|
Revenue
|
-3.38M | -3.49M | 41.09M | 41.14M | -5.64M | 40.86M | -5.17M | -5.57M | 72.73M | -6.65M | 67.51M | 64.61M | 11.05M | 58.18M | 27.90M | 27.41M | 195.37M | 72.86M | 123.13M | 195.72M | 311.88M | 173.10M | 139.42M | 226.66M | 234.88M | 87.84M | 78.71M | 363.19M | 171.26M | 172.83M | 169.74M | 130.16M | 421.44M | 337.12M | 353.68M | 316.47M | 494.84M | 366.14M | 0.28M | 421.90M | 344.36M | 343.58M | 365.57M | 440.00M | 464.90M | 343.64M | 326.63M | 491.30M | 634.54M | 527.52M | 528.58M | 594.80M | 708.52M | 619.40M | 601.09M | 727.15M | 423.27M | 627.90M | 449.76M | 233.30M | 633.60M | 515.30M | 531.30M | 230.81M | 417.20M | 527.80M | 516.10M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.26M | | | | 120.19M | | | | 122.94M | | | | 171.08M | | | | 206.33M | | | | 267.17M | | | | 214.10M | | | | 217.40M | |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.88M | | | | 223.39M | | | | 220.70M | | | | 356.44M | | | | 413.07M | | | | 360.73M | | | | 301.20M | | | | 310.40M | |
|
Selling, General & Administrative
|
1.92M | 2.18M | 2.96M | 2.40M | 2.80M | 2.91M | 3.71M | 5.06M | 3.77M | 4.35M | 4.86M | 4.74M | 4.38M | 5.43M | 4.39M | 5.39M | 4.83M | 7.19M | -5.93M | 39.93M | 7.02M | 7.56M | 7.53M | 9.27M | 8.45M | 6.93M | 6.49M | 9.27M | 8.32M | 8.05M | 9.26M | 9.36M | 11.11M | 12.32M | 11.50M | 14.74M | 12.58M | 13.56M | 11.54M | 15.02M | 13.12M | 13.52M | 14.93M | 15.23M | 16.83M | 17.89M | 14.53M | 12.56M | 16.64M | 17.12M | 15.16M | 17.80M | 17.45M | 20.11M | 23.45M | 19.23M | 17.83M | 25.69M | 27.84M | 19.00M | | | | | | | |
|
Restructuring Costs
|
| | -3.15M | -2.60M | 0.04M | 0.30M | 0.32M | 2.98M | 0.76M | 0.27M | 0.79M | 1.15M | 2.37M | 2.03M | 1.98M | 1.29M | 0.49M | 0.51M | -0.47M | 3.47M | 0.25M | 0.21M | 0.41M | 1.42M | 0.24M | 0.37M | 0.46M | 0.50M | 4.59M | 0.93M | 1.65M | 2.40M | 45.80M | 0.07M | 0.85M | 1.00M | 7.59M | 1.06M | 0.93M | -8.90M | 1.94M | 0.45M | 2.79M | 6.40M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | 22.25M | 22.87M | | 17.96M | | | 18.65M | | 15.78M | -0.35M | | 12.21M | | | 41.85M | | -0.11M | 0.72M | -0.29M | -0.00M | 0.60M | -0.29M | 48.86M | 46.85M | 49.11M | 464.02M | 4.51M | 52.53M | 50.73M | 54.42M | 0.02M | 108.38M | 101.10M | 98.43M | 100.95M | 276.31M | 106.34M | 106.16M | 105.05M | 267.15M | 98.53M | 881.37M | -5.00M | 266.68M | 101.50M | 139.85M | 163.41M | | 162.04M | 155.99M | 1.20M | | | -62.80M | 220.29M | | 182.65M | 162.57M | 206.50M | 429.80M | 227.90M | 233.95M | 209.30M | 463.00M | 214.30M |
|
Operating Expenses
|
1.92M | 2.18M | 22.06M | 22.67M | 2.85M | 21.17M | 4.03M | 8.03M | 23.19M | 4.62M | 21.43M | -30.28M | 6.75M | 19.67M | 6.37M | 6.68M | 47.16M | 7.69M | 44.95M | 419.42M | 62.64M | 45.55M | 53.19M | 551.08M | 57.55M | 54.15M | 56.06M | 473.79M | 62.00M | 61.51M | 61.64M | 66.18M | 110.02M | 118.58M | 111.95M | 114.15M | 121.12M | 290.93M | 118.81M | 112.28M | 120.11M | 281.12M | 116.25M | 903.00M | 126.73M | 284.56M | 116.04M | 152.41M | 180.06M | 442.11M | 177.20M | 173.78M | 212.00M | 512.35M | 216.65M | 216.51M | 238.12M | 534.16M | 210.49M | 181.57M | 206.50M | 429.80M | 227.90M | 233.95M | 209.30M | 463.00M | 214.30M |
|
Operating Income
|
| | | | | | | | 13.55M | | 14.81M | -4.64M | 9.84M | 12.05M | 5.24M | 19.38M | 33.59M | 23.43M | 13.21M | 30.95M | 51.83M | 27.11M | 6.98M | 39.46M | 54.50M | 28.26M | 23.20M | 39.05M | 60.81M | 31.41M | 34.76M | 49.19M | 114.33M | 72.97M | 88.46M | 99.12M | 119.99M | 75.22M | 84.83M | 99.02M | 115.95M | 62.46M | 84.27M | 104.17M | 120.02M | 59.07M | 95.24M | 108.97M | 86.09M | 85.41M | 113.67M | 127.93M | 137.25M | 107.03M | 134.90M | 22.86M | 142.47M | 93.71M | 125.28M | 106.19M | 143.60M | 85.50M | 111.10M | 105.89M | 178.90M | 64.80M | 149.70M |
|
Non Operating Investment Income
|
2.81M | -10.45M | -6.47M | -16.40M | -0.88M | 2.97M | 0.77M | 1.09M | -0.44M | 0.99M | -3.84M | 5.71M | -0.06M | 0.69M | -0.46M | 0.06M | -1.38M | -0.51M | 1.34M | 2.48M | 1.90M | -2.95M | -1.50M | -1.97M | | | | | | | | -12.90M | | | | | 0.10M | | | | 19.47M | 0.41M | 90.06M | 127.43M | -162.66M | 334.81M | -3.07M | 496.37M | -50.51M | 60.51M | -114.24M | -1.10M | -10.69M | -113.38M | -279.77M | -6.40M | 210.51M | -286.55M | -191.89M | -0.60M | 0.70M | 193.70M | 26.50M | -0.40M | 2.80M | 6.70M | 6.90M |
|
Interest & Investment Income
|
| | 2.59M | -6.06M | -0.98M | 1.45M | | -4.90M | 1.37M | | 1.44M | 1.56M | | -1.47M | -0.91M | 11.85M | 2.36M | -2.12M | 1.29M | 1.96M | 1.99M | 2.16M | 1.55M | 1.34M | -1.99M | -1.24M | -1.79M | 11.56M | -1.89M | -1.81M | -1.15M | -3.10M | -2.48M | -2.06M | -1.97M | -16.14M | -10.66M | -10.89M | -11.43M | -20.16M | -25.29M | -39.27M | | | | | | | | | | | | | | | | | | | 30.40M | | 7.90M | | | | 7.40M |
|
EBIT
|
| | 14.16M | 10.08M | 7.22M | 3.27M | 5.49M | 4.07M | 13.55M | 16.62M | 14.81M | -4.64M | 9.84M | 12.05M | 5.24M | 19.38M | 33.59M | 23.43M | 13.21M | 30.95M | 51.83M | 27.11M | 6.98M | 39.46M | 54.50M | 28.26M | 23.20M | 39.05M | 60.81M | 31.41M | 34.76M | 49.19M | 111.74M | 70.60M | 86.67M | 99.12M | 119.99M | 75.22M | 84.83M | 99.02M | 115.95M | 62.46M | 84.27M | 104.17M | 120.02M | 59.07M | 95.24M | 108.97M | 86.09M | 85.41M | 113.67M | 127.93M | 137.25M | 107.03M | 134.90M | 22.86M | 142.47M | 93.71M | 125.28M | 106.19M | 143.60M | 85.50M | 111.10M | 105.89M | 178.90M | 64.80M | 149.70M |
|
EBT
|
| | 9.53M | -10.17M | 1.39M | -2.54M | -0.56M | -2.37M | 6.46M | 8.95M | 4.02M | -13.15M | 0.93M | 4.65M | -5.04M | 6.60M | 24.57M | 12.94M | -5.98M | 104.90M | 38.86M | 12.76M | -11.63M | 24.99M | 43.84M | 18.37M | 11.89M | 28.40M | 35.55M | 16.89M | 12.67M | 31.81M | 18.37M | 39.20M | 50.82M | 66.91M | -28.76M | 61.47M | 63.43M | 36.32M | 88.75M | 168.14M | 133.35M | 164.82M | -93.08M | 319.90M | 27.62M | 537.97M | -24.98M | 80.71M | -58.81M | 145.31M | 62.05M | -85.14M | -226.85M | -119.73M | 274.31M | -318.28M | -215.07M | 174.56M | -170.00M | 182.10M | 39.80M | 26.28M | 97.30M | 6.40M | 85.70M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | | | | 11.50M | | 17.61M | | 29.70M | 33.10M | 6.83M | | 2.80M | 14.80M | -20.80M | | 12.50M | | -46.92M | | 51.10M | | 4.20M | | 1.80M | | 22.82M | | -28.60M | 24.70M | 55.96M | -40.80M | 13.00M | -17.60M | -25.30M | -18.70M | 153.50M | | -7.00M | -29.10M |
|
Profit After Tax
|
3.41M | 13.10M | 11.91M | -1.29M | 3.46M | -2.26M | 1.31M | 15.55M | 7.02M | 8.34M | 20.85M | -7.91M | 3.05M | 5.63M | -0.04M | 22.15M | 18.27M | 12.07M | 4.21M | 15.62M | 28.08M | 6.79M | -7.66M | -49.25M | 28.16M | 10.66M | 9.53M | 38.00M | 22.07M | 12.76M | 11.29M | 46.30M | 4.01M | 21.58M | 39.10M | 47.20M | -61.81M | 54.64M | 52.70M | 44.00M | 73.92M | 147.34M | 111.39M | 172.10M | -79.37M | 272.98M | 47.32M | 504.20M | -3.34M | 84.90M | -39.42M | 175.60M | 52.60M | 62.32M | -207.34M | -91.10M | 249.61M | -262.32M | -187.33M | 166.73M | -120.30M | 159.00M | -1330.60M | -88.60M | 78.90M | 6.10M | 23.90M |
|
Income from Non-Controlling Interests
|
| | | | 0.06M | 0.14M | | | 1.93M | 0.77M | 0.84M | 0.44M | 0.59M | | 0.19M | 7.48M | -1.95M | -3.38M | -1.88M | -10.31M | -4.22M | -6.59M | -1.85M | -7.34M | -6.70M | -6.12M | -3.25M | -38.99M | -8.56M | -6.48M | -2.32M | 46.24M | 15.29M | 13.74M | 8.59M | 87.79M | 79.41M | 10.82M | 5.23M | 13.06M | 19.33M | 9.29M | 11.38M | -1.13M | 19.34M | 13.24M | | | | 18.32M | | | | 28.93M | | | | 9.09M | | | 16.80M | 24.10M | 16.60M | -132.42M | | | 16.00M |
|
Income from Continuing Operations
|
| | 9.53M | -10.17M | 1.39M | -2.54M | -0.56M | -2.37M | 6.46M | 8.95M | 4.02M | -13.15M | 0.93M | 4.65M | -5.04M | 6.60M | 24.57M | 12.94M | -5.98M | 104.90M | 38.86M | 12.76M | -11.63M | 24.99M | 43.84M | 18.37M | 11.89M | 16.60M | 35.55M | 16.89M | 12.67M | 20.31M | 78.26M | 39.05M | 50.78M | 66.91M | -61.86M | 54.64M | 63.43M | 33.52M | 73.95M | 188.95M | 133.35M | 152.32M | -93.08M | 366.81M | 27.62M | 486.87M | -24.98M | 76.51M | -58.81M | 143.51M | 62.05M | -107.96M | -226.85M | -91.13M | 249.61M | -374.24M | -174.27M | 161.56M | -152.40M | 207.40M | 58.50M | -127.22M | 97.30M | 13.40M | 114.80M |
|
Consolidated Net Income
|
| | 9.53M | -10.17M | 1.39M | -2.54M | -0.56M | -2.37M | 6.46M | 8.95M | 4.02M | -0.73M | -0.19M | 1.37M | 0.40M | 1.05M | -1.14M | -33.14M | -0.92M | -40.05M | 0.25M | -0.65M | -0.20M | -1.30M | 43.84M | -0.58M | -0.18M | 0.10M | 35.55M | 16.89M | 12.67M | 20.31M | 78.26M | 39.05M | 50.78M | 66.91M | -61.86M | 54.64M | 63.43M | 33.52M | 73.95M | 188.95M | 133.35M | 152.32M | -93.08M | 366.81M | 27.62M | 486.87M | -24.98M | 76.51M | -58.81M | 143.51M | 62.05M | -107.96M | -226.85M | -91.13M | 249.61M | -374.24M | -13.01M | -16.50M | -47.70M | 2.20M | -1364.00M | 78.90M | 1.40M | 6.70M | -34.80M |
|
Income towards Parent Company
|
-0.49M | -1.89M | 7.24M | -12.76M | 1.33M | -2.75M | -0.86M | -2.80M | 6.46M | 8.95M | -36.23M | -38.35M | -0.19M | 1.37M | 0.40M | -488.29M | -1.14M | -33.14M | -0.92M | -526.88M | -290.66M | -277.13M | -289.19M | -1.30M | 43.84M | -0.58M | -0.18M | -267.26M | 35.55M | 16.89M | -416.50M | -401.29M | 78.26M | -518.13M | 50.78M | 66.91M | -61.86M | 54.64M | 63.43M | 33.52M | 73.95M | 188.95M | 133.35M | -379.22M | -93.08M | 366.81M | 27.62M | 504.20M | -24.98M | -1398.25M | -58.81M | 175.60M | 62.05M | -33.40M | -226.85M | -74.40M | 270.10M | -253.20M | -174.50M | 186.30M | -89.10M | -1505.38M | -1305.70M | -186.40M | 1.40M | -437.50M | -34.80M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | 2.71M | 2.39M | 2.29M | 2.10M | 2.11M | 1.99M | 1.95M | 1.89M | 2.02M | 1.99M | 1.95M | 1.97M | -1.93M | -2.08M | -14.33M | -2.06M | 2.01M | 1.99M | 12.16M | 2.11M | | 2.14M | 2.13M | -2.14M | -2.02M | -2.10M | 14.66M | -2.21M | 2.28M | 2.27M | 2.25M | -2.22M | 2.22M | 2.19M | 15.35M | -2.09M | 2.08M | -2.12M | -2.07M | -2.40M | 2.70M | -2.70M | -2.69M | 2.60M | -2.60M | -2.70M |
|
Net Income towards Common Stockholders
|
-0.49M | -1.89M | 7.24M | -12.76M | 1.33M | -2.75M | -0.86M | -2.80M | 6.46M | 8.95M | -36.23M | -38.35M | -0.19M | 1.37M | 0.40M | -488.29M | -1.14M | -33.14M | -0.92M | -526.88M | -290.66M | -279.84M | -291.58M | -3.59M | 41.74M | -2.69M | -2.18M | -269.21M | 33.66M | 14.88M | -418.49M | -403.24M | 76.30M | -520.06M | 48.70M | 81.24M | -59.80M | 52.63M | 61.44M | 70.50M | 71.84M | 188.95M | 131.22M | 103.60M | -90.94M | 368.83M | 29.72M | 127.00M | -22.76M | -1400.53M | -61.08M | 137.00M | 64.27M | 109.60M | -229.04M | 97.60M | 272.19M | 56.20M | -172.38M | 81.30M | -86.70M | -1508.08M | -1303.00M | 45.20M | -1.20M | -434.90M | -32.10M |
|
EPS (Basic)
|
-0.01M | -0.01M | 0.02M | -0.03M | 0.03M | -0.09M | -0.04M | -0.01M | 0.13M | 0.08M | -0.12M | -0.19M | -0.01M | 0.03M | 0.01M | -6.05M | -0.01M | -0.21M | -0.05M | -7.90M | -2.00M | -1.39M | -0.00M | | 0.32M | -0.01M | -0.01M | -0.86M | 0.31M | 0.08M | -1.95M | -1.22M | 1.53M | -3.71M | 0.19M | 0.22M | -1.50M | 292.37 | 0.20M | 0.19M | 0.42M | 0.39M | 0.18M | 0.10M | | 0.68M | 0.06M | 0.09M | -1.14M | -7.37M | -0.47M | 0.33M | 0.49M | 1.37M | | 0.30M | 0.70M | 2.81M | | 2.71M | | -5.39M | -5.67M | 0.65M | -0.01M | | |
|
EPS (Weighted Average and Diluted)
|
-0.01M | -0.01M | 0.02M | -0.03M | 0.03M | -0.09M | -0.04M | -0.01M | 0.13M | 0.08M | -0.13M | -0.19M | -0.01M | 0.14M | 0.01M | -6.05M | -0.01M | -0.21M | -0.05M | -7.90M | -2.00M | -1.39M | -0.00M | | 0.32M | -0.01M | -0.01M | -0.86M | 0.33M | 0.08M | -1.95M | -1.22M | 1.53M | -3.71M | 0.19M | 0.22M | -1.50M | 0.31M | 0.21M | 0.19M | | 0.39M | 0.18M | 0.10M | | 0.70M | 0.06M | 0.09M | | -0.01M | -0.47M | 0.33M | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
40.23 | 214.04 | 382.58 | 369.38 | 38.47 | 29.19 | 19.25 | 187.50 | 50.71 | 113.68 | 296.40 | 205.18 | 19.97 | 49.54 | 40.16 | 80.74 | 89.37 | 156.45 | 19.25 | 66.73 | 145.27 | 201.64 | 0.17M | | 129.40 | 186.93 | 222.04 | 314.72 | 109.28 | 178.45 | 214.79 | 329.87 | 50.00 | 140.00 | 260.00 | 377.83 | 40.00 | 0.18M | 300.00 | 380.00 | 170.00 | 490.00 | 710.00 | 0.00M | | 540.00 | 500.00 | 0.00M | 20.00 | 190.00 | 130.00 | 410.00 | 130.00 | 80.00 | | 330.00 | 390.00 | 20.00 | | 30.00 | | 280.00 | 230.00 | 70.00 | 120.00 | | |
|
Shares Outstanding (Diluted Average)
|
40.23 | 214.04 | 382.58 | 369.38 | 38.47 | 29.19 | 19.25 | 187.50 | 50.71 | 113.68 | 286.18 | 205.18 | 19.97 | 9.91 | 40.16 | 80.74 | 89.37 | 156.45 | 19.25 | 66.73 | 145.27 | 201.64 | 0.17M | | 129.40 | 186.93 | 214.39 | 314.72 | 102.00 | 178.45 | 214.79 | 329.87 | 50.00 | 140.00 | 260.00 | 369.96 | 40.00 | 170.00 | 290.00 | 380.00 | | 480.00 | 710.00 | 0.00M | | 530.00 | 490.00 | 0.00M | | 0.18M | 130.00 | 410.00 | | | | | | | | | | | | | | | |
|
EBITDA
|
| | 14.16M | 10.08M | 7.22M | 3.27M | 5.49M | 4.07M | 13.55M | 16.62M | 14.81M | -4.64M | 9.84M | 12.05M | 5.24M | 19.38M | 33.59M | 23.43M | 13.21M | 30.95M | 51.83M | 27.11M | 6.98M | 39.46M | 54.50M | 28.26M | 23.20M | 109.60M | 60.81M | 31.41M | 34.76M | 138.30M | 111.74M | 70.60M | 86.67M | 185.80M | 119.99M | 75.22M | 84.83M | 198.90M | 115.95M | 62.46M | 84.27M | 230.40M | 120.02M | 59.07M | 95.24M | 253.10M | 86.09M | 85.41M | 113.67M | 298.30M | 137.25M | 289.20M | 134.90M | 295.50M | 341.00M | 277.70M | 254.90M | 262.10M | 344.30M | 85.50M | 264.40M | 248.60M | 178.90M | 64.80M | 149.70M |
|
Interest Expenses
|
4.44M | 4.40M | 4.63M | 20.26M | 5.83M | 5.81M | 6.05M | 6.44M | 8.13M | 7.67M | 7.59M | 7.39M | 8.72M | 6.14M | 9.66M | 11.23M | 12.11M | 12.60M | -13.39M | 88.11M | 14.71M | 14.81M | 14.65M | 12.45M | 13.45M | 13.43M | 11.80M | 17.40M | | 25.66M | 26.67M | 20.50M | 48.77M | 0.04M | 36.43M | | 35.50M | 38.43M | 37.91M | 40.28M | 42.62M | -45.84M | -45.67M | 47.40M | -46.25M | -44.82M | -45.56M | 45.30M | -49.58M | -58.18M | -51.65M | 50.10M | -57.94M | 64.60M | -75.05M | 78.00M | -81.92M | -89.66M | -81.61M | 75.80M | -89.60M | -93.20M | -91.30M | 89.40M | -71.40M | -67.80M | -71.70M |
|
Shares Outstanding
|
| | | | | | | | | | | 952.86M | | | | 1,256.78M | 1,329.73M | 1,312.99M | 1,296.62M | 1,288.22M | 1,230.30M | 1,245.99M | 1,407.80M | 1,438.36M | 1,326.23M | 1,337.81M | 2,009.89M | 1,355.47M | 1,332.23M | 1,517.80M | 1,506.36M | 1,478.55M | 2,349.13M | 2,322.35M | 2,502.69M | 2,922.69M | 3,036.13M | 3,397.11M | 3,412.27M | 3,562.42M | 3,590.35M | 3,614.02M | 3,655.26M | 4,017.04M | 4,050.90M | 4,181.36M | 4,907.93M | 4,935.30M | 5,092.69M | 5,251.81M | 5,382.32M | 6,032.79M | 6,057.25M | 6,082.51M | 6,149.79M | 6,183.94M | 6,223.30M | 6,224.77M | 6,228.34M | 6,229.99M | 6,235.55M | 7,389.12M | 7,390.37M | 7,391.30M | 7,398.60M | 7,400.10M | 7,400.80M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 41.55% | | | | 36.16% | | 44.94% | | 44.39% | -115.10% | 11.11% | | 7.71% | 16.68% | -12.37% | | 7.58% | | -14.67% | | 9.50% | | 5.20% | | 1.24% | | -26.80% | | 23.89% | 9.00% | -17.58% | 18.97% | 7.45% | 10.35% | -13.89% | -46.98% | 584.09% | | -109.38% | -33.96% |