|
Revenue
|
270.81M | 471.90M | 658.85M | -560.52M | 275.51M | 201.34M | 194.84M | 192.57M | 286.83M | 215.79M | 206.24M | 205.98M | 299.46M | 223.68M | 213.32M | 240.68M | 306.35M | 238.30M | 230.67M | 241.93M | 340.48M | 256.13M | 267.38M | 282.11M | 394.90M | 292.98M | 283.41M | 286.30M | 402.13M | 305.55M | 297.31M | 291.46M | 420.63M | 317.31M | 305.70M | 343.93M | 421.52M | 315.39M | 294.88M | 306.78M | 409.87M | 307.98M | 294.22M | 302.94M | 306.06M | 161.12M | 200.48M | 201.05M | 326.27M | 276.98M | 275.44M | 282.94M | 395.55M | 294.06M | 286.81M | 289.60M | 417.81M | 298.65M | 277.56M | 309.03M | 388.54M | 300.15M | 274.64M | 285.23M | 283.70M | 265.13M |
|
Cost of Revenue
|
65.28M | 113.51M | 156.47M | -136.07M | 65.01M | 48.70M | 46.72M | 46.21M | 70.36M | 53.55M | 51.69M | 51.46M | 75.08M | 55.80M | 52.07M | 59.70M | 74.98M | 58.02M | 57.25M | 59.98M | 84.22M | 63.69M | 68.24M | 71.07M | 97.95M | 71.67M | 68.20M | 66.83M | 92.33M | 70.83M | 69.45M | 65.65M | 94.61M | 73.90M | 71.64M | 80.20M | 98.52M | 74.87M | 69.00M | 71.11M | 93.72M | 72.39M | 69.02M | 68.28M | 70.43M | 38.78M | 46.04M | 43.24M | 69.17M | 61.92M | 62.67M | 67.14M | 90.94M | 72.70M | 70.64M | 72.23M | 99.67M | 71.37M | 65.13M | 72.79M | 90.21M | 69.44M | 65.11M | 67.63M | 65.16M | 65.16M |
|
Gross Profit
|
205.53M | 358.39M | 502.38M | -424.45M | 210.50M | 152.65M | 148.12M | 146.37M | 216.47M | 162.24M | 154.56M | 154.52M | 224.38M | 167.87M | 161.25M | 180.98M | 231.37M | 180.28M | 173.42M | 181.95M | 256.26M | 192.44M | 199.13M | 211.04M | 296.95M | 221.31M | 215.22M | 219.47M | 309.80M | 234.72M | 227.86M | 225.81M | 326.02M | 243.41M | 234.06M | 263.72M | 323.00M | 240.51M | 225.87M | 235.67M | 316.15M | 235.59M | 225.21M | 234.66M | 235.64M | 122.34M | 154.44M | 157.81M | 257.11M | 215.06M | 212.77M | 215.80M | 304.61M | 221.35M | 216.16M | 217.37M | 318.14M | 227.28M | 212.43M | 236.24M | 298.33M | 230.71M | 209.53M | 217.59M | 218.54M | 199.97M |
|
Selling, General & Administrative
|
| | | | | 20.01M | 22.61M | 19.50M | 32.04M | 24.54M | 22.93M | 23.62M | 33.88M | 25.57M | 24.47M | 26.88M | 37.61M | 28.39M | 27.48M | 30.80M | 42.42M | 30.32M | 27.83M | 31.59M | 48.06M | 34.13M | 31.61M | 32.86M | 43.39M | 31.02M | 29.05M | 41.18M | 47.96M | 36.29M | 33.71M | 38.66M | 46.32M | 35.62M | 28.78M | 35.74M | 48.12M | 35.23M | 36.78M | 35.85M | 41.50M | 19.70M | 15.19M | 50.77M | 30.61M | 28.35M | 30.34M | 33.44M | 34.38M | 32.09M | 35.69M | 34.44M | 34.52M | 26.86M | 27.96M | 34.78M | 25.84M | 16.61M | 20.82M | 55.16M | 17.42M | 16.91M |
|
Restructuring Costs
|
2.55M | 3.14M | 3.26M | -5.25M | 0.88M | 0.38M | 0.74M | 1.02M | 0.66M | 1.52M | 0.62M | 0.73M | 0.98M | 0.60M | 1.25M | 0.64M | 0.83M | 1.29M | 2.48M | 1.92M | | | | | | | | | | | | | 1.85M | 1.38M | 1.50M | 0.83M | 1.14M | 0.57M | 0.39M | -0.00M | 0.32M | | | | 0.15M | 0.00M | 0.09M | 0.05M | | 0.37M | 0.42M | 0.62M | 0.06M | 0.23M | 0.22M | 0.05M | 0.58M | 0.00M | | 0.00M | | | | | | |
|
Other Operating Expenses
|
242.08M | 418.16M | 582.41M | -495.66M | 247.10M | 160.35M | 163.49M | 155.41M | 223.10M | 165.74M | 163.98M | 161.59M | 227.74M | 170.29M | 165.45M | 183.20M | 231.79M | 176.45M | 176.78M | 183.53M | 256.74M | 193.73M | 209.10M | 222.96M | 292.85M | 219.16M | 217.29M | 214.58M | 306.06M | 239.21M | 247.38M | 246.93M | 320.23M | 245.14M | 240.56M | 267.66M | 332.04M | 256.96M | 237.28M | 260.08M | 323.01M | 260.14M | 237.73M | 239.17M | 388.98M | 171.25M | 187.69M | 168.96M | 269.90M | 229.21M | 234.30M | 244.74M | 326.14M | 252.13M | 236.17M | 272.54M | 348.73M | 238.04M | 228.01M | 256.24M | 333.38M | 263.51M | 242.87M | 240.09M | 232.14M | 236.80M |
|
Operating Expenses
|
263.54M | 454.70M | 633.50M | -538.64M | 267.68M | 195.31M | 200.92M | 190.63M | 275.63M | 206.72M | 202.99M | 201.50M | 283.71M | 212.25M | 207.48M | 228.48M | 292.80M | 222.91M | 223.87M | 233.85M | 323.44M | 242.67M | 258.15M | 277.16M | 371.06M | 276.50M | 271.71M | 271.29M | 381.95M | 295.13M | 301.54M | 312.99M | 403.17M | 307.94M | 301.64M | 335.77M | 414.50M | 319.60M | 293.07M | 321.87M | 406.46M | 320.83M | 299.44M | 301.40M | 464.29M | 211.70M | 225.07M | 242.79M | 330.61M | 279.54M | 287.58M | 301.05M | 391.18M | 307.44M | 294.91M | 329.50M | 413.63M | 288.39M | 279.50M | 316.98M | 390.65M | 304.71M | 287.51M | 318.76M | 273.89M | 277.24M |
|
Operating Income
|
7.27M | 17.20M | 25.34M | -21.88M | 7.83M | 6.04M | -6.07M | 1.95M | 11.20M | 9.07M | 3.26M | 4.48M | 15.75M | 11.42M | 5.84M | 12.20M | 13.55M | 15.39M | 6.80M | 8.08M | 17.04M | 13.47M | 9.23M | 4.95M | 23.84M | 16.48M | 11.71M | 15.02M | 20.18M | 10.41M | -4.24M | -14.79M | 17.46M | 9.37M | 4.06M | 8.15M | 7.02M | -4.21M | 1.80M | -15.10M | 3.40M | -12.85M | -5.22M | 1.55M | -158.23M | -50.58M | -24.59M | -41.74M | -4.33M | -2.56M | -12.14M | -18.11M | 4.37M | -13.38M | -8.10M | -39.90M | 4.18M | 10.26M | -1.94M | -7.96M | -2.11M | -4.56M | -12.88M | -33.53M | 9.81M | -12.11M |
|
EBIT
|
7.27M | 17.20M | 25.34M | -21.88M | 7.83M | 6.04M | -6.07M | 1.95M | 11.20M | 9.07M | 3.26M | 4.48M | 15.75M | 11.42M | 5.84M | 12.20M | 13.55M | 15.39M | 6.80M | 8.08M | 17.04M | 13.47M | 9.23M | 4.95M | 23.84M | 16.48M | 11.71M | 15.02M | 20.18M | 10.41M | -4.24M | -14.79M | 17.46M | 9.37M | 4.06M | 8.15M | 7.02M | -4.21M | 1.80M | -15.10M | 3.40M | -12.85M | -5.22M | 1.55M | -158.23M | -50.58M | -24.59M | -41.74M | -4.33M | -2.56M | -12.14M | -18.11M | 4.37M | -13.38M | -8.10M | -39.90M | 4.18M | 10.26M | -1.94M | -7.96M | -2.11M | -4.56M | -12.88M | -33.53M | 9.81M | -12.11M |
|
Interest & Investment Income
|
| | | | | -1.26M | | | | -1.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.30M | -0.16M | -0.29M | -0.31M | -0.14M | -0.23M | -0.05M | 0.07M | 0.05M |
|
Other Non Operating Income
|
-0.29M | 1.22M | -3.56M | 3.00M | -0.72M | -1.82M | -3.14M | 3.92M | -1.04M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | -21.71M | -2.40M | -16.85M | 1.76M | -4.11M | -119.38M | -14.50M | | | | | | | | | | | | | | | | | 0.50M | | | 1.12M |
|
Non Operating Income
|
2.12M | 3.69M | 5.02M | -17.25M | 1.85M | -1.27M | 4.23M | -9.82M | 1.35M | -1.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | -21.71M | -2.40M | -16.85M | 1.76M | -4.11M | -119.38M | -14.50M | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
5.15M | 13.51M | 20.32M | -17.45M | 5.97M | 4.77M | -7.18M | 1.17M | 9.84M | 7.56M | 1.70M | 2.99M | 13.91M | 10.16M | 4.74M | 8.04M | 12.46M | 14.71M | 6.18M | 7.90M | 16.37M | 12.99M | 8.24M | 4.26M | 22.79M | 15.58M | 10.61M | 14.27M | 18.54M | 8.93M | -5.85M | -16.83M | 14.47M | 6.91M | 2.02M | 5.61M | 3.61M | -6.60M | -0.49M | -17.93M | 0.16M | -15.01M | -7.04M | -0.36M | -161.60M | -52.56M | -26.88M | -42.52M | -8.66M | -5.35M | -15.01M | -21.58M | -3.04M | -17.53M | -12.69M | -44.39M | -3.24M | 4.08M | -7.88M | -13.88M | -9.28M | -9.53M | -18.97M | -39.85M | 3.90M | -18.15M |
|
Tax Provisions
|
1.30M | 3.24M | 4.35M | -4.97M | 1.02M | 0.43M | -2.97M | -1.06M | 1.13M | 0.66M | -0.37M | 0.09M | 3.36M | 2.41M | 1.21M | 1.55M | 2.98M | 3.58M | 1.52M | 0.94M | 4.42M | 3.52M | 1.03M | 0.32M | 6.22M | 4.41M | 2.33M | 2.58M | 4.31M | 1.38M | -4.55M | -8.08M | 2.91M | -0.02M | -0.69M | -3.20M | -0.77M | -4.72M | -2.20M | -7.30M | -0.48M | -15.99M | -5.21M | 7.34M | 12.70M | 3.70M | -20.70M | -3.19M | 0.05M | -0.35M | -0.03M | 0.18M | 0.06M | 0.43M | -0.04M | 0.29M | 0.02M | 0.16M | 0.28M | -0.14M | 0.18M | -0.04M | -0.10M | -0.13M | -0.10M | 0.27M |
|
Profit After Tax
|
3.85M | 10.27M | 15.97M | -12.48M | 4.95M | 4.33M | 5.07M | -7.06M | 8.71M | 6.89M | 2.07M | 2.90M | 10.56M | 7.75M | 3.53M | 6.49M | 9.48M | 11.14M | 4.66M | 6.96M | 11.94M | 9.47M | 7.21M | 3.94M | 16.57M | 11.17M | 8.28M | 11.69M | 14.22M | 7.55M | -1.30M | -8.75M | 11.57M | 6.93M | 2.71M | 8.81M | 4.38M | -1.87M | 1.71M | -10.63M | 0.64M | 0.98M | -1.82M | -7.70M | -174.30M | -56.26M | -6.18M | -39.33M | -8.71M | -5.00M | -14.98M | -21.75M | -3.10M | -17.97M | -12.65M | -44.69M | -3.26M | 3.92M | -8.16M | -13.73M | -9.46M | -9.49M | -18.88M | -39.72M | 3.99M | -18.42M |
|
Income from Continuing Operations
|
3.85M | 10.27M | 15.97M | -12.48M | 4.95M | 4.33M | -4.21M | 2.23M | 8.71M | 6.89M | 2.07M | 2.90M | 10.56M | 7.75M | 3.53M | 6.49M | 9.48M | 11.14M | 4.66M | 6.96M | 11.94M | 9.47M | 7.21M | 3.94M | 16.57M | 11.17M | 8.28M | 11.69M | 14.22M | 7.55M | -1.30M | -8.75M | 11.57M | 6.93M | 2.71M | 8.81M | 4.38M | -1.87M | 1.71M | -10.63M | 0.64M | 0.98M | -1.82M | -7.70M | -174.30M | -56.26M | -6.18M | -39.33M | -8.71M | -5.00M | -14.98M | -21.75M | -3.10M | -17.97M | -12.65M | -44.69M | -3.26M | 3.92M | -8.16M | -13.73M | -9.46M | -9.49M | -18.88M | -39.72M | 3.99M | -18.42M |
|
Consolidated Net Income
|
3.85M | 10.27M | 15.97M | -12.48M | 4.95M | 4.33M | -4.21M | 2.23M | 8.71M | 6.89M | 2.07M | 2.90M | 10.56M | 7.75M | 3.53M | 6.49M | 9.48M | 11.14M | 4.66M | 6.96M | 11.94M | 9.47M | 7.21M | 3.94M | 16.57M | 11.17M | 8.28M | 11.69M | 14.22M | 7.55M | -1.30M | -8.75M | 11.57M | 6.93M | 2.71M | 8.81M | 4.38M | -1.87M | 1.71M | -10.63M | 0.64M | 0.98M | -1.82M | -7.70M | -174.30M | -56.26M | -6.18M | -39.33M | -8.71M | -5.00M | -14.98M | -21.75M | -3.10M | -17.97M | -12.65M | -44.69M | -3.26M | 3.92M | -8.16M | -13.73M | -9.46M | -9.49M | -18.88M | -39.72M | 3.99M | -18.42M |
|
Income towards Parent Company
|
3.85M | 10.27M | 15.97M | -12.48M | 4.95M | 4.33M | -4.21M | 2.23M | 8.71M | 6.89M | 2.07M | 2.90M | 10.56M | 7.75M | 3.53M | 6.49M | 9.48M | 11.14M | 4.66M | 6.96M | 11.94M | 9.47M | 7.21M | 3.94M | 16.57M | 11.17M | 8.28M | 11.69M | 14.22M | 7.55M | -1.30M | -8.75M | 11.57M | 6.93M | 2.71M | 8.81M | 4.38M | -1.87M | 1.71M | -10.63M | 0.64M | 0.98M | -1.82M | -7.70M | -174.30M | -56.26M | -6.18M | -39.33M | -8.71M | -5.00M | -14.98M | -21.75M | -3.10M | -17.97M | -12.65M | -44.69M | -3.26M | 3.92M | -8.16M | -13.73M | -9.46M | -9.49M | -18.88M | -39.72M | 3.99M | -18.42M |
|
Net Income towards Common Stockholders
|
3.85M | 10.27M | 15.97M | -12.48M | 4.95M | 4.33M | -4.21M | 2.23M | 8.71M | 6.89M | 2.07M | 2.90M | 10.56M | 7.75M | 3.53M | 6.49M | 9.48M | 11.14M | 4.66M | 6.96M | 11.94M | 9.47M | 7.21M | 3.94M | 16.57M | 11.17M | 8.28M | 11.69M | 14.22M | 7.55M | -1.30M | -8.75M | 11.57M | 6.93M | 2.71M | 8.81M | 4.38M | -1.87M | 1.71M | -10.63M | 0.64M | 0.98M | -1.82M | -7.70M | -174.30M | -56.26M | -6.18M | -39.33M | -8.71M | -5.00M | -14.98M | -21.75M | -3.10M | -17.97M | -12.65M | -44.69M | -3.26M | 3.92M | -8.16M | -13.73M | -9.46M | -9.49M | -18.88M | -39.72M | 3.99M | -18.42M |
|
EPS (Basic)
|
0.25 | 0.67 | 15.35M | -0.81 | 15.47M | 0.28 | -0.27 | 0.14 | 0.56 | 0.45 | 0.14 | 0.19 | 0.72 | 0.53 | 0.25 | 0.45 | 0.67 | 0.78 | 0.33 | 0.49 | 0.83 | 0.66 | 0.51 | 0.28 | 1.18 | 0.79 | 0.59 | 0.83 | 1.04 | 0.56 | -0.10 | -0.66 | 0.90 | 0.54 | 0.21 | 0.68 | 0.34 | -0.14 | 0.13 | -0.82 | 0.05 | 0.08 | -0.14 | -0.59 | -13.51 | -4.09 | -0.40 | -2.31 | -0.56 | -0.32 | -0.95 | -1.39 | -0.20 | -1.13 | -0.80 | -2.82 | -0.20 | 0.24 | -0.52 | -0.87 | -0.61 | -0.61 | -1.20 | -2.52 | 0.22 | -1.03 |
|
EPS (Weighted Average and Diluted)
|
0.25 | 15.55M | 1.03 | -0.80 | 15.47M | 0.28 | -0.27 | 0.14 | 0.56 | 0.44 | 0.14 | 0.19 | 0.71 | 0.52 | 0.24 | 0.44 | 0.66 | 0.77 | 0.32 | 0.48 | 0.82 | 0.65 | 0.50 | 0.27 | 1.16 | 0.78 | 0.58 | 0.82 | 1.03 | 0.55 | -0.10 | -0.65 | 0.89 | 0.53 | 0.21 | 0.68 | 0.34 | -0.14 | 0.13 | -0.82 | 0.05 | 0.08 | -0.14 | -0.59 | -13.51 | -4.09 | -0.40 | -2.31 | -0.56 | -0.32 | -0.95 | -1.39 | -0.20 | -1.13 | -0.80 | -2.82 | -0.20 | 0.24 | -0.52 | -0.87 | -0.61 | -0.61 | -1.20 | -2.52 | 0.21 | -1.03 |
|
Shares Outstanding (Weighted Average)
|
15.36M | 15.38M | 1.04 | 15.39M | 0.32 | 15.49M | 0.33 | 15.54M | 0.56 | 15.40M | 15.15M | 15.12M | 14.61M | | | 14.41M | 14.06M | 14.21M | 14.33M | 14.22M | 14.35M | 14.34M | 14.30M | 14.24M | 14.08M | 14.14M | 14.14M | 14.04M | 13.63M | 13.58M | 13.47M | 13.33M | 12.85M | 12.90M | 12.93M | 12.90M | 12.96M | 12.98M | 12.99M | 12.98M | 12.97M | 12.97M | 12.97M | 12.96M | 12.90M | 13.74M | 15.54M | 14.31M | 15.58M | 15.66M | 15.71M | 15.66M | 15.75M | 15.83M | 15.89M | 15.84M | 16.00M | 16.04M | 15.95M | 15.84M | 15.55M | 15.68M | 15.75M | 15.74M | 17.80M | 17.91M |
|
Shares Outstanding (Diluted Average)
|
15.43M | 0.66 | 15.54M | 15.50M | 0.32 | 15.67M | 15.67M | 15.71M | 15.64M | 15.63M | 15.39M | 15.36M | 14.98M | | | 14.67M | 14.34M | 14.47M | 14.60M | 14.51M | 14.59M | 14.56M | 14.52M | 14.45M | 14.28M | 14.32M | 14.31M | 14.22M | 13.78M | 13.72M | 13.61M | 13.46M | 12.95M | 13.01M | 13.02M | 13.00M | 13.06M | 13.08M | 13.06M | 12.98M | 13.04M | 13.05M | 12.97M | 12.96M | 12.90M | 13.74M | 15.54M | 14.31M | 15.58M | 15.66M | 15.71M | 15.66M | 15.75M | 15.83M | 15.89M | 15.84M | 16.00M | 16.37M | 15.95M | 15.84M | 15.55M | 15.68M | 15.75M | 15.74M | 18.93M | 17.91M |
|
EBITDA
|
7.27M | 17.20M | 25.34M | -21.88M | 7.83M | 6.04M | -6.07M | 1.95M | 11.20M | 9.07M | 3.26M | 4.48M | 15.75M | 11.42M | 5.84M | 12.20M | 13.55M | 15.39M | 6.80M | 8.08M | 17.04M | 13.47M | 9.23M | 4.95M | 23.84M | 16.48M | 11.71M | 15.02M | 20.18M | 10.41M | -4.24M | -14.79M | 17.46M | 9.37M | 4.06M | 8.15M | 4.11M | -2.37M | 1.97M | -11.36M | 0.31M | 1.39M | -2.08M | -7.09M | -175.44M | -56.24M | -6.17M | -39.32M | -8.69M | -5.00M | -14.99M | -21.76M | -3.09M | -17.98M | -12.70M | -44.67M | -3.25M | 3.93M | -8.17M | -13.72M | -9.48M | -9.48M | -18.87M | -39.74M | 3.99M | -18.42M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | 3.86M | 9.32M | 21.74M | | 1.58M | | 5.33M | 6.29M | 10.62M | 0.52M | -6.50M | 2.40M | 16.85M | | | | | | | | | | | | | | | | | | | | | 6.32M | 5.64M | | 5.98M |
|
Tax Rate
|
25.34% | 24.00% | 21.42% | 28.48% | 17.08% | 9.12% | 41.32% | -90.34% | 11.50% | 8.77% | -21.71% | 2.84% | 24.12% | 23.71% | 25.51% | 19.29% | 23.90% | 24.30% | 24.55% | 11.90% | 27.03% | 27.10% | 12.52% | 7.54% | 27.30% | 28.31% | 21.92% | 18.06% | 23.26% | 15.42% | 77.77% | 48.00% | 20.08% | -0.26% | -34.09% | -57.02% | -21.26% | 71.60% | 448.78% | 40.70% | -292.02% | 106.54% | 74.12% | -2,039.44% | -7.86% | -7.04% | 77.01% | 7.50% | -0.60% | 6.62% | 0.17% | -0.82% | -2.04% | -2.48% | 0.34% | -0.66% | -0.62% | 3.83% | -3.53% | 1.03% | -1.95% | 0.42% | 0.52% | 0.33% | -2.49% | -1.50% |