|
Revenue
|
73.00M | 61.60M | 87.30M | 32.20M | 63.30M | 83.90M | 82.10M | 32.80M | 62.70M | 64.90M | 204.80M | 94.80M | 146.70M | 153.40M | 165.10M | 126.70M | 133.30M | 109.50M | 103.30M | 91.40M | 82.00M | 102.90M | 111.20M | 93.20M | 98.10M | 111.50M | 122.70M | 113.30M | 112.10M | 119.40M | 299.60M | 129.40M | 109.10M | 89.10M | 107.60M | 80.80M | 73.90M | 77.80M | -42.20M | 57.20M | 59.50M | 49.70M | 87.60M | 59.20M | 51.10M | 49.40M | 70.80M | 50.39M | 53.12M | 52.49M | 52.84M | 61.20M | 51.05M | 61.94M | 62.45M | 53.74M | 51.70M | 50.25M |
|
Gross Profit
|
38.20M | 28.30M | 33.60M | 22.10M | 30.50M | 25.30M | 22.60M | 22.00M | 27.80M | 30.50M | 148.10M | 52.70M | 94.90M | 100.70M | 115.70M | 80.90M | 85.70M | 59.70M | 61.70M | 52.00M | 47.50M | 61.90M | 71.60M | 54.10M | 56.40M | 67.20M | 81.70M | 70.40M | 62.00M | 68.90M | 255.00M | 110.20M | 87.80M | 65.30M | 12.50M | 55.80M | 45.70M | 47.60M | -54.40M | 33.50M | 30.80M | 17.90M | 75.80M | 35.20M | 26.90M | 24.40M | 45.28M | 25.44M | 28.07M | 27.42M | 26.95M | 35.79M | 25.91M | 36.65M | 35.76M | 27.57M | 24.77M | 24.01M |
|
Selling, General & Administrative
|
4.10M | 4.70M | 7.00M | 8.00M | 7.40M | 6.50M | 3.40M | 8.60M | 7.20M | 9.60M | 16.80M | 13.40M | 12.30M | 12.10M | 15.00M | 14.60M | 14.10M | 12.60M | 10.30M | 16.60M | 11.30M | 14.70M | 9.40M | 14.70M | 14.80M | 18.40M | 18.50M | 15.00M | 15.10M | 14.60M | 16.50M | 15.50M | 16.20M | 13.30M | 13.80M | 13.80M | 9.00M | 11.70M | -3.40M | 12.20M | 12.40M | 12.60M | -0.60M | 8.80M | 9.30M | 9.60M | 8.17M | 8.73M | 9.91M | 7.56M | 7.83M | 7.24M | 7.25M | 7.44M | 7.89M | 6.99M | 7.01M | 6.08M |
|
Restructuring Costs
|
| | | | | | | | 1.50M | 2.00M | | | | | | | | | | 15.50M | 18.50M | 17.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
55.30M | 51.60M | 54.60M | 27.00M | 59.90M | | 7.30M | 20.60M | 45.80M | 1.30M | 1.10M | | | | | 1.80M | 0.10M | | -3.70M | | 4.90M | 0.10M | | 3.00M | | | 6.30M | 91.30M | 89.10M | 87.10M | 194.30M | 100.70M | 87.70M | | | 0.50M | | 9.00M | -0.10M | 0.30M | 0.10M | | 2.50M | | 54.00M | | -0.05M | 28.53M | 27.04M | 27.95M | 27.78M | 0.02M | 2.12M | | 0.05M | 4.30M | 11.56M | 2.56M |
|
Operating Expenses
|
59.40M | 56.30M | 61.60M | 35.00M | 67.30M | 72.40M | 63.80M | 29.20M | 54.50M | 60.60M | 180.90M | 84.80M | 123.90M | 137.80M | 32.90M | 126.20M | 132.40M | 130.60M | -10.50M | 82.90M | 72.40M | 83.80M | 102.70M | 85.80M | 86.60M | 98.00M | 135.60M | 106.30M | 104.20M | 101.70M | 210.80M | 116.20M | 103.90M | 134.70M | 94.70M | 71.10M | 69.70M | 78.30M | -61.80M | 67.40M | 75.20M | 73.20M | -44.30M | 42.00M | 38.90M | 38.80M | 49.09M | 37.26M | 36.95M | 35.51M | 35.61M | 37.44M | 36.94M | 39.88M | 44.81M | 34.05M | 35.13M | 33.63M |
|
Operating Income
|
13.80M | 5.60M | -7.60M | 6.20M | 4.80M | 18.90M | -4.40M | 3.70M | 8.10M | 4.20M | 24.00M | 10.00M | 22.80M | 15.60M | 28.40M | 24.50M | 21.30M | 14.10M | 34.20M | 8.50M | 9.60M | 19.10M | 16.60M | 17.50M | 21.80M | 30.70M | 0.60M | 10.30M | 18.80M | 32.40M | -102.90M | 13.20M | 5.20M | -45.60M | 18.00M | 10.20M | 4.20M | 8.50M | 19.50M | 26.60M | 1.50M | 20.80M | 49.50M | 17.20M | 66.20M | 10.60M | 26.90M | 14.24M | 16.17M | 16.99M | 17.23M | 23.78M | 16.23M | 22.06M | 17.69M | 23.98M | 28.14M | 19.18M |
|
EBIT
|
13.80M | 5.60M | -7.60M | 6.20M | 4.80M | 18.90M | -4.40M | 3.70M | 8.10M | 4.20M | 24.00M | 10.00M | 22.80M | 15.60M | 28.40M | 24.50M | 21.30M | 14.10M | 34.20M | 8.50M | 9.60M | 19.10M | 16.60M | 17.50M | 21.80M | 30.70M | 0.60M | 10.30M | 18.80M | 32.40M | -102.90M | 13.20M | 5.20M | -45.60M | 18.00M | 10.20M | 4.20M | 8.50M | 19.50M | 26.60M | 1.50M | 20.80M | 49.50M | 17.20M | 66.20M | 10.60M | 26.90M | 14.24M | 16.17M | 16.99M | 17.23M | 23.78M | 16.23M | 22.06M | 17.69M | 23.98M | 28.14M | 19.18M |
|
Non Operating Investment Income
|
2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.60M | 0.20M | | 1.60M | | | | | 0.50M | | | | 0.20M | | | 2.60M | | | | | | | | | | | | 0.05M | 4.10M | | 2.56M |
|
Interest & Investment Income
|
0.20M | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -0.80M | 3.70M | 0.20M | 1.60M | 0.60M | 0.60M | 0.40M | 0.20M | -0.40M | -0.40M | 0.50M | 0.30M | -0.50M | -0.20M | -0.70M | -0.10M | 0.40M | -0.20M | 0.30M | -0.08M | -0.06M | 0.14M | -2.70M | 1.27M | 0.53M | 0.85M | 0.37M | 0.05M | 0.22M | 0.05M |
|
Other Non Operating Income
|
| | | | | | 0.10M | | 0.40M | 1.20M | 1.10M | 0.70M | 0.70M | 1.10M | 3.50M | 0.20M | 0.10M | 0.40M | 0.40M | 0.40M | 0.80M | 0.50M | 0.90M | 1.00M | 1.20M | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | -6.20M | -5.90M | | | -3.30M | -0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
11.80M | 0.10M | -6.10M | -3.80M | -9.10M | 13.40M | 8.70M | -0.10M | 5.30M | -3.40M | 21.30M | 1.90M | 16.70M | -4.10M | 14.30M | 40.30M | 21.90M | 16.40M | 18.50M | 4.10M | -4.60M | 13.10M | 14.60M | 3.80M | 7.50M | 11.30M | -12.70M | 44.80M | 2.80M | 16.80M | -117.30M | 8.40M | -1.30M | -50.80M | 4.80M | 5.80M | -4.10M | 3.20M | 14.00M | 10.00M | 13.10M | 7.10M | 45.20M | 11.00M | -12.60M | 5.80M | 16.01M | 9.51M | 10.79M | 12.01M | 8.54M | 20.24M | 11.83M | 19.38M | 12.73M | 21.25M | 25.09M | 14.45M |
|
Tax Provisions
|
5.10M | | -2.60M | -1.50M | -2.10M | 0.30M | -4.30M | 0.10M | 2.80M | -0.30M | 8.50M | 0.80M | 6.50M | -14.90M | 6.20M | 15.00M | 8.20M | 6.10M | 7.00M | 0.30M | -2.80M | 1.00M | 1.00M | -0.80M | 3.50M | 3.70M | -224.60M | -2.70M | -0.10M | 1.00M | 18.10M | -1.10M | | | -0.90M | | | | -0.40M | 0.10M | | | -0.10M | | -18.10M | | -0.15M | 0.01M | 0.00M | | 0.03M | | 0.10M | 0.07M | | -0.04M | -0.06M | 0.07M |
|
Profit After Tax
|
12.30M | 4.50M | -3.50M | 2.80M | -7.00M | 13.40M | 8.70M | 4.80M | 4.80M | 4.10M | 21.10M | 35.40M | 10.20M | 10.80M | 8.10M | 25.90M | 13.70M | 10.30M | -12.20M | -7.50M | 3.10M | 12.20M | 13.60M | 6.30M | 4.30M | 6.10M | 211.60M | 47.30M | 2.50M | 14.80M | -136.60M | 9.80M | -1.30M | -50.90M | 5.20M | 6.40M | -4.70M | 3.20M | 14.00M | 13.70M | 16.00M | 7.80M | 37.90M | 11.00M | 5.50M | 6.80M | -71.60M | 9.51M | 14.99M | 15.90M | 4.61M | 20.24M | 11.73M | 19.30M | 12.73M | 21.43M | 25.15M | 14.38M |
|
Equity Income
|
-0.40M | -1.00M | -2.30M | -1.60M | -1.10M | -1.00M | -0.70M | 0.50M | 0.60M | 0.70M | 2.50M | -1.60M | 0.40M | 1.50M | 1.50M | 24.00M | 3.80M | 2.90M | 6.10M | 2.10M | 1.30M | 0.10M | 15.70M | 1.30M | 1.90M | 4.30M | -0.30M | -2.60M | 4.40M | 4.50M | -10.40M | 2.70M | 1.00M | 2.40M | -0.80M | 3.20M | -0.10M | 2.20M | 1.50M | 3.40M | 6.10M | 2.70M | 5.50M | 1.40M | 0.10M | 0.80M | -0.70M | 0.40M | 0.54M | 0.95M | | 0.70M | 1.00M | 2.14M | 0.76M | 3.02M | 2.59M | 1.59M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | 0.50M | 0.40M | 1.00M | 0.60M | 1.10M | 0.60M | 0.30M | 0.30M | 0.30M | 0.50M | 0.10M | 0.50M | 0.70M | 0.70M | 0.50M | 0.50M | 0.30M | 0.10M | 0.50M | 0.80M | 0.80M | -0.30M | -0.40M | -1.10M | -0.20M | -0.60M | | 0.20M | | | 0.20M | 0.10M | 0.10M | 0.50M | 0.30M | 0.40M | -0.12M | -0.03M | 1.66M | 1.25M | 0.27M | | | | | | | |
|
Income from Continuing Operations
|
6.70M | 0.10M | -3.50M | -2.30M | -7.00M | 13.10M | 13.00M | -0.20M | 2.50M | -3.10M | 12.80M | 1.10M | 10.20M | 10.80M | 8.10M | 25.30M | 13.70M | 10.30M | 11.50M | 3.80M | -1.80M | 12.10M | 13.60M | 4.60M | 4.00M | 7.60M | 211.90M | 47.50M | 2.90M | 15.80M | -135.40M | 9.50M | -1.30M | -50.80M | 5.70M | 5.80M | -4.10M | 3.20M | 14.40M | 9.90M | 13.10M | 7.10M | 45.30M | 11.00M | 5.50M | 5.80M | 16.16M | 9.51M | 10.79M | 12.01M | 8.51M | 20.24M | 11.73M | 19.30M | 12.73M | 21.29M | 25.15M | 14.38M |
|
Consolidated Net Income
|
5.60M | 4.40M | 0.40M | 5.10M | 2.60M | 2.60M | 2.50M | 5.00M | 2.30M | 7.20M | 7.80M | 34.30M | | | | 0.60M | -3.60M | -3.30M | -23.40M | -10.80M | -3.70M | -13.60M | -13.00M | 3.00M | 0.80M | -0.80M | | -0.10M | 0.10M | -0.20M | -0.40M | -0.80M | 0.10M | -0.10M | -0.70M | -0.20M | -0.60M | | -13.30M | -3.80M | -3.00M | -1.30M | -31.50M | 1.40M | -1.40M | 1.00M | -87.90M | -4.20M | 4.21M | 3.89M | -11.75M | -0.26M | -2.62M | -0.30M | -0.28M | 0.14M | -0.02M | -0.04M |
|
Income towards Parent Company
|
5.60M | 4.40M | 0.40M | 5.10M | 2.60M | 2.60M | 2.50M | 5.00M | 2.30M | 7.20M | 7.80M | 34.30M | | | | 0.60M | -3.60M | -3.30M | -23.40M | -10.80M | -3.70M | -13.60M | -13.00M | 3.00M | 0.80M | -0.80M | | -0.10M | 0.10M | -0.20M | -0.40M | -0.80M | 0.10M | -0.10M | -0.70M | -0.20M | -0.60M | | -13.30M | -3.80M | -3.00M | -1.30M | -31.50M | 1.40M | -1.40M | 1.00M | -87.90M | -4.20M | 4.21M | 3.89M | -11.75M | -0.26M | -2.62M | -0.30M | -0.28M | 0.14M | -0.02M | -0.04M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | -0.40M | | | | -0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
5.60M | 4.40M | 0.40M | 5.10M | 2.60M | 2.60M | 2.50M | 5.00M | 2.30M | 7.20M | 7.80M | 34.30M | | | | 0.60M | -3.60M | -3.30M | -23.40M | -10.80M | -3.70M | -1.50M | 0.30M | 6.80M | 4.50M | 6.60M | 212.20M | 47.30M | 2.50M | 14.80M | -136.60M | 9.00M | -0.80M | -49.80M | 5.00M | 6.20M | -4.70M | 3.00M | 1.00M | 9.90M | 12.80M | 6.30M | 46.10M | 10.50M | 4.00M | 6.30M | -71.65M | 5.31M | 13.30M | 14.63M | 7.47M | 20.23M | 11.73M | 19.30M | 12.72M | 21.43M | 25.15M | 14.38M |
|
EPS (Basic)
|
0.29 | 0.10 | 0.01 | 0.07 | -0.10 | 0.31 | 0.06 | 0.11 | 0.11 | 0.10 | 0.18 | 0.72 | 0.19 | 0.21 | 0.14 | 0.52 | 0.27 | 0.18 | -0.48 | -0.15 | 0.06 | 0.25 | 0.01 | 0.14 | 0.10 | 0.13 | 4.31 | 0.71 | 0.03 | 0.21 | -1.93 | 0.13 | -0.01 | -0.69 | 0.07 | 0.09 | -0.07 | 0.04 | 0.01 | 0.19 | 0.22 | 0.11 | 0.64 | 0.14 | 0.08 | 0.09 | -0.99 | 0.13 | 0.18 | 0.20 | 0.10 | 0.28 | 0.16 | 0.27 | 0.18 | 0.29 | 0.35 | 0.20 |
|
EPS (Weighted Average and Diluted)
|
0.29 | 0.10 | 0.01 | 0.07 | -0.10 | 0.31 | 0.06 | 0.11 | 0.11 | 0.09 | 0.17 | 0.71 | 0.19 | 0.21 | 0.14 | 0.51 | 0.27 | 0.18 | -0.47 | -0.14 | 0.06 | 0.24 | 0.01 | 0.14 | 0.09 | 0.13 | 4.00 | 0.66 | 0.03 | 0.20 | -1.93 | 0.13 | -0.01 | -0.69 | 0.07 | 0.09 | -0.07 | 0.04 | 0.01 | 0.19 | 0.22 | 0.11 | 0.63 | 0.14 | 0.07 | 0.09 | -0.98 | 0.13 | 0.18 | 0.20 | 0.10 | 0.28 | 0.16 | 0.27 | 0.17 | 0.29 | 0.35 | 0.20 |
|
Shares Outstanding (Weighted Average)
|
42.40M | | 42.40M | 42.40M | 42.40M | 42.60M | 42.60M | 43.00M | 43.10M | 43.10M | 44.40M | 48.70M | 48.70M | 48.80M | 48.70M | 48.80M | 48.90M | 48.90M | 48.90M | 48.90M | 49.00M | 49.00M | 49.00M | 49.10M | 49.20M | 49.20M | 49.20M | 66.40M | 72.00M | 72.00M | 70.60M | 72.10M | 72.20M | 72.30M | 72.20M | 72.30M | 72.30M | 72.40M | 72.30M | 72.50M | 72.50M | 72.50M | 72.50M | 72.60M | 72.70M | 72.70M | 72.64M | 72.55M | 72.62M | 72.62M | 72.56M | 72.55M | 72.61M | 72.63M | 72.61M | 72.68M | 72.74M | 72.76M |
|
Shares Outstanding (Diluted Average)
|
| | 42.40M | 42.40M | 42.40M | 43.30M | 42.90M | 43.60M | 43.70M | 43.80M | 45.10M | 49.20M | 49.30M | 49.30M | 49.30M | 49.30M | 49.40M | 49.30M | 49.30M | 49.30M | 49.40M | 49.40M | 49.40M | 49.60M | 49.60M | 49.60M | 53.00M | 72.20M | 72.30M | 72.40M | 70.60M | 72.50M | 72.50M | 72.30M | 72.20M | 72.50M | 72.40M | 72.40M | 72.40M | 72.60M | 72.60M | 72.70M | 72.60M | 72.80M | 72.80M | 72.80M | 72.79M | 72.63M | 72.83M | 72.84M | 72.78M | 72.67M | 72.69M | 72.82M | 72.75M | 72.82M | 72.87M | 72.95M |
|
EBITDA
|
13.80M | 5.60M | -7.60M | 6.20M | 4.80M | 18.90M | -4.40M | 3.70M | 8.10M | 4.20M | 24.00M | 10.00M | 22.80M | 15.60M | 28.40M | 24.50M | 21.30M | 14.10M | 34.20M | 8.50M | 9.60M | 19.10M | 16.60M | 17.50M | 21.80M | 30.70M | 0.60M | 10.30M | 18.80M | 32.40M | -102.90M | 13.20M | 5.20M | -45.60M | 18.00M | 10.20M | 4.20M | 8.50M | 19.50M | 26.60M | 1.50M | 20.80M | 49.50M | 17.20M | 66.20M | 10.60M | 26.90M | 14.24M | 16.17M | 16.99M | 17.23M | 23.78M | 16.23M | 22.06M | 17.69M | 23.98M | 28.14M | 19.18M |
|
Interest Expenses
|
4.20M | 4.40M | 4.20M | 4.10M | 4.00M | 3.60M | 3.20M | 3.60M | 3.90M | 4.20M | 7.40M | 7.20M | 7.20M | 7.20M | 7.40M | 7.10M | 6.60M | 6.50M | 6.60M | 6.90M | 6.80M | 6.40M | 6.20M | 6.20M | 6.20M | 6.10M | 7.10M | 8.40M | 8.90M | 9.10M | 8.90M | 9.10M | 8.10M | 8.20M | 7.70M | 7.80M | 7.80M | 7.10M | 7.50M | 7.00M | 6.70M | 6.50M | 6.00M | 5.70M | 5.60M | 5.40M | 5.29M | 5.04M | 5.86M | 6.08M | 5.99M | 5.51M | 5.93M | 5.68M | 6.05M | 5.80M | 5.86M | 5.96M |
|
Shares Outstanding
|
| | | | 42.40M | 42.90M | 42.90M | | | | 48.60M | | | | 48.80M | 48.80M | 48.80M | 48.90M | 48.90M | 49.00M | 49.00M | 49.00M | 49.00M | 49.10M | 49.20M | 49.20M | 49.30M | 72.00M | 72.00M | 72.00M | 72.00M | 72.10M | 72.20M | 72.30M | 72.30M | 72.30M | 72.30M | 72.40M | 72.40M | 72.50M | 72.50M | 72.50M | 72.50M | 72.70M | 72.70M | 72.50M | 72.50M | 72.60M | | | | | | | | | | |
|
Tax Rate
|
43.22 | | 42.62 | 39.47 | 23.08 | 2.24 | -49.43 | -100.00 | 52.83 | 8.82 | 39.91 | 42.11 | 38.92 | 363.41 | 43.36 | 37.22 | 37.44 | 37.20 | 37.84 | 7.32 | 60.87 | 7.63 | 6.85 | -21.05 | 46.67 | 32.74 | 0.00M | -6.03 | -3.57 | 5.95 | -15.43 | -13.10 | | | -18.75 | | | | -2.86 | 1.00 | | | -0.22 | | 143.65 | | -0.95 | 0.05 | 0.02 | | 0.33 | | 0.84 | 0.39 | | -0.18 | -0.24 | 0.52 |