|
Revenue
|
198.30M | 202.99M | 220.53M | 241.63M | 246.81M | 243.54M | 229.42M | 261.70M | 307.30M | 285.20M | 274.00M | 283.00M | 307.30M | 303.50M | 309.40M | 317.80M | 343.30M | 344.60M | 373.00M | 374.70M | 377.30M | 364.40M | 347.40M | 328.00M | 329.40M | 312.70M | 306.80M | 343.80M | 350.90M | 352.20M | 366.00M | 405.70M | 432.20M | 414.30M | 405.90M | 420.10M | 415.30M | 403.40M | 379.50M | 366.30M | 228.30M | 340.20M | 360.40M | 359.60M | 350.00M | 358.50M | 208.90M | 357.70M | 369.80M | 383.80M | 381.60M | 423.50M | 428.10M | 418.80M | 389.30M | 417.60M | 432.60M | 417.60M | 388.40M | 405.40M | 400.10M | 398.60M |
|
Cost of Revenue
|
165.00M | 168.01M | 184.05M | 199.69M | 201.63M | 201.70M | 190.68M | 214.20M | 252.90M | 231.00M | 225.80M | 231.40M | 249.80M | 248.90M | 262.10M | 261.80M | 282.30M | 284.00M | 316.10M | 316.30M | 316.90M | 302.10M | 293.30M | 280.20M | 275.10M | 258.40M | 262.00M | 288.80M | 291.10M | 295.50M | 304.70M | 340.60M | 359.10M | 348.40M | 338.50M | 354.80M | 349.10M | 336.90M | 317.20M | 312.40M | 214.10M | 290.50M | 169.80M | 307.60M | 310.10M | 318.40M | 163.00M | 308.80M | 316.10M | 331.40M | 326.10M | 356.30M | 358.00M | 348.80M | 325.20M | 346.20M | 359.40M | 345.30M | 323.90M | 337.30M | 331.90M | 332.00M |
|
Gross Profit
|
33.30M | 34.98M | 36.48M | 41.94M | 45.18M | 41.84M | 38.74M | 49.00M | 55.90M | 54.20M | 48.20M | 51.60M | 57.50M | 54.60M | 47.30M | 56.00M | 61.00M | 60.60M | 56.90M | 58.40M | 60.40M | 62.30M | 54.10M | 47.80M | 54.30M | 54.30M | 46.60M | 55.00M | 59.80M | 56.70M | 61.30M | 65.10M | 73.10M | 65.90M | 67.40M | 65.30M | 66.20M | 66.50M | 62.30M | 53.90M | 14.20M | 49.70M | 50.80M | 52.00M | 39.90M | 40.10M | 24.10M | 53.70M | 49.80M | 50.40M | 55.50M | 67.20M | 70.10M | 70.00M | 64.10M | 71.40M | 73.20M | 72.30M | 64.50M | 68.10M | 68.20M | 66.60M |
|
Selling, General & Administrative
|
22.34M | 22.15M | 26.30M | 25.66M | 28.85M | 26.22M | 21.47M | 28.80M | 29.50M | 30.40M | 27.00M | 28.40M | 32.50M | 31.10M | 28.00M | 33.80M | 34.90M | 34.20M | 33.70M | 34.10M | 34.80M | 34.90M | 31.30M | 32.50M | 34.00M | 33.40M | 34.30M | 37.80M | 37.20M | 37.70M | 39.80M | 43.00M | 47.80M | 41.10M | 44.20M | 42.80M | 46.90M | 42.70M | 44.80M | 40.90M | 35.10M | 38.70M | 25.50M | 39.70M | 43.30M | 45.10M | 27.80M | 40.20M | 40.50M | 36.50M | 45.00M | 45.30M | 46.80M | 43.00M | 46.40M | 47.10M | 47.40M | 47.80M | 45.10M | 48.20M | 46.80M | 46.50M |
|
Restructuring Costs
|
| | | | | | | | 13.00M | | | | | 5.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 2.30M | 4.30M | 7.40M | 2.50M | 4.10M | | | 0.30M | 1.20M | 0.90M | 2.50M | 1.00M | 1.30M | 2.80M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | | | | | 1.90M | | | | | | | | | | | | | | 14.70M | | 2.90M | | -0.50M | 0.80M | | | | | | | 2.50M | | | |
|
Operating Expenses
|
22.34M | 22.15M | 26.30M | 25.66M | 28.85M | 26.22M | 21.47M | 28.80M | 42.50M | 30.40M | 27.00M | 28.40M | 32.50M | 36.30M | 28.00M | 33.80M | 34.90M | 34.20M | 33.70M | 34.10M | 34.80M | 34.90M | 31.30M | 32.50M | 34.00M | 33.40M | 34.30M | 37.80M | 37.20M | 37.70M | 39.80M | 43.00M | 47.80M | 41.10M | 44.20M | 42.80M | 46.90M | 42.70M | 44.80M | 40.90M | 35.10M | 38.70M | 25.50M | 39.70M | 43.30M | 45.10M | 27.80M | 43.50M | 42.80M | 40.80M | 52.40M | 47.80M | 50.90M | 43.00M | 46.40M | 47.40M | 48.60M | 48.70M | 47.60M | 49.20M | 48.10M | 49.30M |
|
Operating Income
|
10.96M | 9.29M | 10.18M | 16.27M | 16.33M | 10.26M | 17.23M | 20.10M | 13.40M | 23.80M | 21.20M | 23.20M | 25.00M | 18.30M | 19.30M | 22.20M | 26.10M | 26.40M | 23.20M | 24.30M | 25.60M | 27.40M | 20.60M | 11.30M | 20.30M | 20.90M | 10.50M | 20.50M | 22.60M | 19.00M | 21.50M | 22.10M | 27.20M | 24.80M | 23.20M | 22.50M | 19.30M | 23.80M | 17.50M | 13.00M | -20.90M | 11.00M | 15.40M | 12.30M | -3.40M | -5.00M | 12.40M | 5.40M | 13.80M | 11.60M | 2.60M | 20.20M | 19.20M | 27.00M | 17.70M | 24.00M | 24.60M | 23.60M | 14.40M | 18.90M | 20.10M | 17.30M |
|
EBIT
|
10.96M | 9.29M | 10.18M | 16.27M | 16.33M | 10.26M | 17.23M | 20.10M | 13.40M | 23.80M | 21.20M | 23.20M | 25.00M | 18.30M | 19.30M | 22.20M | 26.10M | 26.40M | 23.20M | 24.30M | 25.60M | 27.40M | 20.60M | 11.30M | 20.30M | 20.90M | 10.50M | 20.50M | 22.60M | 19.00M | 21.50M | 22.10M | 27.20M | 24.80M | 23.20M | 22.50M | 19.30M | 23.80M | 17.50M | 13.00M | -20.90M | 11.00M | 15.40M | 12.30M | -3.40M | -5.00M | 12.40M | 5.40M | 13.80M | 11.60M | 2.60M | 20.20M | 19.20M | 27.00M | 17.70M | 24.00M | 24.60M | 23.60M | 14.40M | 18.90M | 20.10M | 17.30M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | 0.60M | | | | | | | | | | | | | | | -11.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M |
|
EBT
|
4.79M | 5.03M | 4.46M | 10.41M | 2.10M | 4.05M | 11.34M | 13.40M | 6.80M | 17.30M | 15.00M | 16.70M | 18.40M | 12.40M | 12.80M | 15.90M | 19.50M | 19.90M | 16.50M | 17.50M | 18.70M | 20.40M | 13.40M | 4.20M | 13.30M | 13.70M | 9.80M | 14.80M | 5.20M | 12.90M | 14.80M | 16.00M | 20.50M | 17.90M | 17.40M | 15.60M | 12.10M | 16.60M | 10.60M | 6.80M | -26.60M | 5.50M | 12.50M | 7.30M | -8.30M | -10.20M | 10.10M | 1.10M | 9.00M | 5.30M | -4.70M | 10.20M | 8.70M | 16.00M | 6.60M | 13.40M | 14.00M | 12.60M | 4.40M | 9.70M | 10.70M | 4.50M |
|
Tax Provisions
|
1.38M | -1.15M | 2.06M | 1.68M | 3.21M | 1.18M | -9.87M | 4.40M | 2.40M | 5.90M | 6.80M | 6.00M | 6.30M | 3.70M | 3.40M | 5.60M | 6.60M | 7.40M | 5.30M | 6.40M | 6.10M | 7.20M | 1.60M | 1.50M | 4.30M | -0.10M | 3.10M | 4.70M | 2.00M | 2.70M | 8.80M | 5.80M | 5.50M | 3.20M | 2.10M | 3.90M | 4.20M | 4.20M | 2.90M | 5.50M | -9.60M | 0.30M | 2.50M | 1.90M | -2.80M | -2.80M | 2.70M | -2.80M | 2.10M | -2.20M | 2.20M | 2.60M | 2.10M | 3.80M | | 3.30M | 2.60M | -0.60M | -0.40M | 1.90M | 1.80M | -0.40M |
|
Profit After Tax
|
3.42M | 6.18M | 3.52M | 8.73M | -1.11M | 2.87M | 21.21M | 9.60M | 5.00M | 11.40M | 8.20M | 10.70M | 12.10M | 12.20M | 9.40M | 10.30M | 12.90M | 12.50M | 11.20M | 11.10M | 12.60M | 13.20M | 11.80M | 2.70M | 9.00M | 13.80M | 6.70M | 10.10M | 3.20M | 10.20M | 6.00M | 10.20M | 15.00M | 14.70M | 15.30M | 11.70M | 7.90M | 12.40M | 7.70M | 1.30M | -17.00M | 5.30M | 5.70M | 5.50M | -5.50M | -7.40M | -17.30M | 6.10M | 6.90M | 7.50M | -32.50M | 7.60M | 7.10M | 12.50M | 6.90M | 10.60M | 12.30M | 13.70M | 5.60M | 8.50M | 9.30M | 5.50M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | -6.90M | | | | -10.00M | | | | -12.00M | | | | -13.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | 0.20M | 0.30M | | 0.50M | 0.10M | 0.50M | 0.30M | 0.20M | | 0.10M | | | 0.30M | 0.20M | 0.30M | 0.20M | 0.20M | 0.20M | 0.40M | 0.20M | 0.50M | 0.50M | 0.50M | 0.30M | 0.20M | 0.10M | 0.10M | -0.40M | -0.10M | 0.10M | -0.10M | -0.20M | -0.20M | -0.70M | 0.20M | 0.50M | 0.40M | 0.20M | 0.10M | -0.50M | -0.30M | -0.30M | -0.50M | -0.90M | -0.50M | -0.80M | -0.70M | -0.40M | -0.60M |
|
Income from Continuing Operations
|
3.42M | 6.18M | 2.40M | 8.73M | -1.11M | 2.87M | 21.21M | 9.00M | 4.40M | 11.40M | 8.20M | 10.70M | 12.10M | 8.70M | 9.40M | 10.30M | 12.90M | 12.50M | 11.20M | 11.10M | 12.60M | 13.20M | 11.80M | 2.70M | 9.00M | 13.80M | 6.70M | 10.10M | 3.20M | 10.20M | 6.00M | 10.20M | 15.00M | 14.70M | 15.30M | 11.70M | 7.90M | 12.40M | 7.70M | 1.30M | -17.00M | 5.20M | 10.00M | 5.40M | -5.50M | -7.40M | 7.40M | 3.90M | 6.90M | 7.50M | -6.90M | 7.60M | 6.60M | 12.20M | 6.60M | 10.10M | 11.40M | 13.20M | 4.80M | 7.80M | 8.90M | 4.90M |
|
Consolidated Net Income
|
3.42M | 6.18M | 2.40M | 8.73M | -1.11M | 2.87M | 21.21M | -0.60M | -0.60M | -0.70M | -0.50M | -0.40M | -0.10M | 3.70M | -0.20M | | | | | 11.10M | 12.60M | 13.20M | 11.80M | 2.70M | 9.00M | 13.80M | 6.70M | 10.10M | 3.20M | 10.20M | 6.00M | 10.20M | 15.00M | 14.70M | 15.30M | 11.70M | 7.90M | 12.40M | 7.70M | 1.30M | -17.00M | 5.20M | 10.00M | 5.40M | -5.50M | -7.40M | 7.40M | 2.40M | -5.40M | -4.40M | -16.90M | -1.70M | -1.70M | -1.40M | -21.40M | -1.00M | -0.40M | -3.90M | -5.10M | -0.20M | -0.10M | -0.20M |
|
Income towards Parent Company
|
3.42M | 6.18M | 2.40M | 8.73M | -1.11M | 2.87M | 21.21M | -0.60M | -0.60M | -0.70M | -0.50M | -0.40M | -0.10M | 3.70M | -0.20M | | | | | 11.10M | 12.60M | 13.20M | 4.90M | 2.70M | 9.00M | 13.80M | -3.30M | 10.10M | 3.20M | 10.20M | -6.00M | 10.20M | 15.00M | 14.70M | 1.70M | 11.70M | 7.90M | 12.40M | 7.70M | 1.30M | -17.00M | 5.20M | 10.00M | 5.40M | -5.50M | -7.40M | 7.40M | 2.40M | -5.40M | -4.40M | -16.90M | -1.70M | -1.70M | -1.40M | -21.40M | -1.00M | -0.40M | -3.90M | -5.10M | -0.20M | -0.10M | -0.20M |
|
Net Income towards Common Stockholders
|
3.42M | 6.18M | 2.40M | 8.73M | -1.11M | 2.87M | 21.21M | -0.60M | -0.60M | -0.70M | -0.50M | -0.40M | -0.10M | 3.70M | -0.20M | | | | | 11.10M | 12.60M | 13.20M | 4.90M | 2.70M | 9.00M | 13.80M | -3.30M | 10.10M | 3.20M | 10.20M | -6.00M | 10.20M | 15.00M | 14.70M | 1.70M | 11.70M | 7.90M | 12.40M | 7.70M | 1.30M | -17.00M | 5.20M | 10.00M | 5.40M | -5.50M | -7.40M | 7.40M | 2.40M | -5.40M | -4.40M | -16.90M | -1.70M | -1.70M | -1.40M | -21.40M | -1.00M | -0.40M | -3.90M | -5.10M | -0.20M | -0.10M | -0.20M |
|
EPS (Basic)
|
0.30 | 0.54 | 0.31 | 0.76 | -0.10 | 0.25 | 1.83 | 0.81 | 0.42 | 0.95 | -0.04 | 0.90 | 1.02 | 1.02 | -0.02 | 0.84 | 1.02 | 1.02 | 0.88 | 0.89 | 1.02 | 1.07 | 0.40 | 0.22 | 0.74 | 1.12 | -0.27 | 0.80 | 0.25 | 0.82 | -0.49 | 0.80 | 1.20 | 1.15 | 0.14 | 0.92 | 0.62 | 1.00 | 0.63 | 0.10 | -1.38 | 0.44 | 0.83 | 0.46 | -0.44 | -0.60 | -1.49 | 0.51 | 0.53 | 0.58 | -2.59 | 0.61 | 0.58 | 1.01 | 0.54 | 0.85 | 0.98 | 1.05 | -0.40 | 0.63 | 0.68 | 0.40 |
|
EPS (Weighted Average and Diluted)
|
0.29 | 0.52 | 0.30 | 0.73 | -0.10 | 0.24 | 1.77 | 0.79 | 0.42 | 0.94 | -0.04 | 0.88 | 0.99 | 0.99 | -0.02 | 0.82 | 1.00 | 1.00 | 0.86 | 0.87 | 1.00 | 1.06 | 0.40 | 0.22 | 0.73 | 1.10 | -0.27 | 0.79 | 0.24 | 0.80 | -0.48 | 0.78 | 1.18 | 1.14 | 0.14 | 0.90 | 0.61 | 0.99 | 0.62 | 0.10 | -1.38 | 0.44 | 0.83 | 0.45 | -0.44 | -0.60 | -1.44 | 0.50 | 0.52 | 0.58 | -2.57 | 0.61 | 0.57 | 0.99 | 0.53 | 0.83 | 0.95 | 1.02 | -0.39 | 0.61 | 0.67 | 0.39 |
|
Shares Outstanding (Weighted Average)
|
11.47M | 11.39M | | 11.46M | 11.54M | 11.60M | 11.58M | 11.79M | 11.93M | 12.00M | 11.92M | 11.86M | 11.87M | 12.00M | 11.94M | 12.02M | 12.09M | 12.13M | 12.10M | 12.17M | 12.23M | 12.30M | 12.22M | 12.10M | 12.10M | 12.10M | 12.13M | 12.20M | 12.20M | 12.20M | 12.21M | 12.30M | 12.30M | 12.30M | 12.30M | 12.20M | 12.20M | 12.20M | 12.23M | 12.20M | 12.20M | 12.10M | 12.10M | 12.00M | 12.00M | 12.10M | 12.01M | 12.00M | 12.10M | 12.10M | 12.10M | | | | 12.30M | | | | 12.90M | | | |
|
Shares Outstanding (Diluted Average)
|
11.96M | 11.82M | | 11.99M | 12.00M | 12.01M | 12.00M | 12.04M | 12.11M | 12.18M | 12.12M | 12.13M | 12.20M | 12.27M | 12.23M | 12.33M | 12.37M | 12.37M | 12.40M | 12.42M | 12.43M | 12.42M | 12.40M | 12.22M | 12.30M | 12.30M | 12.30M | 12.50M | 12.50M | 12.40M | 12.50M | 12.50M | 12.60M | 12.50M | 12.51M | 12.40M | 12.40M | 12.40M | 12.40M | 12.30M | 12.20M | 12.10M | 12.10M | 12.30M | 12.30M | 12.10M | 12.30M | 12.20M | 12.20M | 12.20M | 12.20M | | | | 12.51M | | | | 13.24M | | | |
|
EBITDA
|
10.96M | 9.29M | 10.18M | 16.27M | 16.33M | 10.26M | 17.23M | 20.10M | 13.40M | 23.80M | 21.20M | 23.20M | 25.00M | 18.30M | 19.30M | 22.20M | 26.10M | 26.40M | 23.20M | 24.30M | 25.60M | 27.40M | 20.60M | 11.30M | 20.30M | 20.90M | 10.50M | 20.50M | 22.60M | 19.00M | 21.50M | 22.10M | 27.20M | 24.80M | 23.20M | 22.50M | 19.30M | 23.80M | 17.50M | 13.00M | -20.90M | 11.00M | 15.40M | 12.30M | -3.40M | -5.00M | 12.40M | 5.40M | 13.80M | 11.60M | 2.60M | 20.20M | 19.20M | 27.00M | 17.70M | 24.00M | 24.60M | 23.60M | 14.40M | 18.90M | 20.10M | 17.30M |
|
Interest Expenses
|
6.17M | 6.47M | 5.72M | 5.86M | 14.23M | 6.21M | 5.89M | 6.70M | 6.60M | 6.50M | 6.20M | 6.50M | 6.60M | 6.50M | 6.50M | 6.30M | 6.60M | 6.50M | 6.70M | 6.80M | 6.90M | 7.00M | 7.20M | 7.10M | 7.00M | 7.20M | 6.90M | 7.40M | 7.90M | 7.80M | 8.40M | 8.40M | 8.80M | 8.90M | 8.20M | 8.20M | 8.70M | 8.60M | 8.30M | 8.00M | 7.50M | 7.40M | 4.70M | 7.40M | 7.40M | 7.60M | 4.70M | 7.10M | 7.60M | 9.00M | 10.10M | 10.70M | 11.10M | 11.60M | 11.70M | 11.90M | 12.00M | 12.10M | 11.40M | 11.00M | 11.20M | 12.50M |
|
Tax Rate
|
28.77% | -22.89% | 46.29% | 16.12% | 152.59% | 29.10% | -87.02% | 32.84% | 35.29% | 34.10% | 45.33% | 35.93% | 34.24% | 29.84% | 26.56% | 35.22% | 33.85% | 37.19% | 32.12% | 36.57% | 32.62% | 35.29% | 11.94% | 35.71% | 32.33% | -0.73% | 31.63% | 31.76% | 38.46% | 20.93% | 59.46% | 36.25% | 26.83% | 17.88% | 12.07% | 25.00% | 34.71% | 25.30% | 27.36% | 80.88% | 36.09% | 5.45% | 20.00% | 26.03% | 33.73% | 27.45% | 26.73% | -254.55% | 23.33% | -41.51% | -46.81% | 25.49% | 24.14% | 23.75% | | 24.63% | 18.57% | -4.76% | -9.09% | 19.59% | 16.82% | -8.89% |