|
Provisions
|
16.96M | 2.61M | 4.11M | 1.20M | 5.98M | 2.18M | 4.25M | 1.37M | 9.02M | 1.04M | -1.24M | 0.74M | 2.48M | -3.96M | 0.78M | 1.44M | 3.04M | 3.99M | 38.81M | 1.03M | -2.75M | 0.11M | 0.15M | 7.56M | 10.13M | 1.00M | 0.13M | -0.61M | 1.25M | -0.80M | | -0.46M | -0.34M | 1.02M | 0.17M | -1.14M | | 16.15M | 41.47M | -8.17M | -18.63M | -5.64M | -10.34M | 0.54M | -5.82M | -1.80M | 0.52M | 2.62M | 10.95M | 5.10M | 2.70M | 1.98M | 1.12M | 4.90M | 1.34M | -0.29M | -1.15M | -1.72M | -0.78M | -3.96M |
|
Revenue
|
11.54M | 20.63M | 21.48M | 23.45M | 30.44M | 28.73M | 26.26M | 35.67M | 18.48M | 30.58M | 21.65M | 23.79M | 6.97M | 25.25M | 23.83M | 25.81M | 9.42M | 23.93M | 23.57M | 25.95M | -10.97M | 14.30M | 15.74M | 14.30M | 18.33M | 12.14M | 10.25M | 10.26M | 11.05M | 34.76M | 13.65M | 14.54M | 15.61M | 14.56M | 15.58M | 16.61M | 14.40M | 14.92M | 14.72M | 11.62M | 9.05M | 12.70M | 9.84M | 12.10M | 15.45M | 10.92M | 20.07M | 20.94M | 23.24M | 21.06M | 23.62M | 24.01M | 22.45M | 18.77M | 20.94M | 22.35M | 21.43M | 17.00M | 21.87M | 21.04M |
|
Interest income - Loans
|
| | | | | | | | | | | | | | | | | 0.10M | 0.16M | -0.01M | 0.31M | -0.05M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income - Investments
|
0.10M | 0.66M | 0.87M | 0.93M | 0.59M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.22M | 0.02M | 0.14M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | -0.19M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
2.53M | 2.76M | 2.96M | 3.38M | 3.33M | 3.40M | 3.55M | 3.56M | 3.78M | 3.64M | 3.90M | 3.41M | 3.36M | 4.00M | 3.39M | 5.17M | 4.70M | 4.05M | 5.50M | 4.87M | 3.91M | 4.80M | 4.29M | 4.60M | 8.69M | 2.31M | 1.33M | 1.66M | 3.20M | 3.46M | 4.21M | 5.22M | 5.72M | 6.38M | 6.59M | 6.60M | 6.63M | 6.15M | 0.27M | 0.10M | 0.20M | 0.16M | | | | | | | | | | | | | | | | | | |
|
Other interest income
|
0.83M | 1.22M | 1.72M | 3.90M | 3.88M | 2.83M | 3.16M | 2.22M | 1.80M | 1.87M | 0.64M | 0.68M | 1.03M | 2.85M | 0.98M | 1.65M | 1.30M | 0.83M | 1.12M | 0.97M | 1.33M | 1.24M | 2.30M | 0.74M | 0.73M | 1.63M | 0.47M | 0.37M | 0.09M | 0.12M | 0.02M | 0.12M | 0.12M | 0.21M | 0.16M | 0.14M | 0.12M | 0.10M | 0.01M | 0.06M | 0.06M | 0.01M | 0.02M | 0.04M | 0.02M | 0.02M | 0.06M | 0.21M | 0.45M | 0.86M | 0.80M | 0.64M | 0.83M | 0.74M | 0.73M | 0.59M | 0.34M | 0.26M | 0.33M | 0.23M |
|
Interest Income - Total
|
28.49M | 25.23M | 25.19M | 26.04M | 33.42M | 29.85M | 29.72M | 29.91M | 43.85M | 33.32M | 30.71M | 28.46M | 25.48M | 27.09M | 30.59M | 33.84M | 35.39M | 29.73M | 28.26M | 30.15M | 34.33M | 27.02M | 28.41M | 27.11M | 30.09M | 25.47M | 23.64M | 23.98M | 26.23M | 25.96M | 29.66M | 31.84M | 35.33M | 33.93M | 37.14M | 39.29M | 34.52M | 33.29M | 27.24M | 24.64M | 23.07M | 24.75M | 25.79M | 23.99M | 26.50M | 22.68M | 27.02M | 34.06M | 42.51M | 45.33M | 47.15M | 48.21M | 46.78M | 42.61M | 41.07M | 39.30M | 34.28M | 28.73M | 28.83M | 28.29M |
|
Interest Expense - Fed Funds
|
| | | | | 0.06M | 0.07M | 0.06M | 0.06M | 0.12M | 0.21M | 0.20M | 0.21M | 0.20M | 0.23M | 0.11M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
| 6.93M | 7.04M | 7.14M | 11.07M | 8.38M | 8.87M | 8.21M | 17.33M | 11.16M | 11.13M | 11.76M | 26.95M | 9.63M | 10.61M | 11.51M | 13.73M | 12.99M | 13.64M | 14.56M | 15.34M | 13.30M | 13.45M | 13.65M | 13.35M | 14.25M | 14.35M | 13.85M | 15.20M | 14.38M | 16.16M | 17.32M | 19.75M | 19.39M | 21.58M | 22.71M | 20.15M | 18.39M | 12.55M | 13.03M | 14.03M | 13.72M | 18.70M | 14.53M | 14.62M | 14.91M | 15.74M | 22.94M | 28.73M | 31.38M | 32.44M | 33.55M | 33.42M | 31.25M | 30.31M | 28.84M | 25.69M | 23.12M | 20.26M | 19.92M |
|
Interest Income - Net
|
18.98M | 18.30M | 18.15M | 18.90M | 22.35M | 21.47M | 20.85M | 21.70M | 26.52M | 22.16M | 19.58M | 16.70M | -1.47M | 17.46M | 19.98M | 22.33M | 21.66M | 16.75M | 14.62M | 15.59M | 18.99M | 13.71M | 14.96M | 13.45M | 16.74M | 11.22M | 9.29M | 10.13M | 11.03M | 11.57M | 13.50M | 14.51M | 15.57M | 14.54M | 15.56M | 16.58M | 14.38M | 14.90M | 14.70M | 11.61M | 9.04M | 11.03M | 7.09M | 9.45M | 11.89M | 7.77M | 11.27M | 11.13M | 13.78M | 13.95M | 14.71M | 14.65M | 13.36M | 11.36M | 10.76M | 10.46M | 8.60M | 5.60M | 8.57M | 8.37M |
|
Financial Services Fees
|
| | | | | | 0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -2.52M | 2.32M | -0.22M | | 0.28M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
| | | | | | | | | | | | | | | | | 3.53M | 4.17M | 3.15M | 5.66M | -3.13M | 4.77M | 6.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Management
|
| | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
5.05M | 1.81M | 1.47M | -1.86M | 6.58M | 2.14M | -1.35M | 4.71M | | 0.43M | 6.47M | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
| | | | | | | 44.22M | 4.00M | 1.76M | 1.60M | 2.01M | 1.54M | 3.26M | 0.13M | 3.23M | 4.37M | 1.33M | -0.23M | 0.12M | 0.97M | 1.26M | 14.82M | -0.31M | -15.36M | | | | | | | 2.33M | | | | | | | | | | | | | 4.24M | 2.30M | | | | | | | | | | | 0.70M | | | |
|
Non-Interest Income
|
5.05M | 1.81M | 1.47M | -1.86M | 6.58M | 2.14M | -0.87M | 48.96M | 4.00M | 2.19M | 8.07M | 2.01M | 2.14M | 3.26M | 0.13M | 3.23M | 4.37M | 4.86M | 3.93M | 3.27M | 6.62M | -1.88M | 19.59M | 5.71M | -15.36M | | | -2.52M | 2.32M | -0.22M | | 2.61M | 0.07M | | | | | | | | | | | | 4.24M | 2.30M | | | | | | | | | | | 0.70M | | | |
|
Depreciation & Amortization - Total
|
| | | | | 0.38M | 0.41M | 0.47M | 0.57M | 0.67M | 0.54M | 0.44M | 0.31M | 0.39M | 1.24M | 0.62M | -1.56M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
| 0.92M | 0.99M | 0.62M | 1.26M | 1.10M | 0.62M | 0.84M | 2.14M | 1.45M | 0.90M | 1.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 0.80M | 1.12M | 1.27M | 5.21M | 1.06M | 1.47M | 0.84M | 6.40M | 3.48M | 2.38M | 2.90M | 5.75M | 2.84M | 4.75M | 3.72M | 3.40M | 10.97M | 9.99M | 10.22M | -13.29M | 3.64M | 3.81M | 3.51M | 4.24M | 3.86M | 3.58M | 4.34M | 4.07M | 3.06M | 2.55M | 2.34M | 2.72M | 2.58M | 2.50M | 2.09M | 3.23M | 3.38M | 2.88M | 5.29M | 2.78M | 3.15M | 2.72M | 2.66M | 3.07M | 3.46M | 2.35M | 2.13M | 2.64M | 2.98M | 2.35M | 2.25M | 2.94M | 3.25M | 2.36M | 2.43M | 2.65M | 3.16M | 2.74M | 2.49M |
|
Rent Expense
|
| | | | | | | | | | | | | | | | | 0.02M | 0.02M | -0.03M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | 3.43M | 4.14M | 4.63M | 7.40M | 7.08M | 6.72M | 6.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 6.10M | 7.03M | 8.45M | 32.16M | 12.80M | 13.40M | 15.89M | 24.75M | 13.80M | 10.19M | 16.61M | 7.61M | 4.63M | 6.72M | 6.48M | -9.09M | 1.96M | 37.00M | -2.28M | 3.79M | 4.96M | 4.96M | 37.98M | 13.91M | 4.71M | 3.54M | 5.23M | 4.46M | 2.99M | 3.49M | 3.15M | 3.75M | 3.81M | 2.84M | 1.95M | 2.67M | 18.78M | 43.52M | -4.97M | -16.98M | -2.42M | -6.30M | 5.42M | 0.54M | 5.44M | 12.37M | 15.32M | 23.70M | 16.65M | 15.82M | 14.31M | 13.17M | 16.54M | 13.52M | 14.71M | 16.43M | 14.09M | 14.78M | 13.47M |
|
Operating Expenses
|
| 6.90M | 8.15M | 9.72M | 37.37M | 14.24M | 15.28M | 17.21M | 31.72M | 17.95M | 13.11M | 16.28M | 13.67M | 11.29M | 16.85M | 15.45M | 0.15M | 20.17M | 53.74M | 14.88M | -9.46M | 8.61M | 8.77M | 41.48M | 18.15M | 8.57M | 7.12M | 9.57M | 8.53M | 6.05M | 6.04M | 5.48M | 6.48M | 6.39M | 5.33M | 4.04M | 5.90M | 22.16M | 46.40M | 0.32M | -14.19M | 0.73M | -3.58M | 8.09M | 3.61M | 8.90M | 14.72M | 17.45M | 26.34M | 19.62M | 18.17M | 16.55M | 16.11M | 19.79M | 15.88M | 17.14M | 19.08M | 17.25M | 17.51M | 15.96M |
|
Operating Income
|
| 13.72M | 13.32M | 13.73M | -6.93M | 13.19M | 10.99M | 18.46M | -13.24M | 12.63M | 8.54M | 7.51M | -6.70M | 13.96M | 6.97M | 10.36M | 9.27M | 3.76M | -30.17M | 11.07M | -1.50M | 5.70M | 6.97M | -27.18M | 0.18M | 3.57M | 3.14M | 0.69M | 2.52M | 5.42M | 7.62M | 9.06M | 9.14M | 8.17M | 10.25M | 12.57M | 8.50M | -7.24M | -31.68M | 11.30M | 23.25M | 11.96M | 13.42M | 4.01M | 11.84M | 2.03M | 5.35M | 3.49M | -3.10M | 1.43M | 5.45M | 7.45M | 6.34M | -1.03M | 5.06M | 5.22M | 2.35M | -0.25M | 4.36M | 5.08M |
|
EBIT
|
| 13.72M | 13.32M | 13.73M | -6.93M | 13.19M | 10.99M | 18.46M | -13.24M | 12.63M | 8.54M | 7.51M | -6.70M | 13.96M | 6.97M | 10.36M | 9.27M | 3.76M | -30.17M | 11.07M | -1.50M | 5.70M | 6.97M | -27.18M | 0.18M | 3.57M | 3.14M | 0.69M | 2.52M | 5.42M | 7.62M | 9.06M | 9.14M | 8.17M | 10.25M | 12.57M | 8.50M | -7.24M | -31.68M | 11.30M | 23.25M | 11.96M | 13.42M | 4.01M | 11.84M | 2.03M | 5.35M | 3.49M | -3.10M | 1.43M | 5.45M | 7.45M | 6.34M | -1.03M | 5.06M | 5.22M | 2.35M | -0.25M | 4.36M | 5.08M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | | 0.74M | | | | | | | 7.51M | | | 13.14M |
|
Other Non Operating Income
|
| 0.06M | -0.51M | 3.88M | | 1.09M | 5.46M | | 11.23M | | | | 0.39M | -1.26M | -0.53M | -1.87M | -1.97M | -0.90M | -0.17M | -0.33M | | -0.06M | 0.04M | 1.51M | 0.07M | 0.07M | 0.02M | -10.37M | | 0.01M | 0.51M | 0.06M | 1.42M | 0.10M | 0.05M | 0.11M | 1.15M | -0.13M | 0.19M | 0.13M | 0.28M | 0.21M | 0.22M | -9.01M | | 0.80M | 0.17M | 0.13M | 0.48M | 0.11M | 0.24M | 0.11M | 0.06M | 0.12M | 1.44M | 0.28M | 0.16M | 0.08M | 0.64M | 0.66M |
|
Non Operating Income
|
| -0.58M | -4.11M | 1.22M | 7.34M | 1.29M | 5.46M | | 28.29M | | | 16.61M | 6.82M | 3.52M | 10.28M | 3.73M | -0.38M | 16.06M | 10.37M | 1.86M | 0.99M | 3.16M | 4.55M | 1.82M | 4.46M | 7.10M | 9.41M | 28.52M | -0.88M | -5.59M | 1.57M | -0.80M | 0.55M | 0.10M | -1.25M | 0.11M | -2.08M | -189.28M | -1.72M | -3.14M | 0.80M | 1.09M | 0.22M | -8.94M | 0.32M | 0.80M | 0.17M | 2.00M | 0.48M | 0.85M | 0.24M | 0.11M | 0.06M | 5.95M | 1.44M | 2.92M | 6.96M | -0.41M | 0.64M | 12.97M |
|
EBT
|
| 6.79M | 6.28M | 6.59M | -18.00M | 4.80M | 2.12M | 10.25M | -30.57M | 1.46M | -2.59M | -4.25M | -33.65M | 4.33M | -3.63M | -1.15M | -4.45M | -9.23M | -43.81M | -3.50M | -16.85M | -7.61M | -6.47M | -40.84M | -13.16M | -10.68M | -11.21M | -13.16M | -12.68M | -8.96M | -8.54M | -8.26M | -10.62M | -11.22M | -11.33M | -10.14M | -11.65M | -25.64M | -44.23M | -1.73M | 9.21M | -1.76M | -5.28M | -10.53M | -2.78M | 2.36M | 5.52M | 5.49M | -2.61M | 2.29M | 5.69M | 7.57M | 6.40M | 4.92M | 6.45M | 8.14M | 9.31M | -0.65M | 4.33M | 18.05M |
|
Tax Provisions
|
| 1.81M | 1.17M | 1.29M | 7.77M | 2.62M | 0.38M | 3.98M | 7.62M | 1.76M | 1.74M | 0.72M | -5.26M | 0.02M | -0.45M | -0.24M | 9.99M | 1.85M | 2.92M | -1.80M | -0.83M | 0.00M | 0.61M | 8.94M | 1.43M | 1.50M | -0.03M | 4.46M | 0.68M | -0.03M | 0.00M | | -0.31M | | | | | | | | | | | | | 0.28M | | | 0.06M | -0.01M | 0.13M | | -0.03M | | 0.05M | 0.08M | -0.01M | 0.08M | 0.01M | |
|
Profit After Tax
|
| 13.14M | 9.22M | 14.94M | 0.41M | 14.48M | 16.43M | 18.15M | 14.14M | 11.53M | 6.53M | 22.12M | -0.95M | 15.12M | 14.68M | 7.33M | 6.91M | 18.11M | -28.77M | 14.72M | 9.38M | 14.02M | 10.91M | -45.62M | -3.52M | 9.17M | 12.57M | 24.75M | -2.31M | -0.14M | 9.19M | 8.62M | 9.99M | 8.17M | 9.00M | 12.62M | 6.42M | -196.52M | -33.40M | 8.16M | 24.05M | 13.06M | 13.64M | -4.93M | 12.16M | 2.08M | 5.52M | 5.49M | -2.67M | 2.29M | 5.56M | 7.57M | 6.43M | 4.92M | 6.40M | 8.05M | 9.32M | -0.73M | 4.32M | 18.05M |
|
Equity Income
|
| | | | | 1.07M | -1.76M | -0.78M | -1.24M | -0.42M | 0.07M | -0.54M | 1.84M | 2.01M | 1.76M | 0.89M | 0.10M | 0.71M | 0.66M | 0.33M | 0.69M | 2.22M | 2.70M | 1.03M | 0.02M | 0.36M | -0.12M | 41.05M | -1.75M | -0.29M | 0.07M | 0.45M | -0.01M | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.17M | -0.70M | -0.49M | -0.67M | -0.83M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | -0.21M | 0.21M | | | -0.06M | -0.33M | 1.46M | -0.10M | 2.48M | 2.18M | 1.83M | 0.14M | -0.09M | -0.06M | -0.06M | -0.02M | -0.10M | -0.10M | | | | | | | | | | | | | | | | | | | | -0.02M | -0.08M | -0.09M | -0.15M | -0.12M | -0.16M | -0.12M | -0.21M | -0.06M | -0.09M | -0.21M | -0.18M | -0.23M | 2.98M |
|
Income from Continuing Operations
|
| 4.98M | 5.11M | 5.30M | -25.77M | 2.19M | 1.73M | 6.27M | -38.20M | -0.30M | -4.33M | -4.97M | -28.38M | 4.32M | -3.19M | -0.91M | -14.45M | -11.08M | -46.72M | -1.70M | -16.01M | -7.61M | -7.09M | -49.78M | -14.60M | -12.18M | -11.19M | -17.63M | -13.36M | -8.93M | -8.54M | -8.26M | -10.30M | -11.22M | -11.33M | -10.14M | -11.65M | -25.64M | -44.23M | -1.73M | 9.21M | -1.76M | -5.28M | -10.53M | -2.78M | 2.08M | 5.52M | 5.49M | -2.67M | 2.29M | 5.56M | 7.57M | 6.43M | 4.92M | 6.40M | 8.05M | 9.32M | -0.73M | 4.32M | 18.05M |
|
Consolidated Net Income
|
| 4.98M | 5.11M | 5.30M | -25.77M | 2.19M | 1.73M | 6.27M | -38.20M | -0.30M | -4.33M | -4.97M | -28.38M | 4.32M | -3.19M | -0.91M | -14.45M | -0.14M | 6.05M | 2.37M | -2.17M | 5.17M | -6.38M | -11.32M | -6.73M | -0.56M | -4.18M | -6.09M | -3.28M | 0.25M | -0.45M | 0.36M | -0.04M | -0.04M | -0.11M | -0.06M | -0.04M | -0.04M | -44.23M | -1.73M | 9.21M | -1.76M | -5.28M | -10.53M | -2.78M | 2.08M | 5.52M | 5.49M | -2.67M | 2.29M | 5.56M | 7.57M | 6.43M | 4.92M | 6.40M | 8.05M | 9.32M | -0.73M | 4.32M | 18.05M |
|
Income towards Parent Company
|
| 4.98M | 5.11M | 5.30M | -25.77M | 2.19M | 1.73M | 6.27M | -38.20M | -0.30M | -4.33M | -4.97M | -28.38M | 4.32M | -3.19M | -0.91M | -14.45M | -0.14M | 6.05M | 2.37M | -2.17M | 5.17M | -6.38M | -11.32M | -6.73M | -0.56M | -4.18M | -6.09M | -3.28M | 0.25M | -0.45M | 0.36M | -0.04M | -0.04M | -0.11M | -0.06M | -0.04M | -0.04M | -44.23M | -1.73M | 9.21M | -1.76M | -5.28M | -10.53M | -2.78M | 2.08M | 5.52M | 5.49M | -2.67M | 2.29M | 5.56M | 7.57M | 6.43M | 4.92M | 6.40M | 8.05M | 9.32M | -0.73M | 4.32M | 18.05M |
|
Preferred Dividend Payments
|
| | | | | | 0.03M | 0.31M | 0.91M | 1.31M | 1.80M | 2.00M | 2.11M | 2.40M | 3.36M | 5.54M | 5.87M | 6.09M | 6.12M | 6.12M | 6.12M | 6.05M | 6.01M | 6.01M | 6.01M | 6.01M | 6.01M | 6.01M | 6.01M | 5.21M | 2.59M | 2.59M | 2.59M | 2.59M | 2.59M | 2.59M | 2.59M | 2.59M | 2.59M | 2.59M | 2.59M | 2.59M | 3.57M | 4.88M | 4.85M | 4.86M | 4.86M | 4.86M | 4.86M | 4.86M | 4.86M | 4.86M | 4.86M | 4.82M | 4.81M | 5.32M | 5.44M | 5.31M | 5.28M | 5.29M |
|
Net Income towards Common Stockholders
|
| 4.98M | 13.14M | 14.94M | 0.41M | 14.48M | 16.43M | 18.15M | 14.14M | 11.53M | 6.53M | 22.12M | -0.95M | 15.12M | 14.68M | 7.33M | 6.91M | 9.40M | -31.01M | 6.78M | 0.95M | 9.67M | -1.54M | -51.57M | -9.52M | 2.70M | 2.46M | 12.64M | -12.13M | -12.58M | 6.15M | 6.04M | 7.37M | 5.54M | 6.30M | 9.97M | 3.80M | -199.11M | -35.99M | 5.57M | 21.46M | 10.47M | 10.07M | -9.80M | 7.30M | -2.77M | 0.69M | 0.71M | -7.43M | -2.42M | 0.82M | 2.87M | 1.70M | 0.56M | 1.65M | 2.82M | 4.09M | -5.86M | -0.73M | 9.78M |
|
EPS (Basic)
|
| 0.22 | 0.13 | 0.20 | 0.01 | 0.18 | 0.20 | 0.20 | 0.14 | 0.11 | 0.05 | 0.18 | -0.01 | 0.48 | 0.46 | 0.23 | 0.21 | 0.29 | -1.12 | 0.21 | 0.10 | 0.32 | 0.16 | -1.69 | -0.31 | 0.11 | 0.22 | 0.61 | -0.39 | -0.41 | 0.21 | 0.19 | 0.24 | 0.53 | 0.61 | 0.96 | 0.37 | -18.89 | -3.41 | 0.51 | 1.96 | 1.03 | 1.04 | -1.03 | 0.77 | -0.30 | 0.08 | 0.08 | -0.87 | -0.28 | 0.10 | 0.34 | 0.21 | 0.07 | 0.22 | 0.37 | 0.54 | -0.80 | -0.10 | 1.38 |
|
EPS (Weighted Average and Diluted)
|
| 0.22 | 0.13 | 0.20 | 0.01 | 0.18 | 0.20 | 0.20 | 0.14 | 0.11 | 0.05 | 0.18 | -0.01 | 0.48 | 0.46 | 0.22 | 0.21 | 0.28 | -1.12 | 0.21 | 0.10 | 0.32 | 0.16 | -1.69 | -0.31 | 0.11 | 0.22 | 0.61 | -0.39 | -0.41 | 0.21 | 0.19 | 0.23 | 0.53 | 0.61 | 0.95 | 0.36 | -18.89 | -3.41 | 0.51 | 1.95 | 1.03 | 1.04 | -1.03 | 0.76 | -0.30 | 0.08 | 0.08 | -0.87 | -0.28 | 0.10 | 0.33 | 0.20 | 0.07 | 0.21 | 0.36 | 0.52 | -0.80 | -0.10 | 1.34 |
|
Shares Outstanding (Weighted Average)
|
4.68M | 5.16M | 5.94M | 6.20M | 6.47M | 6.93M | 7.06M | 7.35M | 8.39M | 9.00M | 10.58M | 10.58M | 10.65M | 10.70M | 10.77M | 10.98M | 11.00M | 11.17M | 11.18M | 11.18M | 10.57M | 10.48M | 10.40M | 10.39M | 10.35M | 10.47M | 10.46M | 10.46M | 10.46M | 10.55M | 10.55M | 10.55M | 10.55M | 10.62M | 10.62M | 10.62M | 10.63M | 10.69M | 10.68M | 10.69M | 10.70M | 9.51M | 9.25M | 9.42M | 9.42M | 8.89M | 9.10M | 8.93M | 8.76M | 8.69M | 8.59M | 8.49M | 8.46M | 7.75M | 7.96M | 7.87M | 7.74M | 7.46M | 7.39M | 7.43M |
|
Shares Outstanding (Diluted Average)
|
47.91M | 60.40M | 71.01M | 74.28M | 70.81M | 81.89M | 84.19M | 89.97M | 89.28M | 105.33M | 122.28M | 126.07M | 30.01M | 126.67M | 128.14M | 32.81M | 32.31M | 33.08M | 32.85M | 32.95M | 32.28M | 31.04M | 30.72M | 30.53M | 30.54M | 30.91M | 31.02M | 31.12M | 31.08M | 31.11M | 31.40M | 31.48M | 31.38M | 31.53M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| 13.72M | 13.32M | 13.73M | -6.93M | 13.57M | 11.39M | 18.93M | -12.67M | 13.29M | 9.08M | 7.95M | -6.39M | 14.35M | 8.22M | 10.98M | 7.71M | 3.90M | -30.17M | 11.07M | -1.50M | 5.70M | 6.97M | -27.18M | 0.18M | 3.57M | 3.14M | 0.69M | 2.52M | 5.42M | 7.62M | 9.06M | 9.14M | 8.17M | 10.25M | 12.57M | 8.50M | -7.24M | -31.68M | 11.30M | 23.25M | 11.96M | 13.42M | 4.01M | 11.84M | 2.03M | 5.35M | 3.49M | -3.10M | 1.43M | 5.45M | 7.45M | 6.34M | -1.03M | 5.06M | 5.22M | 2.35M | -0.25M | 4.36M | 5.08M |
|
Tax Rate
|
| 26.63% | 18.64% | 19.57% | | 54.45% | 18.14% | 38.81% | | | | | 15.64% | 0.37% | 12.27% | 20.68% | | | | 51.37% | 4.95% | | | | | | 0.22% | | | 0.36% | | | 2.94% | | | | | | | | | | | | | 11.84% | | | | | 2.35% | | | | 0.84% | 1.01% | | | 0.16% | |