|
Revenue
|
226.59M | 252.72M | 165.81M | 219.28M | 240.57M | 248.72M | 244.48M | 210.02M | 229.55M | 242.86M | 249.59M | 210.37M | 243.48M | 254.45M | | 260.62M | 252.19M | 272.10M | 236.90M | 263.64M | 254.69M | 246.64M | 222.55M | 248.21M | 248.35M | 239.51M | 221.10M | 251.70M | 266.21M | 240.56M | 283.63M | 318.32M | 337.06M | 297.69M | 357.51M | 348.35M | 339.48M | 288.17M | 259.50M | 278.64M | 276.95M | 253.26M | 294.79M | 312.71M | | 288.00M | 346.61M | 327.76M | 437.17M | 295.79M | 329.58M | 311.01M | 325.12M | 289.74M | 346.63M | 344.27M | 335.01M | 297.41M | 375.52M | 364.53M |
|
Cost of Revenue
|
146.45M | 163.24M | 95.67M | 158.47M | 172.87M | 161.54M | 164.60M | 139.50M | 150.84M | 160.00M | 164.50M | 139.12M | 157.25M | 162.69M | | 170.24M | 168.60M | 180.74M | 151.47M | 162.38M | 156.72M | 148.40M | 135.92M | 149.08M | 155.43M | 119.40M | 133.30M | 153.80M | 164.43M | 146.98M | 174.48M | 218.38M | 209.85M | 181.17M | 216.78M | 210.61M | 201.51M | 173.86M | 162.21M | 176.48M | 180.14M | 157.22M | 185.79M | 206.38M | | 181.20M | 229.90M | 218.97M | 310.79M | 199.92M | 217.80M | 200.75M | 201.97M | 179.34M | 224.02M | 216.65M | 212.71M | 186.45M | 227.54M | 220.89M |
|
Gross Profit
|
80.13M | 89.48M | 70.14M | 80.00M | 87.68M | 87.19M | 79.88M | 70.52M | 78.70M | 82.86M | 85.10M | 71.25M | 86.23M | 91.75M | | 90.39M | 83.59M | 91.36M | 85.43M | 101.25M | 97.97M | 98.24M | 86.63M | 99.13M | 92.92M | 89.97M | 87.80M | 97.90M | 101.78M | 93.58M | 109.15M | 99.94M | 121.68M | 116.52M | 140.73M | 137.74M | 137.97M | 114.31M | 97.29M | 102.16M | 96.81M | 96.04M | 108.99M | 106.33M | | 106.80M | 116.71M | 108.78M | 126.38M | 95.87M | 111.79M | 110.26M | 123.15M | 110.41M | 122.61M | 127.62M | 122.31M | 110.96M | 147.98M | 143.63M |
|
Selling, General & Administrative
|
58.67M | 61.44M | 40.48M | 65.40M | 68.64M | 62.57M | | 53.90M | 56.22M | 58.01M | 63.22M | 57.26M | 64.43M | 63.92M | | 66.04M | 63.96M | 64.69M | 64.03M | 68.03M | 66.66M | | 65.61M | 67.33M | 67.17M | 62.97M | 64.71M | 64.39M | 70.82M | 70.59M | 75.44M | 84.16M | 102.78M | 100.14M | 97.84M | 93.40M | 97.75M | 87.68M | 80.06M | 88.16M | 77.33M | 79.30M | 79.83M | 77.73M | | 78.49M | 81.37M | 80.85M | 87.32M | 86.25M | 85.52M | 79.27M | 88.00M | 85.96M | 84.46M | 85.45M | 92.67M | 87.74M | 95.93M | 90.27M |
|
Restructuring Costs
|
| | | | | | | 16.32M | | 0.77M | | | | | | | 12.39M | | | | | | | | | 19.79M | 7.30M | | 0.00M | | | | 20.50M | | | 0.67M | 12.23M | -1.12M | -0.16M | -1.88M | -1.40M | -0.13M | -0.06M | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.86M | 14.27M | 28.47M | 31.65M | 22.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
58.67M | 61.44M | 40.48M | 65.40M | 68.64M | 62.57M | | 70.22M | 56.22M | 58.78M | 63.22M | 57.26M | 64.43M | 63.92M | | 66.04M | 76.34M | 64.69M | 64.03M | 68.03M | 66.66M | | 65.61M | 67.33M | 67.17M | 82.76M | 72.01M | 64.39M | 70.82M | 70.59M | 75.44M | 84.16M | 123.28M | 100.14M | 97.84M | 94.07M | 109.98M | 86.56M | 79.90M | 86.28M | 75.93M | 79.17M | 79.77M | 77.73M | | 78.49M | 81.37M | 80.85M | 87.32M | 86.25M | 85.52M | 79.27M | 88.00M | 85.96M | 84.46M | 85.45M | 92.67M | 87.74M | 95.93M | 90.27M |
|
Operating Income
|
21.47M | 28.04M | 29.85M | 21.53M | 26.14M | 24.61M | 79.88M | 0.30M | 22.48M | 23.10M | 18.77M | 13.99M | 21.80M | 27.84M | | 24.34M | 7.25M | 26.67M | 21.40M | 33.22M | 31.30M | 98.24M | 21.03M | 31.80M | 25.74M | 1.23M | 15.79M | 33.51M | 30.96M | 22.99M | 33.70M | 15.79M | 3.90M | 16.39M | 42.89M | 43.68M | 27.95M | -93.51M | 17.39M | 15.88M | 20.95M | 16.87M | 29.22M | 24.78M | | 27.42M | 34.52M | 28.04M | 4.53M | 9.48M | 28.91M | 30.98M | 35.15M | 24.45M | 38.15M | 42.17M | 29.63M | 23.23M | 52.05M | 53.36M |
|
EBIT
|
21.47M | 28.04M | 29.85M | 21.53M | 26.14M | 24.61M | 79.88M | 0.30M | 22.48M | 23.10M | 18.77M | 13.99M | 21.80M | 27.84M | 6.55M | 24.34M | 7.25M | 26.67M | 21.40M | 33.22M | 31.30M | 98.24M | 21.03M | 31.80M | 25.74M | 1.23M | 15.79M | 33.51M | 30.96M | 22.99M | 33.70M | 15.79M | 3.90M | 16.39M | 42.89M | 43.68M | 27.95M | -93.51M | 17.39M | 15.88M | 20.95M | 16.87M | 29.22M | 24.78M | | 27.42M | 34.52M | 28.04M | 4.53M | 9.48M | 28.91M | 30.98M | 35.15M | 24.45M | 38.15M | 42.17M | 29.63M | 23.23M | 52.05M | 53.36M |
|
Other Non Operating Income
|
| | | | | | | | -0.29M | -0.14M | 30.19M | | 0.00M | -0.11M | | | | -1.26M | | 0.45M | -0.66M | | -0.45M | 0.12M | -0.74M | -0.40M | -1.39M | -0.70M | -0.76M | -0.52M | -3.26M | -1.57M | -0.60M | -1.01M | -0.30M | -1.01M | -1.10M | -1.49M | -5.14M | -2.92M | -1.34M | -0.71M | -0.62M | -0.89M | | -0.17M | -1.39M | -0.12M | -1.33M | -1.50M | 0.53M | -6.70M | -1.41M | 0.98M | -0.83M | -0.38M | 2.59M | -1.70M | -3.41M | -0.66M |
|
Non Operating Income
|
| | | | | | | | -0.29M | -0.14M | 30.19M | | 0.00M | -0.11M | | | | -1.26M | | 0.45M | -0.66M | | -0.45M | 0.12M | -0.74M | -2.48M | -1.39M | -0.70M | -0.76M | -0.52M | -3.26M | -1.57M | -0.60M | -1.01M | -0.30M | -1.01M | -1.10M | -1.49M | -5.14M | -2.92M | -1.34M | -0.71M | -0.62M | -0.89M | | -0.17M | -1.39M | -0.12M | -1.33M | -1.50M | 0.53M | -6.70M | -1.41M | 0.98M | -0.83M | -0.38M | 2.59M | -1.70M | -3.41M | -0.66M |
|
EBT
|
12.90M | 19.17M | 21.96M | 14.99M | 19.18M | 18.35M | 23.09M | -6.75M | 16.05M | 16.63M | 12.18M | 7.43M | 15.90M | 21.42M | 6.55M | 19.05M | 0.71M | 9.43M | 18.24M | 31.88M | 29.30M | 98.24M | 19.06M | 30.32M | 23.35M | -0.28M | 12.78M | 31.13M | 28.22M | 20.38M | 28.18M | 9.36M | -2.93M | 8.58M | 35.78M | 36.08M | 21.37M | -100.63M | 7.29M | 7.54M | 6.39M | 8.90M | 21.32M | 16.16M | | 20.40M | 25.94M | 20.17M | -4.48M | -0.53M | 21.12M | 16.12M | 26.94M | 19.00M | 31.15M | 36.07M | 27.34M | 17.11M | 44.19M | 48.49M |
|
Tax Provisions
|
4.90M | 6.83M | -8.75M | 5.17M | 6.37M | 6.66M | | -0.66M | 5.51M | 5.56M | 4.79M | 0.43M | 4.93M | 6.46M | | 5.98M | 1.08M | 1.34M | 5.92M | 10.15M | 9.17M | | 6.17M | 9.67M | 7.45M | -0.27M | 4.23M | 10.19M | 23.90M | 5.29M | 7.58M | 1.19M | -9.32M | 1.52M | 6.28M | 9.87M | 4.94M | 1.53M | 2.58M | 1.62M | -13.23M | 2.00M | 5.81M | 5.20M | | 7.11M | 9.12M | 6.11M | 9.36M | 0.20M | 5.32M | 6.24M | 7.39M | 4.82M | 8.59M | 7.63M | 5.57M | 4.11M | 11.63M | 2.34M |
|
Profit After Tax
|
8.01M | 12.34M | -12.16M | 9.82M | 12.81M | 12.17M | 5.01M | -6.10M | 10.54M | 11.07M | 7.39M | 7.00M | 10.96M | 14.96M | 6.55M | 13.07M | -0.38M | 8.09M | 12.32M | 21.72M | 20.13M | 18.25M | 12.89M | 20.66M | 15.90M | 4.71M | 8.55M | 20.94M | 4.32M | 15.08M | 20.60M | 8.17M | 6.39M | 7.06M | 29.50M | 26.21M | 16.43M | -102.17M | 4.71M | 5.91M | 19.62M | 6.94M | 15.51M | 10.96M | | 13.29M | 16.82M | 14.06M | -13.85M | -0.71M | 15.80M | 9.88M | 19.55M | 14.18M | 22.56M | 28.44M | 21.77M | 13.00M | 32.56M | 46.15M |
|
Income from Non-Controlling Interests
|
0.38M | 0.26M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
8.01M | 12.34M | 30.71M | 9.82M | 12.81M | 11.69M | 23.09M | -6.10M | 10.54M | 11.07M | 7.39M | 7.00M | 10.96M | 14.96M | 6.55M | 13.07M | -0.38M | 8.09M | 12.32M | 21.72M | 20.13M | 98.24M | 12.89M | 20.66M | 15.90M | -0.01M | 8.55M | 20.94M | 4.32M | 15.08M | 20.60M | 8.17M | 6.39M | 7.06M | 29.50M | 26.21M | 16.43M | -102.17M | 4.71M | 5.91M | 19.62M | 6.90M | 15.51M | 10.96M | | 13.29M | 16.82M | 14.06M | -13.84M | -0.73M | 15.80M | 9.88M | 19.55M | 14.18M | 22.56M | 28.44M | 21.77M | 13.00M | 32.56M | 46.15M |
|
Consolidated Net Income
|
8.01M | 12.34M | 30.71M | 0.49M | 0.58M | 0.48M | -1.09M | 0.16M | -0.28M | -25.88M | | | | | 6.55M | 13.07M | -0.38M | 8.09M | 12.32M | 21.72M | 20.13M | 98.24M | 12.89M | 20.66M | 15.90M | -0.01M | 8.55M | 20.94M | 4.32M | 15.08M | 20.60M | 8.17M | 6.39M | 7.06M | 29.50M | 26.21M | 16.43M | -102.17M | 4.71M | 5.91M | 19.62M | 6.90M | 15.51M | 10.96M | | 13.29M | 16.82M | 14.06M | -13.84M | -0.73M | 15.80M | 9.88M | 19.55M | 14.18M | 22.56M | 28.44M | 21.77M | 13.00M | 32.56M | 46.15M |
|
Income towards Parent Company
|
8.01M | 12.34M | 30.71M | 0.49M | 0.58M | 0.48M | -1.09M | 0.16M | -0.28M | -25.88M | | | | | 6.55M | 13.07M | -0.38M | 8.09M | 12.32M | 21.72M | 20.13M | 98.24M | 12.89M | 20.66M | 15.90M | -0.01M | 8.55M | 20.94M | 4.32M | 15.08M | 20.60M | 8.17M | 6.39M | 7.06M | 29.50M | 26.21M | 16.43M | -102.17M | 4.71M | 5.91M | 19.62M | 6.90M | 15.51M | 10.96M | | 13.29M | 16.82M | 14.06M | -13.84M | -0.73M | 15.80M | 9.88M | 19.55M | 14.18M | 22.56M | 28.44M | 21.77M | 13.00M | 32.56M | 46.15M |
|
Net Income towards Common Stockholders
|
8.01M | 12.34M | 30.71M | 0.49M | 0.58M | 0.48M | -1.09M | 0.16M | -0.28M | -25.88M | | | | | 6.55M | 13.07M | -0.38M | 8.09M | 12.32M | 21.72M | 20.13M | 98.24M | 12.89M | 20.66M | 15.90M | -0.01M | 8.55M | 20.94M | 4.32M | 15.08M | 20.60M | 8.17M | 6.39M | 7.06M | 29.50M | 26.21M | 16.43M | -102.17M | 4.71M | 5.91M | 19.62M | 6.90M | 15.51M | 10.96M | | 13.29M | 16.82M | 14.06M | -13.84M | -0.73M | 15.80M | 9.88M | 19.55M | 14.18M | 22.56M | 28.44M | 21.77M | 13.00M | 32.56M | 46.15M |
|
EPS (Basic)
|
0.12 | 0.19 | 0.48 | 0.15 | 0.20 | 0.19 | -0.02 | -0.10 | 0.16 | 0.17 | 0.11 | 0.11 | 0.17 | 0.23 | | 0.20 | -0.01 | 0.12 | 0.19 | 0.33 | 0.31 | 0.28 | 0.20 | 0.32 | 0.25 | 0.07 | 0.13 | 0.33 | 0.07 | 0.25 | 0.35 | 0.14 | 0.11 | 0.12 | 0.50 | 0.45 | 0.28 | -1.75 | 0.08 | 0.10 | 0.34 | 0.12 | 0.26 | 0.19 | | 0.22 | 0.28 | 0.24 | -0.24 | -0.01 | 0.27 | 0.17 | 0.34 | 0.24 | 0.39 | 0.49 | 0.37 | 0.22 | 0.56 | 0.79 |
|
EPS (Weighted Average and Diluted)
|
0.12 | 0.19 | 0.48 | 0.15 | 0.20 | 0.19 | -0.02 | -0.10 | 0.16 | 0.17 | 0.11 | 0.11 | 0.17 | 0.23 | | 0.20 | -0.01 | 0.12 | 0.19 | 0.33 | 0.31 | 0.28 | 0.20 | 0.32 | 0.25 | 0.07 | 0.13 | 0.33 | 0.07 | 0.25 | 0.35 | 0.14 | 0.11 | 0.12 | 0.50 | 0.45 | 0.28 | -1.75 | 0.08 | 0.10 | 0.34 | 0.12 | 0.26 | 0.19 | | 0.22 | 0.28 | 0.24 | -0.24 | -0.01 | 0.27 | 0.17 | 0.33 | 0.24 | 0.38 | 0.48 | 0.37 | 0.22 | 0.55 | 0.78 |
|
Shares Outstanding (Weighted Average)
|
63.52M | 64.03M | 63.79M | 64.82M | 65.40M | 65.47M | 65.29M | 63.44M | 65.95M | | | | | | | 66.47M | 66.47M | | 66.42M | 66.21M | 66.09M | | 65.69M | | | | | | 62.00M | | | 59.55M | 59.54M | 59.63M | 59.46M | 59.12M | 58.94M | 58.45M | 58.48M | 58.59M | 58.55M | 58.73M | 59.04M | 59.06M | 58.97M | 59.25M | 59.37M | 59.10M | 58.87M | 58.08M | 58.08M | 58.11M | 58.09M | 58.24M | 58.28M | 58.30M | 58.28M | 58.43M | 58.55M | 58.45M |
|
Shares Outstanding (Diluted Average)
|
64.12M | 64.58M | 64.26M | 65.19M | 65.68M | 65.68M | 65.49M | 63.44M | 66.13M | | | | | | | 66.56M | 66.55M | | 66.47M | 66.25M | 66.14M | | 65.72M | | | | | | 62.04M | | | 59.59M | 59.57M | 59.64M | 59.47M | 59.12M | 58.95M | 58.45M | 58.48M | 58.59M | 58.55M | 58.73M | 59.04M | 59.06M | 58.97M | 59.25M | 59.37M | 59.10M | 58.87M | 58.08M | 58.18M | 58.34M | 58.34M | 58.71M | 58.70M | 58.87M | 58.87M | 59.17M | 59.12M | 59.16M |
|
EBITDA
|
21.47M | 28.04M | 29.85M | 21.53M | 26.14M | 24.61M | 79.88M | 0.30M | 22.48M | 23.10M | 18.77M | 13.99M | 21.80M | 27.84M | 6.55M | 24.34M | 7.25M | 26.67M | 21.40M | 33.22M | 31.30M | 98.24M | 21.03M | 31.80M | 25.74M | 1.23M | 15.79M | 33.51M | 30.96M | 22.99M | 33.70M | 15.79M | 3.90M | 16.39M | 42.89M | 43.68M | 27.95M | -93.51M | 17.39M | 15.88M | 20.95M | 16.87M | 29.22M | 24.78M | | 27.42M | 34.52M | 28.04M | 4.53M | 9.48M | 28.91M | 30.98M | 35.15M | 24.45M | 38.15M | 42.17M | 29.63M | 23.23M | 52.05M | 53.36M |
|
Interest Expenses
|
8.12M | 8.41M | 7.89M | 6.66M | 6.78M | 6.43M | | 6.65M | 6.15M | 6.33M | 5.89M | 6.16M | 5.91M | 6.30M | | 5.42M | 5.61M | 4.25M | 1.89M | 1.79M | 1.35M | | 1.52M | 1.59M | 1.65M | 1.10M | 1.62M | 1.68M | 1.98M | 2.09M | 2.26M | 4.85M | 6.23M | 6.79M | 6.81M | 6.58M | 5.48M | 5.63M | 4.96M | 5.43M | 13.22M | 7.26M | 7.29M | 7.73M | | 6.85M | 7.19M | 7.75M | 7.66M | 8.51M | 8.32M | 8.16M | 6.80M | 6.42M | 6.17M | 5.72M | 4.89M | 4.42M | 4.44M | 4.21M |
|
Tax Rate
|
37.94% | 35.61% | -39.84% | 34.48% | 33.20% | 36.29% | | 9.70% | 34.33% | 33.46% | 39.30% | 5.82% | 31.03% | 30.17% | | 31.39% | 153.26% | 14.23% | 32.45% | 31.85% | 31.30% | | 32.35% | 31.88% | 31.89% | 96.74% | 33.11% | 32.74% | 84.69% | 25.97% | 26.89% | 12.72% | 318.41% | 17.73% | 17.55% | 27.36% | 23.12% | -1.52% | 35.40% | 21.53% | -207.03% | 22.47% | 27.24% | 32.20% | | 34.84% | 35.17% | 30.27% | -208.72% | -37.88% | 25.20% | 38.72% | 27.42% | 25.37% | 27.57% | 21.15% | 20.38% | 24.00% | 26.32% | 4.83% |