|
Revenue
|
156.31M | 155.22M | 135.13M | 147.22M | 149.05M | 152.04M | 153.15M | 150.47M | 153.99M | 157.73M | 158.89M | 164.05M | 170.81M | 179.67M | 183.80M | 189.81M | 194.98M | 199.74M | 204.32M | 205.93M | 208.49M | 213.10M | 216.46M | 201.61M | 206.43M | 212.59M | 214.99M | 217.59M | 221.48M | 220.24M | 217.14M | 219.52M | 223.37M | 228.18M | 229.83M | 2.00M | 1.83M | 1.83M | 244.92M | 1.84M | 1.87M | 2.14M | 2.85M | 2.53M | 2.38M | 2.54M | 3.35M | 2.21M | 2.26M | 3.25M | 2.81M | 2.45M | 1.19M | 0.62M | 0.93M | 0.58M | 0.72M | 1.08M | 1.08M | 1.28M | 2.61M | 1.71M | 1.54M | 2.49M | 2.63M | 2.56M | 5.28M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.90M | 149.19M | -81.97M | | -86.01M | 158.20M | -89.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | | | | 3.60M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Deferred Charges
|
0.86M | 0.68M | 1.57M | 0.73M | 0.71M | 1.19M | 1.48M | 1.53M | 1.89M | 1.34M | 1.12M | 0.91M | 0.90M | 0.91M | 0.89M | 0.92M | 0.90M | 0.88M | 0.86M | 0.84M | 0.82M | 0.84M | 0.86M | 0.80M | 0.62M | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
7.25M | 7.53M | 8.23M | 7.40M | 7.37M | 7.57M | 8.42M | 9.79M | 8.03M | 8.57M | 9.06M | 8.68M | 9.73M | 9.30M | 9.82M | 9.79M | 11.59M | 9.99M | 9.21M | 9.54M | 10.53M | 10.33M | 20.59M | 9.75M | 11.58M | 11.79M | 13.11M | 12.22M | 11.80M | 10.81M | 12.58M | 12.87M | 12.45M | 12.27M | 13.00M | 12.22M | 12.27M | 12.62M | 13.62M | 13.31M | 13.26M | 13.46M | 13.17M | 13.23M | 14.39M | 12.73M | 13.27M | 14.22M | 15.25M | 14.96M | 14.94M | 14.79M | 15.73M | 14.00M | 15.89M | 15.36M | 15.86M | 15.54M | 15.74M | 16.69M | 18.15M | 18.84M | 18.67M | 18.71M | 21.18M | 19.61M | 19.84M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | 0.35M | 1.45M | 1.81M | 155.68M | 85.19M | | | 19.10M | 0.44M | 32.23M | 262.72M | | | | | 43.23M | | 72.79M | 75.22M | | | | | 49.90M | 0.38M | | | 0.02M | | | | 174.38M | 36.37M | | | | | 48.92M | | 176.50M | 43.81M | | | | | 47.29M | 85.64M | 127.97M |
|
Operating Expenses
|
7.25M | 7.53M | 8.23M | 7.40M | 7.37M | 7.57M | 8.42M | 9.79M | 8.03M | 8.57M | 9.06M | 8.68M | 9.73M | 9.30M | 9.82M | 9.79M | 11.59M | 9.99M | 9.21M | 9.54M | 10.53M | 10.33M | 20.59M | 9.75M | 11.58M | 11.79M | 13.11M | 12.22M | 11.80M | 10.81M | 12.58M | 12.87M | 12.45M | 12.27M | 13.00M | 12.22M | 85.06M | 87.83M | 13.62M | 90.84M | 91.23M | 93.87M | 13.17M | 94.14M | 99.68M | 101.05M | 13.27M | 100.93M | 102.97M | 110.07M | 14.94M | 110.31M | 127.81M | 132.83M | 15.89M | 134.68M | 137.60M | 140.10M | 15.74M | 138.54M | 138.89M | 143.36M | 18.67M | 139.42M | 143.67M | 145.70M | 19.84M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.63M | 136.19M | -94.19M | | -173.84M | 144.58M | -179.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
36.92M | 37.16M | -53.51M | 34.91M | 35.33M | 35.24M | 29.52M | 39.87M | 13.69M | 40.92M | 38.08M | 84.48M | 46.78M | 54.04M | 83.08M | 55.17M | 73.20M | 60.07M | 68.78M | 64.68M | 59.43M | 62.65M | 193.16M | 141.68M | 57.40M | 57.46M | 81.16M | 61.97M | 95.58M | 326.90M | 65.70M | 59.42M | 62.30M | 127.63M | 136.19M | -94.19M | 60.86M | -173.84M | 144.58M | -179.83M | 63.12M | 65.81M | 116.77M | 64.64M | 41.39M | 61.10M | 54.95M | 56.47M | 55.98M | 56.07M | 243.04M | 108.73M | 528.79M | 61.48M | 78.89M | 77.61M | 127.37M | 83.58M | 259.04M | 119.20M | 78.10M | 30.54M | 75.75M | 75.12M | 119.20M | 149.35M | 193.49M |
|
Non Operating Investment Income
|
7.66M | | | | -3.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | |
|
Interest & Investment Income
|
-1.10M | -0.58M | 5.24M | -3.04M | 0.49M | 0.45M | 4.60M | 4.77M | 0.09M | -0.11M | -0.10M | -0.69M | -0.07M | 0.00M | 0.04M | 0.05M | 1.04M | 0.09M | 0.04M | 0.29M | 0.04M | 0.43M | 0.08M | 0.06M | 0.14M | 0.11M | 0.29M | 0.22M | 0.21M | 0.93M | 0.84M | 0.63M | 0.56M | 0.39M | 1.43M | 0.79M | 0.49M | 0.39M | 0.43M | 0.30M | 0.33M | 1.49M | 0.98M | 0.33M | 0.33M | 1.95M | 0.35M | 0.33M | 0.26M | 0.44M | 0.19M | 2.13M | 0.66M | 0.09M | 0.14M | 0.06M | 0.43M | 0.06M | 0.32M | 1.77M | 1.60M | 1.08M | -0.02M | 0.01M | 0.07M | 0.08M | 0.10M |
|
Other Non Operating Income
|
-2.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | | 1.80M | -0.10M | 3.60M | 5.20M | 5.20M | -7.20M | -5.90M | -7.10M | | -11.99M | | | | -0.18M | | | | | | | | | | -2.51M | | | -0.92M | | | | | | | |
|
Non Operating Income
|
| | | | 84.53M | | | | 92.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.35M | 29.55M | 37.53M | 26.09M | 30.47M | 39.87M | 36.19M | 32.60M |
|
EBT
|
2.92M | 6.04M | -84.44M | 3.35M | 3.59M | 3.46M | -1.30M | 10.13M | -14.69M | 13.57M | 11.14M | 57.80M | 20.54M | 28.17M | 57.59M | 30.27M | 48.41M | 35.79M | 42.97M | 41.55M | 36.69M | 39.69M | 167.10M | 116.62M | 32.55M | 33.78M | 57.42M | 38.18M | 72.51M | 303.82M | 42.49M | 36.46M | 40.34M | 35.99M | 89.30M | 40.91M | 40.25M | 40.32M | 40.63M | 39.89M | 43.77M | 45.09M | 96.61M | 44.93M | 17.91M | 36.84M | 30.88M | 32.83M | 31.90M | 31.09M | 218.46M | 84.19M | 499.77M | 32.29M | 48.22M | 44.77M | 93.79M | 50.57M | 225.07M | 86.66M | 45.87M | -1.95M | 43.18M | 41.33M | 83.83M | 114.36M | 159.41M |
|
Tax Provisions
|
0.35M | 0.13M | 0.20M | 0.27M | 0.30M | 0.71M | 0.29M | 1.32M | 0.26M | 0.31M | 0.33M | 0.22M | 0.43M | 0.33M | 0.22M | 0.40M | 0.47M | 0.72M | 0.24M | 0.47M | -0.40M | 0.35M | 0.68M | 0.43M | 0.41M | 0.50M | 0.54M | 0.32M | 0.49M | 0.40M | 0.41M | 0.47M | 0.03M | 0.51M | 0.22M | 0.39M | 0.38M | 0.33M | 0.33M | 0.17M | 0.23M | 0.31M | 0.39M | 0.47M | 0.39M | 0.61M | 0.52M | 0.35M | 0.46M | 0.48M | 0.61M | 0.59M | 0.89M | 0.74M | 0.75M | 1.15M | 0.85M | 0.75M | 0.95M | 0.91M | 1.06M | 0.39M | 0.57M | 0.56M | 1.23M | 0.78M | 1.45M |
|
Profit After Tax
|
20.49M | 6.19M | -110.39M | 2.29M | 2.13M | 1.65M | 17.15M | 7.29M | -16.60M | 11.84M | 46.85M | 88.76M | 21.76M | 30.70M | 142.17M | 63.48M | 72.17M | 70.72M | 130.00M | 40.04M | 35.27M | 38.28M | 178.50M | 115.60M | 36.08M | 37.04M | 60.59M | 41.73M | 446.30M | 290.90M | 40.89M | 34.86M | 39.19M | 34.38M | 87.99M | 40.52M | 39.87M | 39.99M | 39.20M | 39.72M | 43.54M | 44.78M | 95.01M | 44.47M | 17.51M | 36.22M | 30.38M | 32.47M | 31.44M | 30.61M | 217.86M | 83.60M | 498.89M | 31.55M | 47.47M | 43.62M | 92.94M | 49.82M | 224.18M | 85.76M | 44.81M | -4.20M | 42.61M | 40.77M | 82.59M | 113.58M | 157.96M |
|
Equity Income
|
| | | | | | | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 1.90M | 2.10M | 8.78M | 2.12M | 1.60M | 2.20M | 2.14M | 1.91M | 2.20M | 2.50M | 3.08M | 3.05M | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | -78.60M | | -74.80M | -73.16M | -70.95M | -70.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.42M | 0.51M | 5.55M | -0.25M | 0.36M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 0.78M | 1.02M | 1.02M | 1.65M | 0.86M | 1.76M | 1.03M | 3.01M | 1.04M | 1.01M | 1.05M | 6.13M | 5.47M | 1.12M | 1.15M | 1.21M | 1.21M | 3.48M | 12.52M | 1.19M | 1.13M | 1.13M | 1.09M | 1.09M | 1.13M | 1.20M | 1.12M | 1.11M | 1.11M | 1.14M | 1.19M | 1.21M | 1.18M | 1.03M | 1.26M | 1.19M | 1.13M | 1.26M | 1.12M | 4.96M | 2.86M | 1.57M | 1.71M | 1.76M | 1.70M | 1.84M | 1.86M | 1.84M | 1.87M | 1.89M | 1.87M | 1.92M | 1.95M | 1.92M | 4.64M | 1.92M |
|
Income from Continuing Operations
|
2.57M | 5.91M | -84.64M | 3.08M | 3.28M | 2.75M | -1.59M | 8.81M | -14.95M | 13.25M | 10.81M | 57.57M | 20.10M | 27.84M | 57.38M | 29.88M | 47.94M | 35.07M | 42.73M | 41.07M | 37.09M | 39.33M | 166.43M | 116.20M | 32.15M | 33.29M | 56.88M | 37.86M | 72.02M | 303.42M | 42.08M | 35.99M | 40.31M | 35.48M | 89.08M | 40.52M | 39.87M | 39.99M | 40.31M | 39.72M | 43.54M | 44.78M | 96.21M | 44.47M | 17.51M | 36.22M | 30.35M | 32.47M | 31.44M | 30.61M | 217.85M | 83.60M | 498.89M | 31.55M | 47.47M | 43.62M | 92.94M | 49.82M | 224.12M | 85.76M | 44.81M | -2.34M | 42.61M | 40.77M | 82.59M | 113.58M | 157.96M |
|
Consolidated Net Income
|
17.92M | 0.28M | 5.25M | 0.70M | 0.96M | 1.08M | 20.87M | 0.79M | 0.90M | 1.10M | 24.62M | 32.54M | 2.75M | 3.96M | 82.53M | 31.78M | 24.87M | 34.41M | 91.10M | | | | 18.20M | 4.87M | 5.06M | 4.91M | 4.92M | 5.08M | 375.24M | | 7.61M | | | | | 40.52M | 39.87M | 39.99M | 40.31M | 39.72M | 43.54M | 44.78M | 96.21M | 44.47M | 17.51M | 36.22M | 30.35M | 32.47M | 31.44M | 30.61M | 217.85M | 83.60M | 498.89M | 31.55M | 47.47M | 43.62M | 92.94M | 49.82M | 224.12M | 85.76M | 44.81M | -2.34M | 42.61M | 40.77M | 82.59M | 113.58M | 157.96M |
|
Income towards Parent Company
|
17.92M | 0.28M | -73.35M | 0.70M | -73.84M | -72.08M | -50.08M | -69.49M | 0.90M | 1.10M | 24.62M | 32.54M | 2.75M | 3.96M | 82.53M | 31.78M | 24.87M | 34.41M | 91.10M | | | | 18.20M | 4.87M | 5.06M | 4.91M | 4.92M | 5.08M | 375.24M | | 7.61M | | | | | 40.52M | 39.87M | 39.99M | 40.31M | 39.72M | 43.54M | 44.78M | 96.21M | 44.47M | 17.51M | 36.22M | 30.35M | 32.47M | 31.44M | 30.61M | 217.85M | 83.60M | 498.89M | 31.55M | 47.47M | 43.62M | 92.94M | 49.82M | 224.12M | 85.76M | 44.81M | -2.34M | 42.61M | 40.77M | 82.59M | 113.58M | 157.96M |
|
Net Income towards Common Stockholders
|
17.92M | 0.28M | -73.35M | 0.70M | 2.10M | 1.63M | 16.98M | 7.18M | -16.46M | 11.69M | 46.42M | 87.87M | 21.55M | 30.41M | 140.77M | 62.84M | 71.48M | 70.10M | 128.78M | 39.68M | | | 18.20M | 4.87M | 5.06M | 4.91M | 4.92M | 5.08M | 375.24M | | 7.61M | | | | | 40.52M | 39.87M | 39.99M | 40.31M | 39.72M | 43.54M | 44.78M | 96.21M | 44.47M | 17.51M | 36.22M | 30.35M | 32.47M | 31.44M | 30.61M | 217.85M | 83.60M | 498.89M | 31.55M | 47.47M | 43.62M | 92.94M | 49.82M | 224.12M | 85.76M | 44.81M | -2.34M | 42.61M | 40.77M | 82.59M | 113.58M | 157.96M |
|
EPS (Basic)
|
0.30 | 0.06 | -1.18 | 0.03 | 0.03 | 0.02 | 0.25 | 0.10 | -0.23 | 0.16 | 0.64 | 1.10 | 0.26 | 0.36 | 1.68 | 0.72 | 0.82 | 0.80 | 1.48 | 0.45 | 0.40 | 0.43 | 0.21 | 1.29 | 0.40 | 0.41 | 0.06 | 0.46 | 4.94 | 3.23 | 0.08 | 0.39 | 0.43 | 0.38 | 0.92 | 0.41 | 0.42 | 0.41 | 0.42 | 0.40 | 0.43 | 0.44 | 0.98 | 0.43 | 0.17 | 0.35 | 0.29 | 0.31 | 0.30 | 0.29 | 2.07 | 0.77 | 4.59 | 0.27 | 0.41 | 0.39 | 0.84 | 0.44 | 2.05 | 0.77 | 0.40 | -0.04 | 0.37 | 0.36 | 0.74 | 1.00 | 1.44 |
|
EPS (Weighted Average and Diluted)
|
0.30 | 0.06 | -1.18 | 0.03 | 0.03 | 0.02 | 0.25 | 0.10 | -0.23 | 0.16 | 0.63 | 1.07 | 0.26 | 0.35 | 1.65 | 0.72 | 0.81 | 0.79 | 1.46 | 0.45 | 0.40 | 0.43 | 0.21 | 1.27 | 0.40 | 0.41 | 0.05 | 0.46 | 4.92 | 3.21 | 0.08 | 0.39 | 0.43 | 0.38 | 0.91 | 0.41 | 0.42 | 0.40 | 0.42 | 0.40 | 0.43 | 0.44 | 0.97 | 0.43 | 0.17 | 0.35 | 0.29 | 0.31 | 0.30 | 0.29 | 2.06 | 0.76 | 4.54 | 0.27 | 0.42 | 0.39 | 0.84 | 0.44 | 2.04 | 0.77 | 0.40 | -0.04 | 0.37 | 0.36 | 0.74 | 1.00 | 1.44 |
|
Shares Outstanding (Weighted Average)
|
61.50M | 66.09M | 62.36M | 66.47M | 68.09M | 69.10M | 68.61M | 71.91M | 72.34M | 73.24M | 72.76M | 79.89M | 83.22M | 85.63M | 83.77M | 86.70M | 87.19M | 87.45M | 87.20M | 87.65M | 87.84M | 88.15M | 88.08M | 88.99M | 89.15M | 89.16M | 89.12M | 89.34M | 89.56M | 89.67M | 89.58M | 89.92M | 90.11M | 91.01M | 91.50M | 95.07M | 95.24M | 95.26M | 95.21M | 96.89M | 98.90M | 98.96M | 98.46M | 99.30M | 99.40M | 99.42M | 99.39M | 99.55M | 100.70M | 103.07M | 102.00M | 105.34M | 108.11M | 108.47M | 107.61M | 108.57M | 108.66M | 108.68M | 108.65M | 108.71M | 108.56M | 108.51M | 108.49M | 108.53M | 108.64M | 108.56M | 108.38M |
|
Shares Outstanding (Diluted Average)
|
61.50M | 66.60M | 62.36M | 66.65M | 68.39M | 69.44M | 68.61M | 72.78M | 72.34M | 74.27M | 73.46M | 82.86M | 83.85M | 86.29M | 85.56M | 87.28M | 88.47M | 88.72M | 88.49M | 88.82M | 88.97M | 89.35M | 88.47M | 90.46M | 90.50M | 89.53M | 89.49M | 90.51M | 89.86M | 90.01M | 89.90M | 90.95M | 91.04M | 92.03M | 92.52M | 96.05M | 95.37M | 95.42M | 95.37M | 97.04M | 99.00M | 99.07M | 99.38M | 99.38M | 99.41M | 99.45M | 99.44M | 99.62M | 100.77M | 103.17M | 102.83M | 106.15M | 109.75M | 108.51M | 108.39M | 108.60M | 109.39M | 108.71M | 109.40M | 108.73M | 108.58M | 108.55M | 108.54M | 108.60M | 109.40M | 108.62M | 108.43M |
|
EBITDA
|
27.32M | 3.16M | -82.22M | 2.84M | 2.62M | 6.25M | 27.12M | 11.55M | 17.54M | 14.46M | 49.18M | 93.11M | 22.86M | 31.81M | 145.74M | 64.45M | 74.95M | 71.82M | 135.03M | 41.09M | 36.30M | 38.94M | 183.68M | 121.10M | 37.24M | 38.23M | 62.20M | 42.97M | 449.82M | 303.45M | 42.03M | 36.02M | 40.35M | 37.26M | 89.03M | 44.16M | 45.09M | 45.23M | 33.20M | 33.41M | 36.13M | 45.14M | 96.13M | 44.83M | 17.88M | 36.59M | 30.43M | 32.85M | 31.81M | 30.98M | 218.39M | 83.97M | 499.25M | 31.92M | 48.33M | 43.98M | 93.30M | 50.18M | 223.62M | 86.93M | 45.17M | -3.85M | 42.94M | 41.12M | 82.94M | 113.93M | 158.10M |
|
Interest Expenses
|
34.00M | 31.12M | 30.93M | 31.55M | 31.74M | 31.78M | 30.82M | 29.74M | 28.38M | 27.35M | 26.94M | 26.68M | 26.25M | 25.86M | 25.49M | 24.89M | 24.80M | 24.27M | 25.82M | 23.13M | 22.75M | 22.97M | 26.06M | 25.05M | 24.85M | 23.67M | 23.74M | 23.79M | 23.07M | 23.08M | 23.21M | 22.96M | 21.97M | 21.21M | 20.62M | 20.37M | 20.61M | 21.23M | 22.05M | 20.47M | 19.35M | 20.72M | 20.17M | 19.71M | 23.48M | 24.27M | 24.07M | 23.64M | 24.08M | 24.99M | 24.58M | 24.54M | 29.02M | 29.19M | 30.67M | 32.84M | 33.58M | 33.01M | 33.97M | 32.54M | 32.23M | 32.49M | 32.56M | 33.79M | 35.38M | 34.99M | 34.08M |
|
Shares Outstanding
|
| | | | | | | | | | 1.10M | | | | 1.10M | | | | 1.10M | | | | 1.10M | | | | 1.10M | | | | 1.10M | | | | 1.10M | | | | 1.00M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M | | | | 0.90M |
|
Tax Rate
|
11.89 | 2.09 | -0.23 | 8.05 | 8.47 | 20.56 | -22.74 | 13.03 | -1.74 | 2.31 | 2.97 | 0.39 | 2.11 | 1.19 | 0.38 | 1.32 | 0.97 | 2.01 | 0.56 | 1.14 | -1.09 | 0.89 | 0.40 | 0.37 | 1.25 | 1.47 | 0.94 | 0.83 | 0.67 | 0.13 | 0.97 | 1.29 | 0.06 | 1.42 | 0.24 | 0.95 | 0.94 | 0.82 | 0.80 | 0.42 | 0.52 | 0.69 | 0.40 | 1.04 | 2.20 | 1.67 | 1.70 | 1.07 | 1.44 | 1.54 | 0.28 | 0.70 | 0.18 | 2.28 | 1.56 | 2.57 | 0.91 | 1.49 | 0.42 | 1.04 | 2.31 | -20.02 | 1.32 | 1.35 | 1.47 | 0.68 | 0.91 |