|
Provisions
|
50.46M | -49.70M | -34.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 0.47M | 0.20M | |
|
Revenue
|
16.92M | 20.45M | 24.57M | 22.15M | 41.73M | 35.81M | 23.10M | 24.90M | 32.31M | 23.46M | 20.88M | 23.68M | 18.76M | 25.04M | 28.07M | 23.38M | 14.03M | 13.73M | 18.09M | 11.67M | 13.19M | 14.23M | 10.55M | 17.78M | 12.79M | 11.05M | 12.93M | 9.38M | 13.73M | 14.37M | 14.09M | 13.16M | 14.49M | 11.37M | 10.00M | 11.68M | 9.34M | 12.19M | 12.24M | 15.62M | 11.14M | 11.17M | 11.27M | 16.09M | 17.77M | 24.12M | 21.86M | 66.36M | 102.68M | 10.07M | 6.58M | 27.04M | 0.68M | 9.15M | 23.46M | 12.45M | 8.82M | 22.57M | 17.12M | 34.46M | 18.56M | 10.80M | 31.70M | 18.54M | 28.74M | 59.87M | 84.21M |
|
Interest income - Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Fed Funds
|
-3.92M | 2,178.91M | 20.33M | 23.31M | 11.53M | 98.48M | -41.52M | 41.76M | 39.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income - Trading Account Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | 2.87M | 3.91M | 6.39M | 10.43M | 16.27M | 25.61M | -48.45M | 39.11M | 2.06M | 1.52M | 1.73M | 2.48M | 2.07M | 1.58M | 1.63M | 1.76M | 1.71M | 1.29M | 1.20M | 1.09M | 0.74M | 0.48M | 0.57M | 0.73M | 0.92M | 1.23M | 1.36M | 1.41M | 1.10M | 0.84M | 1.03M | 0.83M | 1.26M | 0.93M |
|
Interest Income - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | | | | | 39.11M | 49.92M | 46.03M | 43.96M | 18.71M | 20.62M | 16.86M | 25.20M | 21.77M | 20.88M | 20.29M | 16.79M | 13.05M | 12.31M | 7.77M | 6.86M | 7.32M | 9.35M | 8.96M | 9.29M | 12.41M | 10.02M | 10.62M | 10.37M | 11.96M | 10.43M |
|
Interest Expense - Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | 0.05M | 0.04M | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expense - Fed Funds
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.38M | 45.88M | 38.47M | 34.77M | 8.78M | 10.23M | 11.26M | 12.18M | 10.28M | 10.14M | 9.74M | 7.66M | 7.56M | 9.46M | 6.34M | 5.45M | 5.63M | 7.21M | 6.77M | 7.09M | 10.24M | 8.37M | 8.79M | 8.50M | 9.53M | 8.47M |
|
Interest Expenses
|
-1.20M | -1.46M | -1.10M | 8.73M | -1.99M | 1.83M | 2.35M | 1.52M | 1.48M | 1.45M | 1.28M | 1.76M | 1.22M | 1.10M | 0.87M | 0.55M | 1.03M | 1.03M | 1.05M | 1.08M | 1.13M | 1.11M | 1.08M | 1.08M | 0.98M | 0.99M | 0.98M | 0.97M | 0.99M | 0.99M | 0.99M | 1.76M | 1.61M | 1.11M | 1.61M | 1.85M | 1.82M | 2.20M | 2.19M | 2.28M | 1.85M | 1.94M | 1.54M | 2.25M | 2.60M | 3.08M | 1.95M | 1.95M | 12.37M | 10.48M | 10.31M | 9.89M | 7.85M | 7.98M | 10.30M | 7.57M | 6.91M | 7.05M | 8.96M | 8.43M | 8.49M | 11.25M | 9.15M | 9.46M | 9.15M | 10.41M | 9.21M |
|
Interest Income - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84M | 0.21M | | | | | | | 37.17M | 48.38M | 43.78M | 41.36M | 15.63M | 18.66M | 14.90M | 12.84M | 11.29M | 10.57M | 10.40M | 8.94M | 5.07M | 2.01M | 0.20M | -0.05M | 0.27M | 0.39M | 0.53M | 0.80M | 1.16M | 0.87M | 1.16M | 1.22M | 1.55M | 1.21M |
|
Financial Services Fees
|
9.30M | 7.61M | 6.87M | 7.36M | 6.77M | 6.24M | 6.04M | 6.23M | 5.97M | | | | | 4.94M | 8.46M | 5.16M | 4.76M | 4.16M | 4.46M | 6.05M | 4.07M | 3.19M | 2.74M | 4.49M | 2.30M | 2.26M | 2.33M | 2.79M | 2.31M | 1.57M | 1.78M | 2.93M | 2.69M | 1.73M | 1.78M | 1.70M | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service Charges
|
| | | | 1.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | 1.08M | 1.76M | 2.00M | 0.99M | 0.57M | 3.69M | 1.16M | 0.33M | 2.39M | 0.29M | 2.21M | 1.50M | 0.65M | 2.12M | 1.10M | 0.38M | 0.98M | 0.81M | 0.81M | 1.11M | 0.87M | 2.01M | 2.35M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Management
|
| | | | | 6.77M | 6.04M | 6.23M | 5.97M | 5.25M | 5.30M | 5.18M | 4.94M | 4.61M | 8.46M | 5.16M | 4.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Principal Transactions
|
| | | | | | | | | 3.56M | 2.44M | -1.82M | -5.26M | 0.24M | -1.89M | 3.84M | 6.03M | 3.23M | -1.44M | 4.01M | -1.13M | -0.31M | -0.47M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
11.32M | 9.69M | 10.91M | 12.25M | 22.77M | 19.69M | 14.03M | 14.33M | 27.27M | 16.24M | 14.01M | 15.64M | 17.69M | 19.95M | 13.67M | 18.18M | 13.06M | 11.63M | 7.82M | 6.01M | 6.93M | 6.62M | 6.33M | 8.18M | 7.27M | 6.74M | 8.33M | 8.68M | 10.20M | 11.29M | 10.49M | 7.13M | 8.07M | 6.09M | 5.99M | 6.75M | 6.19M | 7.19M | 6.82M | -20.15M | 8.72M | 0.00M | 0.01M | 0.00M | 18.56M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Interest Income
|
20.62M | 17.31M | 17.78M | 19.61M | 31.07M | 32.70M | 26.10M | 26.79M | 39.21M | 25.05M | 21.75M | 19.00M | 17.37M | 30.82M | 30.46M | 34.34M | 29.61M | 19.59M | 14.54M | 17.24M | 10.20M | 11.89M | 8.88M | 15.00M | 11.07M | 9.65M | 12.78M | 12.57M | 12.89M | 13.84M | 13.08M | 10.87M | 11.88M | 8.69M | 9.78M | 10.79M | 8.69M | 7.19M | 6.82M | -20.15M | 8.72M | 0.00M | 0.01M | 0.00M | 18.56M | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.55M | 0.47M | 0.81M | 0.83M | 0.95M | 0.87M |
|
Wages, Salaries and Other
|
17.44M | 16.66M | 18.76M | 17.66M | 27.13M | 23.27M | 13.79M | 13.26M | 21.99M | 21.43M | 19.40M | 15.41M | 16.27M | 17.05M | 16.48M | 13.14M | 13.50M | 12.52M | 11.53M | 9.62M | 7.97M | 7.57M | 6.60M | 7.63M | 7.59M | 6.15M | 7.04M | 7.25M | 8.54M | 8.39M | 7.46M | 6.74M | 7.18M | 5.55M | 4.76M | 5.03M | 5.19M | 6.59M | 7.18M | 6.42M | 6.36M | 6.43M | 7.02M | 6.16M | 14.13M | 11.32M | 10.96M | 23.48M | 26.65M | 14.19M | 20.58M | 23.63M | 13.88M | 12.21M | 15.23M | 8.97M | 10.54M | 10.00M | 15.22M | 16.34M | 14.84M | 10.70M | 17.91M | 12.94M | 21.67M | 44.32M | 53.68M |
|
Selling, General & Administrative
|
3.97M | 4.24M | 3.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
19.28M | 18.01M | 20.63M | 25.53M | 35.48M | 31.11M | 29.26M | 20.96M | 30.73M | 31.64M | 28.69M | 27.44M | -3.68M | -1.98M | 2.15M | 3.06M | -4.40M | -4.78M | -0.15M | -3.97M | 14.88M | 15.89M | 11.13M | 13.55M | 12.51M | 10.54M | 12.37M | 12.39M | 12.47M | 12.15M | 11.44M | 10.70M | 11.90M | 9.65M | 9.01M | 9.58M | 9.70M | 10.81M | 11.88M | 13.33M | 11.21M | 10.65M | 11.71M | 12.06M | 27.21M | 16.19M | 15.78M | 28.59M | 32.23M | 19.14M | 25.70M | 29.70M | 19.20M | 17.32M | 20.62M | 15.22M | 16.31M | 15.57M | 21.23M | 23.02M | 21.48M | 16.62M | 24.01M | 23.23M | 27.80M | 51.43M | 61.58M |
|
Operating Expenses
|
23.26M | 22.25M | 24.16M | 25.53M | 35.48M | 31.11M | 29.26M | 20.96M | 30.73M | 31.64M | 28.69M | 27.44M | 23.96M | 24.21M | 24.91M | 21.86M | 21.10M | 19.63M | 19.26M | 18.64M | 14.88M | 15.89M | 11.13M | 13.55M | 12.51M | 10.54M | 12.37M | 12.39M | 12.47M | 12.15M | 11.44M | 10.70M | 11.90M | 9.65M | 9.01M | 9.58M | 9.70M | 10.81M | 11.88M | 13.33M | 11.21M | 10.65M | 11.71M | 12.06M | 27.21M | 16.19M | 15.78M | 28.59M | 32.23M | 19.14M | 25.70M | 29.70M | 19.20M | 17.32M | 20.62M | 15.22M | 16.31M | 15.57M | 21.23M | 23.02M | 21.94M | 17.16M | 24.47M | 24.04M | 28.63M | 52.38M | 62.45M |
|
Operating Income
|
-6.34M | -1.80M | 0.41M | -3.38M | 6.25M | 4.70M | -6.16M | 3.95M | 1.59M | -8.18M | -7.81M | -3.76M | -5.20M | 0.83M | 3.16M | 0.29M | -7.07M | -5.90M | -1.17M | -6.96M | -1.69M | -1.66M | -0.58M | 2.50M | 0.28M | 0.51M | 0.56M | -3.30M | 1.26M | 2.21M | 2.65M | 2.46M | 2.59M | 1.73M | 0.99M | 2.10M | -0.36M | 1.38M | 0.36M | 2.29M | -0.07M | 0.52M | -0.44M | 4.03M | -9.45M | 7.93M | 6.07M | 37.77M | 70.44M | -9.07M | -19.12M | -2.66M | -19.88M | -8.16M | 2.85M | -2.77M | -7.48M | 7.00M | -4.10M | 11.45M | -3.38M | -6.37M | 7.22M | -5.50M | 0.11M | 7.50M | 21.76M |
|
EBIT
|
-6.34M | -1.80M | 0.41M | -3.38M | 6.25M | 4.70M | -6.16M | 3.95M | 1.59M | -8.18M | -7.81M | -3.76M | -5.20M | 0.83M | 3.16M | 0.29M | -7.07M | -5.90M | -1.17M | -6.96M | -1.69M | -1.66M | -0.58M | 2.50M | 0.28M | 0.51M | 0.56M | -3.30M | 1.26M | 2.21M | 2.65M | 2.46M | 2.59M | 1.73M | 0.99M | 2.10M | -0.36M | 1.38M | 0.36M | 2.29M | -0.07M | 0.52M | -0.44M | 4.03M | -9.45M | 7.93M | 6.07M | 37.77M | 70.44M | -9.07M | -19.12M | -2.66M | -19.88M | -8.16M | 2.85M | -2.77M | -7.48M | 7.00M | -4.10M | 11.45M | -3.38M | -6.37M | 7.22M | -5.50M | 0.11M | 7.50M | 21.76M |
|
Interest & Investment Income
|
0.41M | 0.18M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 2.20M | 2.19M | -2.28M | -1.85M | 1.94M | 1.54M | -2.25M | -2.60M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | -1.48M | -1.28M | 4.24M | | 0.00M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | -1.48M | -1.28M | -1.73M | -1.21M | -5.46M | -0.79M | -0.55M | -1.03M | -1.03M | -1.05M | -1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-28.77M | 550.28M | -268.53M | -264.78M | 0.01M | 3.59M | -0.76M | 2.34M | 0.20M | -5.19M | -8.26M | -4.63M | -5.90M | -3.10M | 3.02M | 3.33M | -6.58M | -6.84M | -2.12M | -7.95M | -2.79M | -2.77M | -1.66M | 3.14M | -0.69M | -0.48M | -0.43M | -3.98M | 0.27M | 1.22M | 1.66M | 0.70M | 0.98M | 0.61M | -0.62M | 0.25M | -2.18M | -0.83M | -1.83M | 0.01M | -1.93M | -1.67M | -2.09M | 1.59M | -12.16M | 3.61M | 2.75M | 35.58M | 67.60M | -3.24M | -17.99M | 24.13M | -33.33M | -12.31M | 2.12M | -11.22M | -9.47M | 4.86M | -6.49M | 27.05M | 24.00M | -13.79M | 5.28M | -7.64M | 1.08M | 5.40M | 9.52M |
|
Tax Provisions
|
0.07M | 0.12M | 0.11M | -0.29M | 5.29M | 0.39M | -0.62M | 3.16M | -0.21M | 0.13M | -0.57M | -0.23M | -0.01M | 0.06M | 0.05M | -0.72M | 0.01M | 0.03M | -1.81M | -1.80M | 0.01M | 0.09M | 0.06M | -0.57M | 0.06M | -0.01M | 0.22M | -0.10M | 0.01M | 0.02M | 0.13M | 0.27M | 0.01M | 0.00M | 0.14M | -1.36M | -0.03M | -0.64M | -0.59M | 0.42M | -0.11M | -0.64M | -0.17M | 0.39M | -0.37M | 0.34M | -0.59M | -8.05M | 0.87M | -0.04M | -0.25M | -4.12M | 1.83M | -0.06M | 1.76M | 1.26M | 0.58M | 5.55M | -0.76M | 0.17M | 0.56M | -0.20M | 0.14M | -0.19M | 0.14M | 0.77M | 0.73M |
|
Profit After Tax
|
-7.43M | -2.93M | -0.41M | -22.57M | 4.56M | 3.20M | -0.14M | 3.59M | 0.41M | -5.06M | -7.68M | -4.40M | -5.89M | -3.17M | 2.96M | 4.05M | -6.59M | -6.87M | -0.31M | -6.14M | -2.81M | -2.86M | -1.72M | 3.71M | -0.76M | -0.47M | -0.65M | -3.80M | 0.26M | 1.20M | 1.53M | 0.43M | 0.97M | 0.61M | -0.76M | 1.61M | -2.15M | -0.19M | -1.23M | -0.42M | -1.82M | -1.03M | -1.92M | 1.20M | -11.79M | 3.27M | 3.34M | 43.63M | 66.73M | -3.19M | -17.74M | 28.25M | -35.17M | -12.25M | -0.92M | -11.61M | -10.05M | -6.60M | -5.74M | 26.88M | 23.51M | -13.58M | 5.14M | -6.88M | 0.94M | 4.63M | 8.79M |
|
Equity Income
|
-4.08M | 0.23M | 0.27M | 0.14M | -0.01M | -0.12M | 6.11M | -0.12M | 0.10M | 4.43M | 0.84M | 0.86M | 0.52M | 1.53M | 0.65M | 2.36M | 1.52M | 0.10M | 0.10M | 0.11M | 0.03M | 0.00M | | | | | | | | | | | | | 0.00M | | | | | | -0.01M | -0.25M | -0.11M | -0.19M | -0.11M | -1.23M | -1.37M | -0.24M | -0.83M | 5.49M | 2.86M | 28.50M | -12.10M | -3.04M | 0.62M | -6.40M | -0.40M | -0.51M | -0.70M | 17.22M | 29.05M | -6.00M | -0.68M | -0.66M | 2.42M | -1.44M | -12.66M |
|
Income from Non-Controlling Interests
|
-0.01M | | | -0.09M | 1.65M | 1.14M | -0.14M | 0.97M | 0.16M | 1.69M | -3.71M | -2.05M | -2.03M | -1.18M | 1.03M | 1.09M | -2.21M | -2.17M | -0.20M | -2.10M | -0.71M | -0.73M | -0.51M | 0.84M | -0.20M | -0.12M | -0.11M | -1.16M | 0.07M | 0.37M | 0.49M | 0.24M | 0.30M | 0.19M | -0.21M | 0.10M | -0.68M | -0.27M | -0.58M | -0.03M | -0.62M | -0.62M | -0.70M | 0.42M | -8.68M | 2.37M | 1.69M | 28.88M | 57.37M | -4.92M | -14.40M | 24.19M | -27.60M | -10.54M | 1.18M | -8.47M | 7.51M | 5.92M | -5.37M | 22.41M | 21.45M | -11.24M | 3.06M | -4.95M | 0.78M | 3.39M | 4.20M |
|
Income from Continuing Operations
|
-28.84M | 550.16M | -268.64M | -264.49M | -5.29M | 3.20M | -0.14M | -0.82M | 0.41M | -5.32M | -7.68M | -4.40M | -5.89M | -3.17M | 2.96M | 4.05M | -6.59M | -6.87M | -0.31M | -6.14M | -2.81M | -2.86M | -1.72M | 3.71M | -0.76M | -0.47M | -0.65M | -3.88M | 0.26M | 1.20M | 1.53M | 0.43M | 0.97M | 0.61M | -0.76M | 1.61M | -2.15M | -0.19M | -1.23M | -0.41M | -1.82M | -1.03M | -1.92M | 1.20M | -11.79M | 3.27M | 3.34M | 43.63M | 66.73M | -3.19M | -17.74M | 28.25M | -35.17M | -12.25M | 0.36M | -12.48M | -10.05M | -0.69M | -5.74M | 26.88M | 23.45M | -13.58M | 5.14M | -7.45M | 0.94M | 4.63M | 8.79M |
|
Consolidated Net Income
|
-28.84M | 550.16M | -268.64M | -264.49M | -5.29M | 3.20M | -0.14M | -0.82M | 0.41M | -5.32M | -7.68M | -4.40M | -5.89M | -3.17M | 2.96M | 4.05M | -6.59M | -6.87M | -0.31M | -6.14M | -2.81M | -2.86M | -1.72M | 3.71M | -0.76M | -0.47M | -0.65M | -3.88M | 0.26M | 1.20M | 1.53M | 0.43M | 0.97M | 0.61M | -0.76M | 1.61M | -2.15M | -0.19M | -1.23M | -0.41M | -1.82M | -1.03M | -1.92M | 1.20M | -11.79M | 3.27M | 3.34M | 43.63M | 66.73M | -3.19M | -17.74M | 28.25M | -35.17M | -12.25M | 0.36M | -12.48M | -10.05M | -0.69M | -5.74M | 26.88M | 23.45M | -13.58M | 5.14M | -7.45M | 0.94M | 4.63M | 8.79M |
|
Income towards Parent Company
|
-28.84M | 550.16M | -268.64M | -264.49M | -5.29M | 3.20M | -0.14M | -0.82M | 0.41M | -5.32M | -7.68M | -4.40M | -5.89M | -3.17M | 2.96M | 4.05M | -6.59M | -6.87M | -0.31M | -6.14M | -2.81M | -2.86M | -1.72M | 3.71M | -0.76M | -0.47M | -0.65M | -3.88M | 0.26M | 1.20M | 1.53M | 0.43M | 0.97M | 0.61M | -0.76M | 1.61M | -2.15M | -0.19M | -1.23M | -0.41M | -1.82M | -1.03M | -1.92M | 1.20M | -11.79M | 3.27M | 3.34M | 43.63M | 66.73M | -3.19M | -17.74M | 28.25M | -35.17M | -12.25M | 0.36M | -12.48M | -10.05M | -0.69M | -5.74M | 26.88M | 23.45M | -13.58M | 5.14M | -7.45M | 0.94M | 4.63M | 8.79M |
|
Net Income towards Common Stockholders
|
-28.84M | -0.01M | 0.41M | -264.49M | -5.29M | 0.00M | 0.00M | -0.82M | 558.00 | -5.32M | -7.68M | -4.40M | -5.89M | -3.17M | 2.96M | 4.05M | -6.59M | -6.87M | -0.31M | -6.14M | -2.81M | -2.86M | -1.72M | 3.71M | -0.76M | -0.47M | -0.65M | -3.88M | 0.26M | 1.20M | 1.53M | 0.43M | 0.97M | 0.61M | -0.76M | 1.61M | -2.15M | -0.19M | -1.23M | -0.41M | -1.82M | -1.77M | -1.78M | 10.16M | -11.79M | -11.04M | 6.08M | 23.30M | 66.73M | 35.33M | -41.59M | 221.03M | -35.17M | -12.25M | 0.36M | -100.46M | -10.05M | -0.69M | -5.74M | 26.88M | 37.68M | 0.01M | 5.14M | -7.45M | 3.09M | 0.01M | 8.79M |
|
EPS (Basic)
|
| | | | -5.05 | 0.28 | 0.00 | 0.25 | 0.03 | -0.31 | -0.38 | -0.23 | -0.37 | -0.19 | 0.19 | 0.28 | -0.40 | -0.40 | -0.01 | -0.28 | -0.14 | -0.14 | -0.08 | 0.19 | -0.04 | -0.02 | -0.03 | -2.52 | 0.19 | 0.98 | 1.26 | 0.36 | 0.77 | 0.48 | -0.60 | 1.28 | -1.69 | -0.15 | -0.99 | -0.34 | -1.06 | -0.36 | -1.06 | 0.69 | -2.70 | 0.78 | 1.44 | 13.78 | 9.04 | 1.61 | -2.61 | 3.24 | -5.46 | -1.30 | -0.64 | -2.10 | -1.77 | -4.34 | -0.28 | 3.02 | 1.28 | -1.45 | 1.32 | -1.21 | 0.19 | 0.81 | 2.64 |
|
EPS (Weighted Average and Diluted)
|
-3.00 | 0.00 | 0.04 | -27.44 | -0.34 | 0.28 | 0.00 | 0.25 | 0.03 | -0.31 | -0.38 | -0.23 | -0.37 | -0.19 | 0.18 | 0.28 | -0.40 | -0.40 | -0.01 | -0.28 | -0.14 | -0.14 | -0.08 | 0.19 | -0.04 | -0.02 | -0.03 | | | | | 0.25 | 0.48 | 0.22 | -0.43 | 0.53 | -1.26 | -0.11 | -0.74 | -0.24 | -1.06 | -0.36 | -1.06 | 0.56 | -2.70 | 0.69 | 1.19 | 7.64 | 6.98 | 1.21 | -3.46 | 2.52 | -5.46 | -1.53 | -0.64 | -2.10 | -1.77 | -4.34 | -0.28 | 3.02 | 1.28 | -1.47 | 1.31 | -1.20 | 0.19 | 0.81 | 2.58 |
|
Shares Outstanding (Weighted Average)
|
| | | | 1.05M | 1.05M | 1.05M | 1.05M | 1.23M | 1.22M | 1.41M | 1.29M | 1.27M | 1.27M | 1.19M | 1.18M | 1.20M | 1.22M | 1.22M | 1.50M | 1.51M | 1.53M | 1.53M | 1.53M | 1.54M | 1.54M | 1.54M | 1.54M | 1.40M | 1.22M | 1.21M | 1.21M | 1.27M | 1.27M | 1.27M | 1.26M | 1.27M | 1.27M | 1.25M | 1.22M | 1.22M | 1.22M | 1.22M | 1.19M | 1.25M | 1.25M | 1.25M | 1.38M | 1.33M | 1.33M | 1.62M | 1.63M | 1.72M | 1.72M | 1.72M | 1.72M | 1.82M | 1.82M | 1.82M | 1.82M | 1.93M | 1.93M | 1.95M | 1.95M | 2.05M | 2.05M | 2.04M |
|
Shares Outstanding (Diluted Average)
|
9.61M | 9.61M | 9.61M | 9.64M | 15.60M | 15.71M | 15.71M | 15.69M | 16.13M | 16.19M | 16.05M | 15.90M | 15.70M | | | | | | | | | | | | | | | | | | | 1.76M | 2.00M | 2.79M | 1.75M | 3.05M | 1.70M | 1.72M | 1.68M | 1.68M | | 1.68M | 1.68M | | | 5.02M | 5.12M | | | 5.20M | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-6.34M | -1.80M | -270.82M | -3.38M | 6.25M | 4.70M | -6.16M | 3.95M | 0.78M | -5.07M | -7.88M | -4.50M | -5.70M | -3.40M | 3.20M | 4.07M | -6.96M | -6.87M | 0.09M | -6.09M | -2.79M | -2.78M | -1.89M | 3.62M | -0.99M | -0.32M | -0.59M | -3.30M | 1.26M | 2.21M | 2.65M | 2.46M | 2.59M | 1.73M | 0.99M | 2.10M | -0.36M | 1.38M | 0.36M | 2.29M | -0.07M | -1.81M | -2.07M | 1.32M | -11.88M | 3.31M | 3.44M | 43.73M | 66.50M | -3.17M | -17.81M | 28.14M | -35.23M | -12.45M | -0.95M | -11.43M | -10.01M | -6.60M | -5.81M | 26.99M | 23.45M | -13.60M | 5.24M | -7.08M | 1.05M | 4.87M | 8.79M |
|
Tax Rate
|
| 0.02% | | 0.11% | | 10.92% | 81.95% | | | | 6.92% | 5.01% | 0.15% | | 1.79% | | | | 85.40% | 22.70% | | | | | | 3.13% | | 2.46% | 3.65% | 1.40% | 7.83% | 37.91% | 0.51% | 0.33% | | | 1.28% | 77.00% | 32.53% | | 5.49% | 38.41% | 8.14% | 24.76% | 3.06% | 9.50% | | | 1.28% | 1.33% | 1.38% | | | 0.49% | 83.07% | | | | 11.63% | 0.61% | 2.32% | 1.49% | 2.69% | 2.51% | 12.91% | 14.28% | 7.70% |