|
Revenue
|
628.80M | 677.40M | 629.50M | 602.00M | 585.60M | 652.00M | 644.90M | 659.60M | 643.90M | 717.90M | 676.00M | 684.70M | 695.80M | 710.70M | 622.30M | 658.70M | 652.10M | 645.00M | 604.20M | 645.60M | 629.30M | 690.60M | 713.10M | 685.50M | 691.10M | 795.50M | 788.50M | 765.90M | 783.90M | 840.80M | 834.80M | 856.20M | 766.00M | 834.80M | 785.70M | 654.40M | 652.40M | 719.60M | 732.20M | 765.60M | 748.20M | 829.70M | 827.60M | 895.40M | 840.10M | 985.20M | 999.30M | 1,090.60M | 1,001.20M | 1,027.20M | 1,056.50M | 1,168.10M | 1,016.10M | 1,067.50M | 910.40M | 956.60M | 979.10M |
|
Cost of Revenue
|
539.80M | 576.60M | 530.50M | 505.10M | 485.60M | 544.70M | 535.70M | 545.30M | 532.30M | 592.00M | 564.30M | 577.40M | 584.50M | 593.30M | 519.40M | 548.10M | 545.40M | 534.40M | 506.30M | 531.60M | 524.70M | 579.60M | 587.00M | 563.80M | 569.70M | 662.10M | 656.40M | 640.60M | 666.20M | 718.90M | 708.60M | 716.80M | 631.00M | 693.60M | 649.00M | 550.80M | 549.00M | 597.90M | 613.80M | 649.20M | 683.10M | 766.20M | 726.40M | 796.30M | 753.20M | 838.50M | 824.90M | 892.70M | 797.60M | 817.50M | 820.80M | 908.80M | 823.20M | 859.90M | 732.70M | 788.40M | 823.20M |
|
Gross Profit
|
89.00M | 100.80M | 99.00M | 96.90M | 100.00M | 107.30M | 109.20M | 114.30M | 111.60M | 125.90M | 111.70M | 107.30M | 111.30M | 117.40M | 102.90M | 110.60M | 106.70M | 110.60M | 97.90M | 114.00M | 104.60M | 111.00M | 126.10M | 121.70M | 121.40M | 133.40M | 132.10M | 125.30M | 117.70M | 121.90M | 126.20M | 139.40M | 135.00M | 141.20M | 136.70M | 103.60M | 103.40M | 121.70M | 118.40M | 116.40M | 65.10M | 63.50M | 101.20M | 99.10M | 86.90M | 146.70M | 174.40M | 197.90M | 203.60M | 209.70M | 235.70M | 259.30M | 192.90M | 207.60M | 177.70M | 168.20M | 155.90M |
|
Selling, General & Administrative
|
64.90M | 72.80M | 69.20M | 72.30M | 71.70M | 78.20M | 77.10M | 78.40M | 80.30M | 91.00M | 80.10M | 77.30M | 75.10M | 84.20M | 81.90M | 83.30M | 77.70M | 84.40M | 88.20M | 102.60M | 99.20M | 104.60M | 103.50M | 104.20M | 103.30M | 117.50M | 112.90M | 114.50M | 105.50M | 125.30M | 122.80M | 116.50M | 115.50M | 133.10M | 116.50M | 94.90M | 96.10M | 108.00M | 115.30M | 110.50M | 119.40M | 104.90M | 119.50M | 114.80M | 111.80M | 126.90M | 131.80M | 139.10M | 145.00M | 161.00M | 151.90M | 163.70M | 158.60M | 153.90M | 156.20M | 161.00M | 152.60M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 21.40M | 0.20M | 15.70M | 1.00M |
|
Other Operating Expenses
|
| | | | | | | | | 0.10M | | 17.70M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
64.90M | 72.80M | 69.20M | 72.30M | 71.70M | 78.20M | 77.10M | 78.40M | 80.30M | 91.00M | 80.10M | 77.30M | 75.10M | 84.20M | 81.90M | 83.30M | 77.70M | 84.40M | 88.20M | 102.60M | 99.20M | 104.60M | 103.50M | 104.20M | 103.30M | 117.50M | 112.90M | 114.50M | 105.50M | 125.30M | 122.80M | 116.50M | 115.50M | 133.10M | 116.50M | 94.90M | 96.10M | 108.00M | 115.30M | 110.50M | 119.40M | 104.90M | 119.50M | 114.80M | 111.80M | 126.90M | 131.80M | 139.10M | 145.00M | 161.00M | 151.90M | 163.70M | 159.80M | 175.30M | 156.40M | 176.70M | 153.60M |
|
Operating Income
|
24.10M | 28.00M | 29.80M | 24.60M | 28.30M | 29.00M | 32.10M | 35.90M | 31.30M | 35.00M | 31.60M | 47.70M | 36.30M | 33.20M | 21.00M | 27.30M | 29.00M | 26.20M | 9.70M | 11.40M | 5.40M | 8.40M | 22.60M | 17.50M | 18.10M | 15.90M | 19.20M | 10.80M | 12.20M | -3.40M | 3.40M | 22.90M | 19.50M | 8.10M | 20.20M | 8.70M | 7.30M | 13.70M | 3.10M | 5.90M | -54.30M | -107.00M | -18.30M | -15.70M | -24.90M | 19.80M | 42.60M | 58.80M | 58.60M | 48.70M | 83.80M | 95.60M | 33.10M | 32.30M | 21.30M | -8.50M | 2.30M |
|
EBIT
|
24.10M | 28.00M | 29.80M | 24.60M | 28.30M | 29.00M | 32.10M | 35.90M | 31.30M | 35.00M | 31.60M | 47.70M | 36.30M | 33.20M | 21.00M | 27.30M | 29.00M | 26.20M | 9.70M | 11.40M | 5.40M | 8.40M | 22.60M | 17.50M | 18.10M | 15.90M | 19.20M | 10.80M | 12.20M | -3.40M | 3.40M | 22.90M | 19.50M | 8.10M | 20.20M | 8.70M | 7.30M | 13.70M | 3.10M | 5.90M | -54.30M | -107.00M | -18.30M | -15.70M | -24.90M | 19.80M | 42.60M | 58.80M | 58.60M | 48.70M | 83.80M | 95.60M | 33.10M | 32.30M | 21.30M | -8.50M | 2.30M |
|
Other Non Operating Income
|
0.20M | 0.40M | -0.10M | -0.60M | 0.40M | 0.50M | 0.20M | 0.30M | 0.30M | -3.60M | -0.30M | 0.40M | 0.70M | -1.20M | -1.40M | | -1.00M | 2.00M | -1.00M | 0.70M | 1.60M | 3.70M | 1.40M | 1.50M | 2.00M | 1.40M | 1.80M | 0.30M | -0.60M | 2.30M | 3.10M | 0.40M | 1.70M | -0.70M | 2.20M | -4.50M | 0.60M | 1.10M | 6.20M | -5.80M | -0.50M | 1.30M | -0.80M | -4.10M | -2.40M | 1.40M | 1.70M | -2.70M | 0.70M | 0.10M | 1.00M | 1.10M | -0.20M | 0.60M | 0.30M | 0.50M | -0.50M |
|
Non Operating Income
|
-2.50M | -0.30M | -2.90M | -3.10M | 0.80M | -1.40M | -1.40M | -1.40M | -1.10M | -3.00M | -0.30M | 1.00M | 0.70M | -0.30M | -1.40M | 0.10M | -1.00M | 3.40M | -1.00M | 0.70M | 1.60M | 4.10M | 1.70M | 1.50M | -2.20M | 14.80M | 1.80M | -1.30M | -2.00M | 6.50M | 3.10M | -1.60M | 1.70M | -11.20M | 2.20M | -7.00M | -0.90M | 0.70M | 6.20M | -6.00M | -2.00M | | -3.00M | -6.10M | -7.50M | -6.70M | -6.70M | -8.00M | -6.00M | -7.00M | -6.90M | -5.60M | -5.00M | -8.30M | -4.50M | -4.70M | -6.90M |
|
EBT
|
21.60M | 27.70M | 26.90M | 21.50M | 29.10M | 27.60M | 30.70M | 34.50M | 30.20M | 32.00M | 31.60M | 48.70M | 36.90M | 32.90M | 19.70M | 27.40M | 28.40M | 29.00M | 8.90M | 11.80M | 6.90M | 10.70M | 24.30M | 18.30M | 15.90M | 35.30M | 19.80M | 9.50M | 10.20M | -2.90M | 4.70M | 21.30M | 18.00M | 3.90M | 19.70M | 1.70M | 6.40M | 14.40M | 8.50M | -0.10M | -56.30M | -107.00M | -21.30M | -21.80M | -32.40M | 13.10M | 35.90M | 50.80M | 52.60M | 41.70M | 76.90M | 90.00M | 28.10M | 24.00M | 16.80M | -13.20M | -4.60M |
|
Tax Provisions
|
4.10M | 4.00M | 5.70M | 2.00M | 4.20M | -4.90M | 6.10M | -1.70M | 6.60M | 6.20M | 9.50M | 15.70M | 8.40M | 6.30M | 5.70M | 4.60M | 7.40M | 11.70M | -1.00M | 3.50M | -5.10M | -1.40M | 6.20M | 1.90M | -0.80M | 37.60M | 4.90M | 3.80M | -4.70M | -1.70M | 1.50M | 4.40M | 4.90M | 0.50M | 4.10M | -2.30M | 0.70M | 1.20M | 2.40M | -2.40M | 20.50M | 7.80M | 2.90M | -3.10M | 4.20M | 5.20M | 8.70M | 12.00M | 16.20M | 16.00M | 25.10M | 26.10M | 10.30M | 13.30M | 8.10M | 0.20M | -2.90M |
|
Profit After Tax
|
17.50M | 23.70M | 21.20M | 19.50M | 24.90M | 32.50M | 24.60M | 36.20M | 23.60M | 25.80M | 22.10M | 33.00M | 28.50M | 26.60M | 14.00M | 22.80M | 21.00M | 17.30M | 10.00M | 8.30M | 12.30M | 12.20M | 18.10M | 16.40M | 16.70M | -2.40M | 14.90M | 5.70M | 15.40M | -1.20M | 3.40M | 16.90M | 13.10M | 3.40M | 15.60M | 4.00M | 5.70M | 13.20M | 6.10M | 2.30M | -77.20M | -113.50M | -25.00M | -19.40M | -37.30M | 7.60M | 27.20M | 38.80M | 36.40M | 25.70M | 51.80M | 63.90M | 17.80M | 10.70M | 8.70M | -13.90M | -2.30M |
|
Equity Income
|
1.40M | 3.20M | 1.00M | 0.90M | 2.90M | 0.80M | 0.90M | 0.60M | 1.00M | 1.40M | 1.20M | 1.40M | 1.50M | 1.50M | 1.10M | 1.40M | 1.70M | 1.90M | 1.30M | 1.70M | 1.80M | 2.30M | 2.10M | 1.90M | 2.00M | 22.00M | 2.80M | 2.40M | 2.20M | 2.60M | 2.70M | 3.10M | 2.10M | 1.40M | 1.60M | 0.80M | 1.60M | 2.60M | 2.00M | 3.60M | 2.60M | 3.50M | 2.90M | 4.10M | 2.60M | 1.40M | 1.80M | 3.10M | 2.90M | 2.00M | 1.00M | 2.10M | 3.60M | -1.20M | 2.90M | 2.70M | 1.60M |
|
Income from Non-Controlling Interests
|
| 0.10M | | | | 0.10M | | | 0.10M | 0.10M | | 0.10M | 0.10M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | -0.10M | | -0.30M | -0.10M | | | 0.20M | 0.10M | | 0.10M | -0.50M | | -0.20M | 0.70M | 0.30M | | 0.30M | 0.40M | 0.60M | 0.10M | 0.50M | 0.40M | 0.40M | -11.50M | 0.80M | 0.70M | 0.30M | -0.10M | 0.20M | 0.20M | 0.30M | | 0.20M | 0.20M | 0.30M | 0.20M | -0.10M | 0.20M | 0.30M |
|
Income from Continuing Operations
|
17.50M | 23.70M | 21.20M | 19.50M | 24.90M | 32.50M | 24.60M | 36.20M | 23.60M | 25.80M | 22.10M | 33.00M | 28.50M | 26.60M | 14.00M | 22.80M | 21.00M | 17.30M | 9.90M | 8.30M | 12.00M | 12.10M | 18.10M | 16.40M | 16.70M | -2.30M | 14.90M | 5.70M | 14.90M | -1.20M | 3.20M | 16.90M | 13.10M | 3.40M | 15.60M | 4.00M | 5.70M | 13.20M | 6.10M | 2.30M | -76.80M | -114.80M | -24.20M | -18.70M | -36.60M | 7.90M | 27.20M | 38.80M | 36.40M | 25.70M | 51.80M | 63.90M | 17.80M | 10.70M | 8.70M | -13.40M | -1.70M |
|
Consolidated Net Income
|
17.50M | 23.70M | 21.20M | 19.50M | 24.90M | 32.50M | 24.60M | 36.20M | 23.60M | 25.80M | 22.10M | 33.00M | 28.50M | 26.60M | 14.00M | 22.80M | 21.00M | 17.30M | 9.90M | 8.30M | 12.00M | 12.10M | 18.10M | 16.40M | 16.70M | -2.30M | 14.90M | 5.70M | 14.90M | -1.20M | 3.20M | 16.90M | 13.10M | 3.40M | 15.60M | 4.00M | 5.70M | 13.20M | 6.10M | 2.30M | -76.80M | -114.80M | -24.20M | -18.70M | -36.60M | 7.90M | 27.20M | 38.80M | 36.40M | 25.70M | 51.80M | 63.90M | 17.80M | 10.70M | 8.70M | -13.40M | -1.70M |
|
Income towards Parent Company
|
17.50M | 23.70M | 21.20M | 19.50M | 24.90M | 32.50M | 24.60M | 36.20M | 23.60M | 25.80M | 22.10M | 33.00M | 28.50M | 26.60M | 14.00M | 22.80M | 21.00M | 17.30M | 9.90M | 8.30M | 12.00M | 12.10M | 18.10M | 16.40M | 16.70M | -2.30M | 14.90M | 5.70M | 14.90M | -1.20M | 3.20M | 16.90M | 13.10M | 3.40M | 15.60M | 4.00M | 5.70M | 13.20M | 6.10M | 2.30M | -76.80M | -114.80M | -24.20M | -18.70M | -36.60M | 7.90M | 27.20M | 38.80M | 36.40M | 25.70M | 51.80M | 63.90M | 17.80M | 10.70M | 8.70M | -13.40M | -1.70M |
|
Net Income towards Common Stockholders
|
17.50M | 23.70M | 21.20M | 19.50M | 24.90M | 32.50M | 24.60M | 36.20M | 23.60M | 25.80M | 22.10M | 33.00M | 28.50M | 26.60M | 14.00M | 22.80M | 21.00M | 17.30M | 9.90M | 8.30M | 12.00M | 12.10M | 18.10M | 16.40M | 16.70M | -2.30M | 14.90M | 5.70M | 14.90M | -1.20M | 3.20M | 16.90M | 13.10M | 3.40M | 15.60M | 4.00M | 5.70M | 13.20M | 6.10M | 2.30M | -76.80M | -114.80M | -24.20M | -18.70M | -36.60M | 7.90M | 27.20M | 38.80M | 36.40M | 25.70M | 51.80M | 63.90M | 17.80M | 10.70M | 8.70M | -13.40M | -1.70M |
|
EPS (Basic)
|
1.04 | 1.41 | 1.27 | 1.16 | 1.48 | 1.93 | 1.47 | 2.16 | 1.41 | 1.54 | 1.32 | 1.96 | 1.71 | 1.62 | 0.85 | 1.39 | 1.28 | 1.05 | 0.61 | 0.51 | 0.75 | 0.74 | 1.10 | 1.00 | 1.00 | -0.15 | 0.90 | 0.34 | 0.93 | -0.07 | 0.20 | 0.97 | 0.77 | 0.20 | 0.91 | 0.21 | 0.30 | 0.78 | 0.33 | 0.11 | -4.59 | -6.14 | -1.48 | -1.15 | -2.20 | 0.46 | 1.56 | 2.23 | 2.08 | 1.47 | 2.97 | 3.62 | 0.98 | 0.59 | 0.49 | -0.79 | -0.13 |
|
EPS (Weighted Average and Diluted)
|
1.04 | 1.40 | 1.26 | 1.16 | 1.48 | 1.93 | 1.47 | 2.16 | 1.40 | 1.53 | 1.31 | 1.95 | 1.70 | 1.61 | 0.85 | 1.39 | 1.28 | 1.05 | 0.61 | 0.51 | 0.75 | 0.74 | 1.10 | 0.99 | 1.00 | -0.15 | 0.90 | 0.34 | 0.93 | -0.07 | 0.20 | 0.97 | 0.76 | 0.20 | 0.91 | 0.21 | 0.30 | 0.78 | 0.33 | 0.11 | -4.59 | -6.14 | -1.48 | -1.15 | -2.20 | 0.46 | 1.55 | 2.21 | 2.06 | 1.42 | 2.93 | 3.58 | 0.97 | 0.57 | 0.48 | -0.79 | -0.13 |
|
Shares Outstanding (Weighted Average)
|
16.79M | | 16.76M | 16.78M | 16.78M | | 16.75M | 16.73M | 16.73M | | 16.77M | 16.80M | 16.72M | | 16.28M | 16.32M | 16.32M | | 16.35M | 16.38M | 16.39M | | 16.42M | 16.45M | 16.46M | | 16.51M | 16.55M | 16.55M | | 16.61M | 16.66M | 16.66M | | 16.73M | 16.79M | 16.80M | | 16.81M | 16.82M | 16.82M | | 16.85M | 16.91M | 16.92M | | 17.05M | 17.16M | 17.18M | | 17.34M | 17.49M | 17.50M | | 17.56M | 17.70M | 17.72M |
|
Shares Outstanding (Diluted Average)
|
16.83M | | 16.79M | 16.80M | 16.82M | | 16.78M | 16.79M | 16.80M | | 16.86M | 16.85M | 16.78M | | 16.33M | 16.35M | 16.36M | | 16.40M | 16.42M | 16.44M | | 16.47M | 16.50M | 16.53M | | 16.57M | 16.59M | 16.60M | | 16.68M | 16.71M | 16.73M | | 16.79M | 16.80M | 16.80M | | 16.84M | 16.86M | 16.82M | | 16.85M | 16.91M | 16.92M | | 17.21M | 17.31M | 17.41M | | 17.59M | 17.66M | 17.75M | | 17.77M | 17.70M | 17.72M |
|
EBITDA
|
3.00M | 9.50M | 32.10M | 24.60M | 34.50M | 15.70M | 20.50M | 35.90M | 31.30M | 35.00M | 31.60M | 47.70M | 36.30M | 33.20M | 21.00M | 27.30M | 29.00M | 26.20M | 9.70M | 11.40M | 5.40M | 8.40M | 22.60M | 17.50M | 18.10M | 15.90M | 19.20M | 10.80M | 12.20M | -3.40M | 3.40M | 22.90M | 19.50M | 8.10M | 20.20M | 8.70M | 7.30M | 13.70M | 3.10M | 5.90M | -54.30M | -107.00M | -18.30M | -15.70M | -24.90M | 19.80M | 42.60M | 58.80M | 58.60M | 48.70M | 83.80M | 95.60M | 33.10M | 32.30M | 21.30M | -8.50M | 2.30M |
|
Interest Expenses
|
4.10M | 3.90M | 3.80M | 3.40M | 2.50M | 2.70M | 2.50M | 2.30M | 2.40M | 1.80M | 0.90M | 0.80M | 1.60M | 0.60M | 1.00M | 1.30M | 1.30M | 1.10M | 1.10M | 2.00M | 1.90M | 1.70M | 1.80M | 2.60M | 6.20M | 4.00M | 4.00M | 4.00M | 3.60M | 4.40M | 4.50M | 5.10M | 5.30M | 4.90M | 4.30M | 3.30M | 3.10M | 3.00M | 2.80M | 3.80M | 4.10M | 4.80M | 5.10M | 6.10M | 7.70M | 9.50M | 10.20M | 8.40M | 9.60M | 9.10M | 8.90M | 8.80M | 8.40M | 7.70M | 7.70M | 7.90M | 8.00M |
|
Tax Rate
|
18.98% | 14.44% | 21.19% | 9.30% | 14.43% | -17.75% | 19.87% | -4.93% | 21.85% | 19.38% | 30.06% | 32.24% | 22.76% | 19.15% | 28.93% | 16.79% | 26.06% | 40.34% | -11.24% | 29.66% | -73.91% | -13.08% | 25.51% | 10.38% | -5.03% | 106.52% | 24.75% | 40.00% | -46.08% | 58.62% | 31.91% | 20.66% | 27.22% | 12.82% | 20.81% | -135.29% | 10.94% | 8.33% | 28.24% | 2,400.00% | -36.41% | -7.29% | -13.62% | 14.22% | -12.96% | 39.69% | 24.23% | 23.62% | 30.80% | 38.37% | 32.64% | 29.00% | 36.65% | 55.42% | 48.21% | -1.52% | 63.04% |