|
Revenue
|
129.59M | 78.78M | 163.72M | 104.08M | 105.42M | 128.98M | 158.88M | 146.17M | 122.23M | 112.37M | 152.89M | 109.93M | 112.38M | 117.54M | 151.91M | 143.30M | 139.25M | 133.21M | 157.87M | 139.96M | 139.58M | 143.92M | 177.22M | 146.24M | 134.12M | 128.75M | 174.47M | 137.99M | 127.90M | 141.50M | 174.03M | 155.68M | 149.68M | 163.23M | 190.44M | 175.24M | 199.90M | 268.23M | 289.20M | 217.25M | 181.72M | 215.58M | 226.30M | 203.50M | 208.88M | 181.56M | 313.05M | 337.45M | 354.19M | 447.51M | 287.33M | 248.41M | 411.35M | 359.60M | 306.69M | 253.14M | 257.96M | 246.10M | 265.51M | 254.50M | 228.13M | 320.67M | 255.13M | 258.15M | 268.26M | 274.99M | 314.18M |
|
Cost of Revenue
|
84.07M | 67.57M | 104.33M | 82.38M | 85.49M | 97.30M | 122.20M | 118.36M | 93.15M | 85.91M | 108.42M | 94.78M | 88.97M | 88.69M | 109.81M | 103.20M | 98.30M | 91.90M | 112.50M | 106.07M | 98.59M | 101.85M | 121.57M | 107.77M | 107.77M | 109.44M | 136.07M | 116.75M | 109.81M | 113.38M | 122.13M | 115.28M | 112.50M | 111.36M | 124.73M | 120.81M | 139.16M | 180.91M | 195.58M | 192.00M | 154.22M | 175.67M | 182.63M | 169.54M | 172.05M | 149.84M | 182.04M | 183.86M | 169.30M | 177.78M | 190.60M | 178.16M | 179.85M | 191.33M | 220.88M | 214.76M | 224.35M | 215.06M | 226.30M | 233.86M | 212.16M | 282.47M | 227.56M | 223.48M | 220.41M | 239.33M | 257.13M |
|
Gross Profit
|
45.52M | 11.21M | 59.38M | 21.70M | 19.92M | 31.68M | 36.67M | 27.82M | 29.09M | 26.46M | 44.47M | 15.15M | 23.41M | 28.85M | 42.10M | 40.10M | 40.95M | 41.31M | 45.37M | 33.88M | 40.99M | 42.07M | 55.64M | 38.46M | 26.35M | 19.31M | 38.40M | 21.24M | 18.08M | 28.12M | 51.90M | 40.41M | 37.18M | 51.87M | 65.71M | 54.43M | 60.74M | 87.33M | 93.61M | 25.25M | 27.50M | 39.91M | 43.67M | 33.95M | 36.83M | 31.72M | 131.01M | 153.59M | 184.89M | 269.73M | 96.73M | 70.24M | 231.50M | 168.26M | 85.82M | 38.38M | 33.61M | 31.04M | 39.21M | 20.64M | 15.97M | 38.20M | 27.57M | 34.66M | 47.85M | 35.65M | 57.05M |
|
Selling, General & Administrative
|
9.61M | 10.59M | 14.56M | 12.62M | 8.45M | 9.40M | 10.06M | 11.44M | 11.93M | 8.70M | 7.84M | 12.08M | 10.89M | 11.76M | 13.34M | 13.43M | 13.60M | 10.12M | 13.44M | 13.24M | 9.68M | 12.35M | 10.77M | 11.86M | 12.33M | 11.99M | 10.69M | 11.38M | 13.01M | 13.82M | 12.90M | 5.55M | 11.37M | 13.08M | 13.24M | 12.31M | 13.66M | 16.89M | 14.90M | 14.41M | 16.57M | 14.95M | 12.47M | 13.93M | 14.21M | 16.81M | 21.05M | 20.45M | 16.76M | 19.51M | 18.51M | 18.65M | 16.29M | 20.41M | 18.88M | 20.92M | 18.23M | 17.59M | 19.30M | 20.61M | 20.73M | 20.75M | 20.40M | 21.33M | 19.86M | 21.81M | 20.09M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.26M | 0.66M | 0.89M | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M |
|
Other Operating Expenses
|
| 67.57M | 104.37M | 86.07M | 85.49M | 97.30M | 122.20M | 122.45M | 93.15M | 85.91M | 109.60M | 95.98M | 88.97M | 88.69M | 109.81M | 103.30M | 99.05M | 93.65M | 113.52M | 106.07M | 98.59M | 101.85M | 121.57M | 107.77M | 107.77M | 109.44M | 136.07M | 116.75M | 109.81M | 161.90M | 122.13M | 115.28M | 15.46M | 20.98M | 30.10M | 13.87M | 32.78M | 47.23M | 61.33M | 3.37M | 9.18M | 0.03M | 0.20M | | 0.19M | -0.01M | 0.01M | -0.18M | -0.03M | -0.53M | 1.14M | -0.02M | 0.00M | 0.01M | 0.02M | -0.12M | | -0.02M | -0.02M | -0.52M | 0.01M | -0.07M | 0.34M | -0.81M | -0.10M | 0.33M | 0.23M |
|
Operating Expenses
|
9.61M | 78.16M | 118.93M | 98.69M | 93.94M | 106.70M | 132.27M | 133.89M | 105.08M | 94.61M | 117.44M | 108.06M | 99.86M | 100.45M | 123.15M | 116.73M | 112.64M | 103.77M | 126.97M | 119.31M | 108.27M | 114.19M | 132.35M | 119.63M | 120.10M | 121.44M | 146.76M | 128.13M | 122.82M | 175.72M | 135.03M | 120.83M | 123.87M | 121.17M | 145.05M | 136.60M | 172.07M | 198.82M | 211.46M | 207.29M | 161.61M | 190.62M | 195.11M | 183.47M | 186.25M | 166.65M | 203.09M | 204.31M | 186.06M | 197.29M | 204.72M | 197.85M | 196.42M | 201.88M | 240.85M | 242.56M | 244.79M | 209.78M | 229.28M | 254.47M | 232.89M | 303.23M | 247.96M | 244.81M | 240.75M | 261.14M | 279.12M |
|
Operating Income
|
35.91M | 0.62M | 44.78M | 5.38M | 1.38M | 11.83M | 18.16M | 8.90M | 17.16M | 17.76M | 35.45M | 1.87M | 12.52M | 17.09M | 28.76M | 26.57M | 26.61M | 29.44M | 30.90M | 20.64M | 31.31M | 29.73M | 44.87M | 26.60M | 14.03M | 7.31M | 27.71M | 9.86M | 5.07M | -34.23M | 38.99M | 25.72M | 25.82M | 42.06M | 45.39M | 38.64M | 27.83M | 69.42M | 77.74M | 9.96M | 20.11M | 24.96M | 31.20M | 20.02M | 22.63M | 14.91M | 109.96M | 133.13M | 168.13M | 250.22M | 82.61M | 50.56M | 214.93M | 157.72M | 65.84M | 10.59M | 13.17M | 36.32M | 36.23M | 0.03M | -4.76M | 17.45M | 7.17M | 13.33M | 27.51M | 13.85M | 35.06M |
|
EBIT
|
35.91M | 0.62M | 44.78M | 5.38M | 1.38M | 11.83M | 18.16M | 8.90M | 17.16M | 17.76M | 35.45M | 1.87M | 12.52M | 17.09M | 28.76M | 26.57M | 26.61M | 29.44M | 30.90M | 20.64M | 31.31M | 29.73M | 44.87M | 26.60M | 14.03M | 7.31M | 27.71M | 9.86M | 5.07M | -34.23M | 38.99M | 25.72M | 25.82M | 42.06M | 45.39M | 38.64M | 27.83M | 69.42M | 77.74M | 9.96M | 20.11M | 24.96M | 31.20M | 20.02M | 22.63M | 14.91M | 109.96M | 133.13M | 168.13M | 250.22M | 82.61M | 50.56M | 214.93M | 157.72M | 65.84M | 10.59M | 13.17M | 36.32M | 36.23M | 0.03M | -4.76M | 17.45M | 7.17M | 13.33M | 27.51M | 13.85M | 35.06M |
|
Interest & Investment Income
|
0.03M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | -2.08M | -0.10M | | | | | -5.51M | | | | | | | | | | | | | | -0.00M | -0.07M | 0.01M | 0.26M | 0.37M | 0.63M | -0.14M | -0.02M | 1.52M | 1.77M | -0.21M | 0.74M | 1.22M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.07M | 0.01M | 0.26M | 0.37M | 0.63M | -0.14M | -0.02M | 1.52M | 1.77M | -0.21M | 0.74M | 1.22M |
|
EBT
|
31.11M | -4.25M | 39.69M | -1.76M | 4.39M | 15.19M | 19.75M | 5.54M | 9.28M | 11.15M | 28.82M | -4.84M | 6.03M | 10.81M | 22.48M | 20.07M | 20.27M | 23.77M | 25.35M | 15.07M | 25.85M | 24.22M | 39.36M | 20.17M | 5.96M | -0.70M | 19.38M | 1.51M | -0.95M | -42.43M | 31.21M | 18.79M | 18.94M | 33.42M | 36.46M | 29.65M | 20.31M | 58.15M | 65.69M | -2.08M | 8.15M | 16.18M | 21.79M | 10.55M | -27.69M | 3.09M | 97.85M | 120.71M | 161.15M | 238.75M | 70.70M | 38.43M | 195.94M | 148.49M | 55.76M | -0.88M | 12.76M | 28.73M | 28.40M | -8.01M | -4.42M | 8.93M | -0.75M | 4.43M | 25.46M | 3.82M | 24.47M |
|
Tax Provisions
|
-2.34M | -7.94M | -6.33M | -4.71M | 3.01M | 3.37M | 1.59M | -3.36M | 1.58M | 2.70M | 3.22M | -3.36M | 0.98M | 5.73M | 3.88M | 6.21M | 4.79M | 4.59M | 3.16M | 1.35M | 5.50M | 7.95M | 6.21M | 1.55M | 0.30M | -1.42M | -2.42M | -2.04M | -1.11M | -11.20M | 3.56M | 2.57M | 2.02M | 9.18M | 2.76M | 18.07M | 5.72M | 12.01M | 5.36M | -3.88M | 1.59M | -0.95M | 1.22M | 10.20M | -10.86M | 0.45M | 16.84M | 35.30M | 30.04M | 50.84M | 5.03M | -0.75M | 32.06M | 28.27M | 9.80M | 0.53M | -3.50M | 6.43M | 4.72M | 1.40M | -4.12M | -4.75M | -4.06M | -0.77M | -0.34M | -3.53M | -1.43M |
|
Profit After Tax
|
24.82M | 3.77M | 45.84M | 2.90M | 1.20M | 11.74M | 18.08M | 9.38M | 7.70M | 8.45M | 25.60M | -1.48M | 5.05M | 5.08M | 18.60M | 13.86M | 15.49M | 19.18M | 22.19M | 13.72M | 20.35M | 16.27M | 33.15M | 20.14M | 5.66M | 0.71M | 21.80M | 3.55M | 0.16M | -31.24M | 27.65M | 14.37M | 16.92M | 24.24M | 33.70M | 11.59M | 14.60M | 46.15M | 60.34M | 1.80M | 6.56M | 17.14M | 20.57M | 11.40M | -16.83M | 2.64M | 81.01M | 100.02M | 131.11M | 187.91M | 65.67M | 39.18M | 163.88M | 120.22M | 45.95M | 3.84M | 16.26M | 22.31M | 23.68M | -0.14M | -0.30M | 13.68M | 3.31M | 5.19M | 25.80M | 7.35M | 25.89M |
|
Income from Continuing Operations
|
33.44M | 3.69M | 46.02M | 2.95M | 1.38M | 11.83M | 18.16M | 8.90M | 7.70M | 8.45M | 25.60M | -1.48M | 5.05M | 5.08M | 18.60M | 13.86M | 15.49M | 19.18M | 22.19M | 13.72M | 20.35M | 16.27M | 33.15M | 18.62M | 5.66M | 0.71M | 21.80M | 3.55M | 0.16M | -31.24M | 27.65M | 16.23M | 16.92M | 24.24M | 33.70M | 11.59M | 14.60M | 46.15M | 60.34M | 1.80M | 6.56M | 17.14M | 20.57M | 0.35M | -16.83M | 2.64M | 81.01M | 85.41M | 131.11M | 187.91M | 65.67M | 39.18M | 163.88M | 120.22M | 45.95M | -1.41M | 16.26M | 22.31M | 23.68M | -9.41M | -0.30M | 13.68M | 3.31M | 5.19M | 25.80M | 7.35M | 25.89M |
|
Consolidated Net Income
|
-6.55M | 0.13M | -0.30M | -0.06M | -0.19M | -0.09M | -0.08M | 0.48M | | | | | 5.05M | 5.08M | 18.60M | 13.86M | 15.49M | 19.18M | 22.19M | 13.72M | 20.35M | 16.27M | 33.15M | 18.62M | 5.66M | 0.71M | 21.80M | 3.55M | 0.16M | -31.24M | 27.65M | 16.23M | 16.92M | 24.24M | 33.70M | 11.59M | 14.60M | 46.15M | 60.34M | 1.80M | 6.56M | 17.14M | 20.57M | 0.35M | -16.83M | 2.64M | 81.01M | 85.41M | 131.11M | 187.91M | 65.67M | 39.18M | 163.88M | 120.22M | 45.95M | -1.41M | 16.26M | 22.31M | 23.68M | -9.41M | -0.30M | 13.68M | 3.31M | 5.19M | 25.80M | 7.35M | 25.89M |
|
Income towards Parent Company
|
-6.55M | 0.13M | -0.30M | -0.06M | -0.19M | -0.09M | -0.08M | 0.48M | | | | | 5.05M | 5.08M | 18.60M | 13.86M | 15.49M | 19.18M | 22.19M | 13.72M | 20.35M | 16.27M | 33.15M | 18.62M | 5.66M | 0.71M | 21.80M | 3.55M | 0.16M | -31.24M | 27.65M | 16.23M | 16.92M | 24.24M | 33.70M | 11.59M | 14.60M | 46.15M | 60.34M | 1.80M | 6.56M | 17.14M | 20.57M | 0.35M | -16.83M | 2.64M | 81.01M | 85.41M | 131.11M | 187.91M | 65.67M | 39.18M | 163.88M | 120.22M | 45.95M | -1.41M | 16.26M | 22.31M | 23.68M | -9.41M | -0.30M | 13.68M | 3.31M | 5.19M | 25.80M | 7.35M | 25.89M |
|
Net Income towards Common Stockholders
|
-6.55M | 0.13M | -0.30M | -0.06M | -0.19M | -0.09M | -0.08M | 0.48M | | | | | 5.05M | 5.08M | 18.60M | 13.86M | 15.49M | 19.18M | 22.19M | 13.72M | 20.35M | 16.27M | 33.15M | 18.62M | 5.66M | 0.71M | 21.80M | 3.55M | 0.16M | -31.24M | 27.65M | 16.23M | 16.92M | 24.24M | 33.70M | 11.59M | 14.60M | 46.15M | 60.34M | 1.80M | 6.56M | 17.14M | 20.57M | 0.35M | -16.83M | 2.64M | 81.01M | 85.41M | 131.11M | 187.91M | 65.67M | 39.18M | 163.88M | 120.22M | 45.95M | -1.41M | 16.26M | 22.31M | 23.68M | -9.41M | -0.30M | 13.68M | 3.31M | 5.19M | 25.80M | 7.35M | 25.89M |
|
EPS (Basic)
|
0.72 | 0.09 | 1.16 | 0.07 | 0.03 | 0.29 | 0.45 | 0.23 | 0.19 | 0.21 | 0.64 | -0.04 | 0.13 | 0.13 | 0.46 | 0.34 | 0.38 | 0.47 | 0.55 | 0.34 | 0.50 | 0.40 | 0.81 | 0.49 | 0.14 | 0.02 | 0.53 | 0.09 | 0.00 | -0.77 | 0.68 | 0.35 | 0.41 | 0.59 | 0.83 | 0.28 | 0.29 | 0.73 | 0.96 | 0.03 | 0.10 | 0.25 | 0.30 | 0.17 | -0.25 | 0.04 | 1.21 | 1.49 | 1.95 | 2.79 | 0.98 | 0.57 | 2.36 | 1.73 | 0.64 | -0.11 | 0.20 | 0.28 | 0.30 | | | 0.17 | 0.04 | 0.07 | 0.33 | 0.09 | 0.33 |
|
EPS (Weighted Average and Diluted)
|
0.62 | 0.09 | 1.15 | 0.07 | 0.03 | 0.29 | 0.45 | 0.23 | 0.19 | 0.21 | 0.63 | -0.04 | 0.13 | 0.13 | 0.46 | 0.34 | 0.38 | 0.47 | 0.54 | 0.34 | 0.50 | 0.40 | 0.81 | 0.49 | 0.14 | 0.02 | 0.53 | 0.09 | 0.00 | -0.77 | 0.68 | 0.35 | 0.41 | 0.59 | 0.82 | 0.28 | 0.29 | 0.73 | 0.93 | 0.03 | 0.10 | 0.25 | 0.30 | 0.17 | -0.25 | 0.04 | 1.20 | 1.48 | 1.94 | 2.77 | 0.97 | 0.57 | 2.35 | 1.72 | 0.64 | -0.11 | 0.20 | 0.28 | 0.29 | -0.01 | | 0.17 | 0.04 | 0.07 | 0.33 | 0.09 | 0.33 |
|
Shares Outstanding (Weighted Average)
|
39.74M | 39.74M | 39.77M | | 39.89M | 39.97M | 40.00M | | 40.08M | 40.17M | 40.19M | | 40.26M | 40.33M | 40.36M | | 40.44M | 40.51M | 40.53M | | 40.56M | 40.74M | 40.74M | | 40.80M | 40.84M | 40.85M | | 40.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
39.85M | 39.88M | 39.92M | | 40.10M | 40.21M | 40.23M | | 40.29M | 40.38M | 40.38M | | 40.36M | 40.46M | 40.57M | | 40.61M | 40.69M | 40.72M | | 40.68M | 40.85M | 40.89M | | 40.89M | 40.96M | 40.99M | | 40.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
25.77M | 4.84M | 47.66M | 8.43M | 7.82M | 12.19M | 18.74M | 33.90M | 8.69M | 9.29M | 26.52M | 1.87M | 12.52M | 17.09M | 28.76M | 26.57M | 26.61M | 29.44M | 30.90M | 20.64M | 31.31M | 29.73M | 44.87M | 26.60M | 14.03M | 7.31M | 27.71M | 9.86M | 5.07M | -34.23M | 38.99M | 25.72M | 25.82M | 42.06M | 45.39M | 38.64M | 27.83M | 69.42M | 77.74M | 9.96M | 20.11M | 24.96M | 31.20M | 20.02M | 22.63M | 14.91M | 109.96M | 133.13M | 168.13M | 250.22M | 82.61M | 50.56M | 214.93M | 157.72M | 65.84M | 10.59M | 13.17M | 36.32M | 36.23M | 0.03M | -4.76M | 17.45M | 7.17M | 13.33M | 27.51M | 13.85M | 35.06M |
|
Interest Expenses
|
-4.83M | -4.88M | -5.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-7.51% | 186.91% | -15.96% | 266.91% | 68.48% | 22.15% | 8.04% | -60.78% | 17.06% | 24.21% | 11.18% | 69.45% | 16.28% | 53.02% | 17.28% | 30.94% | 23.60% | 19.32% | 12.45% | 8.96% | 21.27% | 32.81% | 15.77% | 7.69% | 5.07% | 200.85% | -12.48% | -134.41% | 116.47% | 26.38% | 11.41% | 13.65% | 10.66% | 27.47% | 7.56% | 60.92% | 28.14% | 20.64% | 8.15% | 186.53% | 19.52% | -5.88% | 5.60% | 96.64% | 39.22% | 14.66% | 17.21% | 29.25% | 18.64% | 21.29% | 7.12% | -1.96% | 16.36% | 19.04% | 17.58% | -60.68% | -27.47% | 22.37% | 16.64% | -17.52% | 93.10% | -53.20% | 542.97% | -17.30% | -1.35% | -92.31% | -5.82% |