|
Revenue
|
142.85M | 154.69M | | 175.09M | 162.14M | 179.39M | 196.19M | 171.01M | 167.11M | 179.04M | 187.93M | 172.90M | 172.07M | 168.25M | 200.74M | 168.67M | 0.03M | 176.86M | 181.75M | 175.56M | 164.42M | 172.19M | 174.95M | 162.16M | 156.34M | 161.28M | 163.86M | 159.97M | 155.16M | 160.90M | 171.25M | 164.24M | 167.48M | 165.87M | 8.59M | 181.61M | | 179.99M | 179.49M | 179.95M | 3.94M | 170.99M | 86.06M | 141.50M | 162.78M | 178.87M | 184.44M | 195.99M | 201.41M | 200.78M | 217.58M | 179.52M | 136.21M | 156.74M | 151.06M | 138.84M | 136.92M | 149.00M | 157.45M | 147.37M | 138.88M | 146.56M | 138.53M | 135.67M | 121.37M |
|
Cost of Revenue
|
123.44M | 138.18M | | 153.55M | 142.65M | 163.79M | 178.18M | 159.18M | 156.23M | 165.45M | 169.83M | 154.88M | 155.38M | 155.57M | 175.03M | 148.68M | | 157.10M | 156.73M | 155.11M | 141.49M | 150.18M | 149.63M | 141.18M | 134.52M | 137.91M | 136.39M | 136.42M | 133.03M | 139.77M | 139.49M | 140.95M | 144.80M | 149.31M | 7.99M | 161.59M | | 166.20M | 161.15M | 162.51M | 298.14M | 155.61M | 95.51M | 126.94M | 136.84M | 153.27M | 157.04M | 169.90M | 184.52M | 181.64M | 199.22M | 172.96M | 144.21M | 147.09M | 145.03M | 139.42M | 135.28M | 144.23M | 146.66M | 137.91M | 138.35M | 147.00M | 139.66M | 132.29M | 117.76M |
|
Gross Profit
|
19.41M | 16.51M | | 21.55M | 19.49M | 15.60M | 18.02M | 11.83M | 10.88M | 13.59M | 18.09M | 18.02M | 16.69M | 12.68M | 25.71M | 19.98M | | 19.76M | 25.02M | 20.45M | 22.93M | 22.01M | 25.32M | 20.98M | 21.81M | 23.36M | 27.47M | 23.55M | 22.13M | 21.13M | 27.36M | 23.29M | 22.68M | 16.56M | 23.90M | 20.02M | | 13.79M | 18.34M | 17.44M | | 15.38M | -9.45M | 14.56M | 25.93M | 25.59M | 27.40M | 26.10M | 16.89M | 19.14M | 18.35M | 6.56M | -8.00M | 9.65M | 6.03M | -0.57M | 1.64M | 4.76M | 10.79M | 9.46M | 0.53M | -0.45M | -1.13M | 3.39M | 3.61M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88M | 4.99M | 5.08M | 5.04M | 5.25M | | 4.84M | 4.96M | | | | | 5.44M | 5.39M | 5.94M | 5.60M | 5.46M | 5.42M | 5.61M | 6.17M | 5.95M | 5.93M | 6.12M | 6.07M | 6.34M | 6.27M | 6.31M | 6.50M | 6.17M | 5.95M | 5.96M | 5.75M | 5.67M | 5.66M |
|
Selling, General & Administrative
|
11.16M | 11.25M | | 11.51M | 11.16M | 10.80M | | 10.37M | 10.99M | 11.15M | | 11.15M | 11.53M | 11.26M | | 10.11M | | 12.29M | | 11.65M | 12.97M | 12.65M | | 10.83M | 12.42M | 12.14M | | 11.41M | 12.87M | 13.00M | 15.44M | 12.86M | 14.63M | 13.85M | 18.80M | 14.41M | | 11.44M | 11.36M | 10.98M | -23.31M | 11.72M | 8.61M | 11.36M | 12.62M | 14.58M | 12.76M | 12.67M | 11.97M | 14.39M | 13.46M | 11.77M | 11.75M | 12.06M | 11.76M | 11.61M | 12.41M | 11.37M | 11.24M | 11.84M | 12.92M | 12.29M | 11.95M | 11.95M | 9.71M |
|
Restructuring Costs
|
| 0.25M | | 0.36M | 1.18M | 0.01M | | | | | | | | | | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | | | | | 1.32M | 7.60M | 1.07M | 0.79M |
|
Other Operating Expenses
|
-0.09M | -0.35M | | -0.24M | -0.02M | -0.16M | | 0.04M | -0.49M | -0.67M | | -0.58M | -0.58M | -0.62M | | -1.62M | | -1.24M | | -0.60M | 0.04M | -0.33M | | 0.15M | -0.21M | -0.82M | | 0.07M | -1.66M | 0.89M | -0.78M | -0.32M | -0.35M | -1.10M | 0.17M | 0.24M | | -1.36M | -1.13M | -0.11M | | 0.06M | -1.41M | -1.18M | -0.48M | -2.58M | -0.63M | -0.26M | -0.57M | 0.83M | 0.16M | 0.69M | -0.23M | -0.32M | -7.72M | -0.05M | -0.48M | -0.14M | 0.00M | -0.52M | 0.43M | -0.06M | -4.55M | -0.07M | -0.27M |
|
Operating Expenses
|
11.16M | 11.51M | | 11.87M | 12.34M | 10.81M | | 10.37M | 10.99M | 11.15M | | 11.15M | 11.53M | 11.26M | | 11.01M | | 12.29M | | 11.65M | 12.97M | 12.65M | | 10.83M | 12.42M | 12.14M | | 11.41M | 12.87M | 13.00M | 15.44M | 17.75M | 19.61M | 18.93M | 23.84M | 19.66M | | 16.28M | 16.31M | 10.98M | -23.31M | 11.72M | 8.61M | 16.80M | 18.02M | 20.52M | 18.36M | 18.13M | 17.39M | 20.00M | 19.63M | 17.72M | 17.68M | 18.19M | 17.83M | 17.95M | 23.78M | 17.69M | 17.74M | 18.01M | 18.87M | 19.58M | 25.30M | 18.69M | 16.16M |
|
Operating Income
|
8.24M | 5.00M | | 9.47M | 7.04M | 4.59M | 18.02M | 1.29M | -0.95M | 1.92M | 18.09M | 6.18M | 4.51M | 0.73M | 25.71M | 8.29M | | 6.09M | 25.02M | 7.62M | 9.93M | 9.03M | 25.32M | 9.69M | 8.63M | 9.99M | 27.47M | 12.57M | 9.04M | 9.11M | 15.46M | 10.17M | 7.77M | 1.58M | -1.92M | 5.72M | | 0.78M | -8.57M | 6.35M | -7.60M | 3.15M | -20.87M | 2.91M | 13.09M | 8.62M | 14.00M | 13.25M | 4.59M | 5.75M | 5.00M | -4.70M | -19.82M | -2.68M | -13.68M | -12.03M | -17.64M | -6.93M | -0.82M | -3.22M | -7.56M | -13.86M | 15.12M | -9.63M | -7.28M |
|
EBIT
|
8.24M | 5.00M | | 9.47M | 7.04M | 4.59M | 18.02M | 1.29M | -0.95M | 1.92M | 18.09M | 6.18M | 4.51M | 0.73M | 25.71M | 8.29M | | 6.09M | 25.02M | 7.62M | 9.93M | 9.03M | 25.32M | 9.69M | 8.63M | 9.99M | 27.47M | 12.57M | 9.04M | 9.11M | 15.46M | 10.17M | 7.77M | 1.58M | -1.92M | 5.72M | | 0.78M | -8.57M | 6.35M | -7.60M | 3.15M | -20.87M | 2.91M | 13.09M | 8.62M | 14.00M | 13.25M | 4.59M | 5.75M | 5.00M | -4.70M | -19.82M | -2.68M | -13.68M | -12.03M | -17.64M | -6.93M | -0.82M | -3.22M | -7.56M | -13.86M | 15.12M | -9.63M | -7.28M |
|
Non Operating Investment Income
|
-0.09M | 0.95M | | -0.07M | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.75M | -0.78M | | 0.74M | 0.67M | 0.58M | | 0.65M | 0.49M | 0.57M | | 0.12M | 0.14M | 0.24M | | 1.21M | | 0.21M | | 0.32M | 0.31M | 0.25M | | 0.16M | 0.17M | 0.19M | | 0.15M | 0.18M | 0.13M | -0.00M | 0.08M | 0.18M | 0.18M | 0.10M | 0.15M | | 0.15M | 0.18M | 0.21M | -1.63M | 0.17M | 0.13M | 0.12M | 0.19M | 0.16M | 0.13M | 0.26M | 0.19M | 0.49M | 0.58M | 0.55M | 0.51M | 0.55M | 0.49M | 0.58M | 0.70M | 0.43M | 0.43M | 0.26M | 0.18M | 0.20M | 0.26M | 0.38M | 0.47M |
|
Other Non Operating Income
|
-0.05M | -0.05M | | -1.14M | -0.45M | -2.19M | | -0.46M | 1.48M | -0.04M | -2.74M | -0.24M | -0.11M | -0.75M | | -0.09M | | | | | | -1.04M | | | | | | | | | | | | | | | | | | | -3.38M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | -0.45M | -0.08M | | | 1.48M | 0.01M | | | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
5.02M | 2.71M | | 12.75M | 7.24M | -4.21M | 18.02M | 0.56M | -6.01M | 8.17M | 18.09M | 5.29M | 4.43M | 3.67M | 25.71M | 14.37M | | 8.93M | 25.02M | 10.84M | 12.31M | 12.49M | 25.32M | 11.73M | 8.28M | 13.44M | 27.47M | 12.87M | 6.28M | 10.01M | 9.83M | 12.16M | 6.98M | 1.12M | 8.91M | 4.64M | | 1.54M | 3.08M | 4.43M | -3.09M | -39.58M | -40.67M | 2.25M | 12.58M | 8.42M | 35.56M | 13.09M | 4.11M | 4.76M | 23.22M | -5.10M | -21.11M | -4.04M | -33.53M | -13.73M | -19.47M | -9.51M | -20.90M | -5.46M | -10.05M | -16.30M | 4.67M | -11.16M | -8.75M |
|
Tax Provisions
|
2.54M | 1.94M | | 2.52M | 1.85M | -0.17M | | 0.27M | 1.81M | 0.86M | | 3.23M | 2.22M | 2.51M | | 5.75M | | 4.48M | | 4.16M | 3.19M | 2.73M | | 3.94M | 2.09M | 4.17M | | 3.73M | 1.92M | 0.83M | 0.70M | 3.20M | -4.83M | 0.95M | 0.14M | 2.82M | | 3.07M | | 0.72M | -2.73M | 1.53M | 2.23M | -1.18M | 5.11M | 3.66M | 9.68M | 4.41M | 3.19M | 2.70M | 4.48M | 2.73M | -3.07M | 1.15M | 2.88M | -0.46M | 0.38M | 0.79M | 4.69M | 2.18M | 1.34M | 0.50M | -1.63M | 0.20M | 0.95M |
|
Profit After Tax
|
2.49M | 0.77M | | 10.23M | 5.38M | -4.04M | 13.51M | 0.29M | -7.82M | 7.54M | 18.09M | 2.29M | 2.43M | 1.40M | 10.52M | 8.87M | | 4.74M | 8.77M | 7.08M | 9.42M | 10.02M | 15.64M | 8.03M | 6.46M | 9.69M | 10.24M | 9.40M | 4.59M | 9.18M | 9.70M | 8.96M | 11.80M | 0.18M | 10.76M | 1.81M | 7.40M | -1.53M | 1.00M | 3.71M | -0.36M | -41.11M | -20.25M | 3.43M | 7.46M | 4.76M | 13.42M | 8.68M | 0.93M | 2.07M | 3.50M | -7.83M | -18.04M | -5.18M | -15.29M | -13.27M | -19.85M | -10.29M | -3.98M | -7.63M | -11.39M | -16.79M | 15.47M | -11.36M | -9.71M |
|
Equity Income
|
-2.06M | -2.17M | | 8.95M | 5.04M | -2.10M | | 3.46M | 0.84M | 9.86M | | 0.67M | 1.26M | 4.78M | | 6.12M | | 3.58M | | 3.72M | 3.28M | 5.46M | | 2.86M | 0.30M | 4.17M | 1.63M | 0.84M | -0.37M | 1.60M | 2.16M | 3.09M | 0.21M | 0.54M | 1.95M | 0.24M | | 1.87M | 0.84M | -0.87M | | 3.53M | -2.38M | 0.09M | 0.13M | 0.53M | -0.01M | 0.28M | 0.06M | 0.04M | 0.22M | 0.29M | 0.09M | 0.16M | 0.36M | 0.20M | 0.09M | -0.60M | -0.08M | 0.01M | -0.26M | -0.22M | -0.01M | 0.10M | -0.15M |
|
Net Income - Minority
|
| | -259.90M | -277.03M | | -290.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | -0.21M | -0.23M | -0.23M | -0.24M | -0.21M | -0.23M | -0.28M | -0.25M | | -0.29M | -0.33M | -0.40M | -0.30M | -0.26M | -0.73M | -0.24M | -0.27M | -0.41M | -0.32M | -0.26M | -0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
2.49M | 0.77M | | 10.23M | 5.38M | -4.04M | 18.02M | 0.29M | -7.82M | 7.31M | 18.09M | 2.06M | 2.22M | 1.16M | 25.71M | 8.62M | | 4.45M | 25.02M | 6.67M | 9.12M | 9.76M | 25.32M | 7.79M | 6.19M | 9.28M | 27.47M | 9.14M | 4.35M | 9.18M | 9.12M | 8.96M | 11.80M | 0.18M | 8.77M | 1.81M | | -1.53M | 3.08M | 3.71M | -0.36M | -41.11M | -42.90M | 3.43M | 7.46M | 4.76M | 25.88M | 8.68M | 0.93M | 2.07M | 18.74M | -7.83M | -18.04M | -5.18M | -36.41M | -13.27M | -19.85M | -10.29M | -25.59M | -7.63M | -11.39M | -16.79M | 6.29M | -11.36M | -9.71M |
|
Consolidated Net Income
|
2.49M | 0.77M | | 10.23M | 5.38M | -4.04M | 18.02M | 0.29M | -7.82M | 7.31M | 18.09M | 2.06M | 2.22M | 1.16M | 25.71M | 8.62M | | 4.45M | 25.02M | 6.67M | 9.12M | 9.76M | 25.32M | 7.79M | 6.19M | 9.28M | 27.47M | 9.14M | 4.35M | 9.18M | 9.12M | 8.96M | 11.80M | 0.18M | 8.77M | 1.81M | | -1.53M | 3.08M | 3.71M | -0.36M | -41.11M | -42.90M | 3.43M | 7.46M | 4.76M | 25.88M | 8.68M | 0.93M | 2.07M | 18.74M | -7.83M | -18.04M | -5.18M | -36.41M | -13.27M | -19.85M | -10.29M | -25.59M | -7.63M | -11.39M | -16.79M | 6.29M | -11.36M | -9.71M |
|
Income towards Parent Company
|
2.49M | 0.77M | -259.90M | -266.80M | 5.38M | -294.56M | 18.02M | 0.29M | -7.82M | 7.31M | 18.09M | 2.29M | 2.22M | 1.16M | 25.71M | 8.62M | | 4.45M | 25.02M | 6.67M | 9.12M | 9.76M | 25.32M | 7.79M | 6.19M | 9.28M | 27.47M | 9.14M | 4.35M | 9.18M | 9.12M | 8.96M | 11.80M | 0.18M | 8.77M | 1.81M | | -1.53M | 3.08M | 3.71M | -0.36M | -41.11M | -42.90M | 3.43M | 7.46M | 4.76M | 25.88M | 8.68M | 0.93M | 2.07M | 18.74M | -7.83M | -18.04M | -5.18M | -36.41M | -13.27M | -19.85M | -10.29M | -25.59M | -7.63M | -11.39M | -16.79M | 6.29M | -11.36M | -9.71M |
|
Net Income towards Common Stockholders
|
2.49M | 0.77M | -259.90M | -266.80M | 5.38M | -294.56M | 18.02M | 0.29M | -7.82M | 7.31M | 18.09M | 2.29M | 2.22M | 1.16M | 25.71M | 8.62M | | 4.45M | 25.02M | 6.67M | 9.12M | 9.76M | 25.32M | 7.79M | 6.19M | 9.28M | 27.47M | 9.14M | 4.35M | 9.18M | 9.12M | 8.96M | 11.80M | 0.18M | 8.77M | 1.81M | | -1.53M | 3.08M | 3.71M | -0.36M | -41.11M | -42.90M | 3.43M | 7.46M | 4.76M | 25.88M | 8.68M | 0.93M | 2.07M | 18.74M | -7.83M | -18.04M | -5.18M | -36.41M | -13.27M | -19.85M | -10.29M | -25.59M | -7.63M | -11.39M | -16.79M | 6.29M | -11.36M | -9.71M |
|
EPS (Basic)
|
0.12 | 0.04 | | 0.51 | 0.27 | -0.20 | 0.67 | 0.01 | -0.38 | 0.38 | | 0.11 | 0.12 | 0.07 | 0.54 | 0.46 | | 0.25 | 0.48 | 0.39 | 0.52 | 0.55 | 0.86 | 0.45 | 0.36 | 0.54 | 0.57 | 0.52 | 0.25 | 0.50 | 0.53 | 0.49 | 0.65 | 0.01 | 0.59 | 0.10 | | -0.08 | 0.05 | 0.20 | | -2.23 | -1.10 | 0.19 | 0.40 | 0.26 | 0.73 | 0.47 | 0.05 | 0.11 | 0.19 | -0.44 | -1.00 | -0.29 | -0.85 | -0.73 | -1.10 | -0.57 | -0.22 | -0.42 | -0.62 | -0.92 | 0.84 | -0.62 | -0.53 |
|
EPS (Weighted Average and Diluted)
|
0.12 | 0.04 | | 0.50 | 0.26 | -0.20 | 0.66 | 0.01 | -0.38 | 0.37 | | 0.11 | 0.12 | 0.07 | 0.52 | 0.44 | | 0.24 | 0.46 | 0.37 | 0.50 | 0.53 | 0.83 | 0.43 | 0.35 | 0.53 | 0.56 | 0.51 | 0.25 | 0.50 | 0.52 | 0.48 | 0.63 | 0.01 | 0.58 | 0.10 | | -0.08 | 0.05 | 0.20 | | -2.23 | -1.10 | 0.18 | 0.40 | 0.25 | 0.70 | 0.46 | 0.05 | 0.11 | 0.19 | -0.44 | -1.00 | -0.29 | -0.85 | -0.73 | -1.10 | -0.57 | -0.22 | -0.42 | -0.62 | -0.92 | 0.82 | -0.62 | -0.53 |
|
Shares Outstanding (Weighted Average)
|
0.02M | 0.02M | | 0.02M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.02M | 0.02M | | 0.02M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
8.24M | 5.00M | | 9.47M | 7.04M | 4.59M | 18.02M | 1.29M | -0.95M | 1.92M | 18.09M | 6.18M | 4.51M | 0.73M | 25.71M | 8.29M | | 6.09M | 25.02M | 7.62M | 9.93M | 9.03M | 25.32M | 9.69M | 8.63M | 9.99M | 27.47M | 12.57M | 9.04M | 9.11M | 15.46M | 15.06M | 12.76M | 6.67M | 3.12M | 10.96M | | 5.62M | -3.61M | 6.35M | -7.60M | 3.15M | -20.87M | 8.35M | 18.48M | 14.55M | 19.60M | 18.71M | 10.01M | 11.36M | 11.17M | 1.25M | -13.88M | 3.44M | -7.61M | -5.69M | -11.37M | -0.61M | 5.67M | 2.95M | -1.61M | -7.89M | 20.87M | -3.96M | -1.62M |
|
Interest Expenses
|
5.49M | 5.70M | | 5.27M | 5.06M | 5.02M | | 4.38M | 4.22M | 4.19M | | 1.44M | 1.36M | 1.24M | | 1.25M | | 0.96M | | 0.91M | 1.21M | 1.21M | | 0.98M | 0.82M | 0.91M | | 0.69M | 0.91M | 0.82M | 0.87M | 1.19M | 1.19M | 1.19M | 2.50M | 1.47M | | 1.26M | 1.85M | 1.26M | -3.94M | 1.23M | 1.19M | 0.87M | 0.83M | 0.89M | 0.73M | 0.70M | 0.73M | 0.71M | 0.94M | 1.25M | 1.89M | 2.07M | 2.37M | 2.48M | 2.61M | 2.41M | 2.36M | 2.51M | 2.40M | 2.42M | 2.20M | 2.00M | 1.80M |
|
Tax Rate
|
50.46% | 71.53% | | 19.74% | 25.61% | 3.94% | | 48.84% | -30.04% | 10.54% | | 61.10% | 49.99% | 68.32% | | 40.02% | | 50.12% | | 38.40% | 25.93% | 21.85% | | 33.60% | 25.21% | 30.99% | | 28.96% | 30.65% | 8.30% | 7.16% | 26.29% | -69.18% | 84.31% | 1.59% | 60.91% | | 199.22% | | 16.26% | 88.31% | -3.87% | -5.47% | -52.33% | 40.65% | 43.48% | 27.22% | 33.71% | 77.42% | 56.63% | 19.28% | -53.61% | 14.54% | -28.35% | -8.58% | 3.37% | -1.95% | -8.31% | -22.44% | -39.91% | -13.39% | -3.06% | -34.87% | -1.76% | -10.88% |