|
Revenue
|
3.94M | 4.30M | 3.77M | 4.06M | 3.85M | 3.81M | 4.36M | 3.79M | 3.96M | 4.86M | 219.90M | 58.31M | 59.84M | 57.49M | 60.18M | 62.60M | 65.19M | 63.12M | 65.25M | 69.25M | 69.24M | 68.46M | 70.00M | 68.62M | 68.36M | 64.33M | 64.62M | 66.95M | 61.30M | 55.38M | 52.74M | 48.29M | 51.54M | 47.61M | 50.02M | 47.28M | 36.86M | 29.21M | 26.64M | 25.54M | 16.51M | 17.33M | 17.83M | 18.88M | 22.67M | 24.25M | 25.12M | 24.78M | 26.40M | 24.85M | 25.87M | 28.91M | 32.76M | 28.12M | 29.47M | 34.00M | 34.44M | 28.62M | 27.46M | 32.30M | 29.69M | 26.23M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | -0.06M | -3.45M | -2.14M | | | | | | | | | | | | | | | | | | | | | | |
|
Expense - Real Estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.51M | 29.27M | 30.09M | 27.68M | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
0.97M | 0.99M | 1.03M | 1.12M | 1.10M | 1.05M | 1.07M | 1.14M | 1.11M | 1.09M | 0.92M | 1.02M | 1.10M | 1.05M | 1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.64M | 0.45M | 0.51M | 0.50M | 0.54M | 0.55M | 0.41M | 0.46M | 0.54M | 0.49M | 1.28M | 0.54M | 0.71M | 0.56M | 0.75M | 0.77M | 2.36M | 1.89M | 6.02M | 2.59M | 1.96M | 2.03M | 2.15M | 1.94M | 2.13M | 2.23M | 1.66M | 1.68M | 1.65M | 1.34M | 0.81M | 3.38M | 1.92M | 1.21M | 2.67M | 1.79M | 1.62M | 1.38M | 1.56M | 1.73M | 1.67M | 1.74M | 1.63M | 2.62M | 1.15M | 1.62M | 1.45M | 1.81M | 1.25M | 1.91M | 1.89M | 1.93M | 1.68M | 2.14M | 2.37M | 1.62M | 1.40M | 2.22M | 1.76M | 2.18M | 1.80M | 2.15M |
|
Restructuring Costs
|
| | | | | | | | | | | | 1.39M | 2.62M | 1.05M | 0.47M | 0.03M | 0.05M | 1.02M | 0.43M | 0.37M | 0.24M | 0.34M | 0.15M | 0.12M | 0.05M | 0.02M | 0.01M | 11.62M | 0.24M | -0.01M | | 0.34M | 0.01M | 0.58M | 0.04M | 0.22M | 0.34M | -0.03M | | | | | | | | 0.14M | | | 0.20M | 0.02M | 3.36M | | 0.04M | 1.02M | 0.69M | 0.14M | 0.53M | 0.03M | 0.03M | 0.80M | 0.60M |
|
Other Operating Expenses
|
2.08M | 2.52M | 2.26M | 2.40M | 2.12M | 2.03M | 2.70M | 3.35M | 3.46M | 3.45M | 199.68M | 51.94M | 52.92M | 52.55M | 3.83M | 55.99M | 58.63M | 60.20M | 0.47M | 64.45M | 63.59M | 65.41M | 66.75M | 64.78M | 66.45M | 68.22M | 65.49M | 58.66M | 72.49M | 55.78M | 58.75M | 43.91M | 47.04M | 46.80M | 47.55M | 131.09M | 37.39M | 24.85M | 26.43M | 25.08M | 19.57M | 20.95M | 20.57M | 19.55M | 20.00M | 20.05M | 22.19M | 20.48M | 22.16M | 22.59M | 22.68M | 32.82M | 48.37M | 43.22M | 33.21M | 35.00M | 34.59M | 35.19M | 35.49M | 35.09M | 35.64M | 35.98M |
|
Operating Expenses
|
2.73M | 2.96M | 2.76M | 2.91M | 2.67M | 2.59M | 3.11M | 3.81M | 4.00M | 3.95M | 200.96M | 52.49M | 55.03M | 55.73M | 57.89M | 57.23M | 61.02M | 62.14M | 73.61M | 67.47M | 65.92M | 67.68M | 69.25M | 66.87M | 68.70M | 70.50M | 67.17M | 60.36M | 85.75M | 57.37M | 59.55M | 47.28M | 49.30M | 48.02M | 50.80M | 132.92M | 39.23M | 26.57M | 27.97M | 26.81M | 21.24M | 22.68M | 22.21M | 22.18M | 21.15M | 21.68M | 23.78M | 22.29M | 23.41M | 24.69M | 24.60M | 38.10M | 50.06M | 45.40M | 36.60M | 37.31M | 36.13M | 37.94M | 37.29M | 37.30M | 38.24M | 38.73M |
|
Operating Income
|
| | | | | | | | | | | | | | | 32.63M | 34.58M | 31.09M | 29.10M | 34.09M | 33.69M | 32.46M | 33.26M | 34.41M | 32.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
2.22M | 2.38M | 1.98M | 2.12M | 2.14M | 2.16M | 2.08M | 0.86M | 0.84M | 1.80M | 35.15M | 10.50M | 9.53M | 6.37M | 6.21M | 32.63M | 34.58M | 31.09M | 29.10M | 34.09M | 33.69M | 32.46M | 33.26M | 34.41M | 32.65M | 19.04M | 7.45M | 204.10M | 101.35M | 82.09M | 28.08M | 7.64M | 9.05M | 6.55M | 5.71M | 295.99M | 55.40M | 5.35M | 1.85M | 1.89M | -1.84M | -2.71M | -1.67M | -0.67M | 4.20M | 4.75M | 3.27M | 4.78M | 5.66M | 2.15M | 4.10M | -1.08M | -9.49M | -6.36M | 1.81M | 5.34M | 8.66M | -0.94M | -1.14M | 3.61M | 1.18M | -2.20M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | 3.09M | 24.74M | | 14.93M | | 187.73M | 116.28M | 74.72M | 23.00M | | | | | 377.58M | 55.22M | 0.30M | | | | | | | | | | | | | | 1.10M | | | | | | | | | | 0.68M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | 4.92M | | | | | | | | | | | | | | | | | | | -0.81M | -25.07M | -4.91M | | | | | -0.28M | | | | | | | | | | | | | | | | | | | -0.09M | |
|
EBT
|
1.21M | 1.34M | 1.01M | 1.15M | 1.18M | 1.22M | 1.25M | -0.03M | -0.04M | 0.92M | 18.94M | 5.82M | 4.81M | 1.76M | 2.29M | 10.28M | 4.17M | 0.97M | -3.47M | -0.23M | 1.00M | 0.78M | 3.12M | 26.48M | -0.34M | 8.76M | -2.55M | 194.33M | 91.83M | 72.73M | 22.24M | 1.01M | 2.24M | -0.41M | -0.77M | 291.94M | 52.85M | 2.94M | -1.33M | -1.28M | -4.73M | -5.35M | -4.38M | -3.30M | 1.52M | 2.57M | 1.34M | 2.61M | 3.25M | -0.04M | 1.26M | -7.32M | -18.20M | -16.09M | -8.61M | -3.63M | -0.56M | -10.56M | -10.19M | -6.15M | -8.99M | -12.51M |
|
Tax Provisions
|
-0.02M | 0.10M | -0.10M | 0.03M | -0.05M | -0.01M | 0.52M | -0.02M | 0.06M | 0.27M | 0.51M | 0.28M | 0.31M | 0.36M | 0.27M | 0.01M | 0.30M | 0.11M | 0.18M | | | 0.18M | 0.15M | 0.19M | 0.47M | 0.38M | 0.61M | 0.39M | 0.46M | 0.34M | 0.18M | 0.39M | 0.29M | 0.12M | 0.13M | 0.32M | 0.28M | 0.09M | 0.20M | -0.02M | -0.69M | -0.02M | 0.01M | 0.37M | 1.00M | 0.95M | 0.68M | 0.31M | 0.32M | 0.19M | 0.32M | 0.26M | 0.16M | 0.55M | 0.26M | 0.27M | 0.29M | 0.01M | 0.23M | 0.12M | 0.16M | 0.07M |
|
Profit After Tax
|
1.23M | 1.24M | 1.11M | 1.12M | 1.34M | 1.23M | 1.10M | -0.15M | -0.41M | 0.65M | 19.25M | 5.83M | 4.81M | 1.76M | 2.29M | 11.22M | 8.51M | 4.29M | 0.59M | 2.73M | 4.98M | 5.24M | 11.45M | 26.98M | 0.86M | 9.09M | -3.15M | 193.94M | 91.37M | 72.39M | 22.06M | 0.62M | 1.95M | -0.53M | -0.91M | 291.80M | 52.57M | 2.86M | -1.54M | -1.26M | -4.04M | -5.33M | -4.39M | -3.67M | 0.53M | 1.62M | 0.67M | 2.30M | 2.93M | -0.24M | 0.94M | -7.58M | -18.36M | -16.65M | -8.87M | -3.90M | -0.85M | -10.58M | -10.42M | -6.27M | -9.15M | -12.59M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.26M | -0.20M | -0.01M | 0.77M | -0.90M | 1.19M | -1.48M | -0.33M | 1.12M | -1.24M | -0.36M | -1.15M | -0.44M | -0.70M |
|
Net Income - Minority
|
| | -0.90M | | -0.90M | -0.90M | -0.90M | -0.90M | -0.90M | -0.90M | -0.90M | -0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | -0.00M | 0.11M | -0.01M | 0.11M | -0.00M | 0.12M | -0.01M | 0.11M | | 0.01M | -0.00M | 0.01M | 0.00M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | -0.00M | 0.01M | 0.00M | 0.01M | -0.00M | 0.01M | -0.17M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | -0.01M | 0.00M | -0.00M | -0.00M | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | -0.62M | -1.00M | -0.87M | -0.47M | -0.17M | -0.06M | -0.19M | -0.15M | -0.16M | -0.15M | -0.13M |
|
Income from Continuing Operations
|
1.23M | 1.24M | 1.11M | 1.12M | 1.24M | 1.23M | 0.73M | -0.01M | -0.09M | 0.65M | 18.43M | 5.54M | 4.50M | 1.40M | 2.02M | 10.28M | 3.87M | 0.86M | -3.65M | -0.23M | 1.00M | 0.60M | 2.97M | 26.29M | -0.81M | 8.38M | -3.15M | 193.94M | 91.37M | 72.39M | 22.06M | 0.62M | 1.95M | -0.53M | -0.90M | 291.62M | 52.57M | 2.86M | -1.52M | -1.26M | -4.04M | -5.33M | -4.39M | -3.67M | 0.53M | 1.62M | 0.67M | 2.30M | 2.93M | -0.23M | 0.94M | -7.58M | -18.36M | -16.65M | -8.87M | -3.90M | -0.85M | -10.58M | -10.42M | -6.27M | -9.15M | -12.59M |
|
Consolidated Net Income
|
-0.00M | -0.04M | -0.52M | -0.21M | 0.10M | -0.50M | -0.44M | -0.15M | -0.32M | -0.17M | -0.18M | -0.17M | -0.07M | -0.07M | -0.02M | 0.93M | 4.34M | 3.31M | 4.06M | 2.72M | 3.18M | 4.64M | 7.75M | 0.69M | 1.67M | 0.70M | 0.79M | | | | | 0.62M | 1.95M | -0.53M | -0.90M | 291.62M | 52.57M | 2.86M | -1.52M | -1.26M | -4.04M | -5.33M | -4.39M | -3.67M | 0.53M | 1.62M | 0.67M | 2.30M | 2.93M | -0.23M | 0.94M | -7.58M | -18.36M | -16.65M | -8.87M | -3.90M | -0.85M | -10.58M | -10.42M | -6.27M | -9.15M | -12.59M |
|
Income towards Parent Company
|
-0.00M | -0.04M | -1.42M | -0.21M | -0.80M | -1.40M | -1.34M | -1.05M | -1.22M | -1.07M | -1.08M | -1.07M | -0.07M | -0.07M | -0.02M | 0.93M | 4.34M | 3.31M | 4.06M | 2.72M | 3.18M | 4.64M | 7.75M | 0.69M | 1.67M | 0.70M | 0.79M | | | | | 0.62M | 1.95M | -0.53M | -0.90M | 291.62M | 52.57M | 2.86M | -1.52M | -1.26M | -4.04M | -5.33M | -4.39M | -3.67M | 0.53M | 1.62M | 0.67M | 2.30M | 2.93M | -0.23M | 0.94M | -7.58M | -18.36M | -16.65M | -8.87M | -3.90M | -0.85M | -10.58M | -10.42M | -6.27M | -9.15M | -12.59M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.07M | 0.14M | 0.25M | 0.49M | 0.66M | 0.77M | -1.92M | | | | | 0.16M | 0.05M | 0.09M | 0.08M | 0.06M | 0.11M | 0.09M | | 0.01M | 0.00M | | | | | | | | 0.43M | 0.33M | | | | |
|
Net Income towards Common Stockholders
|
-0.00M | -0.04M | -1.42M | -0.21M | -0.80M | -1.40M | -1.34M | -1.05M | -1.22M | -1.07M | -1.08M | -1.07M | -0.07M | -0.07M | -0.02M | 0.93M | 4.34M | 3.31M | 4.06M | 2.73M | 4.98M | 5.24M | 11.44M | 26.98M | 0.85M | 9.09M | -2.38M | 193.90M | 91.29M | 72.26M | 20.37M | -3.03M | -1.88M | -4.45M | -4.95M | 287.63M | 48.26M | -1.62M | -11.57M | -6.79M | -8.14M | -9.68M | -8.86M | -8.21M | -4.21M | -3.22M | -4.35M | -2.81M | -2.35M | -11.68M | -8.94M | -12.71M | -23.82M | -22.93M | -16.26M | -12.29M | -9.67M | -34.77M | -16.61M | -11.90M | -14.28M | -17.74M |
|
EPS (Basic)
|
0.12 | 0.11 | -0.13 | 0.09 | 0.13 | 0.12 | -0.13 | -0.01 | -0.04 | 0.06 | -0.01 | 0.06 | 0.05 | 0.02 | 0.00 | 0.12 | 0.09 | 0.04 | 0.04 | 0.03 | 0.05 | 0.05 | 0.12 | 0.28 | -0.01 | 0.10 | -0.03 | 2.31 | 1.16 | 1.25 | 0.88 | -0.21 | -0.13 | -0.30 | -0.34 | 19.70 | 3.31 | -0.11 | -0.79 | -0.46 | -0.55 | -0.65 | -0.60 | -0.55 | -0.28 | -0.14 | -0.16 | -0.12 | -0.10 | -0.50 | -0.39 | -0.56 | -1.05 | -0.94 | -28.58 | -125.46 | -98.64 | -305.04 | -3.90 | -20.73 | -18.94 | -23.52 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | -0.13 | -0.02 | -0.07 | -0.13 | -0.13 | -0.10 | -0.12 | -0.10 | -0.01 | 0.06 | 0.05 | 0.02 | 0.00 | 0.01 | 0.04 | 0.03 | 0.04 | 0.03 | 0.05 | 0.05 | 0.12 | 0.28 | 0.01 | 0.10 | -0.03 | 2.31 | 1.16 | 1.25 | 0.88 | -0.21 | -0.13 | -0.30 | -0.34 | 18.90 | 3.20 | -0.11 | -0.79 | -0.46 | -0.55 | -0.65 | -0.60 | -0.55 | -0.28 | -0.14 | -0.16 | -0.12 | -0.10 | -0.50 | -0.39 | -0.56 | -1.05 | -0.94 | -28.58 | -125.46 | -98.64 | -305.04 | -3.90 | -20.73 | -18.94 | -23.52 |
|
Shares Outstanding (Weighted Average)
|
10.55M | 10.56M | 10.55M | 10.56M | 10.57M | 10.57M | 10.57M | 10.58M | 10.59M | 10.59M | 95.44M | 95.44M | 95.44M | 95.44M | 95.44M | 95.93M | 97.57M | 97.58M | 97.17M | 97.58M | 97.59M | 97.59M | 97.59M | 97.66M | 96.68M | 87.05M | 91.33M | 84.05M | 78.87M | 57.88M | 23.02M | 43.78M | 43.79M | 14.60M | 14.60M | 14.60M | 14.60M | 14.60M | 14.60M | 14.60M | 14.78M | 14.80M | 14.75M | 14.81M | 15.10M | 23.35M | 19.19M | 23.35M | 23.35M | 23.30M | 23.15M | 22.71M | 22.71M | 24.42M | 2.44M | 0.10M | 0.10M | 0.11M | 4.26M | 0.57M | 0.75M | 0.75M |
|
Shares Outstanding (Diluted Average)
|
10.57M | 10.57M | 10.57M | 10.62M | 10.63M | 10.62M | 10.58M | 10.58M | 10.61M | 10.61M | 95.44M | 95.44M | 95.44M | 95.44M | 95.44M | 95.94M | 97.58M | 97.58M | 97.18M | 97.58M | 97.59M | 97.59M | 97.59M | 97.66M | 96.68M | 87.05M | 91.33M | 84.05M | 78.87M | 57.88M | 23.02M | 14.60M | 14.60M | 14.60M | 14.60M | 15.24M | 15.28M | 15.82M | 16.49M | 14.60M | 14.78M | 14.80M | 14.75M | 14.81M | 15.10M | 23.35M | 19.19M | 23.35M | 23.35M | 23.30M | 23.15M | 22.71M | 22.71M | 24.42M | 2.44M | 0.10M | 0.10M | 0.11M | 4.26M | 0.57M | 0.75M | 0.75M |
|
EBITDA
|
2.22M | 2.38M | 1.98M | 2.12M | 2.14M | 2.16M | 2.08M | 0.86M | 0.84M | 1.80M | 35.15M | 5.83M | 4.70M | 1.76M | 2.18M | 11.22M | 8.40M | 4.29M | 0.47M | 2.73M | 4.98M | 32.46M | 33.26M | 34.41M | 32.65M | 19.04M | 7.45M | 204.10M | 101.35M | 82.09M | 28.08M | 7.64M | 9.05M | 6.55M | 5.71M | 295.99M | 55.40M | 5.35M | 1.85M | 1.89M | -1.84M | -2.71M | -1.67M | -0.67M | 4.20M | 4.75M | 3.27M | 4.78M | 5.66M | 2.15M | 4.10M | -1.08M | -9.49M | -6.36M | 1.81M | 5.34M | 8.66M | -0.94M | -1.14M | 3.61M | 1.18M | -2.20M |
|
Interest Expenses
|
1.01M | 1.04M | 0.97M | 0.97M | 0.96M | 0.94M | 0.82M | 0.88M | 0.88M | 0.89M | 16.21M | 4.68M | 4.72M | 4.61M | 3.92M | 4.04M | 4.57M | 5.05M | 6.59M | 5.40M | 5.59M | 5.78M | 6.44M | 6.82M | 7.29M | 10.28M | 10.00M | 9.77M | 9.51M | 9.36M | 5.84M | 6.63M | 6.81M | 6.96M | 6.49M | 4.04M | 2.55M | 2.40M | 3.18M | 3.17M | 2.90M | 2.64M | 2.71M | 2.63M | 2.67M | 2.19M | 1.92M | 2.17M | 2.40M | 2.19M | 2.84M | 6.24M | 8.71M | 9.73M | 10.42M | 8.98M | 9.23M | 9.62M | 9.05M | 9.76M | 10.18M | 10.31M |
|
Shares Outstanding
|
| | | | | | 65.03M | | | | 65.03M | 65.03M | 65.03M | 65.03M | 65.03M | 65.03M | 97.58M | 97.58M | 97.58M | 97.58M | 97.59M | 97.59M | 97.59M | 97.67M | 87.68M | 84.05M | 28.02M | 84.05M | 57.88M | 57.88M | 14.59M | 14.59M | 14.60M | 14.60M | 14.60M | 14.60M | 14.60M | 14.60M | 14.60M | 14.60M | 14.83M | 14.83M | 14.83M | 14.83M | 23.37M | 23.37M | 23.37M | 23.37M | 23.36M | | | | | | | | | | | | | |
|
Tax Rate
|
-1.66 | 7.17 | -9.82 | 2.18 | -4.57 | -0.74 | 41.58 | 76.00 | -165.71 | 29.66 | 2.69 | 4.84 | 6.41 | 20.24 | 11.62 | 0.08 | 7.19 | 11.49 | -5.30 | | | 22.95 | 4.87 | 0.72 | -138.94 | 4.33 | -23.79 | 0.20 | 0.50 | 0.47 | 0.82 | 38.42 | 13.03 | -27.78 | -16.88 | 0.11 | 0.53 | 2.96 | -14.75 | 1.72 | 14.60 | 0.34 | -0.21 | -11.34 | 65.40 | 36.81 | 50.26 | 11.77 | 9.87 | -415.56 | 25.08 | -3.50 | -0.87 | -3.44 | -3.01 | -7.43 | -51.06 | -0.14 | -2.21 | -1.97 | -1.76 | -0.59 |