9.43M | 12.13M | 14.73M | 6.79M | 0.35M | 1.37M | -12.62M | -0.17M | 1.84M | 5.64M | 6.42M | -0.15M | 2.02M | 2.52M | 1.94M | 3.66M | 1.10M | 1.64M | 1.24M | -45.14M | | | | | 32.63M | -6.73M | -9.98M | 1.64M | -13.53M | -5.99M | 5.12M | -1.62M | 1.01M | -1.77M | 10.52M | 4.38M | 1.76M | 3.30M | 4.43M | 7.17M | 21.80M | -0.79M | 0.58M | 0.62M | -1.98M | -27.83M | 0.11M | -2.43M | -0.31M |
|
Income towards Parent Company
|
13.42M | 13.81M | 15.60M | 7.92M | 9.43M | 12.13M | 14.73M | 6.79M | 0.35M | 1.37M | -12.62M | -0.17M | 1.84M | 5.64M | 6.42M | -0.15M | 2.02M | 2.52M | 1.94M | 3.66M | 1.10M | 1.64M | 1.24M | -45.14M | | | | | 32.63M | -6.73M | -9.98M | 1.64M | -13.53M | -5.99M | 5.12M | -1.62M | 1.01M | -1.77M | 10.52M | 4.38M | 1.76M | 3.30M | 4.43M | 7.17M | 21.80M | -0.79M | 0.58M | 0.62M | -1.98M | -27.83M | 0.11M | -2.43M | -0.31M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.24M | | 0.12M | | 0.12M | 0.12M | 0.12M | 1.36M | 0.54M | 0.20M | 0.40M | 0.54M | 0.87M | -1.82M | | | | | | | | |
|
Net Income towards Common Stockholders
|
13.42M | 13.81M | 15.60M | 7.92M | 9.43M | 12.13M | 14.73M | 6.79M | 6.67M | 8.31M | -8.17M | 6.57M | 1.84M | 5.64M | 6.42M | 10.09M | 1.61M | -4.17M | -170.91M | 2.54M | -5.60M | -4.26M | -3.04M | -118.03M | -7.39M | -2.65M | -2.48M | -29.34M | 32.63M | -6.86M | -10.11M | 1.27M | -13.65M | -6.11M | 4.33M | -1.75M | 0.92M | -1.88M | 9.08M | 3.74M | 1.44M | 2.82M | 3.79M | 6.17M | 22.61M | -0.79M | 0.58M | 0.62M | -1.98M | -27.83M | 0.11M | -2.43M | -0.31M |
|
EPS (Basic)
|
0.21 | 0.22 | 0.25 | 0.12 | 0.15 | 0.19 | 0.23 | 0.11 | 0.11 | 0.13 | -0.13 | 0.11 | 0.03 | 0.09 | 0.10 | 0.16 | -0.01 | -0.11 | -2.81 | 0.41 | -1.09 | -1.12 | -0.70 | -19.19 | -1.20 | -0.43 | -0.40 | -4.73 | 5.25 | -1.10 | -1.62 | 0.20 | -2.18 | -0.97 | 0.68 | -0.27 | 0.14 | -0.28 | 1.36 | 0.54 | 0.19 | 0.40 | 0.54 | 0.87 | 3.17 | -0.11 | 0.08 | 0.09 | -0.27 | -3.84 | 0.02 | -0.33 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
0.21 | 0.22 | 0.24 | 0.12 | 0.15 | 0.19 | 0.23 | 0.11 | 0.11 | 0.13 | -0.13 | 0.10 | 0.03 | 0.09 | 0.10 | 0.16 | -0.01 | -0.11 | -2.81 | 0.41 | -1.09 | -1.12 | -0.70 | -19.19 | -1.20 | -0.43 | -0.40 | -4.73 | 4.67 | -1.10 | -1.62 | 0.20 | -2.18 | -0.97 | 0.67 | -0.27 | 0.14 | -0.28 | 1.27 | 0.52 | 0.19 | 0.39 | 0.52 | 0.83 | 3.02 | -0.11 | 0.08 | 0.08 | -0.26 | -3.84 | 0.01 | -0.33 | -0.05 |
|
Shares Outstanding (Weighted Average)
|
63.62M | 63.62M | 63.62M | 63.70M | 63.54M | 63.29M | 63.17M | 62.91M | | | | 62.50M | | | 62.61M | 62.44M | 61.87M | 61.86M | 61.77M | 6.16M | 61.33M | 61.46M | 61.54M | 6.15M | 6.17M | 6.19M | 6.20M | 6.19M | 6.21M | 6.23M | 6.25M | 6.24M | | | | 6.52M | 6.47M | 6.65M | 6.69M | 6.89M | 6.80M | 6.99M | 7.02M | 7.12M | 7.10M | 7.42M | 7.39M | 7.34M | 7.31M | 7.26M | 7.32M | 7.29M | 7.38M |
|
Shares Outstanding (Diluted Average)
|
64.18M | 64.12M | 64.14M | 64.24M | 63.97M | 63.67M | 63.55M | 63.27M | | | | 62.81M | | | 62.82M | 62.66M | 62.20M | 61.86M | 61.77M | 6.16M | 61.33M | 61.46M | 61.54M | 6.15M | 6.17M | 6.19M | 6.20M | 6.19M | 6.99M | 6.25M | 6.25M | 6.27M | | | | 6.52M | 6.47M | 6.65M | 7.19M | 7.16M | 7.21M | 7.29M | 7.39M | 7.52M | 7.46M | 7.42M | 7.50M | 7.51M | 7.31M | 7.26M | 7.40M | 7.29M | 7.38M |
|
EBITDA
|
28.12M | 30.63M | 30.72M | 9.39M | 21.70M | 25.67M | 28.97M | 8.58M | 9.40M | 8.72M | -6.11M | 25.84M | 2.58M | 6.56M | 5.63M | -9.89M | 0.94M | -1.85M | -171.06M | 4.72M | -5.55M | -4.86M | -3.12M | -120.03M | -7.00M | -1.64M | -2.03M | -29.31M | 32.99M | -7.02M | -9.71M | -0.88M | -24.36M | -6.10M | 5.17M | 0.12M | -4.33M | -1.48M | 11.43M | 4.01M | 13.29M | 3.85M | 2.43M | 4.88M | 30.64M | 1.83M | 1.08M | 0.56M | -0.83M | -0.06M | 0.24M | 0.38M | -0.22M |
|
Interest Expenses
|
0.68M | 1.86M | 0.72M | 0.64M | 0.63M | 0.89M | 1.03M | 1.02M | | 0.78M | 0.75M | 0.77M | | 0.71M | 0.72M | 0.68M | | | | | | 2.40M | 0.70M | | | 1.83M | 1.76M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
38.87% | 38.75% | 34.59% | 39.61% | 39.25% | 40.60% | 40.92% | 39.82% | | 40.11% | 37.27% | 39.33% | 41.72% | 39.28% | 38.74% | 90.45% | -262.14% | 22.33% | 17.19% | -81.89% | 27.79% | 34.67% | 20.44% | -56.81% | 16.66% | 45.32% | -19.07% | 18.35% | -36.81% | 7.98% | 12.58% | 128.89% | -6.20% | -1.73% | 182.87% | 3.17% | 137.19% | -51.41% | 2.77% | 4.37% | 13.33% | 13.16% | 13.64% | 14.54% | -991.84% | 40.21% | 29.27% | 75.57% | 49.90% | 24.44% | 89.11% | -30.58% | 24.21% |