|
Revenue
|
| 51.10M | 49.70M | 53.50M | 51.90M | 86.60M | 102.70M | 92.90M | 104.10M | 84.00M | 59.20M | 60.20M | 48.40M | 54.80M | 73.00M | 69.10M | 82.00M | 105.30M | 107.90M | 148.60M | 172.00M | 187.50M | 191.50M | 220.60M | 234.00M | 271.90M | 241.60M | 263.10M | 216.60M | 267.70M | 277.10M |
|
Selling, General & Administrative
|
| -8.00M | -9.70M | -10.80M | -10.10M | -14.00M | -10.90M | -15.40M | -10.00M | -19.90M | -10.70M | -8.50M | -11.70M | -7.80M | -7.70M | -7.50M | -9.20M | -9.60M | -7.00M | -11.00M | -12.40M | -10.30M | -11.60M | -10.80M | -13.40M | -11.60M | -12.00M | -12.20M | -11.10M | -12.30M | -12.80M |
|
Restructuring Costs
|
| -5.00M | -4.60M | -3.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 17.50M | | 1.30M | -99.80M | -3.90M | | 2.60M | 0.30M | 12.80M | | 5.90M | 0.10M | -73.80M | -74.00M | 13.60M | -85.10M | 0.70M | -0.10M | 3.60M | 0.10M | 0.20M | 0.10M | -0.20M | 0.20M | 0.20M | -0.20M | 0.20M | 0.40M | | -0.20M |
|
Operating Expenses
|
| -93.40M | -91.20M | -105.80M | -109.90M | -127.10M | -128.70M | -125.70M | -131.20M | -188.00M | -103.80M | -91.50M | -88.90M | -81.60M | -81.70M | -82.60M | -94.30M | -229.00M | -103.90M | -122.70M | -126.10M | -127.80M | -127.80M | -140.10M | -149.20M | -167.60M | -158.10M | -161.90M | 156.80M | -171.20M | -178.90M |
|
Operating Income
|
| -24.80M | -41.50M | -51.00M | -58.90M | -36.60M | -26.00M | -30.20M | -26.80M | -91.20M | -44.60M | -25.40M | -40.60M | -26.00M | -8.70M | -13.00M | -12.30M | -123.00M | 3.90M | 29.50M | 46.00M | 59.90M | 63.80M | 80.70M | 85.00M | 104.50M | 83.70M | 101.00M | 60.20M | 96.50M | 98.00M |
|
EBIT
|
| -24.80M | -41.50M | -51.00M | -58.90M | -36.60M | -26.00M | -30.20M | -26.80M | -91.20M | -44.60M | -25.40M | -40.60M | -26.00M | -8.70M | -13.00M | -12.30M | -123.00M | 3.90M | 29.50M | 46.00M | 59.90M | 63.80M | 80.70M | 85.00M | 104.50M | 83.70M | 101.00M | 60.20M | 96.50M | 98.00M |
|
Non Operating Investment Income
|
| | | | | | -2.30M | | | | | | -0.10M | | | | 0.10M | | 0.10M | | | | -0.10M | | | | | | | | |
|
Interest & Investment Income
|
| 0.40M | 0.10M | 0.20M | 0.30M | 0.20M | 0.60M | 0.40M | 0.20M | | | | | | | | | 3.90M | 0.80M | 0.70M | 2.40M | 1.70M | 0.10M | 0.70M | 1.40M | 2.40M | 1.60M | 1.00M | 0.60M | 0.50M | 1.10M |
|
Other Non Operating Income
|
-38.10M | 17.00M | 9.60M | -50.90M | 14.50M | -44.20M | -34.70M | 5.20M | -29.80M | -5.70M | -22.00M | -1.00M | -5.70M | | 3.60M | -7.10M | -8.10M | 2.00M | -20.10M | -8.20M | -4.30M | -9.70M | -8.40M | -4.50M | -10.20M | -5.80M | -5.00M | -6.40M | 62.70M | -56.40M | -3.30M |
|
Non Operating Income
|
| 17.40M | 4.50M | -59.20M | 1.80M | 64.10M | -47.80M | -18.00M | -51.20M | | | | | | | | | | | | | | | | 57.80M | 55.40M | 56.90M | 62.60M | 62.70M | | |
|
EBT
|
| -7.40M | -37.00M | -110.20M | -56.20M | -100.70M | -75.40M | -55.60M | -80.80M | -106.20M | -58.50M | -55.90M | -52.10M | -60.90M | -27.90M | -42.40M | -46.50M | -159.00M | -50.40M | -18.50M | 7.90M | 14.20M | 14.90M | 19.10M | 32.60M | 46.60M | 25.20M | 35.90M | -4.30M | 39.90M | 39.10M |
|
Tax Provisions
|
| | -2.00M | -0.50M | -0.20M | -2.50M | -3.80M | -4.70M | -6.20M | -3.40M | -3.40M | -3.20M | -2.30M | 1.00M | -4.70M | -3.70M | -4.80M | -6.30M | -4.50M | -2.80M | -15.30M | -13.40M | -14.60M | 9.30M | -18.20M | -14.90M | -15.50M | 9.60M | 12.60M | -4.80M | -11.30M |
|
Profit After Tax
|
| -7.40M | -39.00M | -110.70M | 56.40M | -103.20M | -79.20M | -60.30M | -87.00M | -109.60M | -61.90M | -59.10M | -54.40M | -59.90M | -32.60M | -46.10M | -51.30M | -165.30M | -54.90M | -21.30M | -7.40M | 0.80M | 0.30M | 28.40M | 14.40M | 31.70M | 9.70M | 26.30M | -16.90M | 35.10M | 27.80M |
|
Equity Income
|
| | | | | | -1.60M | 16.40M | -2.80M | -11.30M | 8.10M | -7.10M | -16.00M | 5.70M | 3.80M | -2.00M | -1.10M | 1.10M | 0.20M | -1.40M | 2.40M | 3.90M | -1.10M | 2.50M | 5.40M | -2.50M | -1.60M | 2.50M | 1.80M | -0.20M | -0.30M |
|
Income from Non-Controlling Interests
|
| -0.20M | -0.10M | -0.20M | -1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| -7.40M | -35.00M | -109.70M | -56.00M | -98.20M | -71.60M | -50.90M | -74.60M | -102.80M | -55.10M | -52.70M | -49.80M | -61.90M | -23.20M | -38.70M | -41.70M | -152.70M | -45.90M | -15.70M | 23.20M | 27.60M | 29.50M | 9.80M | 50.80M | 61.50M | 40.70M | 26.30M | -16.90M | 44.70M | 50.40M |
|
Consolidated Net Income
|
| -7.40M | -35.00M | -109.70M | -56.00M | -98.20M | -71.60M | -50.90M | -74.60M | -102.80M | -55.10M | -52.70M | -49.80M | -61.90M | -23.20M | -38.70M | -41.70M | -152.70M | -45.90M | -15.70M | 23.20M | 27.60M | 29.50M | 9.80M | 50.80M | 61.50M | 40.70M | 26.30M | -16.90M | 44.70M | 50.40M |
|
Income towards Parent Company
|
| -7.40M | -35.00M | -109.70M | -56.00M | -98.20M | -71.60M | -50.90M | -74.60M | -102.80M | -55.10M | -52.70M | -49.80M | -61.90M | -23.20M | -38.70M | -41.70M | -152.70M | -45.90M | -15.70M | 23.20M | 27.60M | 29.50M | 9.80M | 50.80M | 61.50M | 40.70M | 26.30M | -16.90M | 44.70M | 50.40M |
|
Net Income towards Common Stockholders
|
| -7.40M | -35.00M | -109.70M | -56.00M | -98.20M | -71.60M | -50.90M | -74.60M | -102.80M | -55.10M | -52.70M | -49.80M | -61.90M | -23.20M | -38.70M | -41.70M | -152.70M | -45.90M | -15.70M | 23.20M | 27.60M | 29.50M | 9.80M | 50.80M | 61.50M | 40.70M | 26.30M | -16.90M | 44.70M | 50.40M |
|
EPS (Basic)
|
| -0.07 | -0.33 | -1.07 | -0.53 | -0.93 | -0.65 | -0.95 | -0.67 | -0.78 | | -0.70 | -0.19 | -71.98 | -0.17 | -0.29 | -0.29 | -1.00 | -0.25 | -0.09 | 0.10 | 920.00 | 0.12 | 0.04 | 846.67 | 341.67 | 185.00 | 0.10 | -0.07 | 298.00 | 280.00 |
|
EPS (Weighted Average and Diluted)
|
| | | -59.30 | | | | -0.95 | | | | -0.70 | | -71.98 | | -0.29 | | -1.00 | -0.25 | -0.09 | 0.10 | 0.11 | 0.12 | 0.04 | 846.67 | 341.67 | 185.00 | 0.10 | -0.07 | 319.29 | 280.00 |
|
Shares Outstanding (Weighted Average)
|
| 105.52M | 106.53M | 102.88M | 105.07M | 105.07M | 110.34M | 53.74M | 110.82M | 131.61M | | 75.18M | 256.82M | 0.86M | 136.81M | 134.73M | 145.78M | 152.28M | 185.62M | 178.40M | 234.78M | 0.03M | 245.75M | 244.27M | 0.06M | 0.18M | 0.22M | 250.89M | 243.39M | 0.15M | 0.18M |
|
Shares Outstanding (Diluted Average)
|
| | | 1.85M | | | | 53.74M | | | | 75.18M | | 0.86M | | 134.73M | | 152.28M | 185.62M | 178.40M | 234.78M | 248.92M | 250.17M | 248.15M | 0.06M | 0.18M | 0.22M | 254.46M | 243.39M | 0.14M | 0.18M |
|
EBITDA
|
| -7.40M | -39.00M | -110.10M | -110.10M | -100.00M | -69.50M | -60.30M | -87.00M | -109.60M | -61.90M | -46.70M | -10.70M | 3.70M | 20.00M | 25.00M | 21.40M | 37.00M | 3.90M | 55.10M | 72.40M | 84.00M | 0.30M | 2.60M | 116.80M | 136.40M | 115.50M | 136.70M | 96.10M | 133.20M | 135.60M |
|
Interest Expenses
|
| | -5.20M | -8.50M | -13.00M | -20.10M | -13.70M | -23.60M | -21.60M | -20.60M | -22.80M | -22.40M | -21.80M | -23.90M | -22.90M | -24.30M | -27.20M | -30.50M | -34.80M | -41.90M | -38.60M | -41.60M | -41.70M | -55.30M | -49.00M | -52.00M | -53.50M | -57.20M | -58.10M | -57.20M | -56.40M |
|
Tax Rate
|
| | 5.41% | 0.45% | 0.36% | 2.48% | 5.04% | 8.45% | 7.67% | 3.20% | 5.81% | 5.72% | 4.41% | -1.64% | 16.85% | 8.73% | 10.32% | 3.96% | 8.93% | 15.14% | -193.67% | -94.37% | -97.99% | 48.69% | -55.83% | -31.97% | -61.51% | 26.74% | -293.02% | -12.03% | -28.90% |