|
Revenue
|
122.12M | 148.10M | 187.63M | 150.42M | 118.90M | 195.07M | 215.70M | 154.33M | 164.30M | 227.29M | 237.32M | 175.31M | 168.68M | 217.04M | 224.65M | 190.93M | 179.11M | 261.66M | 279.04M | 284.96M | 243.38M | 380.27M | 393.05M | 341.78M | 324.85M | 421.89M | 475.03M | 396.50M | 371.43M | 517.79M | 538.16M | 561.58M | 571.65M | 779.28M | 899.85M |
|
Cost of Revenue
|
103.39M | 124.12M | 153.73M | 127.62M | 105.15M | 165.61M | 182.18M | 133.20M | 144.50M | 189.20M | 198.38M | 151.56M | 148.50M | 180.16M | 183.25M | 160.34M | 161.04M | 225.04M | 244.39M | 252.00M | 230.89M | 336.02M | 343.46M | 311.28M | 298.57M | 357.82M | 399.49M | 344.62M | 332.63M | 434.30M | 454.08M | 485.01M | 500.30M | 647.47M | 740.49M |
|
Gross Profit
|
18.73M | 23.98M | 33.90M | 22.80M | 13.75M | 29.47M | 33.52M | 21.13M | 19.80M | 38.09M | 38.93M | 23.76M | 20.17M | 36.89M | 41.40M | 30.59M | 18.07M | 36.62M | 34.65M | 32.96M | 12.50M | 44.25M | 49.59M | 30.50M | 26.28M | 64.07M | 75.54M | 51.88M | 38.80M | 83.49M | 84.08M | 76.57M | 71.35M | 131.81M | 159.36M |
|
Selling, General & Administrative
|
10.56M | 12.48M | 13.86M | 12.43M | 13.36M | 14.79M | 14.73M | 14.43M | 14.77M | 15.97M | 17.55M | 17.11M | 16.82M | 16.85M | 17.81M | 20.08M | 24.48M | 23.20M | 24.12M | 24.95M | 25.00M | 26.58M | 31.03M | 29.73M | 31.99M | 32.23M | 32.56M | 35.45M | 35.98M | 37.99M | 38.19M | 44.27M | 46.66M | 51.03M | 57.34M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.77M | 0.94M | 1.65M | 19.55M | 0.81M | 1.82M | 3.73M |
|
Other Operating Expenses
|
| 8.78M | -20.58M | | | | | | | | | | | | | | | | | | | | | 5.39M | | | | | | | | | | | |
|
Operating Expenses
|
10.56M | 12.48M | 13.86M | 12.43M | 13.36M | 14.79M | 14.73M | 14.43M | 14.77M | 15.97M | 17.55M | 17.11M | 16.82M | 16.85M | 17.81M | 20.08M | 24.48M | 23.20M | 24.12M | 24.95M | 25.00M | 26.58M | 31.03M | 29.73M | 31.99M | 32.23M | 32.56M | 35.98M | 36.75M | 38.93M | 39.84M | 63.82M | 47.47M | 52.84M | 61.06M |
|
Operating Income
|
8.42M | 11.74M | 20.84M | 10.52M | 16.08M | 14.77M | 20.06M | 7.03M | 5.72M | 22.18M | 22.20M | 6.95M | 3.79M | 20.42M | 24.07M | 10.84M | -6.39M | 14.26M | 11.39M | 8.46M | -11.49M | 18.00M | 20.44M | 6.33M | -2.55M | 33.34M | 44.76M | 16.73M | 3.08M | 45.66M | 45.77M | 13.81M | 27.29M | 82.94M | 100.77M |
|
EBIT
|
8.42M | 11.74M | 20.84M | 10.52M | 16.08M | 14.77M | 20.06M | 7.03M | 5.72M | 22.18M | 22.20M | 6.95M | 3.79M | 20.42M | 24.07M | 10.84M | -6.39M | 14.26M | 11.39M | 8.46M | -11.49M | 18.00M | 20.44M | 6.33M | -2.55M | 33.34M | 44.76M | 16.73M | 3.08M | 45.66M | 45.77M | 13.81M | 27.29M | 82.94M | 100.77M |
|
Interest & Investment Income
|
-1.05M | -0.66M | | | -0.30M | -0.41M | | | | | | | | | | | | | | | | | | | | -5.04M | -3.54M | | | -4.67M | -6.08M | | | | |
|
Other Non Operating Income
|
-0.03M | -1.64M | | | -0.02M | 0.01M | 0.15M | -0.02M | 0.12M | 0.19M | 0.12M | 0.07M | 0.04M | 0.25M | -0.02M | 0.17M | 0.24M | 0.25M | 0.16M | 0.12M | 0.04M | 0.18M | 0.26M | 0.03M | 0.40M | 0.49M | -0.05M | -0.03M | 0.05M | 0.03M | -0.12M | 0.42M | -0.16M | 0.25M | -0.42M |
|
Non Operating Income
|
-0.03M | -0.00M | | | -0.02M | 0.01M | 0.15M | -0.02M | 0.12M | 0.19M | 0.12M | 0.07M | 0.04M | 0.25M | -0.02M | 0.17M | 0.24M | 0.25M | 0.16M | 0.12M | 0.04M | 0.18M | 0.26M | 0.03M | 0.40M | 0.49M | -0.05M | -0.03M | 0.05M | 0.03M | -0.12M | 0.42M | -0.16M | 0.25M | -0.42M |
|
EBT
|
7.35M | 9.44M | 19.61M | 10.20M | 15.79M | 14.38M | 19.69M | 6.50M | 5.47M | 21.76M | 21.97M | 6.74M | 2.00M | 20.10M | 23.62M | 10.54M | -6.45M | 13.94M | 10.48M | 7.31M | -12.30M | 16.12M | 17.18M | 2.40M | -6.96M | 28.79M | 41.16M | 12.96M | -1.44M | 41.02M | 39.56M | -3.90M | 5.54M | 57.95M | 74.95M |
|
Tax Provisions
|
2.79M | 3.03M | 7.35M | -0.80M | 4.77M | 1.41M | 5.14M | 1.65M | 1.49M | 4.94M | 5.83M | 1.32M | 0.53M | 4.77M | 6.14M | 2.68M | -1.51M | 4.60M | 2.58M | 1.80M | -2.89M | 3.96M | 4.05M | 0.51M | -1.47M | 7.12M | 10.25M | 3.12M | -0.32M | 10.11M | 10.26M | -0.85M | 1.31M | 13.90M | 18.38M |
|
Profit After Tax
|
4.56M | 6.41M | 12.27M | 11.00M | 11.25M | 13.40M | 15.14M | 5.15M | 4.21M | 17.20M | 16.55M | 5.46M | 1.54M | 15.75M | 17.55M | 7.87M | -4.93M | 9.34M | 7.90M | 5.51M | -9.42M | 12.17M | 13.12M | 1.89M | -5.48M | 21.68M | 30.91M | 9.84M | -1.12M | 30.91M | 29.31M | -3.05M | 4.21M | 44.05M | 56.57M |
|
Equity Income
|
| | | | 0.23M | 0.44M | 0.63M | 0.31M | 0.23M | 0.39M | 0.41M | 0.04M | 0.07M | 0.42M | 0.07M | 0.01M | | -0.00M | | | | | -0.02M | | | | | | -0.00M | | | 0.00M | -0.01M | | |
|
Income from Continuing Operations
|
4.56M | 6.41M | 12.27M | 11.00M | 11.02M | 12.97M | 14.55M | 4.85M | 3.98M | 16.82M | 16.14M | 5.42M | 1.47M | 15.33M | 17.48M | 7.86M | -4.93M | 9.34M | 7.90M | 5.51M | -9.42M | 12.17M | 13.14M | 1.89M | -5.48M | 21.68M | 30.91M | 9.84M | -1.12M | 30.91M | 29.31M | -3.05M | 4.23M | 44.05M | 56.57M |
|
Consolidated Net Income
|
4.56M | 6.41M | 12.27M | 11.00M | 11.02M | 12.97M | 14.55M | 4.85M | 3.98M | 16.82M | 16.14M | 5.42M | 1.47M | 15.33M | 17.48M | 7.86M | -4.93M | 9.34M | 7.90M | 5.51M | -9.42M | 12.17M | 13.14M | 1.89M | -5.48M | 21.68M | 30.91M | 9.84M | -1.12M | 30.91M | 29.31M | -3.05M | 4.23M | 44.05M | 56.57M |
|
Income towards Parent Company
|
4.56M | 6.41M | 12.27M | 11.00M | 11.02M | 12.97M | 14.55M | 4.85M | 3.98M | 16.82M | 16.14M | 5.42M | 1.47M | 15.33M | 17.48M | 7.86M | -4.93M | 9.34M | 7.90M | 5.51M | -9.42M | 12.17M | 13.14M | 1.89M | -5.48M | 21.68M | 30.91M | 9.84M | -1.12M | 30.91M | 29.31M | -3.05M | 4.23M | 44.05M | 56.57M |
|
Net Income towards Common Stockholders
|
4.56M | 6.41M | 12.27M | 11.00M | 11.02M | 12.97M | 14.55M | 4.85M | 3.98M | 16.82M | 16.14M | 5.42M | 1.47M | 15.33M | 17.48M | 7.86M | -4.93M | 9.34M | 7.90M | 5.51M | -9.42M | 12.17M | 13.14M | 1.89M | -5.48M | 21.68M | 30.91M | 9.84M | -1.12M | 30.91M | 29.31M | -3.05M | 4.23M | 44.05M | 56.57M |
|
EPS (Basic)
|
0.11 | 0.15 | 0.30 | 0.26 | 0.27 | 0.29 | 0.29 | 0.10 | 0.08 | 0.33 | 0.32 | 0.11 | 0.03 | 0.31 | 0.34 | 0.15 | -0.10 | 0.18 | 0.15 | 0.11 | -0.18 | 0.23 | 0.25 | 0.04 | -0.11 | 0.42 | 0.60 | 0.19 | -0.02 | 0.60 | 0.57 | -0.06 | 0.08 | 0.80 | 1.03 |
|
EPS (Weighted Average and Diluted)
|
0.11 | 0.15 | 0.30 | | 0.26 | 0.29 | 0.30 | 0.10 | 0.08 | 0.33 | 0.32 | 0.11 | 0.03 | 0.30 | 0.34 | 0.15 | -0.10 | 0.18 | 0.15 | 0.11 | -0.18 | 0.23 | 0.25 | 0.04 | -0.11 | 0.41 | 0.59 | 0.19 | -0.02 | 0.59 | 0.56 | -0.06 | 0.08 | 0.79 | 1.02 |
|
Shares Outstanding (Weighted Average)
|
| | 48.57M | 48.57M | 48.57M | 51.17M | 51.41M | 51.41M | 51.41M | 51.41M | 51.78M | 51.78M | 51.78M | 51.78M | 51.78M | 51.78M | 51.79M | 52.29M | 52.29M | 52.37M | 52.54M | 52.54M | 52.55M | 52.69M | 52.72M | 52.75M | 52.73M | 52.71M | 52.83M | 52.83M | 52.76M | 55.95M | 56.03M | 56.03M | 56.09M |
|
Shares Outstanding (Diluted Average)
|
| | 41.55M | | 41.91M | 46.99M | 45.92M | 51.41M | 51.41M | 51.42M | 51.43M | 51.61M | 51.62M | 51.65M | 51.64M | 51.72M | 51.69M | 51.86M | 51.77M | 51.98M | 51.79M | 51.93M | 51.96M | 52.12M | 51.83M | 52.29M | 52.26M | 52.43M | 52.52M | 52.65M | 52.57M | 54.16M | 55.67M | 55.65M | 55.37M |
|
EBITDA
|
8.42M | 11.74M | 20.84M | 10.52M | 16.08M | 14.77M | 20.06M | 7.03M | 5.72M | 22.18M | 22.20M | 6.95M | 3.79M | 20.42M | 24.07M | 7.87M | -4.93M | 9.34M | 7.88M | 6.96M | -3.96M | 13.74M | 22.28M | 0.64M | -8.86M | 25.68M | 32.62M | 3.14M | 1.27M | 30.33M | 23.00M | -0.52M | 1.56M | 42.15M | 55.45M |
|
Interest Expenses
|
| | | 0.02M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | 3.75M | 4.57M | 4.67M | 6.08M | 18.13M | 21.59M | 25.24M | 25.40M |
|
Tax Rate
|
37.92% | 32.10% | 37.46% | | 30.21% | 9.80% | 26.11% | 25.40% | 27.22% | 22.71% | 26.53% | 19.58% | 26.58% | 23.74% | 25.99% | 25.43% | 23.46% | 33.00% | 24.63% | 24.62% | 23.46% | 24.53% | 23.55% | 21.23% | 21.19% | 24.72% | 24.90% | 24.06% | 22.26% | 24.64% | 25.92% | 21.76% | 23.65% | 23.99% | 24.53% |