|
Revenue
|
| 120.82M | 133.10M | 135.94M | 122.16M | 112.15M | 117.45M | 116.62M | 104.22M | 99.84M | 106.68M | 109.65M | 106.01M | 101.54M | 104.88M | 124.85M | 124.25M | 123.50M | 127.31M | 131.70M | 141.69M | 129.96M | 122.92M | 123.21M | 107.37M | 109.83M | 108.30M | 111.58M | 120.97M | 123.45M | 130.78M | 136.39M | 144.66M | 124.71M | 131.58M | 138.11M | 156.26M | 159.74M | 142.77M | 157.90M | 149.29M | 152.07M | 159.76M | 170.64M | 181.29M | 189.83M | 204.51M | 219.95M | 210.27M | 211.09M | 229.31M | 224.21M | 227.47M | 216.33M | 217.00M | 210.98M | 222.63M | 212.14M | 210.99M | 210.39M | 215.77M |
|
Cost of Revenue
|
| | 90.23M | 97.69M | 91.27M | 86.70M | 87.59M | 84.31M | 79.92M | 78.74M | 81.89M | 82.57M | 79.33M | 78.66M | 82.69M | 96.20M | 97.63M | 95.32M | 94.21M | 94.46M | 97.08M | 94.52M | 91.64M | 91.76M | 86.83M | 86.83M | 88.14M | 89.86M | 94.53M | 95.78M | 97.96M | 100.79M | 109.23M | 98.61M | 105.57M | 107.54M | 118.10M | 125.13M | 112.34M | 120.16M | 117.40M | 121.54M | 120.51M | 125.32M | 129.35M | 129.96M | 134.29M | 136.09M | 130.00M | 135.01M | 140.90M | 137.41M | 142.59M | 137.08M | 137.75M | 135.85M | 140.33M | 136.60M | 133.09M | 139.54M | 140.24M |
|
Gross Profit
|
| | 42.88M | 38.24M | 30.89M | 25.46M | 29.86M | 32.30M | 24.30M | 21.10M | 24.79M | 27.08M | 26.68M | 22.88M | 22.19M | 28.65M | 26.62M | 28.18M | 33.09M | 37.24M | 44.61M | 35.44M | 31.29M | 31.45M | 20.53M | 23.00M | 20.16M | 21.72M | 26.44M | 27.66M | 32.82M | 35.60M | 35.42M | 26.10M | 26.01M | 30.57M | 38.16M | 34.60M | 30.43M | 37.73M | 31.89M | 30.53M | 39.25M | 45.33M | 51.94M | 59.86M | 70.22M | 83.86M | 80.27M | 76.08M | 88.40M | 86.80M | 84.88M | 79.25M | 79.25M | 75.14M | 82.30M | 75.53M | 77.91M | 70.86M | 75.53M |
|
Research & Development
|
| | 3.77M | 3.53M | 4.27M | 4.44M | 4.44M | 5.22M | 5.26M | 4.84M | 4.56M | 4.99M | 6.38M | 4.97M | 5.94M | 5.20M | 5.80M | 4.68M | 5.81M | 6.25M | 5.18M | 5.70M | 5.45M | 5.47M | 5.04M | 3.48M | 3.73M | 4.81M | 3.84M | 4.10M | 3.82M | 2.65M | 3.91M | 4.26M | 3.54M | 4.05M | 4.54M | 4.08M | 4.46M | 4.49M | 4.11M | 4.71M | 4.38M | 5.30M | 4.10M | 5.94M | 4.21M | 4.15M | 4.04M | 3.30M | 3.48M | 3.50M | 3.41M | 3.44M | 4.29M | 3.56M | 5.31M | 4.26M | 4.09M | 4.27M | 3.19M |
|
Selling, General & Administrative
|
| | 10.71M | 11.83M | 11.24M | 11.32M | 12.20M | 11.78M | 11.39M | 11.07M | 12.15M | 12.07M | 12.93M | 12.28M | 13.42M | 12.39M | 11.55M | 11.94M | 12.42M | 12.43M | 12.19M | 12.20M | 11.02M | 11.16M | 10.19M | 10.87M | 10.89M | 11.64M | 10.18M | 11.75M | 13.64M | 12.50M | 13.50M | 13.79M | 13.27M | 13.12M | 12.14M | 14.22M | 13.27M | 13.31M | 12.79M | 14.05M | 14.07M | 15.08M | 14.32M | 15.73M | 16.61M | 15.96M | 15.68M | 16.82M | 17.88M | 18.03M | 16.73M | 18.32M | 19.00M | 19.44M | 21.01M | 19.10M | 18.10M | 18.42M | 20.00M |
|
Restructuring Costs
|
| | | | | 1.10M | 0.10M | 0.01M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | 8.17M | 9.77M | 7.68M | | 6.43M | 7.34M | 6.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | | | -0.02M | | | | |
|
Operating Expenses
|
| | 14.48M | 15.36M | 15.51M | 16.87M | 16.74M | 17.01M | 16.86M | 15.91M | 16.71M | 17.05M | 19.30M | 17.25M | 19.36M | 17.59M | 17.35M | 16.62M | 18.23M | 18.68M | 17.36M | 17.90M | 16.47M | 16.63M | 15.23M | 14.36M | 14.62M | 16.45M | 14.02M | 15.85M | 17.45M | 15.16M | 17.41M | 18.05M | 16.81M | 17.17M | 16.68M | 18.30M | 17.73M | 17.80M | 16.90M | 18.76M | 18.44M | 20.39M | 18.42M | 21.67M | 20.82M | 20.11M | 19.73M | 20.12M | 21.36M | 21.54M | 20.10M | 21.77M | 23.29M | 22.99M | 26.29M | 23.36M | 22.19M | 22.69M | 23.19M |
|
Operating Income
|
| | 16.11M | 22.88M | 15.38M | 8.57M | 13.16M | 15.29M | 7.39M | 5.19M | 8.08M | 10.03M | 7.37M | 5.63M | 2.83M | 11.06M | 9.28M | 11.56M | 14.87M | 18.56M | 27.25M | 17.54M | 14.82M | 14.82M | 5.30M | 8.64M | 5.54M | 5.27M | 12.42M | 11.81M | 15.37M | 20.44M | 18.01M | 8.05M | 9.20M | 13.40M | 21.48M | 16.30M | 12.70M | 19.94M | 14.98M | 11.77M | 20.81M | 28.46M | 33.52M | 38.20M | 49.40M | 63.73M | 60.54M | 55.96M | 67.05M | 65.26M | 64.78M | 57.49M | 56.05M | 52.15M | 55.83M | 52.18M | 55.72M | 48.16M | 52.11M |
|
EBIT
|
| | 16.11M | 22.88M | 15.38M | 8.57M | 13.16M | 15.29M | 7.39M | 5.19M | 8.08M | 10.03M | 7.37M | 5.63M | 2.83M | 11.06M | 9.28M | 11.56M | 14.87M | 18.56M | 27.25M | 17.54M | 14.82M | 14.82M | 5.30M | 8.64M | 5.54M | 5.27M | 12.42M | 11.81M | 15.37M | 20.44M | 18.01M | 8.05M | 9.20M | 13.40M | 21.48M | 16.30M | 12.70M | 19.94M | 14.98M | 11.77M | 20.81M | 28.46M | 33.52M | 38.20M | 49.40M | 63.73M | 60.54M | 55.96M | 67.05M | 65.26M | 64.78M | 57.49M | 56.05M | 52.15M | 55.83M | 52.18M | 55.72M | 48.16M | 52.11M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | 8.80M | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | -4.97M | | 1.37M | 0.83M | 1.25M | 0.28M | 1.30M | 0.99M | 0.94M | 0.67M | 1.11M | 16.40M | 0.64M | | 0.09M | -0.22M | 1.45M | 1.49M | 2.05M | -2.02M | 1.85M | 0.55M | -1.52M | -3.07M | 0.41M | 1.11M | -3.53M | 3.88M | 1.97M | 2.51M | 1.64M | 3.96M | 0.10M | -3.71M | 4.74M | -1.43M | -1.56M | -1.20M | 1.38M | -2.06M | 4.30M | 4.34M | 5.27M | 7.84M | 3.86M | 10.37M | -16.94M | 10.72M | -4.54M | 25.63M | -8.91M | 14.77M | 6.13M | 6.80M | 18.44M | -31.11M | -14.26M | 48.91M |
|
Non Operating Income
|
| | 2.67M | 1.52M | -7.95M | 1.37M | 0.83M | 1.25M | -7.25M | 1.30M | 0.99M | 0.94M | -8.08M | 1.11M | 0.59M | 0.64M | -7.21M | 0.09M | -0.22M | 1.45M | -5.67M | 2.05M | -2.02M | 1.85M | -11.50M | -1.52M | -3.07M | 0.41M | -1.05M | -3.53M | 3.88M | 1.97M | 2.51M | 1.64M | 0.33M | 0.10M | 0.29M | 0.76M | -0.29M | 0.02M | 1.24M | 0.12M | 0.04M | 0.49M | 2.59M | 0.33M | 0.16M | 0.40M | 7.04M | 2.58M | 2.99M | 3.76M | 5.53M | 5.25M | 5.88M | 6.13M | 6.80M | 6.58M | 5.33M | 4.83M | 5.24M |
|
EBT
|
| | 17.07M | 17.52M | 33.48M | 8.16M | 12.19M | 14.53M | 11.24M | 4.60M | 7.17M | 9.05M | 20.15M | 4.76M | 17.98M | 9.89M | 31.79M | 10.28M | 13.41M | 18.80M | 27.56M | 27.20M | 11.83M | 16.21M | 5.23M | 6.56M | 1.92M | 5.13M | 24.50M | 7.70M | 18.70M | 21.85M | 30.18M | 9.15M | 13.13M | 13.05M | 23.74M | 20.00M | 11.75M | 17.80M | 22.72M | 12.45M | 20.04M | 32.20M | 56.77M | 42.90M | 57.42M | 67.37M | 71.34M | 41.53M | 80.62M | 64.35M | 85.18M | 53.74M | 76.59M | 62.29M | 54.79M | 77.16M | 29.93M | 38.73M | 75.96M |
|
Tax Provisions
|
| | 3.48M | 4.89M | 4.05M | 3.32M | 2.66M | 3.26M | 2.09M | 1.74M | 1.72M | 2.69M | 1.07M | 2.72M | 2.03M | 2.54M | 2.00M | 3.13M | 1.25M | 3.39M | 5.41M | 3.70M | -2.33M | 4.76M | 1.98M | 2.05M | 0.43M | 0.33M | 2.46M | -1.78M | 3.51M | 2.05M | 7.80M | 1.39M | 3.28M | 3.22M | 5.99M | 9.07M | 3.78M | 4.94M | 3.91M | 2.94M | 3.71M | 7.84M | 10.81M | 11.18M | 14.39M | 18.15M | 16.07M | 12.58M | 21.34M | 16.10M | 21.22M | 14.66M | 20.21M | 14.12M | 15.96M | 18.90M | 5.71M | 9.59M | 14.51M |
|
Profit After Tax
|
| 13.58M | -16.44M | 12.62M | 9.29M | 4.84M | 9.53M | 11.27M | 4.22M | 2.86M | 5.44M | 6.36M | 4.91M | 2.04M | 15.95M | 7.34M | 6.70M | 7.14M | 12.16M | 15.41M | 22.15M | 23.50M | 14.15M | 11.45M | 6.57M | 4.51M | 1.80M | 4.80M | 10.50M | 9.48M | 15.19M | 19.80M | 16.77M | 7.77M | 9.85M | 9.83M | 13.04M | 10.93M | 7.97M | 12.86M | 8.58M | 9.51M | 16.32M | 24.36M | 28.63M | 31.73M | 43.03M | 49.22M | 55.26M | 28.95M | 59.27M | 48.26M | 63.16M | 39.08M | 56.37M | 48.17M | 40.23M | 58.26M | 24.22M | 29.14M | 78.62M |
|
Income from Non-Controlling Interests
|
| | 1.47M | 1.36M | -0.26M | 0.57M | 0.71M | 0.32M | 0.38M | 0.54M | 0.58M | 0.42M | 0.07M | 0.05M | 0.41M | 3.16M | 2.42M | 3.31M | 2.10M | 3.30M | 3.53M | 2.50M | 2.30M | 3.37M | 1.31M | 2.56M | -0.31M | 0.80M | 5.11M | 3.58M | 4.52M | 6.79M | 4.28M | 2.50M | 1.37M | 3.49M | 3.34M | 0.63M | 1.69M | 2.09M | 2.12M | 1.47M | 5.79M | 7.28M | 8.82M | 8.66M | 15.60M | 17.99M | 18.20M | 14.96M | 19.34M | 21.30M | 18.55M | 12.90M | 20.12M | 13.78M | 6.36M | 15.41M | 15.36M | 6.25M | 16.82M |
|
Income from Continuing Operations
|
| | 13.58M | 12.62M | 29.43M | 4.84M | 9.53M | 11.27M | 9.15M | 2.86M | 5.44M | 6.36M | 19.07M | 2.04M | 15.95M | 7.34M | 29.78M | 7.14M | 12.16M | 15.41M | 22.15M | 23.50M | 14.15M | 11.45M | 3.25M | 4.51M | 1.48M | 4.80M | 22.04M | 9.48M | 15.19M | 19.80M | 22.38M | 7.77M | 9.85M | 9.83M | 17.75M | 10.93M | 7.97M | 12.86M | 18.81M | 9.51M | 16.32M | 24.36M | 45.97M | 31.73M | 43.03M | 49.22M | 55.26M | 28.95M | 59.27M | 48.26M | 63.97M | 39.08M | 56.37M | 48.17M | 38.84M | 58.26M | 24.22M | 29.14M | 61.45M |
|
Consolidated Net Income
|
| | 13.58M | 12.62M | 29.43M | 4.84M | 9.53M | 11.27M | 9.15M | 2.86M | 5.44M | 6.36M | 19.07M | 2.04M | 15.95M | 7.34M | 29.78M | 7.14M | 12.16M | 15.41M | 22.15M | 23.50M | 14.15M | 11.45M | 3.25M | 4.51M | 1.48M | 4.80M | 22.04M | 9.48M | 15.19M | 19.80M | 22.38M | 7.77M | 9.85M | 9.83M | 17.75M | 10.93M | 7.97M | 12.86M | 18.81M | 9.51M | 16.32M | 24.36M | 45.97M | 31.73M | 43.03M | 49.22M | 55.26M | 28.95M | 59.27M | 48.26M | 63.97M | 39.08M | 56.37M | 48.17M | 38.84M | 58.26M | 24.22M | 29.14M | 61.45M |
|
Income towards Parent Company
|
| | 13.58M | 12.62M | 29.43M | 4.84M | 9.53M | 11.27M | 9.15M | 2.86M | 5.44M | 6.36M | 19.07M | 2.04M | 15.95M | 7.34M | 29.78M | 7.14M | 12.16M | 15.41M | 22.15M | 23.50M | 14.15M | 11.45M | 3.25M | 4.51M | 1.48M | 4.80M | 22.04M | 9.48M | 15.19M | 19.80M | 22.38M | 7.77M | 9.85M | 9.83M | 17.75M | 10.93M | 7.97M | 12.86M | 18.81M | 9.51M | 16.32M | 24.36M | 45.97M | 31.73M | 43.03M | 49.22M | 55.26M | 28.95M | 59.27M | 48.26M | 63.97M | 39.08M | 56.37M | 48.17M | 38.84M | 58.26M | 24.22M | 29.14M | 61.45M |
|
Net Income towards Common Stockholders
|
| | 13.58M | 12.62M | 29.43M | 4.84M | 9.53M | 11.27M | 9.15M | 2.32M | 5.44M | 6.36M | 19.07M | 1.99M | 15.95M | 7.34M | 29.78M | 7.14M | 12.16M | 15.41M | 22.15M | 23.50M | 14.15M | 11.45M | 3.25M | 4.51M | 1.48M | 4.80M | 22.04M | 9.48M | 15.19M | 19.80M | 22.38M | 7.77M | 9.85M | 9.83M | 17.75M | 10.93M | 7.97M | 12.86M | 18.81M | 9.51M | 16.32M | 24.36M | 45.97M | 31.73M | 43.03M | 49.22M | 55.26M | 28.95M | 59.27M | 48.26M | 63.97M | 39.08M | 56.37M | 48.17M | 38.84M | 58.26M | 24.22M | 29.14M | 61.45M |
|
EPS (Basic)
|
| 0.23 | -0.30 | 0.19 | 0.16 | 0.07 | 0.15 | 0.18 | 0.06 | 0.04 | 0.08 | 0.10 | 0.08 | 0.03 | 0.25 | 0.07 | 0.07 | 0.06 | 0.15 | 0.18 | 0.28 | 0.31 | 0.18 | 0.12 | 0.08 | 0.03 | 0.03 | 0.06 | 0.08 | 0.09 | 0.15 | 0.19 | 0.18 | 0.08 | 0.13 | 0.10 | 0.15 | 0.16 | 0.10 | 0.17 | 0.10 | 0.13 | 0.17 | 0.28 | 0.32 | 0.38 | 0.45 | 0.51 | 0.61 | 0.23 | 0.65 | 0.44 | 0.73 | 0.43 | 0.59 | 0.56 | 0.55 | 0.69 | 0.15 | 0.40 | 1.05 |
|
EPS (Weighted Average and Diluted)
|
| 0.20 | -0.30 | 0.16 | 0.14 | 0.07 | 0.14 | 0.16 | 0.06 | 0.04 | 0.08 | 0.10 | 0.08 | 0.03 | 0.22 | 0.07 | 0.07 | 0.06 | 0.14 | 0.17 | 0.25 | 0.28 | 0.16 | 0.12 | 0.08 | 0.03 | 0.03 | 0.06 | 0.08 | 0.09 | 0.15 | 0.18 | 0.18 | 0.08 | 0.13 | 0.10 | 0.15 | 0.16 | 0.10 | 0.17 | 0.10 | 0.13 | 0.17 | 0.28 | 0.32 | 0.38 | 0.45 | 0.51 | 0.60 | 0.23 | 0.65 | 0.44 | 0.72 | 0.42 | 0.58 | 0.55 | 0.54 | 0.68 | 0.15 | 0.39 | 1.05 |
|
Shares Outstanding (Weighted Average)
|
53.74M | 54.10M | 54.26M | 58.79M | 59.83M | 60.19M | 60.38M | 60.39M | 60.46M | 60.72M | 60.78M | 60.97M | 61.36M | 61.56M | 61.66M | 61.69M | 61.77M | 66.35M | 66.45M | 66.67M | 66.77M | 66.98M | 67.28M | 68.14M | 68.19M | 68.33M | 68.73M | 68.87M | 68.94M | 69.05M | 69.88M | 69.93M | 68.39M | 66.99M | 67.05M | 67.07M | 67.20M | 65.42M | 65.12M | 65.62M | 65.66M | 63.92M | 63.38M | 61.15M | 61.15M | 60.90M | 61.73M | 61.60M | 61.69M | 61.74M | 62.47M | 62.52M | 62.55M | 62.60M | 63.35M | 63.36M | 63.35M | 63.34M | 63.56M | 60.15M | 59.00M |
|
Shares Outstanding (Diluted Average)
|
65.80M | 66.41M | 55.69M | 76.74M | 58.46M | 60.93M | 76.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.76M | | | | 62.39M | | | | 59.92M |
|
EBITDA
|
| | 16.11M | 22.88M | 15.38M | 8.57M | 13.16M | 15.29M | 7.39M | 5.19M | 8.08M | 10.03M | 7.37M | 5.63M | 2.83M | 11.06M | 9.28M | 11.56M | 14.87M | 18.56M | 27.25M | 17.54M | 14.82M | 14.82M | 5.30M | 8.64M | 5.54M | 5.27M | 12.42M | 11.81M | 15.37M | 20.44M | 18.01M | 8.05M | 9.20M | 13.40M | 21.48M | 16.30M | 12.70M | 19.94M | 14.98M | 11.77M | 20.81M | 28.46M | 33.52M | 38.20M | 49.40M | 63.73M | 60.54M | 55.96M | 67.05M | 65.26M | 64.78M | 57.49M | 56.05M | 52.15M | 55.83M | 52.18M | 55.72M | 48.16M | 52.11M |
|
Interest Expenses
|
| | 1.71M | 1.91M | 1.76M | 1.78M | 1.79M | 2.01M | 1.90M | 1.89M | 1.91M | 1.91M | 2.05M | 1.98M | 1.82M | 1.81M | 1.64M | 1.37M | 1.23M | 1.21M | 1.18M | 1.17M | 0.96M | 0.61M | 0.61M | 0.56M | 0.55M | 0.55M | 0.58M | 0.57M | 0.55M | 0.56M | 0.58M | 0.53M | 0.35M | 0.38M | 0.16M | 1.80M | -0.78M | 0.59M | 0.76M | 0.82M | -1.25M | 1.06M | 1.05M | 0.90M | -0.01M | 0.62M | | 0.07M | 0.13M | 0.13M | 0.11M | 0.09M | 0.11M | 0.06M | 0.08M | 0.05M | 0.00M | | 0.00M |
|
Tax Rate
|
| | 20.40% | 27.94% | 12.11% | 40.69% | 21.84% | 22.43% | 18.59% | 37.86% | 24.06% | 29.70% | 5.33% | 57.09% | 11.30% | 25.74% | 6.30% | 30.50% | 9.34% | 18.03% | 19.62% | 13.60% | | 29.37% | 37.82% | 31.25% | 22.51% | 6.49% | 10.05% | | 18.76% | 9.40% | 25.85% | 15.15% | 24.97% | 24.66% | 25.22% | 45.36% | 32.17% | 27.73% | 17.22% | 23.60% | 18.54% | 24.36% | 19.03% | 26.05% | 25.07% | 26.93% | 22.53% | 30.29% | 26.47% | 25.02% | 24.91% | 27.28% | 26.39% | 22.67% | 29.12% | 24.50% | 19.09% | 24.77% | 19.10% |