|
Revenue
|
4.66M | 8.38M | 12.43M | 12.49M | 14.90M | 23.58M | 22.13M | 22.83M | 26.36M | 27.00M | 16.85M | 25.78M | 30.75M | 35.37M | 34.33M | 36.87M | 119.62M | 60.66M | 139.42M | 58.92M | 72.26M | 78.23M | 67.55M | 68.85M | 78.00M | 79.73M | 67.24M | 69.89M | 78.65M | 82.14M | 71.17M | 72.92M | 85.37M | 88.90M | 77.04M | 75.68M | 87.87M | 90.08M | 74.69M | 60.21M | 20.17M | 34.97M | 29.57M | 32.11M | 50.24M | 64.30M | 57.32M | 54.88M | 81.76M | 87.89M | 70.32M | 67.61M | 84.48M | 86.74M | 72.28M | 68.44M | 86.48M | 87.18M | 75.11M | 68.64M | 80.29M | 78.41M |
|
Cost of Revenue
|
2.67M | 4.93M | 7.43M | 7.91M | 8.34M | 12.84M | 13.09M | 12.99M | 13.86M | 14.35M | -29.93M | 14.71M | 16.15M | 18.60M | -37.72M | 20.93M | 4.64M | 28.98M | 7.11M | 30.34M | 34.33M | 36.86M | 35.45M | 36.19M | 37.99M | 39.02M | 35.58M | 36.25M | 39.08M | 40.86M | 39.50M | 39.69M | 42.97M | 45.55M | -124.40M | 41.83M | 44.13M | 45.91M | -130.43M | 36.34M | 15.74M | 21.87M | 21.55M | 21.97M | 28.39M | 35.38M | 33.55M | 33.68M | 41.34M | 43.69M | 42.05M | 40.48M | 43.32M | 47.67M | 43.92M | 0.05M | 0.03M | | 181.10M | 0.01M | | 0.02M |
|
Gross Profit
|
1.99M | 3.46M | 5.00M | 4.58M | 6.57M | 10.74M | 9.04M | 9.84M | 12.50M | 12.65M | 46.78M | 11.07M | 14.60M | 16.77M | 72.05M | 15.94M | 114.98M | 31.68M | 132.30M | 28.57M | 37.93M | 41.37M | 32.10M | 32.66M | 40.01M | 40.72M | 31.65M | 33.63M | 39.57M | 41.28M | 31.67M | 33.23M | 42.41M | 43.35M | 201.44M | 33.85M | 43.74M | 44.17M | 205.12M | 23.87M | 4.43M | 13.10M | 8.02M | 10.14M | 21.85M | 28.92M | 23.77M | 21.20M | 40.42M | 44.20M | 28.27M | 27.14M | 41.15M | 39.07M | 28.36M | 68.39M | 86.45M | 87.18M | -105.99M | 68.63M | 80.29M | 78.39M |
|
Depreciation & Amortization - Total
|
| 0.79M | 1.35M | 1.43M | 3.79M | 3.38M | 3.30M | 3.32M | 4.10M | 3.38M | 3.39M | 3.74M | 4.00M | 4.71M | 5.72M | 6.29M | | 10.24M | 10.72M | 11.48M | 12.02M | 12.51M | 12.78M | 12.42M | 12.23M | 11.94M | 11.97M | 11.95M | 11.66M | 10.89M | 11.56M | 11.98M | 11.86M | 11.90M | 12.19M | 12.71M | 12.94M | 12.86M | 12.75M | 13.00M | 13.61M | 13.56M | 13.46M | 13.27M | 13.29M | 13.61M | 13.79M | 14.97M | 15.22M | 14.60M | 14.33M | 14.20M | 14.62M | 14.63M | 14.59M | 15.20M | | | | | | |
|
Share-based Compensation (IS)
|
| 0.41M | 0.53M | 0.39M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.97M | 1.37M | 1.21M | 1.27M | 1.58M | 1.43M | 1.52M | 1.78M | 1.95M | 1.68M | 17.99M | 1.98M | 2.06M | 1.91M | 18.67M | 2.32M | 11.05M | 2.72M | 12.63M | 3.43M | 2.16M | 2.79M | 3.30M | 3.11M | 2.97M | 2.99M | 2.04M | 3.27M | 3.29M | 3.15M | 3.12M | 3.62M | 3.55M | 3.65M | 3.30M | 3.51M | 3.61M | 3.49M | 3.47M | 2.77M | 2.49M | 2.96M | 3.35M | 3.53M | 4.32M | 4.15M | 3.76M | 3.94M | 4.46M | 4.59M | 4.34M | 4.34M | 4.61M | 4.22M | 4.34M | 4.59M | 4.63M | 4.39M | 4.76M | 4.61M | 3.99M | 4.14M |
|
Restructuring Costs
|
1.00M | 1.16M | 1.02M | 0.09M | 1.40M | 2.10M | 4.12M | 0.04M | 0.04M | 0.02M | 0.13M | 0.18M | 1.06M | 1.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | 4.39M | | | 3.99M | 4.14M |
|
Other Operating Expenses
|
3.31M | 5.41M | 8.33M | 8.95M | 9.42M | 14.48M | 14.71M | 15.04M | 15.85M | 16.69M | 0.41M | 17.10M | 18.61M | 21.40M | 6.39M | 25.76M | 86.49M | 33.02M | 110.23M | 35.58M | 40.02M | 42.81M | 42.55M | 42.33M | 44.23M | 45.34M | 43.31M | 42.64M | 52.79M | 47.74M | 43.42M | 47.03M | 50.83M | 52.97M | 53.22M | 49.56M | 55.19M | 53.84M | 51.02M | 62.13M | 22.70M | 28.70M | 7.85M | 28.75M | 35.05M | 42.09M | 45.54M | 39.28M | | | | 47.00M | 0.16M | | 0.04M | 32.39M | | | | 48.01M | 45.85M | 44.76M |
|
Operating Expenses
|
5.29M | 8.72M | 11.92M | 11.74M | 16.19M | 21.39M | 23.65M | 20.18M | 21.94M | 21.77M | 21.92M | 23.00M | 25.73M | 29.36M | 30.78M | 34.37M | 97.54M | 45.98M | 133.57M | 50.49M | 54.19M | 58.12M | 58.63M | 57.86M | 59.43M | 60.27M | 57.32M | 57.86M | 67.74M | 61.78M | 58.09M | 62.63M | 66.24M | 68.52M | 68.71M | 65.79M | 71.74M | 70.18M | 67.23M | 77.90M | 38.80M | 45.21M | 24.67M | 45.56M | 52.66M | 59.85M | 63.10M | 58.20M | 67.52M | 69.22M | 65.72M | 65.55M | 69.08M | 72.87M | 75.02M | 67.31M | 72.40M | 74.66M | 75.33M | 67.44M | 68.79M | 68.52M |
|
Operating Income
|
-0.63M | -0.34M | 0.51M | 0.75M | -1.29M | 2.19M | -1.52M | 2.65M | 4.42M | 5.23M | 2.36M | 2.78M | 5.02M | 6.01M | 3.55M | 2.50M | 22.08M | 14.68M | 5.84M | 8.43M | 18.07M | 20.11M | 8.91M | 10.99M | 18.57M | 19.46M | 9.92M | 12.03M | 10.91M | 20.36M | 13.07M | 10.29M | 19.14M | 20.38M | 8.34M | 9.89M | 16.13M | 19.90M | 7.46M | -17.69M | -18.62M | -10.24M | 4.90M | -13.49M | -2.39M | 4.44M | -5.78M | -3.31M | 16.26M | 18.77M | 4.73M | 2.07M | 15.45M | 13.87M | -2.78M | 0.98M | 14.09M | 12.50M | 5.65M | 8.31M | 11.85M | 9.93M |
|
EBIT
|
-0.63M | -0.34M | 0.51M | 0.75M | -1.29M | 2.19M | -1.52M | 2.65M | 4.42M | 5.23M | 2.36M | 2.78M | 5.02M | 6.01M | 3.55M | 2.50M | 22.08M | 14.68M | 5.84M | 8.43M | 18.07M | 20.11M | 8.91M | 10.99M | 18.57M | 19.46M | 9.92M | 12.03M | 10.91M | 20.36M | 13.07M | 10.29M | 19.14M | 20.38M | 8.34M | 9.89M | 16.13M | 19.90M | 7.46M | -17.69M | -18.62M | -10.24M | 4.90M | -13.49M | -2.39M | 4.44M | -5.78M | -3.31M | 16.26M | 18.77M | 4.73M | 2.07M | 15.45M | 13.87M | -2.78M | 0.98M | 14.09M | 12.50M | 5.65M | 8.31M | 11.85M | 9.93M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.82M | | | | | | | | | | | | -0.15M | 0.01M | -0.01M | | 7.12M | 0.35M | 0.04M |
|
Interest & Investment Income
|
0.04M | 0.07M | 0.08M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | 0.05M | 0.01M | 0.01M | 0.11M | 0.01M | 0.11M | 0.01M | 0.04M | 0.06M | 0.04M | 0.03M | 0.17M | 0.03M | 0.07M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.34M | 0.11M | 0.06M | 0.07M | 0.03M | 0.04M | 0.08M | 0.04M | 0.03M | 0.03M | 0.07M | 0.03M | | 0.14M | | 0.00M | 0.01M | | 0.02M | 0.19M | 0.48M | 0.85M | 0.85M | 0.68M | 0.10M | 0.09M | 0.06M | 0.06M | 0.07M |
|
Other Non Operating Income
|
| | | | | | | | | | | -0.93M | | | -7.93M | -0.18M | | | | | | | -0.41M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.69M | | -0.01M | | | -0.02M | | | | | -0.17M |
|
EBT
|
-0.59M | -0.29M | -0.32M | -0.02M | -1.92M | -0.89M | -6.20M | -1.76M | 1.29M | 1.46M | -2.36M | -1.62M | 2.22M | 2.57M | -0.07M | -1.73M | 22.12M | 8.88M | -5.31M | 1.42M | 12.87M | 14.68M | 4.48M | 3.32M | 12.43M | 13.43M | 2.21M | 4.96M | 5.07M | 14.49M | 5.54M | 2.87M | 13.48M | 14.69M | -0.20M | 1.63M | 9.53M | 10.10M | -2.37M | -28.11M | -27.19M | -18.31M | -3.40M | 2.70M | -8.72M | -1.38M | -11.45M | -9.70M | 9.32M | 12.38M | -2.13M | -5.04M | 9.37M | 7.50M | -9.33M | -5.48M | 7.03M | 4.34M | -1.85M | 1.52M | 5.50M | 3.59M |
|
Tax Provisions
|
0.05M | -0.00M | -0.03M | 0.00M | 0.01M | 0.06M | 0.02M | -0.03M | 0.13M | -0.04M | 0.01M | | 0.04M | 0.03M | 0.05M | 0.00M | | 0.04M | 0.02M | | 0.03M | 0.27M | -0.04M | | 0.18M | -0.01M | -0.47M | 0.32M | | | 0.08M | | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.64M | -0.29M | -0.29M | -0.02M | -1.94M | -0.95M | -6.20M | -1.73M | 1.16M | 1.50M | -14.93M | -1.62M | 2.18M | 2.54M | -21.67M | -1.73M | -2.45M | 8.83M | -15.30M | 1.42M | 12.85M | 14.41M | 4.52M | 3.32M | 12.25M | 13.45M | 29.92M | 4.64M | 5.07M | 14.49M | 28.82M | 2.85M | 13.39M | 14.58M | -0.17M | 1.61M | 9.44M | 10.00M | -2.35M | -28.11M | -27.19M | -18.31M | -3.36M | 2.70M | -8.72M | -1.38M | -11.45M | -9.70M | 9.32M | 12.38M | -2.13M | -5.04M | 9.37M | 7.50M | -9.18M | -5.48M | 7.03M | 4.34M | -1.72M | 1.54M | 5.50M | 3.59M |
|
Equity Income
|
| | | | | | | | 0.70M | -0.20M | 0.06M | -0.63M | -0.09M | -0.67M | 1.39M | -0.34M | | 0.81M | 67.32M | -0.28M | 1.29M | 1.42M | 1.14M | -0.65M | 0.94M | 1.05M | -1.36M | -0.09M | 0.93M | 1.19M | -0.45M | -0.75M | 1.00M | 0.69M | -1.81M | -1.12M | 0.46M | -2.78M | 3.45M | -3.67M | -1.58M | -0.85M | 6.10M | -1.23M | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -704.87M | | | | -610.11M | | | | 17.26M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | 0.13M | -0.03M | 0.01M | 0.08M | 0.09M | 0.03M | 0.02M | 0.08M | 0.09M | 0.02M | 0.03M | 0.04M | 0.10M | 0.04M | 0.02M | 0.10M | 0.11M | -0.00M | 0.01M | 0.09M | 0.10M | -0.02M | -0.33M | -0.37M | -0.26M | -0.05M | 0.05M | -0.16M | -0.06M | -0.26M | -0.25M | 0.17M | 0.25M | -0.10M | -0.19M | 0.22M | 0.17M | -0.35M | -0.26M | 0.19M | 0.09M | -0.15M | -0.02M | 0.12M | 0.06M |
|
Income from Continuing Operations
|
-0.64M | -0.29M | -0.29M | -0.02M | -1.94M | -0.95M | -6.22M | -1.73M | 1.16M | 1.50M | -2.37M | -1.62M | 2.18M | 2.54M | -0.12M | -1.73M | 22.12M | 8.83M | -5.33M | 1.42M | 12.85M | 14.41M | 4.52M | 3.32M | 12.25M | 13.45M | 2.68M | 4.64M | 5.07M | 14.49M | 5.46M | 2.87M | 13.48M | 14.69M | -0.17M | 1.63M | 9.53M | 10.10M | -2.37M | -28.11M | -27.19M | -18.31M | -3.40M | 2.70M | -8.72M | -1.38M | -11.45M | -9.70M | 9.32M | 12.38M | -2.13M | -5.04M | 9.37M | 7.50M | -9.33M | -5.48M | 7.03M | 4.34M | -1.85M | 1.52M | 5.50M | 3.59M |
|
Consolidated Net Income
|
-0.64M | -0.29M | -0.29M | -0.02M | -1.94M | -0.95M | -6.22M | -1.73M | 1.16M | 1.50M | -2.37M | -1.62M | 2.18M | 2.54M | -0.12M | -1.73M | 22.12M | 8.83M | -5.33M | 1.42M | 12.85M | 14.41M | 4.52M | 3.32M | 12.25M | 13.45M | 2.68M | 4.64M | 5.07M | 14.49M | 5.46M | 2.87M | 13.48M | 14.69M | -0.17M | 1.63M | 9.53M | 10.10M | -2.37M | -28.11M | -27.19M | -18.31M | -3.40M | 2.70M | -8.72M | -1.38M | -11.45M | -9.70M | 9.32M | 12.38M | -2.13M | -5.04M | 9.37M | 7.50M | -9.33M | -5.48M | 7.03M | 4.34M | -1.85M | 1.52M | 5.50M | 3.59M |
|
Income towards Parent Company
|
-0.64M | -0.29M | -0.29M | -0.02M | -1.94M | -0.95M | -6.22M | -1.73M | 1.16M | 1.50M | -2.37M | -1.62M | 2.18M | 2.54M | -0.12M | -1.73M | 22.12M | 8.83M | -5.33M | 1.42M | 12.85M | 14.41M | 4.52M | 3.32M | 12.25M | 13.45M | 2.68M | 4.64M | 5.07M | 14.49M | 5.46M | 2.87M | 13.48M | 14.69M | -705.04M | 1.63M | 9.53M | 10.10M | -612.48M | -28.11M | -27.19M | -18.31M | 13.85M | 2.70M | -8.72M | -1.38M | -11.45M | -9.70M | 9.32M | 12.38M | -2.13M | -5.04M | 9.37M | 7.50M | -9.33M | -5.48M | 7.03M | 4.34M | -1.85M | 1.52M | 5.50M | 3.59M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 2.04M | 1.99M | 1.99M | 1.99M |
|
Net Income towards Common Stockholders
|
-0.64M | -0.29M | -0.29M | -0.02M | 1.94M | -0.95M | -6.22M | -1.73M | 1.16M | 1.50M | -2.37M | -1.62M | 2.18M | 2.54M | -0.12M | -1.73M | 22.12M | 8.83M | -5.33M | 1.42M | 12.85M | 14.41M | 4.52M | 3.32M | 12.25M | 13.45M | 2.68M | 4.64M | 5.07M | 14.49M | 5.46M | 2.87M | 13.48M | 14.69M | -705.04M | 1.63M | 9.53M | 10.10M | -612.48M | -28.11M | -27.19M | -18.06M | -3.36M | 2.66M | -8.56M | -3.31M | -13.18M | -11.43M | 7.16M | 10.14M | -4.02M | -6.84M | 7.16M | 5.34M | -10.97M | -7.21M | 4.86M | 2.26M | -3.60M | -0.45M | 3.39M | 1.54M |
|
EPS (Basic)
|
-0.09 | -0.03 | -0.05 | 0.00 | 0.14 | -0.07 | -0.47 | -0.13 | 0.08 | 0.11 | -0.17 | -0.09 | 0.12 | 0.11 | -0.01 | -0.07 | | 0.32 | -0.19 | 0.04 | 0.33 | 0.37 | 0.12 | 0.09 | 0.32 | 0.35 | 0.07 | 0.12 | 0.13 | 0.36 | 0.14 | 0.06 | 0.29 | 0.31 | -15.30 | 0.03 | 0.20 | 0.21 | -13.09 | -0.59 | -0.57 | -0.38 | -0.07 | 0.06 | -0.18 | -0.07 | -0.27 | -0.23 | 0.15 | 0.21 | -0.08 | -0.14 | 0.15 | 0.11 | -0.22 | -0.15 | 0.10 | 0.05 | -0.07 | -0.01 | 0.07 | 0.03 |
|
EPS (Weighted Average and Diluted)
|
-0.09 | -0.03 | -0.05 | 0.00 | 0.14 | -0.07 | -0.47 | -0.13 | 0.08 | 0.11 | -0.17 | -0.09 | 0.12 | 0.11 | -0.01 | -0.07 | | 0.31 | -0.18 | 0.04 | 0.33 | 0.37 | 0.12 | 0.08 | 0.31 | 0.34 | 0.07 | 0.12 | 0.13 | 0.36 | 0.14 | 0.06 | 0.29 | 0.31 | -15.25 | 0.03 | 0.20 | 0.21 | -13.02 | -0.59 | -0.57 | -0.38 | -0.07 | 0.06 | -0.18 | -0.07 | -0.27 | -0.23 | 0.15 | 0.21 | -0.08 | -0.14 | 0.15 | 0.11 | -0.22 | -0.15 | 0.10 | 0.05 | -0.07 | -0.01 | 0.07 | 0.03 |
|
Shares Outstanding (Weighted Average)
|
7.12M | 9.12M | 6.38M | 11.80M | 13.76M | 13.77M | 13.28M | 13.79M | 13.81M | 13.82M | 13.81M | 17.21M | 18.15M | 22.51M | 21.04M | 26.27M | | 27.37M | 28.53M | 37.02M | 38.21M | 38.21M | 37.92M | 38.27M | 38.30M | 38.31M | 38.30M | 38.36M | 38.53M | 39.30M | 39.86M | 45.75M | 45.87M | 46.15M | 46.07M | 46.56M | 46.76M | 46.91M | 46.79M | 46.95M | 46.96M | 46.97M | 46.96M | 47.22M | 48.64M | 48.76M | 48.35M | 48.79M | 48.80M | 48.80M | 48.80M | 48.84M | 48.85M | 48.85M | 48.85M | 48.89M | 48.90M | 48.90M | 48.90M | | | |
|
Shares Outstanding (Diluted Average)
|
7.12M | 9.12M | 6.38M | 11.80M | 13.76M | 13.77M | 13.28M | 13.79M | 13.91M | 13.91M | 13.81M | 17.21M | 18.38M | 22.77M | 21.28M | 26.27M | | 27.70M | 28.85M | 37.32M | 38.62M | 38.61M | 38.32M | 38.67M | 38.73M | 38.77M | 38.48M | 38.57M | 38.75M | 39.55M | 40.11M | 46.02M | 46.08M | 46.38M | 46.24M | 46.73M | 46.98M | 47.15M | 47.02M | 46.95M | 46.96M | 46.97M | 46.96M | 47.37M | 48.64M | 48.76M | 48.35M | 48.79M | 49.02M | 49.07M | 49.06M | 48.84M | 48.96M | 49.00M | 48.85M | 48.89M | 49.01M | 49.07M | 48.90M | | | |
|
EBITDA
|
1.04M | 2.28M | 1.86M | 2.68M | 4.31M | 5.57M | 1.78M | 5.97M | 8.52M | 8.61M | 5.75M | 6.52M | 9.02M | 10.72M | 9.27M | 8.78M | 22.08M | 24.92M | 16.56M | 19.91M | 30.08M | 32.62M | 21.70M | 23.41M | 30.80M | 31.40M | 21.89M | 23.98M | 22.57M | 31.25M | 24.63M | 22.26M | 31.00M | 32.28M | 20.52M | 22.60M | 29.07M | 32.76M | 20.21M | -4.69M | -5.01M | 3.31M | 18.36M | -0.21M | 10.90M | 18.05M | 8.02M | 11.66M | 31.48M | 33.38M | 19.06M | 16.27M | 30.07M | 28.51M | 11.80M | 16.17M | 14.09M | 12.50M | 5.65M | 8.31M | 11.85M | 9.93M |
|
Interest Expenses
|
| 0.02M | 0.91M | 0.77M | 0.64M | 3.09M | 3.69M | 3.85M | 3.83M | 3.63M | 3.34M | 2.84M | 2.82M | 2.77M | 3.15M | 3.74M | | 6.71M | 6.54M | 6.81M | 6.85M | 7.03M | 7.23M | 7.04M | 7.09M | 7.08M | 7.09M | 6.99M | 6.77M | 7.07M | 7.07M | 6.63M | 6.67M | 6.71M | 6.87M | 7.20M | 7.13M | 7.05M | 6.87M | 6.83M | 7.03M | 7.25M | 7.01M | 6.47M | 6.36M | 5.82M | 5.81M | 6.39M | 6.94M | 6.40M | 6.72M | 6.44M | 6.44M | 6.85M | 7.40M | 7.31M | 7.72M | 8.26M | 7.59M | 6.85M | 6.41M | 6.24M |
|
Tax Rate
|
-7.90% | 0.35% | 9.18% | -11.76% | -0.62% | -6.82% | -0.31% | 1.87% | 10.31% | -2.67% | -0.59% | | 2.03% | 1.17% | -73.13% | -0.17% | | 0.50% | -0.38% | | 0.19% | 1.87% | -0.87% | | 1.44% | -0.09% | -21.19% | 6.39% | | | 1.43% | | | | 13.86% | | | | | | | | | | | | | | | | | | | | | | | | | | | |