|
Revenue
|
152.91M | 150.00M | 200.66M | 162.47M | 181.93M | 174.56M | 243.40M | 193.72M | 211.26M | 201.99M | 283.36M | 227.60M | 254.65M | 238.12M | 356.67M | 275.74M | 288.10M | 283.61M | 393.93M | 324.85M | 333.87M | 327.05M | 422.43M | 349.36M | 529.31M | 414.38M | 515.76M | 452.49M | 415.88M | 383.49M | 501.13M | 406.67M | 452.48M | 418.07M | 549.79M | 459.15M | 514.51M | 480.05M | 648.95M | 508.82M | 578.38M | 517.43M | 667.08M | 576.77M | 679.56M | 613.62M |
|
Cost of Revenue
|
93.72M | 90.41M | 121.36M | 98.43M | 111.88M | 104.64M | 144.56M | 114.70M | 127.44M | 117.80M | 169.96M | 134.67M | 154.42M | 140.13M | 216.17M | 162.86M | 175.47M | 168.18M | 237.21M | 192.12M | 209.83M | 193.77M | 256.89M | 209.00M | 322.47M | 242.88M | 311.11M | 269.88M | 252.85M | 230.93M | 318.09M | 265.34M | 308.87M | 253.40M | 343.31M | 280.58M | 317.82M | 285.94M | 385.95M | 299.46M | 359.34M | 302.97M | 395.48M | 339.74M | 408.22M | 359.96M |
|
Gross Profit
|
59.19M | 59.59M | 79.31M | 64.04M | 70.06M | 69.92M | 98.84M | 79.02M | 83.81M | 84.19M | 113.39M | 92.94M | 100.23M | 97.99M | 140.50M | 112.88M | 112.62M | 115.42M | 156.73M | 132.73M | 124.03M | 133.28M | 165.54M | 140.37M | 206.84M | 171.50M | 204.66M | 182.61M | 163.03M | 152.56M | 183.04M | 141.32M | 143.61M | 164.68M | 206.48M | 178.57M | 196.68M | 194.11M | 263.00M | 209.36M | 219.03M | 214.46M | 271.60M | 237.03M | 271.34M | 253.65M |
|
Selling, General & Administrative
|
42.05M | 44.06M | 52.77M | 45.87M | 49.58M | 51.80M | 62.54M | 54.81M | 57.74M | 60.52M | 69.82M | 61.73M | 65.78M | 68.12M | 82.54M | 72.36M | 72.99M | 78.44M | 89.00M | 83.33M | 87.35M | 90.48M | 94.90M | 89.72M | 109.15M | 105.83M | 114.19M | 104.37M | 110.12M | 114.05M | 119.08M | 116.27M | 118.47M | 124.81M | 131.02M | 130.27M | 134.62M | 141.68M | 156.10M | 142.42M | 145.67M | 154.47M | 169.85M | 164.83M | 175.48M | 180.27M |
|
Restructuring Costs
|
1.33M | 1.13M | 0.72M | 0.99M | 1.88M | 2.38M | 1.08M | 1.25M | 2.02M | 2.88M | 0.73M | 1.60M | 2.25M | 3.15M | 0.90M | 1.76M | 1.92M | 4.78M | 2.68M | 5.21M | 2.42M | 3.30M | 2.16M | 3.72M | 1.54M | 3.66M | 1.35M | 2.54M | 2.54M | 3.34M | 1.26M | 2.66M | 3.02M | 4.46M | 1.56M | 3.28M | 2.87M | 6.29M | 1.63M | 2.73M | 4.59M | 7.17M | 4.82M | 6.66M | 8.97M | 7.40M |
|
Operating Expenses
|
43.38M | 45.20M | 53.49M | 46.86M | 51.46M | 54.18M | 63.63M | 56.06M | 59.76M | 63.40M | 70.55M | 63.33M | 68.03M | 71.28M | 83.44M | 74.13M | 74.91M | 83.22M | 91.68M | 88.54M | 89.77M | 93.78M | 97.06M | 93.44M | 110.69M | 109.49M | 115.54M | 106.91M | 112.66M | 117.39M | 120.33M | 118.93M | 121.49M | 129.27M | 132.58M | 133.55M | 137.49M | 147.98M | 157.73M | 174.54M | 180.49M | 191.74M | 206.86M | 204.92M | 219.48M | 224.23M |
|
Operating Income
|
14.02M | 12.63M | 24.12M | 15.49M | 16.84M | 13.94M | 33.31M | 20.98M | 21.98M | 18.65M | 40.58M | 27.33M | 29.82M | 24.21M | 54.39M | 35.98M | 34.86M | 29.29M | 61.92M | 40.78M | 30.75M | 35.73M | 64.59M | 42.98M | 92.03M | 57.78M | 84.71M | 71.22M | 45.71M | 30.21M | 57.45M | 17.14M | 16.55M | 29.53M | 67.70M | 38.54M | 52.54M | 39.07M | 97.65M | 56.50M | 60.76M | 44.52M | 87.72M | 56.19M | 76.97M | 55.41M |
|
EBIT
|
14.02M | 12.63M | 24.12M | 15.49M | 16.84M | 13.94M | 33.31M | 20.98M | 21.98M | 18.65M | 40.58M | 27.33M | 29.82M | 24.21M | 54.39M | 35.98M | 34.86M | 29.29M | 61.92M | 40.78M | 30.75M | 35.73M | 64.59M | 42.98M | 92.03M | 57.78M | 84.71M | 71.22M | 45.71M | 30.21M | 57.45M | 17.14M | 16.55M | 29.53M | 67.70M | 38.54M | 52.54M | 39.07M | 97.65M | 56.50M | 60.76M | 44.52M | 87.72M | 56.19M | 76.97M | 55.41M |
|
Interest & Investment Income
|
| | | | | | | -1.66M | -1.47M | -1.41M | -1.40M | -1.33M | -1.12M | -1.14M | -0.87M | -0.54M | -0.28M | -0.37M | -0.07M | 0.14M | 0.37M | 0.14M | 0.22M | 0.08M | 0.03M | 0.09M | 0.08M | 0.03M | -0.07M | -0.07M | -0.10M | -0.11M | 0.12M | 0.87M | 2.08M | 2.67M | 3.40M | 3.98M | 4.63M | 4.30M | 3.93M | 4.03M | 4.05M | 4.79M | 4.53M | 4.52M |
|
Other Non Operating Income
|
| | | | -2.35M | | -4.36M | | | | | -0.40M | | | -0.40M | -0.10M | | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
9.29M | 7.87M | 19.49M | 10.91M | 10.07M | 10.65M | 25.82M | 19.32M | 20.51M | 17.24M | 39.19M | 25.60M | 28.69M | 23.07M | 53.12M | 35.35M | 34.59M | 28.92M | 61.79M | 40.93M | 31.12M | 35.88M | 64.81M | 43.06M | 92.05M | 57.88M | 84.78M | 71.25M | 45.64M | 30.14M | 57.35M | 17.04M | 16.67M | 30.40M | 69.78M | 41.21M | 55.94M | 43.05M | 102.29M | 60.80M | 64.69M | 48.55M | 91.78M | 60.97M | 81.51M | 59.94M |
|
Tax Provisions
|
3.57M | 3.02M | 10.90M | 4.25M | 3.71M | 3.89M | 11.48M | 7.57M | 7.38M | 6.78M | 14.77M | 6.64M | 8.98M | 4.21M | 13.39M | 4.89M | 4.74M | 4.10M | 13.47M | 2.21M | 5.95M | 8.92M | 14.52M | 9.61M | -7.33M | 12.68M | 20.12M | 16.03M | 11.32M | 7.00M | 12.63M | 4.51M | 2.57M | 7.32M | 16.69M | 10.23M | 13.76M | 11.24M | 25.81M | 14.46M | 15.71M | 12.67M | 23.23M | 13.41M | 20.20M | 13.77M |
|
Profit After Tax
|
5.73M | 4.85M | 12.01M | 6.66M | 6.35M | 6.76M | 16.06M | 11.75M | 13.13M | 10.46M | 24.42M | 18.97M | 19.71M | 18.86M | 70.05M | 30.45M | 29.85M | 24.82M | 49.89M | 38.72M | 25.17M | 26.96M | 50.29M | 33.46M | 99.38M | 45.20M | 64.66M | 55.22M | 34.32M | 23.18M | 44.73M | 12.52M | 14.10M | 23.08M | 53.09M | 30.98M | 42.18M | 31.80M | 76.47M | 46.34M | 48.98M | 35.88M | 68.55M | 47.56M | 61.31M | 46.17M |
|
Income from Continuing Operations
|
5.73M | 4.85M | 8.59M | 6.66M | 6.35M | 6.76M | 14.33M | 11.75M | 13.13M | 10.46M | 24.42M | 18.97M | 19.71M | 18.86M | 39.73M | 30.45M | 29.85M | 24.82M | 48.33M | 38.72M | 25.17M | 26.96M | 50.29M | 33.46M | 99.38M | 45.20M | 64.66M | 55.22M | 34.32M | 23.14M | 44.73M | 12.52M | 14.10M | 23.08M | 53.09M | 30.98M | 42.18M | 31.80M | 76.47M | 46.34M | 48.98M | 35.88M | 68.55M | 47.56M | 61.31M | 46.17M |
|
Consolidated Net Income
|
5.73M | 4.85M | 8.59M | 6.66M | 6.35M | 6.76M | 14.33M | 11.75M | 13.13M | 10.46M | 24.42M | 18.97M | 19.71M | 18.86M | 39.73M | 30.45M | 29.85M | 24.82M | 48.33M | 38.72M | 25.17M | 26.96M | 50.29M | 33.46M | 99.38M | 45.20M | 64.66M | 55.22M | 34.32M | 23.14M | 44.73M | 12.52M | 14.10M | 23.08M | 53.09M | 30.98M | 42.18M | 31.80M | 76.47M | 46.34M | 48.98M | 35.88M | 68.55M | 47.56M | 61.31M | 46.17M |
|
Income towards Parent Company
|
5.73M | 4.85M | 8.59M | 6.66M | 6.35M | 6.76M | 14.33M | 11.75M | 13.13M | 10.46M | 24.42M | 18.97M | 19.71M | 18.86M | 39.73M | 30.45M | 29.85M | 24.82M | 48.33M | 38.72M | 25.17M | 26.96M | 50.29M | 33.46M | 99.38M | 45.20M | 64.66M | 55.22M | 34.32M | 23.14M | 44.73M | 12.52M | 14.10M | 23.08M | 53.09M | 30.98M | 42.18M | 31.80M | 76.47M | 46.34M | 48.98M | 35.88M | 68.55M | 47.56M | 61.31M | 46.17M |
|
Net Income towards Common Stockholders
|
5.73M | 4.85M | 8.59M | 6.66M | 6.35M | 6.76M | 14.33M | 11.75M | 13.13M | 10.46M | 24.42M | 18.97M | 19.71M | 18.86M | 39.73M | 30.45M | 29.85M | 24.82M | 48.33M | 38.72M | 25.17M | 26.96M | 50.29M | 33.46M | 99.38M | 45.20M | 64.66M | 55.22M | 34.32M | 23.14M | 44.73M | 12.52M | 14.10M | 23.08M | 53.09M | 30.98M | 42.18M | 31.80M | 76.47M | 46.34M | 48.98M | 35.88M | 68.55M | 47.56M | 61.31M | 46.17M |
|
EPS (Basic)
|
0.12 | 0.10 | 0.25 | 0.14 | 0.13 | 0.12 | 0.27 | 0.20 | 0.22 | 0.17 | 0.40 | 0.31 | 0.32 | 0.31 | 1.13 | 0.49 | 0.48 | 0.40 | 0.79 | 0.61 | 0.40 | 0.43 | 0.80 | 0.53 | 1.53 | 0.69 | 0.99 | 0.84 | 0.53 | 0.36 | 0.71 | 0.20 | 0.23 | 0.37 | 0.85 | 0.50 | 0.68 | 0.52 | 1.24 | 0.76 | 0.80 | 0.59 | 1.12 | 0.78 | 1.00 | 0.75 |
|
EPS (Weighted Average and Diluted)
|
0.12 | 0.10 | 0.24 | 0.13 | 0.12 | 0.11 | 0.26 | 0.19 | 0.21 | 0.17 | 0.39 | 0.29 | 0.30 | 0.29 | 1.07 | 0.46 | 0.45 | 0.38 | 0.76 | 0.59 | 0.38 | 0.41 | 0.77 | 0.51 | 1.50 | 0.68 | 0.98 | 0.84 | 0.52 | 0.36 | 0.71 | 0.20 | 0.22 | 0.37 | 0.85 | 0.50 | 0.68 | 0.51 | 1.23 | 0.75 | 0.79 | 0.58 | 1.10 | 0.77 | 0.99 | 0.75 |
|
EBITDA
|
14.02M | 12.63M | 24.12M | 15.49M | 16.84M | 13.94M | 33.31M | 20.98M | 21.98M | 18.65M | 40.58M | 27.33M | 29.82M | 24.21M | 54.39M | 35.98M | 34.86M | 29.29M | 61.92M | 40.78M | 30.75M | 35.73M | 64.59M | 42.98M | 92.03M | 57.78M | 84.71M | 71.22M | 45.71M | 30.21M | 57.45M | 17.14M | 16.55M | 29.53M | 67.70M | 38.54M | 52.54M | 39.07M | 97.65M | 56.50M | 60.76M | 44.52M | 87.72M | 56.19M | 76.97M | 55.41M |
|
Interest Expenses
|
4.72M | 4.75M | 4.64M | 4.57M | 4.42M | 3.29M | 3.13M | 1.66M | 1.47M | 1.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
38.38% | 38.38% | 55.92% | 38.96% | 36.90% | 36.50% | 44.48% | 39.18% | 35.97% | 39.33% | 37.69% | 25.92% | 31.30% | 18.23% | 25.21% | 13.84% | 13.70% | 14.18% | 21.79% | 5.40% | 19.13% | 24.86% | 22.40% | 22.31% | -7.96% | 21.91% | 23.74% | 22.49% | 24.80% | 23.22% | 22.02% | 26.49% | 15.42% | 24.07% | 23.92% | 24.83% | 24.59% | 26.12% | 25.23% | 23.78% | 24.28% | 26.09% | 25.31% | 22.00% | 24.78% | 22.97% |