Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
In millions, except per share items | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 | Dec-31-13 | Dec-31-12 | Dec-31-11 |
| 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K/A |
Revenues: |
United States | 191.4 | 205.0 | 229.7 | 285.2 | 306.5 | 317.9 | 321.4 | 375.5 |
Europe | 168.6 | 151.5 | 125.9 | 129.7 | 127.4 | 91.6 | 67.3 | 70.7 |
Asia Pacific | 74.5 | 62.2 | 47.9 | 48.2 | 46.9 | 45.7 | 38.9 | 40.3 |
Canada | 72.0 | 63.3 | 61.8 | 63.0 | 77.6 | 74.2 | 76.9 | 85.6 |
Other | 3.0 | 1.7 | 3.7 | 108.6 | 1.3 | 1.5 | | |
Total revenues | 509.5 | 483.7 | 469.1 | 634.8 | 559.8 | 530.8 | 504.4 | 572.0 |
Revenue growth [+] | 5.3% | 3.1% | -26.1% | 13.4% | 5.5% | 5.2% | -11.8% | 0.2% |
United States | -6.6% | -10.7% | -19.5% | -7.0% | -3.6% | -1.1% | -14.4% | -2.6% |
Europe | 11.3% | 20.3% | -2.9% | 1.8% | 39.1% | 36.2% | -4.8% | -3.6% |
Asia Pacific | 19.7% | 29.8% | -0.5% | 2.7% | 2.7% | 17.6% | -3.5% | 21.0% |
Canada | 13.7% | 2.4% | -1.9% | -18.8% | 4.7% | -3.6% | -10.1% | 9.0% |
Corporate | 74.7% | -53.7% | -96.6% | 8224.7% | -10.5% | 13.5% | | |
Cost of goods sold [+] | 244.7 | 253.3 | 245.1 | 266.8 | 275.6 | 270.3 | 259.0 | 279.5 |
Labor costs | 183.9 | 184.7 | 188.9 | 209.3 | 215.8 | 201.3 | 196.4 | 219.3 |
Sales commissions and fees | | | | | | 201.3 | 196.4 | 219.3 |
Occupancy costs | 60.8 | 68.6 | 56.2 | 57.5 | 59.8 | 69.0 | 62.6 | 60.2 |
Gross profit | 264.7 | 230.4 | 224.0 | 368.0 | 284.2 | 260.5 | 245.4 | 292.5 |
Gross margin | 52.0% | 47.6% | 47.8% | 58.0% | 50.8% | 49.1% | 48.7% | 51.1% |
Selling, general and administrative [+] | 88.3 | 72.6 | 108.5 | 101.9 | 79.3 | 77.4 | 88.5 | 90.8 |
General and administrative | 88.3 | 72.6 | 108.5 | 101.9 | 79.3 | 77.4 | 88.5 | 90.8 |
Other selling, general and administrative | | | | | | | | |
Research and development | 51.5 | 48.5 | 56.6 | 51.5 | 51.2 | 53.6 | 59.9 | 58.5 |
Other operating expenses | 102.3 | 100.7 | 90.3 | 86.6 | 86.4 | 83.8 | 81.2 | 91.6 |
EBITDA [+] | 66.5 | 53.7 | 12.1 | 172.1 | 116.7 | 99.3 | 72.4 | 110.7 |
EBITDA growth | 23.8% | 343.1% | -93.0% | 47.5% | 17.5% | 37.2% | -34.6% | -10.9% |
EBITDA margin | 13.1% | 11.1% | 2.6% | 27.1% | 20.8% | 18.7% | 14.3% | 19.4% |
Depreciation | 42.9 | 43.9 | 41.6 | 41.0 | 45.1 | 49.6 | 51.5 | 54.9 |
EBITA | 23.7 | 9.8 | -29.5 | 131.2 | 71.6 | 49.7 | 20.9 | 55.9 |
EBITA margin | 4.6% | 2.0% | -6.3% | 20.7% | 12.8% | 9.4% | 4.1% | 9.8% |
Amortization of intangibles | 1.0 | 1.3 | 1.9 | 3.2 | 4.3 | 4.0 | 5.0 | 4.2 |
EBIT [+] | 22.7 | 8.6 | -31.4 | 128.0 | 67.3 | 45.7 | 15.9 | 51.7 |
EBIT growth | 164.9% | -127.2% | -124.5% | 90.1% | 47.3% | 187.9% | -69.3% | -16.5% |
EBIT margin | 4.4% | 1.8% | -6.7% | 20.2% | 12.0% | 8.6% | 3.1% | 9.0% |
Non-recurring items [+] | 10.6 | | 9.6 | 4.9 | | -0.1 | 283.8 | 256.3 |
Asset impairment | | | | | | | 274.3 | 229.3 |
Interest expense | 2.0 | 2.0 | 2.2 | 1.8 | 2.3 | 2.7 | 2.5 | 2.0 |
Interest expense | 2.0 | 2.0 | 2.2 | 1.8 | 2.3 | 2.7 | 2.5 | 2.0 |
Pre-tax income | 10.1 | 6.5 | -43.2 | 121.2 | 65.0 | 43.1 | -270.5 | -206.6 |
Income taxes | 9.4 | 46.0 | -17.3 | 29.7 | 14.1 | 12.0 | -22.6 | -26.8 |
Tax rate | 93.2% | 704.4% | 40.1% | 24.5% | 21.7% | 27.8% | 8.4% | 13.0% |
Net income | 0.7 | -39.4 | -25.9 | 91.6 | 50.9 | 31.1 | -247.9 | -179.8 |
Net margin | 0.1% | -8.2% | -5.5% | 14.4% | 9.1% | 5.9% | -49.1% | -31.4% |
|
Basic EPS [+] | $0.02 | ($1.19) | ($0.79) | $2.70 | $1.44 | $0.84 | ($6.45) | ($4.42) |
Growth | -101.8% | 51.7% | -129.2% | 87.6% | 70.4% | -113.1% | 46.0% | -888.0% |
Diluted EPS [+] | $0.02 | ($1.19) | ($0.79) | $2.63 | $1.40 | $0.82 | ($6.45) | ($4.42) |
Growth | -101.7% | 51.7% | -129.9% | 87.9% | 71.6% | -112.6% | 46.0% | -901.4% |
|
Dividends per share [+] | $0.28 | $0.28 | $0.28 | $0.21 | | | | |
Growth | 0.1% | 0.0% | 33.7% | | | | | |
|
Shares outstanding (basic) [+] | 33.0 | 33.0 | 32.9 | 33.9 | 35.3 | 36.8 | 38.4 | 40.7 |
Growth | 0.0% | 0.3% | -3.0% | -4.1% | -3.9% | -4.2% | -5.6% | -4.9% |
Shares outstanding (diluted) [+] | 34.4 | 33.0 | 32.9 | 34.8 | 36.4 | 38.1 | 38.4 | 40.7 |
Growth | 4.2% | 0.3% | -5.5% | -4.3% | -4.6% | -0.8% | -5.6% | -6.4% |
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|