|
Revenue
|
252.06M | 237.73M | -12.05M | 258.56M | 288.09M | 277.66M | 259.65M | 297.57M | 338.43M | 335.87M | 301.04M | 335.75M | 377.75M | 354.91M | 320.19M | 216.83M | 224.71M | 222.33M | 223.43M | 224.13M | 224.90M | 222.19M | 192.76M | 202.88M | 203.32M | 202.29M | 185.53M | 199.83M | 213.37M | 209.33M | 195.21M | 171.15M | 181.69M | 182.10M | 170.09M | 173.37M | 190.83M | 188.41M | 170.92M | 182.79M | 199.55M | 199.46M | 188.17M | 206.73M | 218.99M | 222.42M | 208.97M | 224.31M | 237.68M | 218.53M | 203.31M | 215.46M | 233.19M | 235.34M | 209.56M | 227.10M | 240.50M | 229.36M | 228.05M | 241.67M | 274.76M | 269.26M |
|
Cost of Revenue
|
173.75M | 165.66M | 150.26M | 186.74M | 199.80M | 195.72M | 184.00M | 218.66M | 242.54M | 245.73M | 222.22M | 254.38M | 274.72M | 260.80M | 249.42M | 269.45M | 161.95M | 162.46M | 169.49M | 161.21M | 163.18M | 159.72M | 143.76M | 146.96M | 146.24M | 144.24M | 145.78M | 148.01M | 153.90M | 150.44M | 14.53M | 156.72M | 160.13M | 162.06M | 26.01M | 126.58M | 137.04M | 139.42M | 126.59M | 136.42M | 162.32M | 147.53M | 141.62M | 155.40M | 160.96M | 163.98M | 159.58M | 170.60M | 177.00M | 170.20M | 157.73M | 167.77M | 178.66M | 179.41M | 166.39M | 174.39M | 186.49M | 177.66M | 187.01M | 184.64M | 205.04M | 203.35M |
|
Gross Profit
|
78.31M | 72.07M | 62.25M | 71.82M | 88.29M | 81.94M | 75.65M | 78.91M | 95.89M | 90.14M | 78.82M | 82.93M | 103.25M | 94.11M | 70.77M | 60.44M | 62.76M | 59.87M | 53.94M | 62.92M | 61.72M | 62.47M | 49.00M | 55.92M | 57.08M | 58.05M | 39.43M | 51.82M | 59.47M | 58.89M | 49.21M | 47.85M | 53.02M | 51.57M | 47.67M | 46.79M | 53.79M | 48.99M | 44.33M | 46.37M | 37.23M | 51.93M | 46.55M | 51.33M | 58.03M | 58.44M | 49.39M | 53.71M | 60.68M | 48.33M | 45.58M | 47.69M | 54.53M | 55.93M | 43.17M | 52.71M | 54.01M | 51.70M | 41.04M | 57.03M | 69.72M | 65.91M |
|
Selling, General & Administrative
|
41.37M | 40.13M | 43.02M | 43.54M | 47.47M | 46.17M | 49.34M | 50.47M | 52.71M | 53.55M | | 59.66M | 61.67M | 60.89M | | 63.67M | 37.39M | 39.35M | | 39.90M | 42.51M | 40.91M | 39.03M | 39.47M | 38.42M | 40.26M | 33.81M | 35.91M | 33.05M | 30.60M | 0.34M | 25.17M | 33.26M | 31.84M | 0.94M | 26.99M | 26.73M | 25.42M | 23.39M | 26.54M | 55.38M | 25.65M | 26.91M | 30.22M | 32.46M | 27.62M | 31.80M | 31.78M | 30.81M | 32.11M | 36.71M | 37.70M | 34.47M | 32.29M | 30.17M | 40.33M | 36.10M | 38.95M | 37.66M | 40.54M | 42.57M | 41.14M |
|
Restructuring Costs
|
| | | | | | 0.10M | | | 0.40M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | 0.01M | | | | 10.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
41.37M | 40.13M | 43.02M | 43.54M | 47.47M | 46.17M | 49.44M | 50.47M | 52.71M | 53.95M | 0.20M | 59.66M | 61.67M | 60.89M | | 63.67M | 37.39M | 39.35M | | 39.90M | 42.51M | 40.91M | 39.03M | 39.47M | 38.42M | 40.26M | 33.81M | 35.91M | 33.05M | 30.60M | 0.34M | 25.17M | 33.26M | 31.84M | 0.94M | 26.99M | 26.73M | 25.42M | 23.39M | 26.54M | 55.38M | 25.65M | 26.91M | 30.22M | 32.46M | 27.62M | 31.80M | 31.78M | 30.81M | 32.11M | 36.71M | 37.70M | 34.47M | 32.29M | 30.17M | 40.33M | 36.10M | 38.95M | 37.66M | 40.54M | 42.57M | 41.14M |
|
Operating Income
|
36.52M | 31.73M | 18.64M | 28.35M | 40.78M | 35.79M | 26.40M | 28.74M | 43.20M | 36.60M | 78.62M | 23.74M | 41.64M | 43.58M | 70.77M | 32.27M | 25.37M | 20.52M | 53.94M | 23.02M | 19.21M | 21.56M | -68.04M | 16.45M | 18.66M | 17.79M | -94.83M | 15.91M | 26.42M | 28.29M | 22.10M | 35.21M | 31.52M | 29.88M | 12.20M | 19.80M | 27.06M | 23.57M | 20.79M | 19.83M | -18.15M | -108.32M | 18.35M | 21.11M | 25.57M | 30.82M | 17.59M | 21.93M | 29.87M | 20.98M | 26.28M | 9.99M | 20.06M | 23.76M | 11.63M | 12.44M | 17.85M | 8.28M | 8.62M | 21.78M | 27.13M | 16.59M |
|
EBIT
|
36.52M | 31.73M | 18.64M | 28.35M | 40.78M | 35.79M | 26.40M | 28.74M | 43.20M | 36.60M | 78.62M | 23.74M | 41.64M | 43.58M | 70.77M | 32.27M | 25.37M | 20.52M | 53.94M | 23.02M | 19.21M | 21.56M | -68.04M | 16.45M | 18.66M | 17.79M | -94.83M | 15.91M | 26.42M | 28.29M | 22.10M | 35.21M | 31.52M | 29.88M | 12.20M | 19.80M | 27.06M | 23.57M | 20.79M | 19.83M | -18.15M | -108.32M | 18.35M | 21.11M | 25.57M | 30.82M | 17.59M | 21.93M | 29.87M | 20.98M | 26.28M | 9.99M | 20.06M | 23.76M | 11.63M | 12.44M | 17.85M | 8.28M | 8.62M | 21.78M | 27.13M | 16.59M |
|
Other Non Operating Income
|
-0.54M | -0.20M | 0.15M | -1.16M | -3.97M | 0.54M | | -1.64M | -6.56M | 0.14M | | -2.23M | 0.30M | 2.48M | | -0.95M | -1.38M | -1.73M | | -1.32M | -1.97M | -0.72M | 0.36M | -0.06M | 0.13M | -0.20M | -2.45M | -0.78M | -0.14M | -6.64M | -1.81M | -0.56M | -2.18M | 0.41M | -0.21M | -0.57M | 1.22M | 0.60M | -0.26M | -0.08M | 1.13M | -1.20M | 0.39M | -0.93M | -10.32M | -0.54M | | -0.28M | 0.27M | 0.86M | 1.87M | -0.07M | 0.16M | -0.12M | 1.10M | -0.32M | 0.04M | -0.03M | 2.72M | -0.10M | -0.23M | -0.10M |
|
Non Operating Income
|
-13.22M | -12.75M | -12.31M | -13.18M | -16.14M | -10.19M | -12.07M | -12.31M | -17.77M | -9.31M | | -7.44M | -5.24M | -3.09M | | -4.42M | -3.50M | -3.81M | | -4.77M | -5.98M | -4.16M | -2.96M | -3.50M | -3.18M | -3.68M | -5.94M | -4.33M | -3.56M | -10.40M | -4.55M | -4.26M | -5.66M | -3.07M | -3.46M | -4.01M | -2.27M | -2.92M | -3.76M | -3.66M | -3.10M | -4.65M | -3.01M | -4.68M | -13.77M | -3.98M | -3.55M | -3.69M | -3.23M | -2.74M | -1.73M | -3.77M | -3.81M | -4.07M | -3.20M | -5.25M | -5.18M | -4.89M | -1.83M | -4.62M | -4.78M | -4.47M |
|
EBT
|
23.30M | 18.98M | 6.33M | 15.17M | 24.64M | 25.60M | 14.33M | 16.43M | 25.43M | 27.29M | 78.62M | 16.30M | 36.40M | 40.49M | 70.77M | 27.85M | 21.87M | 16.71M | 53.94M | 18.25M | 13.23M | 17.40M | -71.00M | 12.95M | 15.48M | 14.11M | -100.77M | 11.58M | 22.86M | 17.89M | 17.55M | 30.95M | 25.86M | 26.81M | 8.74M | 15.79M | 24.79M | 20.65M | 17.03M | 16.17M | -21.25M | -112.97M | 15.34M | 16.43M | 11.80M | 26.84M | 14.04M | 18.24M | 26.64M | 18.24M | 24.55M | 6.22M | 16.25M | 19.69M | 8.43M | 7.19M | 12.67M | 3.39M | 6.79M | 17.16M | 22.35M | 12.12M |
|
Tax Provisions
|
8.08M | 7.03M | -1.30M | 4.48M | 8.63M | 8.62M | 7.20M | 4.18M | 8.26M | 7.33M | | 2.26M | 9.30M | 10.24M | | 8.62M | 7.43M | 5.62M | | 6.31M | 4.74M | 5.69M | -10.20M | 4.65M | 5.00M | 5.33M | -33.41M | 4.59M | 8.01M | 4.76M | 16.56M | 6.63M | 6.26M | 4.14M | 1.62M | 1.24M | 6.07M | 5.41M | 3.60M | 3.05M | -5.55M | -12.10M | -8.35M | 3.37M | -0.04M | 7.25M | 1.22M | 4.07M | 6.78M | 4.94M | 5.71M | 1.31M | 5.23M | 3.20M | 0.49M | 2.10M | 1.73M | 0.90M | 1.15M | 4.74M | 5.63M | 2.82M |
|
Profit After Tax
|
21.43M | 12.72M | 5.69M | 11.75M | 17.09M | 18.27M | 13.25M | 12.49M | 17.17M | 19.96M | -13.94M | 14.04M | 27.80M | 30.25M | 8.28M | 19.38M | 26.20M | 22.23M | 7.67M | 13.98M | 8.49M | 11.71M | -60.80M | 8.30M | 10.48M | 8.78M | -67.36M | 6.99M | 14.85M | 13.13M | -4.01M | 24.32M | 19.60M | 22.67M | 16.71M | 19.09M | 22.02M | 19.11M | 38.40M | 13.12M | -15.70M | -100.87M | 23.69M | 13.06M | 11.84M | 19.59M | 12.82M | 14.17M | 19.86M | 13.30M | 18.84M | 4.91M | 11.02M | 16.49M | 7.94M | 5.14M | 10.94M | 2.53M | 5.64M | 12.42M | 16.72M | 9.30M |
|
Income from Non-Controlling Interests
|
| | | | | | | -0.24M | 0.27M | 1.29M | | 0.86M | 0.91M | 1.32M | 1.43M | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
15.22M | 11.95M | 7.63M | 10.69M | 16.01M | 16.98M | 7.13M | 12.25M | 17.17M | 19.96M | 78.62M | 14.04M | 27.10M | 30.25M | 70.77M | 19.23M | 14.44M | 11.09M | 53.94M | 11.94M | 8.49M | 11.71M | -60.80M | 8.30M | 10.48M | 8.78M | -67.36M | 6.99M | 14.85M | 13.13M | 0.99M | 24.32M | 19.60M | 22.67M | 7.12M | 14.55M | 18.72M | 15.24M | 13.43M | 13.12M | -15.70M | -100.87M | 23.69M | 13.06M | 11.84M | 19.59M | 12.82M | 14.17M | 19.86M | 13.30M | 18.84M | 4.91M | 11.02M | 16.49M | 7.94M | 5.09M | 10.94M | 2.49M | 5.64M | 12.42M | 16.72M | 9.30M |
|
Consolidated Net Income
|
6.21M | 0.77M | -1.94M | 1.06M | 1.08M | 1.29M | 6.12M | | | | 78.62M | 0.07M | 0.51M | -0.30M | 0.84M | 5.69M | 11.76M | 11.14M | -6.20M | 2.04M | -6.78M | | | | | | | 6.99M | 14.85M | 13.13M | 0.99M | 3.76M | 2.32M | 1.74M | 1.77M | 4.54M | 3.30M | 3.87M | 24.97M | | | | | 13.06M | 11.84M | 19.59M | 12.82M | 14.17M | 19.86M | 13.30M | 18.84M | 4.91M | 11.02M | 16.49M | 7.94M | 5.09M | 10.94M | 2.49M | 5.64M | 12.42M | 16.72M | 9.30M |
|
Income towards Parent Company
|
6.21M | 0.77M | -1.94M | 1.06M | 1.08M | 1.29M | 6.12M | | | | 78.62M | 0.07M | 0.51M | -0.30M | 0.84M | 5.69M | 11.76M | 11.14M | -6.20M | 2.04M | -6.78M | | | | | | | 6.99M | 14.85M | 13.13M | 0.99M | 3.76M | 2.32M | 1.74M | 1.77M | 4.54M | 3.30M | 3.87M | 24.97M | | | | | 13.06M | 11.84M | 19.59M | 12.82M | 14.17M | 19.86M | 13.30M | 18.84M | 4.91M | 11.02M | 16.49M | 7.94M | 5.09M | 10.94M | 2.49M | 5.64M | 12.42M | 16.72M | 9.30M |
|
Net Income towards Common Stockholders
|
6.21M | 0.77M | -1.94M | 1.06M | 1.08M | 1.29M | 6.12M | | | | 78.62M | 0.07M | 0.51M | -0.30M | 0.84M | 5.69M | 11.76M | 11.14M | -6.20M | 2.04M | -6.78M | | | | | | | 6.99M | 14.85M | 13.13M | 0.99M | 3.76M | 2.32M | 1.74M | 1.77M | 4.54M | 3.30M | 3.87M | 24.97M | | | | | 13.06M | 11.84M | 19.59M | 12.82M | 14.17M | 19.86M | 13.30M | 18.84M | 4.91M | 11.02M | 16.49M | 7.94M | 5.09M | 10.94M | 2.49M | 5.64M | 12.42M | 16.72M | 9.30M |
|
EPS (Basic)
|
0.63 | 0.38 | -0.06 | 0.35 | 0.50 | 0.53 | 0.18 | 0.36 | 0.45 | 0.48 | 2.10 | 0.34 | 0.68 | 0.72 | 0.02 | 0.41 | 0.58 | 0.49 | -0.14 | 0.31 | 0.19 | 0.26 | -1.35 | 0.18 | 0.23 | 0.19 | -1.48 | 0.15 | 0.32 | 0.29 | 0.02 | 0.53 | 0.43 | 0.49 | 0.04 | 0.42 | 0.48 | 0.42 | 0.55 | 0.30 | -0.36 | -2.32 | 0.54 | 0.30 | 0.27 | 0.46 | 0.30 | 0.33 | 0.47 | 0.32 | 0.45 | 0.12 | 0.27 | 0.40 | 0.19 | 0.13 | 0.27 | 0.06 | 0.14 | 0.31 | 0.41 | 0.23 |
|
EPS (Weighted Average and Diluted)
|
0.62 | 0.37 | -0.06 | 0.34 | 0.49 | 0.52 | 0.18 | 0.36 | 0.44 | 0.47 | 2.07 | 0.33 | 0.67 | 0.71 | 0.02 | 0.41 | 0.58 | 0.49 | -0.14 | 0.31 | 0.19 | 0.26 | -1.35 | 0.18 | 0.23 | 0.19 | -1.48 | 0.15 | 0.32 | 0.29 | 0.02 | 0.53 | 0.42 | 0.49 | 0.04 | 0.42 | 0.48 | 0.42 | 0.55 | 0.30 | -0.36 | -2.32 | 0.54 | 0.30 | 0.27 | 0.45 | 0.29 | 0.33 | 0.47 | 0.32 | 0.45 | 0.12 | 0.26 | 0.40 | 0.19 | 0.12 | 0.27 | 0.06 | 0.14 | 0.30 | 0.41 | 0.23 |
|
Shares Outstanding (Weighted Average)
|
33.79M | 33.83M | 33.76M | 33.91M | 34.22M | 34.42M | 34.25M | 34.59M | 37.35M | 39.05M | 37.52M | 39.23M | 39.43M | 40.35M | 40.93M | 44.77M | 44.90M | 44.92M | 44.88M | 45.00M | 45.15M | 45.16M | 45.12M | 45.28M | 45.43M | 45.44M | 45.41M | 45.57M | 45.72M | 45.72M | 45.68M | 45.78M | 45.92M | 45.85M | 45.82M | 45.58M | 45.59M | 45.45M | 45.30M | 44.20M | 43.83M | 43.71M | 43.58M | 43.19M | 43.15M | 43.06M | 43.01M | 42.80M | 42.55M | 42.36M | 42.25M | 41.54M | 41.50M | 41.48M | 41.44M | 41.02M | 40.86M | 40.78M | 40.73M | 40.61M | 40.65M | 40.65M |
|
Shares Outstanding (Diluted Average)
|
34.44M | 34.51M | 34.44M | 34.60M | 34.77M | 34.90M | 34.78M | 35.03M | 37.69M | 39.51M | 37.95M | 39.79M | 39.89M | 40.75M | 41.40M | 45.19M | 45.23M | 45.28M | 45.27M | 45.40M | 45.42M | 45.50M | 45.12M | 45.65M | 45.73M | 45.76M | 45.41M | 45.91M | 45.92M | 46.03M | 45.99M | 46.23M | 46.20M | 46.17M | 46.17M | 45.99M | 45.91M | 45.75M | 45.60M | 44.47M | 43.83M | 43.71M | 43.58M | 43.63M | 43.47M | 43.35M | 43.28M | 43.11M | 42.80M | 42.59M | 42.48M | 41.80M | 41.72M | 41.71M | 41.69M | 41.32M | 41.16M | 41.09M | 41.06M | 40.97M | 40.94M | 41.11M |
|
EBITDA
|
36.52M | 31.73M | 18.64M | 28.35M | 40.78M | 35.79M | 26.40M | 28.74M | 43.20M | 36.60M | 78.62M | 23.74M | 41.64M | 43.58M | 70.77M | 32.27M | 25.37M | 20.52M | 53.94M | 23.02M | 19.21M | 21.56M | -68.04M | 16.45M | 18.66M | 17.79M | -94.83M | 15.91M | 26.42M | 28.29M | 22.10M | 35.21M | 31.52M | 29.88M | 12.20M | 19.80M | 27.06M | 23.57M | 20.79M | 19.83M | -18.15M | -108.32M | 18.35M | 21.11M | 25.57M | 30.82M | 17.59M | 21.93M | 29.87M | 20.98M | 26.28M | 9.99M | 20.06M | 23.76M | 11.63M | 12.44M | 17.85M | 8.28M | 8.62M | 21.78M | 27.13M | 16.59M |
|
Interest Expenses
|
13.09M | 12.55M | 12.05M | 12.02M | 11.62M | 10.73M | 10.11M | 10.67M | 10.30M | 9.45M | | 5.21M | 5.54M | 5.57M | | 3.47M | 2.12M | 2.08M | | 3.45M | 3.72M | 3.44M | 3.45M | 3.44M | 3.31M | 3.48M | 3.49M | 3.55M | 3.42M | 3.39M | 4.03M | 3.70M | 3.48M | 3.48M | 3.25M | 3.44M | 3.49M | 3.52M | 3.50M | 3.58M | 4.23M | 3.45M | 3.40M | 3.55M | 4.12M | 3.44M | 3.40M | 3.41M | 3.50M | 3.60M | 3.60M | 3.70M | 3.97M | 3.95M | 4.30M | 4.93M | 5.22M | 4.86M | 4.55M | 4.52M | 4.55M | 4.37M |
|
Tax Rate
|
34.68% | 37.04% | -20.54% | 29.53% | 35.02% | 33.67% | 50.24% | 25.44% | 32.48% | 26.86% | | 13.87% | 25.55% | 25.29% | | 30.95% | 33.97% | 33.63% | | 34.58% | 35.83% | 32.70% | 14.37% | 35.91% | 32.30% | 37.77% | 33.15% | 39.64% | 35.04% | 26.61% | 94.36% | 21.42% | 24.21% | 15.44% | 18.54% | 7.85% | 24.49% | 26.20% | 21.14% | 18.86% | 26.12% | 10.71% | -54.43% | 20.51% | -0.34% | 27.01% | 8.69% | 22.31% | 25.45% | 27.08% | 23.26% | 21.06% | 32.18% | 16.25% | 5.81% | 29.21% | 13.65% | 26.55% | 16.94% | 27.62% | 25.19% | 23.27% |