|
Revenue
|
41.99M | 58.95M | 6.79M | 41.82M | -109.35M | 32.64M | 68.56M | 64.70M | 71.15M | 75.86M | 66.64M | 70.86M | 64.18M | 76.02M | 76.30M | 87.14M | 87.12M | 92.16M | 81.16M | 84.15M | 80.53M | 81.11M | 71.57M | 70.45M | 65.82M | 70.90M | 61.62M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | 3.60M | | | | | | |
|
Selling, General & Administrative
|
6.15M | 6.57M | 5.84M | 5.53M | 6.53M | 6.42M | 6.62M | 7.27M | 6.94M | 6.73M | 6.56M | 8.61M | 7.19M | 7.13M | 7.18M | 8.16M | 7.01M | 7.47M | 7.66M | 7.37M | 7.37M | 7.49M | 7.55M | 7.24M | 6.65M | 6.56M | 6.65M |
|
Other Operating Expenses
|
9.61M | 10.26M | 10.43M | 10.43M | 10.27M | 9.96M | 9.93M | 9.60M | 9.36M | 11.89M | 17.59M | 21.89M | 19.71M | 22.77M | 23.03M | 25.99M | 27.51M | 31.55M | 29.49M | 30.43M | 30.37M | 33.23M | 31.02M | 31.25M | 31.79M | 32.00M | 30.87M |
|
Operating Expenses
|
15.76M | 16.83M | 16.27M | 15.96M | 16.80M | 16.38M | 16.55M | 16.87M | 16.30M | 18.62M | 24.15M | 30.50M | 26.90M | 29.90M | 30.21M | 34.15M | 34.52M | 39.02M | 37.15M | 37.80M | 41.34M | 40.72M | 38.57M | 38.49M | 38.44M | 38.56M | 37.52M |
|
EBIT
|
| | | | | | | | | | | | | | 255.33M | 92.59M | 153.78M | 32.88M | 168.41M | 169.61M | 23.48M | 164.36M | 42.60M | 154.27M | 131.16M | 145.03M | 166.39M |
|
Non Operating Investment Income
|
-6.72M | 11.19M | 24.15M | -43.04M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
6.89M | -7.78M | -19.13M | 39.83M | -37.95M | -3.10M | 27.00M | 35.30M | 9.80M | 4.05M | 32.95M | -71.34M | -32.52M | -84.84M | -92.78M | 93.74M | 18.63M | 21.56M | -44.16M | 47.49M | -19.56M | -1.36M | 60.10M | -76.65M | 40.56M | 73.70M | -16.94M |
|
EBT
|
| | | | | | | | | | | | | | 183.03M | -3.99M | 48.92M | -83.40M | 46.59M | 46.47M | -104.41M | 35.88M | -91.48M | 40.77M | 26.11M | 20.86M | 51.02M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | 0.52M | -0.07M | 0.11M | 0.10M | 0.07M | 0.10M | 0.12M | 0.12M | 0.23M |
|
Profit After Tax
|
67.76M | 61.42M | 29.09M | 71.90M | -127.84M | 60.20M | 49.34M | 36.68M | 58.34M | 67.69M | 60.39M | 37.10M | 15.24M | 70.95M | 183.03M | -3.99M | 48.92M | -83.40M | 46.07M | 46.54M | -104.52M | 35.78M | -91.55M | 40.65M | 25.99M | 20.74M | 50.79M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 17.07M |
|
Income from Continuing Operations
|
| | | | | | | | | | | | | | 183.03M | -3.99M | 48.92M | -83.40M | 46.07M | 46.54M | -104.52M | 35.78M | -91.55M | 40.67M | 25.99M | 20.74M | 50.79M |
|
Consolidated Net Income
|
| | | | | | | | | | | | | | 183.03M | -3.99M | 48.92M | -83.40M | 46.07M | 46.54M | -104.52M | 35.78M | -91.55M | 40.67M | 25.99M | 20.74M | 50.79M |
|
Income towards Parent Company
|
| | | | | | | | | | | | | | 183.03M | -3.99M | 48.92M | -83.40M | 46.07M | 46.54M | -104.52M | 35.78M | -91.55M | 40.67M | 25.99M | 20.74M | 50.79M |
|
Preferred Dividend Payments
|
6.83M | 4.92M | 3.38M | 3.39M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.13M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M |
|
Net Income towards Common Stockholders
|
60.92M | 56.51M | 25.70M | 68.52M | -131.23M | 56.82M | 45.95M | 33.30M | 54.95M | 64.31M | 57.27M | 34.03M | 12.17M | 67.88M | 179.96M | -7.05M | 45.85M | -86.47M | 43.00M | 43.47M | -107.59M | 32.72M | -94.62M | 37.58M | 22.92M | 17.67M | 47.72M |
|
EPS (Basic)
|
0.45 | 0.38 | 0.16 | 0.44 | -0.86 | 0.37 | 0.31 | 0.23 | 0.39 | 0.45 | 0.40 | 0.24 | 0.08 | 0.48 | 1.27 | -0.06 | 0.32 | -0.62 | 0.30 | 0.29 | -0.76 | 0.23 | -0.69 | 0.26 | 0.16 | 0.12 | 0.34 |
|
EPS (Weighted Average and Diluted)
|
0.43 | 0.37 | 0.16 | 0.42 | -0.86 | 0.36 | 0.31 | 0.23 | 0.37 | 0.42 | 0.38 | 0.28 | 0.08 | 0.44 | 1.13 | 0.02 | 0.32 | -0.62 | 0.30 | 0.29 | -0.76 | 0.23 | -0.69 | 0.26 | 0.16 | 0.12 | 0.34 |
|
Shares Outstanding (Weighted Average)
|
134.29M | 136.28M | 153.53M | 153.54M | 154.04M | 153.82M | 147.66M | 140.30M | 139.85M | 139.88M | 139.89M | 139.89M | 140.54M | 140.59M | 140.60M | 140.60M | 141.27M | 141.34M | 141.35M | 141.36M | 142.10M | 142.16M | 138.35M | 138.17M | 138.87M | 138.94M | 138.94M |
|
Shares Outstanding (Diluted Average)
|
164.68M | 174.10M | 153.53M | 175.79M | 153.95M | 182.08M | 150.68M | 148.00M | 170.79M | 170.83M | 170.88M | 168.40M | 140.35M | 171.70M | 169.25M | 165.50M | 155.48M | 141.34M | 141.35M | 141.28M | 141.87M | 141.15M | 140.18M | 139.67M | 138.99M | 139.21M | 139.67M |
|
EBITDA
|
| | | | | | | | | | | | | | 255.33M | 92.59M | 153.78M | 32.88M | 168.41M | 169.61M | 27.08M | 164.36M | 42.60M | 154.27M | 131.16M | 145.03M | 166.39M |
|
Interest Expenses
|
36.30M | 33.51M | 39.34M | 43.78M | 41.20M | 37.50M | 34.82M | 35.36M | 35.66M | 39.74M | 42.39M | 44.73M | 45.12M | 56.53M | 72.30M | 96.58M | 104.87M | 116.28M | 121.82M | 123.15M | 127.89M | 128.47M | 134.09M | 113.50M | 105.06M | 124.18M | 115.37M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | 1.11% | | | 0.28% | | 0.25% | 0.44% | 0.56% | 0.46% |