|
Revenue
|
196.41M | 156.46M | 199.49M | 171.56M | 180.46M | 175.81M | 191.10M | 164.63M | 171.75M | 179.44M | 184.66M | 160.60M | 167.02M | 162.46M | 178.38M | 155.12M | 164.21M | 163.17M | 177.21M | 156.56M | 158.68M | 156.10M | 168.41M | 146.84M | 150.95M | 148.18M | 153.99M | 133.39M | 139.35M | 140.21M | 143.79M | 127.81M | 132.62M | 139.75M | 136.20M | 122.70M | 127.28M | 123.67M | 122.34M | 121.37M | 182.53M | 191.77M | 211.82M | 192.43M | 196.49M | 193.91M | 202.28M | 190.01M | 195.04M | 193.64M | 185.13M | 170.69M | 171.31M | 164.01M | 155.68M |
|
Cost of Revenue
|
57.69M | 48.65M | 59.67M | 57.48M | 55.97M | 46.40M | 54.82M | 51.28M | 51.32M | 56.36M | 54.21M | 53.26M | 53.46M | 55.13M | 55.16M | 52.71M | 53.84M | 61.80M | 60.24M | 56.87M | 56.54M | 55.52M | 58.87M | 54.11M | 53.36M | 52.39M | 52.78M | 48.76M | 48.57M | 49.65M | 50.36M | 49.31M | 49.16M | 50.82M | 49.74M | 48.02M | 48.16M | 47.79M | 48.46M | 52.84M | 77.44M | 80.64M | 81.77M | 79.86M | 82.12M | 81.85M | 85.98M | 84.68M | 88.00M | 86.24M | 86.77M | 82.57M | 80.01M | 73.71M | 74.78M |
|
Gross Profit
|
138.72M | 107.81M | 139.82M | 114.09M | 124.49M | 129.41M | 136.28M | 113.35M | 120.43M | 123.08M | 130.44M | 107.34M | 113.56M | 107.34M | 123.22M | 102.41M | 110.37M | 101.37M | 116.97M | 99.69M | 102.14M | 100.58M | 109.54M | 92.73M | 97.59M | 95.78M | 101.21M | 84.63M | 90.78M | 90.57M | 93.43M | 78.49M | 83.46M | 88.92M | 86.46M | 74.69M | 79.13M | 75.87M | 73.88M | 68.53M | 105.09M | 111.13M | 130.05M | 112.56M | 114.37M | 112.06M | 116.30M | 105.33M | 107.03M | 107.40M | 98.36M | 88.12M | 91.30M | 90.30M | 80.90M |
|
Amortization - Intangibles
|
11.31M | 11.27M | 11.28M | 11.20M | 11.05M | 10.34M | 10.92M | 10.77M | 10.44M | 9.71M | 9.55M | 9.54M | 9.54M | 5.59M | 6.89M | 6.92M | 6.90M | 6.88M | 6.88M | 6.88M | 6.84M | 6.55M | 6.62M | 6.62M | 6.54M | 6.37M | 6.31M | 6.31M | 6.29M | 6.35M | 4.30M | 4.33M | 4.30M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
6.84M | 5.34M | 6.52M | 7.29M | 6.56M | 5.25M | 6.04M | 5.95M | 5.81M | 5.74M | 5.49M | 5.29M | 5.33M | 5.18M | 5.13M | 5.28M | 5.29M | 5.22M | 4.62M | 4.69M | 4.56M | 4.56M | 4.33M | 4.33M | 4.32M | 4.32M | 4.07M | 4.01M | 4.01M | 3.94M | 3.76M | 8.02M | 3.61M | | | 7.39M | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
0.40M | 0.12M | 0.19M | 0.44M | 2.09M | 1.20M | 0.30M | 0.47M | 2.40M | 1.47M | 0.80M | 0.51M | 0.94M | 0.42M | 0.21M | 0.30M | 0.42M | 0.34M | 0.21M | 0.64M | 1.06M | 1.40M | 0.60M | 0.59M | 0.42M | 0.21M | 0.07M | 2.40M | 3.90M | 1.15M | 0.47M | 1.82M | 1.86M | 1.40M | 0.06M | 2.76M | 2.79M | 6.02M | 1.63M | 1.93M | 2.87M | 7.33M | 3.17M | 1.29M | 1.42M | 1.30M | 3.20M | 10.59M | 6.07M | 2.86M | 0.65M | 3.69M | 3.78M | 4.55M | 4.26M |
|
Other Operating Expenses
|
160.98M | 128.93M | 164.65M | 160.06M | 343.43M | 136.84M | 149.67M | 142.72M | 142.10M | 149.14M | 141.89M | 137.87M | 135.70M | 304.35M | 134.76M | 126.39M | 130.64M | 142.00M | 137.64M | | | | 129.86M | 30.65M | | | 121.10M | | | | 112.11M | 103.02M | 108.57M | 122.88M | 110.55M | -3.99M | 13.09M | 3.15M | 16.55M | 4.05M | -1.27M | -1.70M | 189.59M | 4.05M | -1.27M | 180.57M | 175.72M | 184.06M | 183.58M | 195.70M | 174.97M | 164.81M | 156.52M | 151.53M | 145.12M |
|
Operating Expenses
|
168.22M | 134.39M | 171.36M | 167.79M | 352.08M | 143.28M | 156.01M | 149.14M | 150.31M | 156.35M | 148.18M | 143.68M | 141.97M | 309.95M | 140.10M | 131.97M | 136.35M | 147.56M | 142.47M | 137.97M | 135.54M | 131.45M | 134.79M | 130.10M | 128.12M | 125.89M | 125.24M | 116.31M | 120.41M | 123.46M | 116.34M | 112.85M | 114.04M | 124.28M | 110.61M | 111.85M | 108.70M | 111.08M | 105.61M | 108.94M | 171.62M | 184.96M | 192.75M | 185.48M | 184.40M | 181.87M | 178.92M | 194.65M | 189.65M | 198.56M | 175.62M | 168.50M | 160.30M | 156.08M | 149.39M |
|
Operating Income
|
30.12M | 24.41M | 49.18M | 14.07M | -171.57M | 7.41M | 38.84M | 16.93M | 23.20M | 24.32M | 39.52M | 18.66M | 26.94M | -142.44M | 40.20M | 23.72M | 28.61M | 20.67M | 37.50M | 20.23M | 24.84M | 26.79M | 36.41M | 18.74M | 24.66M | 24.19M | 31.44M | 18.81M | 20.56M | 18.32M | 29.83M | 16.56M | 20.16M | 19.14M | 27.72M | 12.57M | 20.03M | 14.41M | 18.31M | 13.79M | 11.75M | 6.43M | 20.81M | 8.42M | 13.78M | 13.55M | 25.11M | -3.23M | 6.44M | -3.47M | 11.18M | 2.86M | 12.21M | 10.92M | 7.83M |
|
EBIT
|
30.12M | 24.41M | 49.18M | 14.07M | -171.57M | 7.41M | 38.84M | 16.93M | 23.20M | 24.32M | 39.52M | 18.66M | 26.94M | -142.44M | 40.20M | 23.72M | 28.61M | 20.67M | 37.50M | 20.23M | 24.84M | 26.79M | 36.41M | 18.74M | 24.66M | 24.19M | 31.44M | 18.81M | 20.56M | 18.32M | 29.83M | 16.56M | 20.16M | 19.14M | 27.72M | 12.57M | 20.03M | 14.41M | 18.31M | 13.79M | 11.75M | 6.43M | 20.81M | 8.42M | 13.78M | 13.55M | 25.11M | -3.23M | 6.44M | -3.47M | 11.18M | 2.86M | 12.21M | 10.92M | 7.83M |
|
Other Non Operating Income
|
| -1.17M | -0.45M | -0.23M | 0.67M | 0.61M | | | | -2.53M | 7.01M | -0.06M | 0.52M | 0.42M | 0.09M | 0.03M | -1.70M | 4.61M | -1.18M | 2.32M | -1.08M | 6.33M | 0.65M | 0.69M | -0.41M | -7.19M | 3.17M | 4.43M | 3.34M | 2.54M | 0.55M | 1.39M | 1.23M | 0.11M | 0.67M | -1.64M | 3.70M | 1.08M | 1.59M | 0.69M | 1.03M | 8.96M | 2.27M | 1.64M | 2.33M | 3.06M | 3.07M | 6.25M | 4.21M | 5.50M | 1.49M | 0.21M | 0.56M | 0.17M | 0.19M |
|
Non Operating Income
|
-16.29M | -16.89M | -15.80M | -15.25M | -18.51M | -14.87M | -14.72M | -20.97M | -24.51M | -28.00M | -16.43M | -23.03M | -21.80M | -20.64M | -20.72M | -20.52M | -43.00M | -15.00M | -20.99M | -17.48M | -20.57M | -12.42M | -17.75M | 13.13M | -17.25M | -23.93M | -12.73M | -11.29M | -12.43M | -12.47M | -14.20M | -13.10M | -13.43M | -14.14M | -12.49M | -14.74M | -12.35M | -11.31M | -10.72M | -21.11M | -12.11M | -3.50M | 2.27M | -9.60M | -8.68M | -8.14M | -6.56M | -6.61M | -6.09M | -4.79M | -8.91M | -10.29M | -9.68M | -11.36M | -6.35M |
|
EBT
|
13.83M | 7.53M | 33.39M | -1.17M | -190.08M | -7.46M | 22.88M | -40.67M | -1.06M | -3.82M | 23.09M | -4.37M | 5.13M | -163.08M | 19.48M | 3.20M | -14.39M | 5.67M | 16.50M | 2.76M | 4.28M | 14.38M | 18.66M | 31.87M | 7.40M | 0.27M | 18.71M | 7.52M | 8.13M | 5.86M | 15.64M | 3.46M | 6.72M | 5.00M | 15.23M | 2.17M | 7.68M | 3.10M | 7.59M | -7.32M | -0.36M | 2.93M | 22.71M | -1.18M | 5.10M | 5.41M | 18.55M | -9.84M | 0.35M | -8.27M | 2.26M | -7.44M | 2.53M | -0.44M | 1.48M |
|
Tax Provisions
|
3.79M | 1.21M | 14.41M | 0.28M | -34.64M | -0.21M | 8.48M | -14.42M | -0.12M | -3.16M | 9.44M | -0.81M | 3.17M | -74.55M | 7.38M | 1.49M | -4.88M | 2.29M | 6.50M | 0.72M | 2.14M | 4.24M | 7.15M | 12.39M | 3.04M | -0.40M | 6.27M | 1.14M | 1.84M | 2.36M | -19.69M | 0.93M | 1.97M | 0.56M | 4.51M | 0.16M | 1.50M | 2.59M | 1.87M | -2.33M | 0.37M | 3.06M | 6.31M | -0.57M | 1.37M | 0.15M | 5.40M | -3.14M | 0.20M | -1.70M | 0.44M | -2.10M | 0.40M | 0.89M | 0.25M |
|
Profit After Tax
|
10.04M | 6.32M | 18.98M | -1.47M | -155.55M | -8.78M | 14.62M | -26.62M | -1.47M | -3.15M | 14.70M | -6.00M | 1.97M | -88.70M | 12.10M | 1.71M | -9.75M | 3.38M | 10.01M | 2.04M | 2.13M | 10.13M | 11.51M | 19.48M | 4.37M | 0.66M | 12.44M | 6.38M | 6.29M | 3.50M | 35.33M | 2.53M | 4.75M | 4.44M | 10.72M | -2.68M | 6.17M | 1.34M | 5.72M | -5.37M | -1.27M | -1.78M | 15.90M | -1.13M | 3.74M | 5.26M | 13.20M | -7.28M | -0.27M | -8.72M | 1.82M | -5.88M | 2.13M | -1.98M | 1.23M |
|
Equity Income
|
1.93M | 2.35M | 2.71M | 1.15M | 1.23M | 1.07M | 2.81M | 1.43M | 1.76M | 1.23M | 3.04M | 1.73M | 1.89M | 2.01M | 2.92M | 1.59M | 1.84M | 1.95M | 2.76M | 1.65M | 1.71M | 2.14M | 2.80M | 2.01M | 1.82M | 1.90M | 2.69M | 1.73M | 1.62M | 1.57M | 2.38M | 1.61M | 1.58M | 3.68M | 2.13M | 1.72M | 1.45M | 1.82M | 1.57M | 1.36M | 0.84M | -0.37M | 1.74M | 1.47M | 1.69M | 1.51M | 1.75M | 1.41M | 1.05M | 1.45M | 1.67M | 0.67M | 1.19M | 2.99M | 1.54M |
|
Income from Non-Controlling Interests
|
0.02M | 0.01M | 0.04M | 0.02M | 0.08M | 0.05M | 0.07M | 0.08M | 0.12M | 0.13M | 0.12M | 0.14M | 0.17M | 0.16M | 0.21M | 0.22M | 0.23M | 0.21M | 0.25M | 0.24M | 0.25M | 0.25M | 0.27M | 0.26M | 0.28M | 0.26M | 0.27M | 0.25M | 0.29M | 0.32M | 0.32M | 0.29M | 0.29M | 0.37M | 0.36M | 0.35M | 0.41M | 0.53M | 0.40M | 0.38M | 0.55M | 0.52M | 0.50M | 0.53M | 0.51M | 0.51M | 0.54M | 0.58M | 0.47M | 0.53M | 0.72M | 0.52M | 0.63M | 0.66M | 0.55M |
|
Income from Continuing Operations
|
10.04M | 6.32M | 18.98M | -1.45M | -155.44M | -7.24M | 14.41M | -26.26M | -0.94M | -0.66M | 13.65M | -3.56M | 1.97M | -88.53M | 12.10M | 1.71M | -9.51M | 3.38M | 10.01M | 2.04M | 2.13M | 10.13M | 11.51M | 19.48M | 4.37M | 0.66M | 12.44M | 6.38M | 6.29M | 3.50M | 35.33M | 2.53M | 4.75M | 4.44M | 10.72M | 2.02M | 6.17M | 0.51M | 5.72M | -4.99M | -0.73M | -0.13M | 16.40M | -0.61M | 3.74M | 5.26M | 13.15M | -6.69M | 0.15M | -6.57M | 1.82M | -5.34M | 2.13M | -1.33M | 1.23M |
|
Consolidated Net Income
|
10.04M | 6.32M | 0.23M | -0.34M | -0.41M | -0.72M | 0.14M | -0.28M | -0.41M | -2.37M | 1.05M | -2.29M | | 0.00M | | | | | 10.01M | 2.04M | 2.13M | 10.13M | 11.51M | 19.48M | 4.37M | 0.66M | 12.44M | 6.38M | 6.29M | 3.50M | 35.33M | 2.53M | 4.75M | 4.44M | 10.72M | 2.02M | 6.17M | 0.51M | 5.72M | -4.99M | -0.73M | -0.13M | 16.40M | -0.61M | 3.74M | 5.26M | 13.15M | -6.69M | 0.15M | -6.57M | 1.82M | -5.34M | 2.13M | -1.33M | 1.23M |
|
Income towards Parent Company
|
10.04M | 6.32M | 0.23M | -0.34M | -0.41M | -0.72M | 0.14M | -0.28M | -0.41M | -2.37M | 1.05M | -2.29M | | 0.00M | | | | | 10.01M | 2.04M | 2.13M | 10.13M | 11.51M | 19.48M | 4.37M | 0.66M | 12.44M | 6.38M | 6.29M | 3.50M | 35.33M | 2.53M | 4.75M | 4.44M | 10.72M | 2.02M | 6.17M | 0.51M | 5.72M | -4.99M | -0.73M | -0.13M | 16.40M | -0.61M | 3.74M | 5.26M | 13.15M | -6.69M | 0.15M | -6.57M | 1.82M | -5.34M | 2.13M | -1.33M | 1.23M |
|
Net Income towards Common Stockholders
|
10.04M | 6.32M | 0.23M | -0.34M | -0.41M | -0.72M | 0.14M | -0.28M | -0.41M | -2.37M | 1.05M | -2.29M | | 0.00M | | | | | 10.01M | 2.04M | 2.13M | 10.13M | 11.51M | 19.48M | 4.37M | 0.66M | 12.44M | 6.38M | 6.29M | 3.50M | 35.33M | 2.53M | 4.75M | 4.44M | 10.72M | 2.02M | 6.17M | 0.51M | 5.72M | -4.99M | -0.73M | -0.13M | 16.40M | -0.61M | 3.74M | 5.26M | 13.15M | -6.69M | 0.15M | -6.57M | 1.82M | -5.34M | 2.13M | -1.33M | 1.23M |
|
EPS (Basic)
|
0.22 | 0.14 | 0.42 | -0.03 | -3.46 | -0.20 | 0.32 | -0.54 | -0.03 | -0.06 | 0.28 | -0.12 | 0.03 | -1.71 | 0.23 | 0.03 | -0.19 | 0.06 | 0.19 | 0.03 | 0.04 | 0.18 | 0.21 | 0.36 | 0.08 | 0.01 | 0.23 | 0.11 | 0.11 | 0.06 | 0.64 | 0.04 | 0.08 | 0.07 | 0.19 | -0.05 | 0.10 | 0.01 | 0.09 | -0.95 | -0.23 | -0.03 | 2.79 | -0.20 | 0.56 | 0.83 | 2.21 | -1.26 | -0.05 | -1.24 | 0.19 | -1.01 | 0.26 | -0.34 | 0.12 |
|
EPS (Weighted Average and Diluted)
|
0.22 | 0.14 | 0.42 | -0.03 | -3.46 | -0.20 | 0.32 | -0.54 | -0.03 | -0.06 | 0.28 | -0.12 | 0.03 | -1.71 | 0.22 | 0.03 | -0.19 | 0.06 | 0.18 | 0.03 | 0.03 | 0.18 | 0.21 | 0.36 | 0.08 | 0.01 | 0.22 | 0.11 | 0.11 | 0.06 | 0.63 | 0.04 | 0.08 | 0.07 | 0.18 | -0.05 | 0.10 | 0.01 | 0.09 | -0.94 | -0.23 | -0.03 | 2.77 | -0.20 | 0.55 | 0.80 | 2.17 | -1.26 | -0.05 | -1.22 | 0.19 | -1.01 | 0.25 | -0.34 | 0.12 |
|
EBITDA
|
9.41M | -0.36M | 24.43M | -4.75M | -153.79M | -25.49M | 14.71M | -26.47M | -1.32M | -10.96M | 14.49M | -6.09M | 1.70M | -67.31M | 11.45M | 1.04M | -10.19M | -13.01M | 9.56M | 1.61M | 1.69M | 4.01M | 11.19M | 19.18M | 4.05M | -5.97M | 12.23M | 7.02M | 6.05M | 8.89M | 35.03M | 2.20M | 4.49M | 8.37M | 10.24M | -2.80M | 5.64M | -16.18M | 5.64M | -5.05M | -0.96M | 7.46M | 17.04M | -0.66M | 3.70M | 64.89M | 6.55M | -8.44M | -1.44M | -24.22M | 0.96M | -6.03M | 1.36M | 8.63M | -1.63M |
|
Interest Expenses
|
14.35M | 13.31M | 13.44M | 13.14M | 13.22M | 12.90M | 12.75M | 20.31M | 24.47M | 25.55M | 23.47M | 22.93M | 21.99M | 21.06M | 20.83M | 20.55M | 19.65M | 18.69M | 18.79M | 18.40M | 18.12M | 17.09M | 17.14M | 16.28M | 15.78M | 15.03M | 14.95M | 14.64M | 14.33M | 13.65M | 13.65M | 13.27M | 12.91M | 13.01M | 12.26M | 12.14M | 11.86M | 11.23M | 11.12M | 11.13M | 13.13M | 12.37M | 11.88M | 11.24M | 11.01M | 10.64M | 10.66M | 10.52M | 10.29M | 10.29M | 10.41M | 10.50M | 10.23M | 10.33M | 10.13M |
|
Tax Rate
|
27.41% | 16.06% | 43.15% | -23.42% | 18.22% | 2.83% | 37.04% | 35.44% | 11.22% | 82.67% | 40.88% | 18.49% | 61.66% | 45.71% | 37.89% | 46.67% | 33.92% | 40.47% | 39.37% | 25.99% | 50.07% | 29.50% | 38.31% | 38.87% | 41.02% | -148.50% | 33.50% | 15.21% | 22.67% | 40.25% | -125.92% | 26.79% | 29.34% | 11.26% | 29.63% | 7.19% | 19.60% | 83.46% | 24.66% | 31.84% | -102.51% | 104.50% | 27.78% | 48.43% | 26.77% | 2.75% | 29.11% | 31.96% | 56.82% | 20.58% | 19.43% | 28.24% | 15.82% | -202.74% | 16.75% |