|
Revenue
|
| | 99.24M | 128.50M | 159.43M | 113.99M | 98.42M | 168.71M | 205.28M | 158.09M | 111.03M | 133.35M | 185.94M | 125.92M | 134.54M | 194.81M | 189.28M | 153.61M | 117.68M | 177.43M | 176.00M | 152.49M | 126.57M | 189.58M | 205.63M | 168.34M | 153.42M | 246.41M | 304.22M | 253.91M | 222.49M | 268.73M | 291.27M | 255.18M | 223.95M | 264.09M | 291.70M | 346.54M | 252.33M | 345.67M | 325.89M | 146.55M | 287.36M | 358.53M | 413.11M | 233.94M | 365.96M | 461.83M | 493.04M | 448.61M | 403.58M | 522.33M | 560.35M | 485.98M | 440.36M | 582.82M | 593.74M | 498.83M | 430.95M | 614.47M | 689.02M |
|
Cost of Revenue
|
| | 91.64M | 114.92M | 144.67M | 110.09M | 96.55M | 153.55M | 191.11M | 141.82M | 109.65M | 149.99M | 177.58M | 148.97M | 126.67M | 182.31M | 180.92M | 149.91M | 124.52M | 168.31M | 161.54M | 141.57M | 123.02M | 174.04M | 189.01M | 162.00M | 144.13M | 221.21M | 273.59M | 229.94M | 202.66M | 237.69M | 259.99M | 227.00M | 204.45M | 238.59M | 262.48M | 312.96M | 261.44M | 340.44M | 333.54M | 111.68M | 270.28M | 345.42M | 405.64M | 189.49M | 310.81M | 390.82M | 413.60M | 379.64M | 341.84M | 430.05M | 468.48M | 394.22M | 363.46M | 470.08M | 463.94M | 392.16M | 336.11M | 471.33M | 518.80M |
|
Gross Profit
|
| | 7.60M | 13.58M | 14.76M | 5.90M | 1.87M | 15.16M | 14.17M | 16.27M | 1.39M | -16.64M | 8.36M | -23.05M | 7.87M | 12.50M | 8.36M | 3.70M | -6.84M | 9.11M | 14.46M | 12.22M | 3.55M | 15.54M | 16.62M | 6.34M | 9.29M | 25.20M | 30.63M | 23.97M | 19.83M | 31.05M | 31.28M | 28.17M | 19.50M | 25.50M | 29.22M | 33.58M | 33.53M | 56.83M | 46.30M | 42.97M | 42.48M | 53.66M | 54.88M | 52.51M | 55.15M | 71.01M | 79.44M | 68.97M | 61.74M | 92.27M | 91.87M | 91.75M | 76.90M | 112.74M | 129.80M | 106.68M | 94.84M | 143.14M | 170.22M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.60M | 2.90M | 2.84M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 2.87M | 3.57M | 3.51M | 3.51M | 3.51M | 3.74M | 3.74M | 3.74M | 4.02M | 4.30M | 4.28M | 4.28M | 4.18M | 4.50M | 4.54M | 6.04M |
|
Selling, General & Administrative
|
| | 6.06M | 6.30M | 7.07M | 5.36M | 7.67M | 8.44M | 10.26M | 8.82M | 9.61M | 9.49M | 8.18M | 13.68M | 8.48M | 9.51M | 9.33M | 9.58M | 11.60M | 9.60M | 11.12M | 8.15M | 10.09M | 8.66M | 9.15M | 8.96M | 10.60M | 12.81M | 13.13M | 10.01M | 12.34M | 13.20M | 11.46M | 11.22M | 11.89M | 10.17M | 10.24M | 16.90M | 17.60M | 18.45M | 15.15M | 13.10M | 17.10M | 15.83M | 19.64M | 16.59M | 20.30M | 20.84M | 22.23M | 23.10M | 23.32M | 24.03M | 25.24M | 26.11M | 27.30M | 27.86M | 30.67M | 32.60M | 34.63M | 33.99M | 37.59M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 1.90M | 2.15M | 0.47M | 0.14M | 0.40M | 0.01M | | | | 3.88M | 0.26M | 0.23M | 0.08M | 0.27M | 0.19M | 0.06M | 0.10M | 0.52M | 0.04M | 0.10M | 0.07M | 0.21M | 0.18M | 2.50M | 5.35M |
|
Other Operating Expenses
|
| | 0.14M | 0.01M | 0.08M | 0.16M | 1.23M | 1.52M | 0.26M | 1.20M | 0.34M | 0.11M | 1.51M | -0.23M | 1.06M | -0.46M | -0.60M | 0.26M | 1.76M | 0.33M | -0.96M | -2.70M | 0.07M | -3.50M | -3.80M | -2.71M | -0.47M | -4.04M | -4.86M | -5.19M | -0.81M | -5.69M | -5.45M | -5.14M | -2.29M | -3.28M | -4.37M | -1.90M | -2.23M | -5.10M | -2.66M | -0.26M | -2.31M | -4.83M | -3.27M | -1.61M | -1.67M | -2.43M | -4.15M | -5.04M | -1.87M | -4.18M | -5.65M | -5.34M | -2.15M | -6.77M | -6.28M | -10.42M | 1.89M | 3.79M | 5.41M |
|
Operating Expenses
|
| | 6.06M | 6.30M | 7.07M | 5.36M | 7.67M | 8.44M | 10.26M | 8.82M | 9.61M | 9.49M | 8.18M | 13.68M | 8.48M | 9.51M | 9.33M | 9.58M | 11.60M | 9.60M | 11.12M | 8.15M | 10.09M | 8.66M | 9.15M | 8.96M | 10.60M | 12.81M | 13.13M | 10.01M | 12.34M | 13.20M | 11.46M | 11.22M | 11.89M | 10.44M | 12.13M | 19.05M | 18.08M | 18.59M | 15.55M | 13.11M | 17.10M | 15.83M | 19.64M | 20.46M | 20.55M | 21.07M | 22.31M | 23.37M | 23.51M | 24.09M | 25.34M | 26.63M | 27.33M | 27.96M | 30.74M | 32.81M | 34.81M | 36.48M | 42.93M |
|
Operating Income
|
| | 1.69M | 7.29M | 7.76M | -68.97M | -4.56M | 8.24M | 4.17M | 8.14M | -7.88M | -26.01M | 1.70M | -36.96M | 0.44M | 2.54M | -1.57M | -5.63M | -16.68M | -0.16M | 2.38M | 0.07M | -6.47M | 3.38M | 3.67M | -5.32M | -1.79M | 8.36M | 12.64M | 6.97M | 6.68M | 12.15M | 14.37M | 9.41M | 4.72M | 11.18M | 12.12M | 9.73M | 12.01M | 32.53M | 27.89M | 20.18M | 22.43M | 32.51M | 32.01M | 20.06M | 29.36M | 43.99M | 49.48M | 37.04M | 32.63M | 60.26M | 57.14M | 55.77M | 42.12M | 72.73M | 87.49M | 62.27M | 56.08M | 104.56M | 125.31M |
|
EBIT
|
| | 1.69M | 7.29M | 7.76M | -68.97M | -4.56M | 8.24M | 4.17M | 8.14M | -7.88M | -26.01M | 1.70M | -36.96M | 0.44M | 2.54M | -1.57M | -5.63M | -16.68M | -0.16M | 2.38M | 0.07M | -6.47M | 3.38M | 3.67M | -5.32M | -1.79M | 8.36M | 12.64M | 6.97M | 6.68M | 12.15M | 14.37M | 9.41M | 4.72M | 11.18M | 12.12M | 9.73M | 12.01M | 32.53M | 27.89M | 20.18M | 22.43M | 32.51M | 32.01M | 20.06M | 29.36M | 43.99M | 49.48M | 37.04M | 32.63M | 60.26M | 57.14M | 55.77M | 42.12M | 72.73M | 87.49M | 62.27M | 56.08M | 104.56M | 125.31M |
|
Interest & Investment Income
|
| | 0.38M | 0.56M | 0.31M | 0.40M | 0.42M | 0.51M | 0.29M | 0.09M | 0.28M | 0.26M | 0.34M | 0.01M | 0.36M | 0.19M | 0.11M | 0.11M | 0.36M | 0.07M | 0.03M | -0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.04M | 0.04M | 0.11M | 0.12M | 0.13M | 0.20M | 0.27M | 0.41M | 0.36M | 0.29M | 0.33M | 0.16M | 0.10M | 0.02M | 0.02M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.17M | 0.68M | 1.97M | 2.20M | 4.15M | 5.81M | 5.90M | 6.30M | 7.59M | 7.82M | 6.83M | 6.90M | 5.68M |
|
Other Non Operating Income
|
| | -0.20M | -0.04M | 0.21M | 0.13M | 0.75M | 0.33M | 0.62M | 0.10M | 0.48M | 0.10M | 0.16M | -0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.34M | 1.40M | 0.97M | -0.97M | 2.43M | | | -2.43M | | | | | | | | | | | |
|
Non Operating Income
|
| | -0.20M | -0.04M | 0.21M | 0.13M | 0.75M | 0.33M | 0.62M | 0.10M | 0.48M | 0.10M | 0.16M | -0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| | 1.65M | 7.44M | 7.92M | -68.73M | -3.78M | 8.65M | 4.92M | 7.35M | -7.22M | -25.97M | 1.72M | -37.33M | 0.48M | 2.47M | -1.67M | -5.88M | -16.70M | -0.97M | 1.33M | -0.84M | -7.34M | 2.57M | 3.20M | -5.75M | -1.86M | 4.66M | 9.17M | 3.96M | 3.72M | 9.24M | 11.58M | 6.74M | 2.02M | 8.57M | 9.42M | -5.54M | 4.31M | 25.00M | 20.76M | 13.07M | 16.12M | 28.21M | 28.09M | 16.39M | 24.72M | 39.54M | 44.51M | 31.40M | 27.07M | 54.73M | 54.03M | 54.78M | 41.36M | 72.53M | 88.80M | 155.59M | 57.67M | 106.47M | 126.85M |
|
Tax Provisions
|
| | 0.17M | 1.15M | 1.98M | -20.31M | -3.98M | 1.17M | 0.85M | 2.73M | -2.80M | -9.75M | 0.51M | 9.00M | | 0.03M | 0.55M | 0.06M | 0.00M | 0.03M | -0.04M | 0.01M | | 0.03M | 0.04M | 0.02M | 0.03M | 0.10M | 0.34M | -0.35M | 0.04M | 0.10M | 1.41M | 0.19M | 0.16M | 0.71M | 0.91M | -28.00M | 1.18M | 7.25M | 6.28M | 4.70M | 4.76M | 8.18M | 7.34M | 4.60M | 6.78M | 11.02M | 13.17M | 10.74M | 7.03M | 14.51M | 13.89M | 12.34M | 7.60M | 17.95M | 23.40M | 38.40M | 15.08M | 27.36M | 30.52M |
|
Profit After Tax
|
| | 1.48M | 6.29M | 5.94M | 4.20M | -7.50M | 3.29M | 0.99M | 2.93M | -4.58M | -17.02M | -0.19M | -52.13M | 0.20M | 1.20M | -3.94M | -7.25M | -16.99M | -2.54M | 1.36M | -1.12M | -7.34M | 2.54M | 3.15M | -5.77M | -1.89M | 4.56M | 8.83M | 4.31M | 3.68M | 9.14M | 10.17M | 6.55M | 1.86M | 7.87M | 8.51M | 22.46M | 3.21M | 18.27M | 15.40M | 6.84M | 11.67M | 20.22M | 21.76M | 10.29M | 19.25M | 28.52M | 31.33M | 28.66M | 20.04M | 40.23M | 40.14M | 42.44M | 33.76M | 54.57M | 65.39M | 117.19M | 42.59M | 79.11M | 96.33M |
|
Income from Non-Controlling Interests
|
| | | -5.60M | 2.48M | 7.20M | 7.70M | -4.38M | -3.08M | 33.16M | -0.16M | 0.81M | 2.28M | 0.65M | 0.28M | 1.25M | 1.72M | 1.32M | 0.29M | 1.55M | 1.11M | 0.27M | -0.01M | 0.52M | 0.74M | 0.57M | 0.37M | 0.90M | 1.69M | 1.23M | 1.19M | 0.97M | 1.25M | 0.94M | 0.05M | 0.04M | 0.55M | 0.16M | 0.10M | 0.06M | 0.24M | 0.20M | 1.11M | 0.16M | 0.63M | 0.57M | 0.27M | 0.41M | 0.63M | 0.42M | 0.39M | 0.75M | 0.79M | 2.26M | 2.71M | 2.69M | 4.07M | 3.98M | 3.11M | 8.12M | 4.24M |
|
Income from Continuing Operations
|
| | 1.48M | 6.29M | 5.94M | -48.42M | 0.20M | 7.48M | 4.07M | 4.61M | -4.42M | -16.22M | 1.20M | -46.33M | 0.48M | 2.44M | -2.22M | -5.93M | -16.70M | -0.99M | 1.36M | -0.86M | -7.34M | 2.54M | 3.15M | -5.77M | -1.89M | 4.56M | 8.83M | 4.31M | 3.68M | 9.14M | 10.17M | 6.55M | 1.86M | 7.87M | 8.51M | 22.46M | 3.12M | 17.75M | 14.48M | 8.37M | 11.36M | 20.03M | 20.75M | 11.80M | 17.94M | 28.52M | 31.33M | 20.66M | 20.04M | 40.23M | 40.14M | 42.44M | 33.76M | 54.57M | 65.39M | 117.19M | 42.59M | 79.11M | 96.33M |
|
Consolidated Net Income
|
| | 1.48M | 6.29M | 5.94M | -48.42M | 0.20M | 7.48M | 4.07M | 4.61M | -4.42M | -16.22M | 1.20M | -46.33M | 0.48M | 2.44M | -2.22M | -5.93M | -16.70M | -0.99M | 1.36M | -0.86M | -7.34M | 2.54M | 3.15M | -5.77M | -1.89M | 4.56M | 8.83M | 4.31M | 3.68M | 9.14M | 10.17M | 6.55M | 1.86M | 7.87M | 8.51M | 22.46M | 3.12M | 17.75M | 14.48M | 8.37M | 11.36M | 20.03M | 20.75M | 11.80M | 1.58M | -2.15M | -1.18M | 11.49M | 20.04M | 40.23M | 40.14M | 42.44M | 33.76M | 54.57M | 65.39M | 117.19M | 42.59M | 79.11M | 96.33M |
|
Income towards Parent Company
|
| | 1.48M | 6.29M | 5.94M | -48.42M | 0.20M | 7.48M | 4.07M | 4.61M | -4.42M | -16.22M | 1.20M | -46.33M | 0.48M | 2.44M | -2.22M | -5.93M | -16.70M | -0.99M | 1.36M | -0.86M | -7.34M | 2.54M | 3.15M | -5.77M | -1.89M | 4.56M | 8.83M | 4.31M | 3.68M | 9.14M | 10.17M | 6.55M | 1.86M | 7.87M | 8.51M | 22.46M | 3.12M | 17.75M | 14.48M | 8.37M | 11.36M | 20.03M | 20.75M | 11.80M | 1.58M | -2.15M | -1.18M | 11.49M | 20.04M | 40.23M | 40.14M | 42.44M | 33.76M | 54.57M | 65.39M | 117.19M | 42.59M | 79.11M | 96.33M |
|
Net Income towards Common Stockholders
|
| | 1.48M | 6.29M | 5.94M | 0.17M | 0.20M | 7.48M | 4.07M | 4.61M | -4.42M | -16.22M | 1.20M | -46.33M | 0.28M | 1.37M | 1.73M | -13.16M | -16.99M | -2.54M | 0.26M | -19.90M | -7.33M | 2.02M | 2.42M | -6.35M | -2.26M | 3.66M | 7.13M | 3.08M | 2.49M | 8.17M | 8.92M | 5.61M | 1.81M | 7.83M | 7.96M | 22.30M | 3.12M | 18.21M | 15.16M | 5.82M | 10.55M | 20.06M | 21.13M | 10.91M | 17.67M | 0.84M | 1.29M | 0.87M | 19.65M | 1.43M | 0.97M | 2.34M | 33.76M | 54.57M | 65.39M | 117.19M | 42.59M | 79.11M | 96.33M |
|
EPS (Basic)
|
| | 0.09 | 16.48M | 16.39M | -16.44M | -0.44 | 0.15 | 0.01 | 0.01 | -0.39 | -0.93 | -0.06 | -3.53 | 0.01 | 0.07 | -0.21 | -0.40 | -0.90 | -0.13 | 0.01 | -1.01 | -0.37 | 0.09 | 0.10 | -0.25 | -0.09 | 0.14 | 0.27 | 0.11 | 0.09 | 0.30 | 0.33 | 0.22 | 0.07 | 0.30 | 0.30 | 0.81 | 0.11 | 0.63 | 0.50 | 0.24 | 0.36 | 0.70 | 0.70 | 0.38 | 0.64 | 0.93 | 1.01 | 0.99 | 0.64 | 1.28 | 1.28 | 1.31 | 1.00 | 1.68 | 2.00 | 3.68 | 1.29 | 2.33 | 3.02 |
|
EPS (Weighted Average and Diluted)
|
| | 0.09 | 16.59M | 16.44M | 0.26 | 0.27 | 0.15 | 0.01 | 0.01 | -0.39 | -0.93 | -0.06 | -3.53 | 0.01 | 0.07 | -0.21 | | -0.90 | -0.13 | 0.01 | -1.02 | | -0.34 | 0.10 | -0.28 | -0.09 | 0.13 | 0.26 | 0.11 | 0.09 | 0.30 | 0.33 | 0.21 | 0.07 | 0.29 | 0.30 | 0.79 | 0.11 | 0.63 | 0.49 | 0.23 | 0.36 | 0.69 | 0.68 | 0.36 | 0.64 | 0.93 | 1.01 | 0.96 | 0.64 | 1.27 | 1.26 | 1.27 | 1.00 | 1.67 | 1.97 | 3.64 | 1.28 | 2.31 | 2.97 |
|
Shares Outstanding (Weighted Average)
|
| 16.35M | 16.45M | 16.46M | 16.45M | 16.32M | 16.32M | 16.32M | 16.39M | 16.50M | 16.60M | 16.61M | 16.65M | 16.66M | 16.67M | 18.77M | 18.80M | 18.80M | 18.77M | 18.88M | 19.59M | 19.59M | 19.77M | 19.77M | 25.00M | 25.05M | 26.98M | 26.98M | 27.03M | 27.05M | 27.03M | 27.06M | 27.06M | 27.07M | 26.64M | 26.42M | 26.47M | 27.72M | 27.79M | 28.07M | 28.07M | 28.21M | 28.21M | 28.61M | 28.76M | 28.79M | 29.84M | 30.26M | 30.33M | 30.33M | 30.59M | 30.79M | 30.82M | 30.84M | 30.93M | 30.86M | 30.73M | 30.71M | 30.60M | 30.41M | 30.42M |
|
Shares Outstanding (Diluted Average)
|
16.55M | 16.56M | 16.62M | 0.26 | 0.47 | 16.40M | 16.32M | 16.44M | 16.50M | 16.42M | 16.60M | 16.63M | 16.65M | 16.64M | 16.86M | 18.11M | 18.81M | | 18.90M | 19.27M | 19.63M | 19.38M | | 22.96M | 25.36M | 23.14M | 25.02M | 27.34M | 26.92M | 26.71M | 27.08M | 27.16M | 27.30M | 27.19M | 26.72M | 26.66M | 26.66M | 27.12M | 27.99M | 27.96M | 28.23M | 28.20M | 28.76M | 29.05M | 29.21M | 29.10M | 30.11M | 30.36M | 30.54M | 30.56M | 30.79M | 31.00M | 31.22M | 31.21M | 31.19M | 31.16M | 31.18M | 31.15M | 30.88M | 30.80M | 30.96M |
|
EBITDA
|
| | 1.69M | 7.29M | 7.76M | -68.97M | -4.56M | 8.24M | 4.17M | 8.14M | -7.88M | -26.01M | 1.70M | -36.96M | 0.44M | 2.54M | -1.57M | -5.63M | -16.68M | -0.16M | 2.38M | 0.07M | -6.47M | 3.38M | 3.67M | -5.32M | -1.79M | 8.36M | 12.64M | 6.97M | 6.68M | 12.15M | 14.37M | 9.41M | 4.72M | 11.18M | 7.96M | 22.09M | -3.95M | 18.16M | 16.17M | 6.87M | 11.45M | 20.78M | 21.84M | 12.11M | 20.82M | 26.80M | 29.42M | 31.15M | 32.63M | 60.26M | 57.14M | 55.77M | 42.12M | 72.73M | 87.49M | 62.27M | 56.08M | 104.56M | 125.31M |
|
Interest Expenses
|
| | 0.21M | 0.37M | 0.36M | 0.29M | 0.39M | 0.43M | 0.16M | -0.03M | 0.10M | 0.21M | 0.31M | 0.00M | 0.32M | 0.25M | 0.21M | 0.36M | 0.38M | 0.63M | 1.09M | 0.91M | 0.87M | 0.81M | 0.49M | 0.45M | 0.11M | 2.98M | 3.58M | 3.13M | 3.09M | 3.11M | 3.07M | 3.08M | 3.06M | 2.90M | 3.02M | 7.70M | 7.80M | 7.56M | 7.18M | 6.79M | 6.00M | 5.74M | 3.92M | 3.65M | 4.65M | 4.48M | 5.13M | 6.33M | 7.53M | 7.73M | 7.26M | 6.80M | 6.66M | 6.51M | 6.29M | 5.79M | 5.23M | 5.00M | 4.14M |
|
Tax Rate
|
| | 10.07% | 15.40% | 25.03% | 29.55% | | 13.51% | 17.23% | 37.21% | 38.79% | 37.54% | 29.91% | | | 1.13% | | | | | | | | 1.05% | 1.28% | | | 2.10% | 3.75% | | 1.10% | 1.05% | 12.20% | 2.78% | 8.05% | 8.24% | 9.69% | | 27.50% | 28.99% | 30.25% | 35.95% | 29.53% | 29.00% | 26.12% | 28.05% | 27.42% | 27.86% | 29.60% | 34.21% | 25.98% | 26.50% | 25.71% | 22.53% | 18.38% | 24.75% | 26.36% | 24.68% | 26.15% | 25.70% | 24.06% |