|
Revenue
|
96.61M | 101.33M | 91.35M | 134.63M | 142.17M | 146.29M | 125.25M | 120.16M | 125.30M | 129.13M | 124.18M | 125.98M | 132.45M | 142.82M | 136.23M | 146.64M | 153.50M | 163.05M | 147.72M | 165.05M | 163.10M | 160.37M | 152.93M | 160.57M | 157.49M | 165.26M | 173.00M | 203.83M | 201.42M | 206.78M | 209.01M | 214.61M | 214.68M | 226.86M | 222.94M | 239.80M | 242.85M | 221.84M | 193.77M | 198.81M | 191.16M | 201.94M | 210.67M | 229.26M | 234.91M | 238.26M | 230.47M | 248.27M | 251.97M | 247.23M | 223.73M | 243.80M | 230.90M | 229.10M | 204.60M | 213.40M | 214.20M | 210.30M | 192.20M | 190.50M | 202.80M | 216.00M |
|
Cost of Revenue
|
59.27M | 64.50M | 58.83M | 93.39M | 94.93M | 97.69M | 82.22M | 83.75M | 88.64M | 86.16M | 81.47M | 84.69M | 88.02M | 91.63M | 84.60M | 92.72M | 96.36M | 98.50M | 88.58M | 102.63M | 102.44M | 100.69M | 100.32M | 100.06M | 97.29M | 103.33M | 106.15M | 123.48M | 120.88M | 124.59M | 133.52M | 138.00M | 138.00M | 147.73M | 144.57M | 154.40M | 157.02M | 142.97M | 129.56M | 133.18M | 121.19M | 126.43M | 129.97M | 139.77M | 145.07M | 146.61M | 152.35M | 162.87M | 165.45M | 169.17M | 152.71M | 164.10M | 151.30M | 148.70M | 137.20M | 145.20M | 141.10M | 136.20M | 130.50M | 133.50M | 138.80M | 143.70M |
|
Gross Profit
|
37.34M | 36.84M | 32.52M | 42.45M | 48.45M | 50.91M | 37.17M | 36.40M | 36.65M | 42.98M | 42.71M | 41.29M | 44.43M | 51.19M | 50.80M | 54.11M | 57.38M | 64.58M | 58.34M | 62.42M | 60.66M | 59.67M | 52.60M | 60.51M | 60.20M | 61.93M | 66.85M | 80.35M | 80.55M | 82.19M | 75.49M | 76.61M | 76.67M | 79.13M | 78.38M | 85.39M | 85.83M | 78.87M | 64.20M | 65.63M | 69.97M | 75.52M | 80.70M | 89.50M | 89.83M | 91.65M | 78.11M | 85.39M | 86.52M | 78.06M | 71.02M | 79.70M | 79.60M | 80.40M | 67.40M | 68.20M | 73.10M | 74.10M | 61.70M | 57.00M | 64.00M | 72.30M |
|
Research & Development
|
5.88M | 4.79M | 3.54M | 5.21M | 5.63M | 5.44M | 3.89M | 5.32M | 4.47M | 4.81M | 4.71M | 5.27M | 6.25M | 5.36M | 4.76M | 4.86M | 6.42M | 5.98M | 5.62M | 6.11M | 7.05M | 7.29M | 7.20M | 6.55M | 7.07M | 7.29M | 7.67M | 6.96M | 7.14M | 7.41M | 8.04M | 8.13M | 8.75M | 7.63M | 8.56M | 7.61M | 7.84M | 7.83M | 8.40M | 7.80M | 7.29M | 7.08M | 7.13M | 7.17M | 7.49M | 7.53M | 7.71M | 8.26M | 8.05M | 9.14M | 9.75M | 9.60M | 8.10M | 7.80M | 10.20M | 8.90M | 9.50M | 8.10M | 8.10M | 7.10M | 7.00M | 7.40M |
|
Selling, General & Administrative
|
23.71M | 20.79M | 22.14M | 24.10M | 26.44M | 27.86M | 24.34M | 24.24M | 22.33M | 26.07M | 27.05M | 25.21M | 25.55M | 25.58M | 30.06M | 27.60M | 34.50M | 30.18M | 32.97M | 36.15M | 33.03M | 29.19M | 33.10M | 29.86M | 34.37M | 31.49M | 43.55M | 34.57M | 40.01M | 39.01M | 48.06M | 40.60M | 42.54M | 39.94M | 40.97M | 43.25M | 43.65M | 40.45M | 41.33M | 40.33M | 41.69M | 50.23M | 50.03M | 42.41M | 44.96M | 47.89M | 57.84M | 57.70M | 56.14M | 50.65M | 54.30M | 60.10M | 46.20M | 44.20M | 51.80M | 47.50M | 50.90M | 45.10M | 49.90M | 44.50M | 48.50M | 41.60M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 1.08M | 0.96M | | 0.42M | 0.54M | 1.05M | | 0.82M | 1.08M | 0.58M | | | | 9.41M | | 1.51M | 0.75M | 1.01M | 0.34M | 0.07M | 0.68M | 0.37M | 65.48M | 10.50M | 3.90M | 2.00M | 0.50M | 0.10M | 1.40M | 6.30M | 16.30M | 5.90M | 76.10M | 7.10M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | 4.40M | | 3.59M | 0.38M | -0.86M | -0.02M | -0.91M | -0.04M | -0.12M | 0.12M | -0.02M | 0.11M | 0.00M | 0.01M | -1.22M | -0.89M | -1.43M | -1.76M | 0.53M | 1.74M | 0.58M | 141.15M | 0.20M | 6.50M | 0.80M | 25.60M | | | | -0.10M | 0.20M | 0.10M | -0.50M |
|
Operating Expenses
|
29.59M | 25.59M | 25.68M | 29.31M | 32.06M | 33.30M | 28.23M | 29.56M | 26.80M | 30.88M | 31.75M | 30.48M | 31.80M | 30.95M | 34.83M | 32.46M | 40.92M | 36.16M | 38.58M | 42.26M | 40.08M | 36.48M | 40.30M | 36.41M | 41.44M | 38.78M | 51.22M | 42.26M | 48.23M | 47.38M | 56.10M | 49.15M | 51.83M | 48.62M | 49.53M | 51.68M | 52.58M | 48.86M | 49.74M | 48.13M | 48.99M | 66.73M | 57.16M | 51.09M | 53.20M | 56.42M | 65.89M | 66.03M | 64.86M | 60.17M | 129.53M | 80.20M | 58.20M | 54.00M | 62.50M | 56.50M | 61.80M | 59.50M | 74.30M | 57.50M | 131.60M | 56.10M |
|
Operating Income
|
7.75M | 11.25M | 6.84M | 13.23M | 16.51M | 16.62M | 10.09M | -0.51M | 9.02M | 10.33M | 6.83M | 10.81M | 8.11M | 19.01M | 12.19M | 21.46M | 16.22M | 28.39M | 15.18M | 20.17M | 20.58M | 23.20M | 12.31M | 24.10M | 18.76M | 23.15M | 14.89M | 39.04M | 32.31M | 39.19M | 18.59M | 31.04M | 25.22M | 29.64M | 26.80M | 32.80M | 33.21M | 29.89M | 14.58M | 17.48M | 21.09M | 8.79M | 19.97M | 37.19M | 35.74M | 33.80M | 10.46M | 19.89M | 23.40M | 18.48M | 82.64M | -0.30M | 27.90M | 27.20M | 30.50M | 11.70M | 11.30M | 14.60M | -12.70M | -0.30M | -67.50M | 15.70M |
|
EBIT
|
7.75M | 11.25M | 6.84M | 13.23M | 16.51M | 16.62M | 10.09M | -0.51M | 9.02M | 10.33M | 6.83M | 10.81M | 8.11M | 19.01M | 12.19M | 21.46M | 16.22M | 28.39M | 15.18M | 20.17M | 20.58M | 23.20M | 12.31M | 24.10M | 18.76M | 23.15M | 14.89M | 39.04M | 32.31M | 39.19M | 18.59M | 31.04M | 25.22M | 29.64M | 26.80M | 32.80M | 33.21M | 29.89M | 14.58M | 17.48M | 21.09M | 8.79M | 19.97M | 37.19M | 35.74M | 33.80M | 10.46M | 19.89M | 23.40M | 18.48M | 82.64M | -0.30M | 27.90M | 27.20M | 30.50M | 11.70M | 11.30M | 14.60M | -12.70M | -0.30M | -67.50M | 15.70M |
|
Non Operating Investment Income
|
-0.23M | 0.56M | -0.26M | | 0.60M | -0.64M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.00M | 0.07M | 0.01M | -1.58M | -1.26M | -1.04M | -1.03M | -1.19M | -1.07M | -1.10M | -0.94M | -0.91M | -0.83M | -0.88M | -0.86M | -0.75M | -0.72M | -0.70M | -0.78M | -1.01M | -1.30M | -1.13M | -1.04M | -1.12M | -1.11M | -0.81M | -0.88M | -1.25M | -1.95M | -1.64M | -1.30M | -1.21M | -1.29M | -2.00M | -2.13M | -1.94M | -2.04M | -1.75M | -1.15M | -1.21M | -1.78M | -3.55M | -0.60M | -0.61M | -0.40M | -0.44M | -1.05M | -1.07M | -1.55M | -2.94M | -3.94M | -3.50M | -2.80M | -2.30M | -1.50M | -0.80M | -0.20M | | 0.20M | 0.30M | 0.40M | 0.20M |
|
Other Non Operating Income
|
1.05M | -0.76M | 2.12M | 1.35M | 0.28M | 0.30M | 0.01M | 0.41M | 0.26M | 0.02M | -0.35M | -0.59M | -0.18M | -0.10M | -0.37M | -1.19M | -0.08M | -0.11M | 0.18M | -0.13M | -0.52M | -0.76M | -7.09M | -0.55M | 0.19M | 0.68M | 0.85M | 1.12M | 0.26M | 1.99M | 1.65M | 0.07M | -0.03M | -0.68M | -0.35M | 1.40M | -1.40M | -0.92M | 0.32M | -0.79M | 0.63M | 1.45M | 2.22M | 2.97M | 1.24M | -0.47M | 0.86M | 0.27M | 0.32M | 0.98M | -0.46M | 0.10M | -0.80M | 0.70M | -0.70M | 0.40M | 0.30M | -1.50M | 9.60M | -1.60M | -2.20M | 0.40M |
|
Non Operating Income
|
| -0.76M | 0.31M | 1.35M | 0.28M | 0.30M | 0.01M | 0.41M | 0.26M | 0.02M | -0.35M | -0.59M | -0.18M | -0.10M | -0.37M | -1.19M | -0.08M | -0.11M | 0.18M | -0.13M | -0.52M | -0.76M | -7.09M | -0.55M | 0.19M | 0.68M | 0.85M | 1.12M | 0.26M | 1.99M | 1.65M | 0.07M | -0.03M | -0.68M | -0.35M | 1.40M | -1.40M | -0.92M | 0.32M | -0.79M | 0.63M | 1.45M | 2.22M | 2.97M | 1.24M | -0.47M | 0.86M | 0.27M | 0.32M | 0.98M | -0.46M | 0.10M | -0.80M | 0.70M | -0.70M | 0.40M | 0.30M | -1.50M | 9.60M | -1.60M | -2.20M | 0.40M |
|
EBT
|
10.44M | 12.79M | 12.36M | 14.43M | 16.87M | 16.93M | 10.49M | -4.42M | 9.51M | 11.02M | 6.55M | 9.85M | 7.86M | 19.78M | 12.23M | 20.50M | 16.48M | 28.54M | 15.71M | 19.95M | 19.15M | 22.19M | 4.88M | 23.05M | 18.54M | 23.91M | 16.79M | 39.92M | 31.59M | 40.93M | 20.49M | 30.91M | 25.70M | 28.60M | 25.38M | 33.10M | 31.52M | 28.72M | -38.21M | 16.70M | 20.91M | 7.62M | 23.30M | 41.73M | 38.51M | 34.13M | 11.93M | 20.36M | 23.97M | 17.67M | 78.40M | -3.60M | 25.10M | 26.20M | 28.60M | 11.60M | 11.90M | 13.50M | -2.70M | -1.60M | -69.30M | 16.30M |
|
Tax Provisions
|
2.12M | 3.93M | -2.17M | 3.37M | 3.44M | 2.58M | 2.16M | 0.14M | 3.09M | -48.11M | 1.37M | 2.87M | 2.28M | 6.21M | 0.16M | 5.92M | 5.58M | 8.15M | 8.16M | 6.31M | 5.60M | 9.65M | -1.70M | 8.12M | 13.16M | 7.84M | 4.87M | 12.88M | 10.70M | 15.40M | 13.49M | 4.77M | 8.37M | 8.87M | 0.92M | 4.70M | 7.22M | 5.33M | -9.45M | 3.44M | 6.39M | 0.62M | 8.09M | 10.52M | 9.86M | 9.00M | -11.17M | 3.76M | 6.08M | 2.83M | 11.12M | -0.10M | 7.20M | 7.20M | 5.40M | 3.80M | 3.80M | 2.80M | -2.20M | -0.20M | 4.30M | 7.70M |
|
Profit After Tax
|
8.31M | 8.86M | 14.53M | 11.12M | 13.49M | 15.90M | 3.74M | -1.59M | 6.42M | 59.12M | 5.18M | 6.98M | 5.58M | 13.57M | 11.53M | 14.70M | 11.06M | 20.41M | 7.01M | 13.64M | 13.55M | 12.55M | 6.58M | 14.93M | 5.38M | 16.07M | 11.91M | 27.03M | 20.90M | 25.53M | 7.00M | 26.14M | 17.33M | 19.73M | 24.45M | 28.40M | 24.29M | 23.39M | -28.76M | 13.26M | 14.52M | 7.01M | 15.21M | 31.22M | 28.66M | 25.13M | 23.10M | 16.60M | 17.88M | 14.84M | 67.28M | -3.50M | 17.90M | 19.00M | 23.20M | 7.80M | 8.10M | 10.70M | -0.50M | -1.40M | -73.60M | 8.60M |
|
Equity Income
|
1.76M | 2.37M | 2.31M | 1.43M | 1.32M | 1.29M | 1.41M | 0.66M | 1.30M | 1.77M | 1.01M | 0.53M | 0.76M | 1.75M | 1.28M | 0.98M | 1.06M | 0.95M | 1.13M | 0.92M | 0.40M | 0.90M | 0.70M | 0.61M | 0.71M | 0.90M | 1.93M | 1.01M | 1.00M | 1.40M | 1.50M | 1.01M | 1.80M | 1.64M | 1.05M | 0.84M | 1.74M | 1.50M | 1.24M | 1.22M | 1.02M | 0.94M | 1.70M | 2.18M | 1.93M | 1.77M | 1.12M | 1.27M | 1.80M | 1.16M | 0.16M | 0.10M | 0.80M | 0.60M | 0.30M | 0.30M | 0.50M | 0.40M | 0.20M | | | |
|
Income from Continuing Operations
|
8.31M | 8.86M | 14.53M | 11.06M | 13.43M | 14.36M | 8.33M | -4.57M | 6.42M | 59.12M | 5.18M | 6.98M | 5.58M | 13.57M | 12.07M | 14.58M | 10.90M | 20.39M | 7.54M | 13.64M | 13.55M | 12.55M | 6.58M | 14.93M | 5.38M | 16.07M | 11.91M | 27.03M | 20.90M | 25.53M | 7.00M | 26.14M | 17.33M | 19.73M | 24.45M | 28.40M | 24.29M | 23.39M | -28.76M | 13.26M | 14.52M | 7.01M | 15.21M | 31.22M | 28.66M | 25.13M | 23.10M | 16.60M | 17.88M | 14.84M | 67.28M | -3.50M | 17.90M | 19.00M | 23.20M | 7.80M | 8.10M | 10.70M | -0.50M | -1.40M | -73.60M | 8.60M |
|
Consolidated Net Income
|
8.31M | 8.86M | 14.53M | -1.63M | -1.30M | 14.36M | 8.33M | -0.22M | 0.04M | -0.15M | -0.12M | 0.12M | -0.02M | | | | | | | 13.64M | 13.55M | 12.55M | 6.58M | 14.93M | 5.38M | 16.07M | 11.91M | 27.03M | 20.90M | 25.53M | 7.00M | 26.14M | 17.33M | 19.73M | 24.45M | 28.40M | 24.29M | 23.39M | -28.76M | 13.26M | 14.52M | 7.01M | 15.21M | 31.22M | 28.66M | 25.13M | 23.10M | 16.60M | 17.88M | 14.84M | 67.28M | -3.50M | 17.90M | 19.00M | 23.20M | 7.80M | 8.10M | 10.70M | -0.50M | -1.40M | -73.60M | 8.60M |
|
Income towards Parent Company
|
8.31M | 8.86M | 14.53M | -1.63M | -1.30M | 14.36M | 8.33M | -0.22M | 0.04M | -0.15M | -0.12M | 0.12M | -0.02M | | | | | | | 13.64M | 13.55M | 12.55M | 6.58M | 14.93M | 5.38M | 16.07M | 11.91M | 27.03M | 20.90M | 25.53M | 7.00M | 26.14M | 17.33M | 19.73M | 24.45M | 28.40M | 24.29M | 23.39M | -28.76M | 13.26M | 14.52M | 7.01M | 15.21M | 31.22M | 28.66M | 25.13M | 23.10M | 16.60M | 17.88M | 14.84M | 67.28M | -3.50M | 17.90M | 19.00M | 23.20M | 7.80M | 8.10M | 10.70M | -0.50M | -1.40M | -73.60M | 8.60M |
|
Net Income towards Common Stockholders
|
8.31M | 8.86M | 14.53M | -1.63M | -1.30M | 14.36M | 8.33M | -0.22M | 0.04M | -0.15M | -0.12M | 0.12M | -0.02M | | | | | | | 13.64M | 13.55M | 12.55M | 6.58M | 14.93M | 5.38M | 16.07M | 11.91M | 27.03M | 20.90M | 25.53M | 7.00M | 26.14M | 17.33M | 19.73M | 24.45M | 28.40M | 24.29M | 23.39M | -28.76M | 13.26M | 14.52M | 7.01M | 15.21M | 31.22M | 28.66M | 25.13M | 23.10M | 16.60M | 17.88M | 14.84M | 67.28M | -3.50M | 17.90M | 19.00M | 23.20M | 7.80M | 8.10M | 10.70M | -0.50M | -1.40M | -73.60M | 8.60M |
|
EPS (Basic)
|
0.53 | 0.56 | 0.92 | 0.70 | 0.85 | 0.98 | 0.52 | -0.10 | 0.40 | 3.60 | -0.01 | 0.41 | 0.33 | 0.79 | 0.66 | 0.82 | 0.61 | 1.12 | 0.38 | 0.74 | 0.73 | 0.68 | 0.36 | 0.83 | 0.30 | 0.89 | 0.66 | 1.50 | 1.15 | 1.40 | 0.39 | 1.43 | 0.94 | 1.07 | 1.33 | 1.53 | 1.31 | 1.26 | -1.55 | 0.71 | 0.78 | 0.37 | 0.82 | 1.67 | 1.53 | 1.34 | 1.23 | 0.88 | 0.95 | 0.79 | 3.59 | -0.19 | 0.96 | 1.02 | 1.25 | 0.42 | 0.44 | 0.58 | -0.03 | -0.08 | -4.00 | 0.48 |
|
EPS (Weighted Average and Diluted)
|
0.52 | 0.55 | 0.91 | 0.67 | -0.08 | 0.85 | 0.50 | -0.10 | 0.39 | 3.48 | -0.01 | 0.39 | 0.32 | 0.76 | 0.64 | 0.79 | 0.59 | 1.09 | 0.37 | 0.72 | 0.71 | 0.66 | 0.35 | 0.82 | 0.29 | 0.88 | 0.65 | 1.47 | 1.13 | 1.37 | 0.38 | 1.40 | 0.93 | 1.06 | 1.31 | 1.52 | 1.30 | 1.25 | -1.54 | 0.71 | 0.78 | 0.37 | 0.81 | 1.66 | 1.52 | 1.33 | 1.22 | 0.87 | 0.94 | 0.78 | 3.55 | -0.19 | 0.96 | 1.02 | 1.24 | 0.42 | 0.44 | 0.58 | -0.03 | -0.08 | -4.00 | 0.48 |
|
Shares Outstanding (Weighted Average)
|
15.79M | 15.82M | 15.80M | | 15.94M | 16.11M | 16.04M | 16.23M | 16.31M | 16.48M | 16.43M | 17.07M | 17.11M | 17.24M | 17.20M | 17.95M | 18.16M | 18.26M | 18.18M | 18.48M | 18.63M | 18.51M | 18.37M | 17.97M | 18.01M | 18.00M | 17.99M | 18.06M | 18.14M | 18.18M | 18.15M | 18.29M | 18.39M | 18.40M | 18.37M | 18.56M | 18.57M | 18.58M | 18.57M | 18.67M | 18.68M | 18.69M | 18.68M | 18.71M | 18.73M | 18.74M | 18.70M | 18.78M | 18.81M | 18.82M | 18.80M | 18.60M | 18.60M | 18.60M | 18.60M | 18.60M | 18.60M | 18.60M | 18.60M | 18.50M | 18.40M | 18.30M |
|
Shares Outstanding (Diluted Average)
|
15.99M | 16.01M | 16.01M | | 16.68M | 16.93M | 16.74M | 16.23M | 16.86M | 17.02M | 16.99M | 17.67M | 17.64M | 17.86M | 17.77M | 18.55M | 18.69M | 18.73M | 18.70M | 18.95M | 19.06M | 18.89M | 18.68M | 18.21M | 18.25M | 18.22M | 18.22M | 18.37M | 18.55M | 18.59M | 18.55M | 18.61M | 18.66M | 18.68M | 18.66M | 18.69M | 18.73M | 18.72M | 18.71M | 18.69M | 18.69M | 18.71M | 18.71M | 18.77M | 18.85M | 18.87M | 18.90M | 19.00M | 19.00M | 19.00M | 19.00M | 18.60M | 18.70M | 18.70M | 18.70M | 18.70M | 18.60M | 18.60M | 18.60M | 18.50M | 18.40M | 18.30M |
|
EBITDA
|
7.75M | 11.25M | 6.84M | 13.23M | 16.51M | 16.62M | 10.09M | -0.51M | 9.02M | 10.33M | 6.83M | 10.81M | 8.11M | 19.01M | 12.19M | 21.46M | 16.22M | 28.39M | 15.18M | 20.17M | 20.58M | 23.20M | 12.31M | 24.10M | 18.76M | 23.15M | 14.89M | 39.04M | 32.31M | 39.19M | 18.59M | 31.04M | 25.22M | 29.64M | 26.80M | 32.80M | 33.21M | 29.89M | 14.58M | 17.48M | 21.09M | 8.79M | 19.97M | 37.19M | 35.74M | 33.80M | 10.46M | 19.89M | 23.40M | 18.48M | 82.64M | -0.30M | 27.90M | 27.20M | 30.50M | 11.70M | 11.30M | 14.60M | -12.70M | -0.30M | -67.50M | 15.70M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
20.34% | 30.73% | -17.58% | 23.34% | 20.40% | 15.23% | 20.60% | -3.28% | 32.53% | -436.66% | 20.90% | 29.17% | 28.99% | 31.39% | 1.29% | 28.86% | 33.87% | 28.56% | 51.98% | 31.63% | 29.23% | 43.47% | -34.91% | 35.22% | 71.00% | 32.81% | 29.03% | 32.28% | 33.86% | 37.62% | 65.84% | 15.44% | 32.58% | 31.01% | 3.64% | 14.21% | 22.92% | 18.56% | 24.73% | 20.60% | 30.57% | 8.11% | 34.73% | 25.20% | 25.59% | 26.37% | -93.66% | 18.48% | 25.38% | 16.04% | 14.18% | 2.78% | 28.69% | 27.48% | 18.88% | 32.76% | 31.93% | 20.74% | 81.48% | 12.50% | -6.20% | 47.24% |