|
Revenue
|
252.90M | 302.20M | 328.14M | 381.76M | 443.03M | 502.24M | 482.78M | 502.56M | 500.11M | 472.42M | 469.94M | 425.82M | 457.57M | 491.12M | 486.98M | 501.69M | 582.83M | 620.68M | 632.21M | 406.27M | 297.56M | 291.92M | 268.09M | 189.09M | 143.00M | 175.88M | 221.00M | 298.12M | 398.81M | 471.00M | 427.30M | 436.33M | 467.93M | 439.99M | 376.75M | 334.66M | 358.52M | 293.24M | 236.00M | 243.78M | 89.30M | 116.59M | 148.64M | 182.61M | 188.76M | 225.31M | 268.25M | 284.62M | 375.51M | 459.60M | 482.03M | 476.67M | 415.86M | 330.42M | 394.53M | 377.83M | 364.15M | 337.65M | 335.36M | 332.88M | 420.81M | 447.10M |
|
Cost of Revenue
|
139.48M | 162.53M | 174.48M | 201.25M | 242.99M | 279.94M | 268.52M | 273.80M | 281.28M | 271.40M | 279.41M | 268.23M | 287.58M | 303.71M | 318.90M | 330.01M | 374.27M | 398.31M | 390.49M | 292.44M | 241.62M | 234.64M | 217.44M | 161.26M | 127.00M | 146.62M | 173.02M | 216.24M | 254.02M | 294.82M | 285.73M | 295.61M | 312.08M | 300.95M | 274.42M | 252.40M | 265.09M | 225.23M | 176.88M | 181.94M | 80.04M | 100.87M | 117.89M | 146.22M | 145.79M | 170.62M | 200.63M | 208.84M | 260.92M | 309.79M | 308.57M | 305.25M | 265.79M | 239.08M | 279.40M | 276.61M | 262.28M | 247.51M | 250.25M | 243.90M | 317.75M | 334.67M |
|
Gross Profit
|
113.42M | 139.67M | 153.67M | 180.51M | 200.04M | 222.30M | 214.26M | 228.76M | 218.83M | 201.02M | 190.53M | 157.59M | 169.99M | 187.41M | 168.08M | 171.68M | 208.56M | 222.38M | 241.72M | 113.83M | 55.94M | 57.28M | 50.64M | 27.84M | 16.00M | 29.27M | 47.98M | 81.88M | 144.79M | 176.18M | 141.57M | 140.73M | 155.85M | 139.05M | 102.33M | 82.26M | 93.43M | 68.01M | 59.12M | 61.83M | 9.26M | 15.72M | 30.75M | 36.39M | 42.97M | 54.69M | 67.62M | 75.79M | 114.59M | 149.81M | 173.46M | 171.42M | 150.07M | 91.33M | 115.13M | 101.22M | 101.87M | 90.14M | 85.11M | 88.98M | 103.06M | 112.43M |
|
Selling, General & Administrative
|
29.48M | 33.09M | 31.43M | 36.06M | 35.96M | 37.19M | 42.08M | 44.93M | 43.12M | 43.02M | 44.69M | 44.91M | 47.61M | 47.10M | 43.52M | 48.71M | 47.60M | 50.81M | 49.99M | 42.43M | 40.21M | 37.34M | 36.59M | 43.55M | 36.46M | 34.86M | 35.83M | 37.16M | 40.29M | 39.74M | 42.01M | 43.81M | 42.53M | 41.79M | 40.02M | 45.42M | 43.29M | 42.57M | 36.84M | 36.53M | 28.77M | 32.38M | 26.02M | 30.59M | 29.40M | 31.45M | 32.13M | 36.24M | 35.88M | 38.24M | 38.21M | 42.20M | 43.60M | 42.01M | 38.13M | 40.09M | 37.41M | 37.70M | 41.25M | 42.50M | 40.83M | 44.63M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55M | 6.47M |
|
Other Operating Expenses
|
| | | 1.41M | 0.08M | -4.18M | -1.14M | -1.40M | -1.90M | -1.55M | -1.24M | -2.64M | -1.76M | -1.27M | -3.71M | -2.23M | -1.41M | -7.68M | -4.15M | 0.96M | 1.72M | -3.79M | -5.30M | 1.26M | 1.51M | 1.15M | 4.00M | 1.52M | 3.76M | 0.50M | -1.25M | 1.36M | 1.81M | 0.29M | -0.12M | 3.50M | 1.13M | -1.73M | 0.80M | 0.82M | 3.19M | 3.56M | 1.95M | 1.46M | 3.11M | 2.84M | 3.47M | 2.95M | 1.80M | 1.54M | 2.51M | 2.94M | 3.02M | 1.78M | 1.61M | 1.21M | 3.34M | 1.79M | 1.86M | 1.53M | 2.20M | 3.56M |
|
Operating Expenses
|
29.48M | 33.09M | 31.43M | 36.06M | 35.96M | 37.19M | 42.08M | 44.93M | 43.12M | 43.02M | 44.69M | 44.91M | 47.61M | 47.10M | 43.52M | 48.71M | 47.60M | 50.81M | 49.99M | 42.43M | 40.21M | 37.34M | 36.59M | 43.55M | 36.46M | 34.86M | 35.83M | 37.16M | 40.29M | 39.74M | 42.01M | 43.81M | 42.53M | 41.79M | 40.02M | 45.42M | 43.29M | 42.57M | 36.84M | 36.53M | 28.77M | 32.38M | 26.02M | 30.59M | 29.40M | 31.45M | 32.13M | 36.24M | 35.88M | 38.24M | 38.21M | 42.20M | 43.60M | 42.01M | 38.13M | 40.09M | 37.41M | 37.70M | 41.25M | 42.50M | 47.38M | 51.09M |
|
Operating Income
|
52.09M | 74.39M | 89.80M | 106.33M | 119.27M | 134.45M | 122.03M | 130.86M | 119.86M | 102.37M | 89.31M | 57.22M | 67.85M | 85.84M | 66.53M | 65.23M | 103.03M | 106.66M | 126.00M | 6.37M | -52.35M | -52.90M | -57.41M | -75.09M | -75.22M | -56.42M | -32.22M | 1.57M | 67.00M | 97.36M | 60.28M | 60.80M | 75.03M | 54.55M | 19.65M | -2.16M | 8.39M | -92.64M | -27.88M | -218.71M | -37.53M | -31.75M | -21.65M | -10.52M | -1.22M | 7.97M | 20.06M | 23.04M | 60.41M | 92.17M | 112.32M | 90.66M | 82.37M | 22.71M | 49.21M | 32.35M | 35.47M | 19.20M | 10.52M | 12.39M | 15.54M | 20.80M |
|
EBIT
|
52.09M | 74.39M | 89.80M | 106.33M | 119.27M | 134.45M | 122.03M | 130.86M | 119.86M | 102.37M | 89.31M | 57.22M | 67.85M | 85.84M | 66.53M | 65.23M | 103.03M | 106.66M | 126.00M | 6.37M | -52.35M | -52.90M | -57.41M | -75.09M | -75.22M | -56.42M | -32.22M | 1.57M | 67.00M | 97.36M | 60.28M | 60.80M | 75.03M | 54.55M | 19.65M | -2.16M | 8.39M | -92.64M | -27.88M | -218.71M | -37.53M | -31.75M | -21.65M | -10.52M | -1.22M | 7.97M | 20.06M | 23.04M | 60.41M | 92.17M | 112.32M | 90.66M | 82.37M | 22.71M | 49.21M | 32.35M | 35.47M | 19.20M | 10.52M | 12.39M | 15.54M | 20.80M |
|
Interest & Investment Income
|
0.01M | 0.01M | | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.06M | 0.01M | 0.34M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.02M | 0.10M | 0.17M | 0.17M | 0.13M | 0.41M | 0.49M | 0.47M | 0.40M | 0.46M | 0.78M | 0.78M | 0.80M | 0.59M | 0.18M | 0.33M | 0.33M | 0.07M | 0.03M | 0.07M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.13M | 0.33M | 0.70M | 1.85M | 2.70M | 1.45M | 2.60M | 2.96M | 3.34M | 3.52M | 3.30M | 3.40M | 1.62M | 1.75M |
|
Other Non Operating Income
|
-0.29M | 0.44M | 0.75M | 0.33M | -0.01M | -0.91M | 0.75M | 0.92M | -0.88M | 1.10M | 1.03M | 0.56M | -0.19M | 1.28M | -1.40M | 0.08M | 0.83M | -0.45M | -0.59M | 5.58M | 0.14M | -0.80M | 0.25M | 0.34M | -0.15M | 0.09M | -0.48M | 0.21M | 2.01M | 0.56M | 2.75M | 5.39M | 4.10M | 0.29M | -0.47M | 0.45M | -0.05M | -0.94M | 0.16M | -0.31M | -1.48M | 0.77M | 1.10M | 0.51M | 0.62M | 0.45M | 0.46M | 0.50M | 0.08M | -0.07M | 1.74M | 0.76M | 0.63M | 0.80M | 0.84M | 0.77M | 0.73M | 1.00M | 0.35M | 0.89M | 1.15M | 0.97M |
|
Non Operating Income
|
-0.29M | 0.44M | 0.75M | 0.33M | -0.01M | -0.91M | 0.75M | 0.92M | -0.88M | 1.10M | 1.03M | 0.56M | -0.19M | 1.28M | -1.40M | 0.08M | 0.83M | -0.45M | -0.59M | 5.58M | 0.14M | -0.80M | 0.25M | 0.34M | -0.15M | 0.09M | -0.48M | 0.21M | 2.01M | 0.56M | 2.75M | 5.39M | 4.10M | 0.29M | -0.47M | 0.45M | -0.05M | -0.94M | 0.16M | -0.31M | -1.48M | 0.77M | 1.10M | 0.51M | 0.62M | 0.45M | 0.46M | 0.50M | 0.08M | -0.07M | 0.62M | 0.76M | 0.63M | 0.80M | 0.84M | 0.77M | 0.73M | 1.00M | 0.35M | 0.89M | 1.15M | 0.97M |
|
EBT
|
51.31M | 74.14M | 89.63M | 105.58M | 118.26M | 132.67M | 122.30M | 131.19M | 118.33M | 103.05M | 90.05M | 57.44M | 66.78M | 86.84M | 65.21M | 64.98M | 103.82M | 105.75M | 124.83M | 11.27M | -52.59M | -53.94M | -57.79M | -75.05M | -75.40M | -56.28M | -32.64M | 1.81M | 69.31M | 98.30M | 63.39M | 66.49M | 79.48M | 55.47M | 19.84M | -1.00M | 8.76M | -93.40M | -27.46M | -218.79M | -39.01M | -31.03M | -20.60M | -10.38M | -0.69M | 7.16M | 20.36M | 23.38M | 60.40M | 92.29M | 113.57M | 93.20M | 85.62M | 24.86M | 52.55M | 35.85M | 39.44M | 23.47M | 14.04M | 16.54M | 17.30M | 22.57M |
|
Tax Provisions
|
19.71M | 27.87M | 34.16M | 40.06M | 45.10M | 49.56M | 47.72M | 50.43M | 46.07M | 37.01M | 34.67M | 22.36M | 26.36M | 33.08M | 27.57M | 25.59M | 40.54M | 40.87M | 47.20M | 3.73M | -18.53M | -18.77M | -19.91M | -42.54M | -26.71M | -17.34M | -11.53M | -1.82M | 25.47M | 40.97M | 31.38M | 14.36M | 19.54M | 5.51M | 6.48M | -0.27M | 2.59M | -24.22M | -4.10M | -58.37M | -13.92M | -14.59M | -10.36M | -0.71M | 0.03M | 1.89M | 8.02M | 8.30M | 13.46M | 22.95M | 26.56M | 21.68M | 20.61M | 6.55M | 12.29M | 8.38M | 7.03M | 4.67M | 1.28M | 4.50M | 7.15M | 9.60M |
|
Profit After Tax
|
31.60M | 46.27M | 55.47M | 65.52M | 73.17M | 83.11M | 74.58M | 80.75M | 72.26M | 66.04M | 55.38M | 35.08M | 40.42M | 53.76M | 37.64M | 39.39M | 63.28M | 64.89M | 77.64M | 7.55M | -34.05M | -35.17M | -37.88M | -32.51M | -48.69M | -38.94M | -21.11M | 3.63M | 43.84M | 57.33M | 57.70M | 52.13M | 59.94M | 49.97M | 13.36M | -0.74M | 6.17M | -69.18M | -23.36M | -160.42M | -25.09M | -16.44M | -10.24M | -9.66M | -0.73M | 5.27M | 12.34M | 15.08M | 46.94M | 69.34M | 87.00M | 71.52M | 65.01M | 18.32M | 40.26M | 27.47M | 32.42M | 18.80M | 12.76M | 12.03M | 10.15M | 12.96M |
|
Income from Continuing Operations
|
31.60M | 46.27M | 55.47M | 65.52M | 73.17M | 83.11M | 74.58M | 80.75M | 72.26M | 66.04M | 55.38M | 35.08M | 40.42M | 53.76M | 37.64M | 39.39M | 63.28M | 64.89M | 77.64M | 7.55M | -34.05M | -35.17M | -37.88M | -32.51M | -48.69M | -38.94M | -21.11M | 3.63M | 43.84M | 57.33M | 32.01M | 52.13M | 59.94M | 49.97M | 13.36M | -0.74M | 6.17M | -69.18M | -23.36M | -160.42M | -25.09M | -16.44M | -10.24M | -9.66M | -0.73M | 5.27M | 12.34M | 15.08M | 46.94M | 69.34M | 87.00M | 71.52M | 65.01M | 18.32M | 40.26M | 27.47M | 32.42M | 18.80M | 12.76M | 12.03M | 10.15M | 12.96M |
|
Consolidated Net Income
|
31.60M | 46.27M | 55.47M | 65.52M | 73.17M | 83.11M | 74.58M | 80.75M | 72.26M | 66.04M | 55.38M | 35.08M | 40.42M | 53.76M | 37.64M | 39.39M | 63.28M | 64.89M | 77.64M | 7.55M | -34.05M | -35.17M | -37.88M | -32.51M | -48.69M | -38.94M | -21.11M | 3.63M | 43.84M | 57.33M | 32.01M | 52.13M | 59.94M | 49.97M | 13.36M | -0.74M | 6.17M | -69.18M | -23.36M | -160.42M | -25.09M | -16.44M | -10.24M | -9.66M | -0.73M | 5.27M | 12.34M | 15.08M | 46.94M | 69.34M | 87.00M | 71.52M | 65.01M | 18.32M | 40.26M | 27.47M | 32.42M | 18.80M | 12.76M | 12.03M | 10.15M | 12.96M |
|
Income towards Parent Company
|
31.60M | 46.27M | 55.47M | 65.52M | 73.17M | 83.11M | 74.58M | 80.75M | 72.26M | 66.04M | 55.38M | 35.08M | 40.42M | 53.76M | 37.64M | 39.39M | 63.28M | 64.89M | 77.64M | 7.55M | -34.05M | -35.17M | -37.88M | -32.51M | -48.69M | -38.94M | -21.11M | 3.63M | 43.84M | 57.33M | 32.01M | 52.13M | 59.94M | 49.97M | 13.36M | -0.74M | 6.17M | -69.18M | -23.36M | -160.42M | -25.09M | -16.44M | -10.24M | -9.66M | -0.73M | 5.27M | 12.34M | 15.08M | 46.94M | 69.34M | 87.00M | 71.52M | 65.01M | 18.32M | 40.26M | 27.47M | 32.42M | 18.80M | 12.76M | 12.03M | 10.15M | 12.96M |
|
Net Income towards Common Stockholders
|
31.60M | 46.27M | 55.47M | 65.52M | 73.17M | 83.11M | 74.58M | 80.75M | 72.26M | 66.04M | 55.38M | 35.08M | 40.42M | 53.76M | 37.64M | 39.39M | 63.28M | 64.89M | 77.64M | 7.55M | -34.05M | -35.17M | -37.88M | -32.51M | -48.69M | -38.94M | -21.11M | 3.63M | 43.84M | 57.33M | 32.01M | 52.13M | 59.94M | 49.97M | 13.36M | -0.74M | 6.17M | -69.18M | -23.36M | -160.42M | -25.09M | -16.44M | -10.24M | -9.66M | -0.73M | 5.27M | 12.34M | 15.08M | 46.94M | 69.34M | 87.00M | 71.52M | 65.01M | 18.32M | 40.26M | 27.47M | 32.42M | 18.80M | 12.76M | 12.03M | 10.15M | 12.96M |
|
EPS (Basic)
|
0.22 | 0.32 | 0.04 | 0.30 | 0.34 | 0.38 | 0.34 | 0.37 | 0.34 | 0.31 | 0.26 | 0.16 | 0.19 | 0.25 | 0.17 | 0.18 | 0.29 | 0.30 | 0.36 | 0.04 | -0.16 | -0.16 | -0.18 | -0.15 | -0.23 | -0.18 | -0.10 | 0.02 | 0.20 | 0.26 | 0.27 | 0.24 | 0.28 | 0.23 | 0.07 | | 0.03 | -0.33 | -0.11 | -0.76 | -0.12 | -0.08 | -0.05 | -0.05 | | 0.02 | 0.05 | 0.07 | 0.22 | 0.32 | 0.40 | 0.33 | 0.30 | 0.08 | 0.19 | 0.13 | 0.15 | 0.09 | 0.06 | 0.06 | 0.05 | 0.06 |
|
EPS (Weighted Average and Diluted)
|
0.21 | 0.32 | 0.05 | 0.30 | 0.33 | 0.38 | 0.34 | 0.37 | 0.33 | 0.30 | 0.26 | 0.16 | 0.19 | 0.25 | 0.17 | 0.18 | 0.29 | 0.30 | 0.37 | 0.04 | -0.16 | -0.16 | -0.18 | -0.15 | -0.23 | -0.18 | -0.10 | 0.02 | 0.20 | 0.26 | 0.27 | 0.24 | 0.28 | 0.23 | 0.07 | | 0.03 | -0.33 | -0.11 | -0.76 | -0.12 | -0.08 | -0.05 | -0.05 | | 0.02 | 0.05 | 0.07 | 0.22 | 0.32 | 0.40 | 0.33 | 0.30 | 0.08 | 0.19 | 0.13 | 0.15 | 0.09 | 0.06 | 0.06 | 0.05 | 0.06 |
|
Shares Outstanding (Weighted Average)
|
144.99M | 145.06M | | 217.52M | 217.82M | 217.91M | | 215.62M | 215.24M | 215.21M | | 216.19M | 216.04M | 215.72M | | 215.18M | 0.22M | 215.20M | | 213.49M | 0.21M | 213.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
146.22M | 146.76M | | 220.54M | 220.48M | 220.43M | | 217.35M | 216.78M | 216.82M | | 217.53M | 217.19M | 216.86M | | 216.21M | 0.22M | 216.33M | | 213.59M | 0.21M | 213.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
52.09M | 74.39M | 89.80M | 106.33M | 119.27M | 134.45M | 122.03M | 130.86M | 119.86M | 102.37M | 89.31M | 57.22M | 67.85M | 85.84M | 66.53M | 65.23M | 103.03M | 106.66M | 126.00M | 6.37M | -52.35M | -52.90M | -57.41M | -75.09M | -75.22M | -56.42M | -32.22M | 1.57M | 67.00M | 97.36M | 60.28M | 60.80M | 75.03M | 54.55M | 19.65M | -2.16M | 8.39M | -92.64M | -27.88M | -218.71M | -37.53M | -31.75M | -21.65M | -10.52M | -1.22M | 7.97M | 20.06M | 23.04M | 60.41M | 92.17M | 112.32M | 90.66M | 82.37M | 22.71M | 49.21M | 32.35M | 35.47M | 19.20M | 10.52M | 12.39M | 15.54M | 20.80M |
|
Interest Expenses
|
0.50M | 0.71M | 0.91M | 1.08M | 1.00M | 0.89M | 0.49M | 0.60M | 0.65M | 0.44M | 0.29M | 0.34M | 0.94M | 0.28M | 0.26M | 0.34M | 0.05M | 0.46M | 0.59M | 0.69M | 0.39M | 0.25M | 0.70M | 0.33M | 0.13M | 0.12M | 0.12M | 0.10M | 0.11M | 0.10M | 0.10M | 0.10M | 0.11M | 0.15M | 0.12M | 0.09M | 0.16M | 0.01M | 0.07M | 0.11M | 0.07M | 0.07M | 0.12M | 0.38M | 0.10M | 1.28M | 0.17M | 0.18M | 0.22M | 0.14M | 0.07M | 0.07M | 0.07M | 0.10M | 0.10M | 0.23M | 0.10M | 0.26M | 0.13M | 0.13M | 1.01M | 0.95M |
|
Tax Rate
|
38.41% | 37.59% | 38.11% | 37.94% | 38.13% | 37.36% | 39.02% | 38.44% | 38.93% | 35.91% | 38.50% | 38.93% | 39.48% | 38.10% | 42.27% | 39.38% | 39.04% | 38.65% | 37.81% | 33.05% | 35.24% | 34.79% | 34.45% | 56.68% | 35.43% | 30.80% | 35.33% | -100.55% | 36.75% | 41.68% | 49.50% | 21.60% | 24.58% | 9.93% | 32.65% | 26.47% | 29.59% | 25.93% | 14.92% | 26.68% | 35.68% | 47.02% | 50.29% | 6.88% | -4.76% | 26.42% | 39.40% | 35.49% | 22.29% | 24.87% | 23.39% | 23.26% | 24.07% | 26.33% | 23.39% | 23.38% | 17.81% | 19.92% | 9.10% | 27.25% | 41.34% | 42.56% |