|
Revenue
|
1.12M | 1.63M | 1.86M | 1.72M | 10.09M | 19.26M | 19.86M | 22.17M | 23.97M | 24.92M | 26.98M | 28.75M | 29.89M | 30.60M | 33.86M | 36.33M | 35.97M | 36.97M | 39.44M | 48.21M | 50.61M | 52.75M | 57.59M | 60.78M | 58.22M | 60.53M | 61.13M | 65.20M | 65.00M | 68.61M | 69.61M | 71.64M | 72.30M | 72.76M | 75.04M | 73.51M | 71.22M | 71.37M | 72.01M | 72.62M | 72.80M | 76.22M | 74.78M | 78.25M | 78.67M | 84.23M | 86.15M |
|
Gross Profit
|
| | | | | | | | | | | | | 24.77M | 27.14M | 30.32M | 29.41M | 29.75M | 31.66M | 38.86M | 40.64M | 41.81M | 44.18M | 46.80M | 46.96M | 49.61M | 48.82M | 51.26M | 52.91M | 54.32M | 54.42M | 56.52M | 56.84M | 57.21M | 57.24M | 55.54M | 53.33M | 53.74M | 53.27M | 54.92M | 56.21M | 58.10M | 58.07M | 59.52M | 60.88M | 65.02M | 65.44M |
|
Restructuring Costs
|
| | | | 1.44M | 0.20M | 0.23M | 1.02M | 0.33M | 0.35M | 0.66M | 0.46M | 0.53M | 0.46M | 0.21M | 0.30M | 0.22M | 0.50M | 0.30M | 0.56M | 0.47M | 0.45M | 0.52M | 0.30M | 0.54M | 0.67M | 0.47M | 0.41M | 0.49M | 0.48M | 0.52M | 0.45M | 0.36M | 0.30M | 0.28M | 0.43M | 0.46M | 0.44M | 0.32M | 0.43M | 0.42M | 0.41M | 0.60M | 0.45M | 0.31M | 0.36M | 0.29M |
|
Other Operating Expenses
|
-1.91M | -0.62M | 2.75M | 1.85M | 1.29M | 2.25M | 1.82M | 2.14M | 1.21M | 1.78M | 2.22M | 2.62M | 25.40M | 25.23M | 27.04M | 28.74M | 28.35M | 29.28M | 31.73M | 40.09M | 42.49M | 44.03M | 48.01M | 50.01M | 46.86M | 46.69M | 47.22M | 49.22M | 47.51M | 50.14M | 51.47M | 52.78M | 53.43M | 53.71M | 56.90M | 56.68M | 55.73M | 54.89M | 54.91M | 55.30M | 55.08M | 57.17M | 54.43M | 56.70M | 58.53M | 62.50M | 64.58M |
|
Operating Expenses
|
1.18M | 0.65M | 3.47M | 4.64M | 12.27M | 16.97M | 17.70M | 19.72M | 20.74M | 21.70M | 23.61M | 24.89M | 25.93M | 25.69M | 27.25M | 29.04M | 28.58M | 29.78M | 32.03M | 40.64M | 42.96M | 44.48M | 48.53M | 50.31M | 47.40M | 47.36M | 47.68M | 49.64M | 48.00M | 50.62M | 51.99M | 53.23M | 53.79M | 54.01M | 57.17M | 57.12M | 56.19M | 55.34M | 55.23M | 55.73M | 55.49M | 57.58M | 55.03M | 57.15M | 58.84M | 62.86M | 64.88M |
|
Operating Income
|
-0.06M | 0.97M | -1.61M | -2.91M | -2.18M | 2.29M | 2.16M | 2.46M | 3.04M | 3.03M | 3.17M | 4.43M | 3.96M | 4.92M | 6.61M | 7.28M | 7.40M | 7.19M | 7.41M | -1.78M | -2.31M | -2.67M | -4.35M | -3.51M | -0.44M | 2.25M | 1.14M | 1.62M | 4.91M | 3.69M | 2.43M | 3.29M | 3.06M | 3.19M | 0.07M | -1.58M | -2.86M | -1.59M | -1.97M | -0.82M | 0.71M | 0.52M | 3.04M | 2.37M | 2.04M | 2.16M | 0.56M |
|
EBIT
|
-0.06M | 0.97M | -1.61M | -2.91M | -2.18M | 2.29M | 2.16M | 2.46M | 3.04M | 3.03M | 3.17M | 4.43M | 3.96M | 4.92M | 6.61M | 7.28M | 7.40M | 7.19M | 7.41M | -1.78M | -2.31M | -2.67M | -4.35M | -3.51M | -0.44M | 2.25M | 1.14M | 1.62M | 4.91M | 3.69M | 2.43M | 3.29M | 3.06M | 3.19M | 0.07M | -1.58M | -2.86M | -1.59M | -1.97M | -0.82M | 0.71M | 0.52M | 3.04M | 2.37M | 2.04M | 2.16M | 0.56M |
|
Non Operating Investment Income
|
7.48M | 39.74M | 24.64M | -0.51M | -5.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | -0.70M | -1.32M | -1.34M | -1.61M | -1.93M | -2.00M | -2.04M | -2.21M | -2.42M | -3.71M | -5.50M | -5.45M | -5.58M | -5.47M | -4.92M | -6.92M | -8.13M | -8.02M | -8.45M | -8.86M | -8.90M | -9.00M | -8.63M | -8.95M | -9.12M | -9.27M | -9.35M | -10.89M | -10.88M | -11.44M | -12.41M | -12.65M | -12.02M | -11.68M | -12.05M | -13.43M | -13.84M | -15.16M | -16.21M | -17.22M | -18.38M | -18.96M | -19.04M |
|
EBT
|
-0.06M | 0.97M | -1.61M | -2.91M | -2.88M | 0.96M | 0.82M | 0.85M | 1.11M | 1.04M | 1.13M | 2.22M | 1.54M | 1.20M | 1.12M | 1.84M | 1.81M | 1.72M | 2.48M | -8.71M | -10.44M | -10.69M | -12.80M | -12.36M | -9.34M | -6.75M | -7.49M | -7.32M | -4.21M | -5.57M | -6.92M | -7.61M | -7.83M | -8.25M | -12.34M | -14.23M | -14.88M | -13.27M | -14.01M | -14.25M | -13.12M | -14.64M | -13.17M | -14.86M | -16.34M | -16.80M | -18.48M |
|
Profit After Tax
|
7.42M | 40.71M | 23.03M | -3.38M | -2.88M | 0.59M | 0.50M | 0.10M | 1.30M | 1.22M | 1.32M | 1.65M | 1.24M | 0.98M | 0.94M | 1.29M | 1.52M | 1.44M | 2.15M | 0.59M | -0.48M | 6.49M | 0.60M | 1.43M | 1.92M | 4.16M | 4.82M | 2.63M | 7.88M | 9.25M | 9.04M | 7.78M | 8.26M | 8.13M | 0.75M | 18.42M | 4.41M | 5.78M | 6.08M | 4.79M | 4.88M | 4.85M | 5.12M | 5.73M | 3.28M | 4.25M | 1.25M |
|
Income from Non-Controlling Interests
|
0.90M | -48.59M | 26.34M | -10.44M | -5.12M | 0.38M | 0.32M | 0.33M | 0.43M | 0.34M | 0.23M | 0.53M | 0.30M | 0.22M | 0.17M | 0.24M | 0.30M | 0.28M | 0.33M | 0.05M | -0.07M | 0.85M | 0.05M | 0.18M | 0.22M | 0.50M | 0.56M | 0.29M | 0.89M | 1.05M | 1.06M | 0.89M | 0.92M | 0.93M | 0.11M | 2.13M | 0.52M | 0.68M | 0.71M | 0.35M | 0.26M | 0.24M | 0.25M | 0.28M | 0.16M | 0.18M | 0.03M |
|
Income from Continuing Operations
|
-0.06M | 0.97M | -1.61M | -2.91M | -2.88M | 0.96M | 0.82M | 0.85M | 1.11M | 1.04M | 1.13M | 2.22M | 1.54M | 1.20M | 1.12M | 1.84M | 1.81M | 1.72M | 2.48M | -8.71M | -10.44M | -10.69M | -12.80M | -12.36M | -9.34M | -6.75M | -7.49M | -7.32M | -4.21M | -5.57M | -6.92M | -7.61M | -7.83M | -8.25M | -12.34M | -14.23M | -14.88M | -13.27M | -14.01M | -14.25M | -13.12M | -14.64M | -13.17M | -14.86M | -16.34M | -16.80M | -18.48M |
|
Consolidated Net Income
|
-0.06M | 0.97M | -1.61M | -2.91M | -2.88M | 0.96M | 0.82M | 0.85M | 1.11M | 1.04M | 1.13M | 2.22M | 1.54M | 1.20M | 1.12M | 1.84M | 1.81M | 1.72M | 2.48M | -8.71M | -10.44M | -10.69M | -12.80M | -12.36M | -9.34M | -6.75M | -7.49M | -7.32M | -4.21M | -5.57M | -6.92M | -7.61M | -7.83M | -8.25M | -12.34M | -14.23M | -14.88M | -13.27M | -14.01M | -14.25M | -13.12M | -14.64M | -13.17M | -14.86M | -16.34M | -16.80M | -18.48M |
|
Income towards Parent Company
|
-0.06M | 0.97M | -1.61M | -2.91M | -2.88M | 0.96M | 0.82M | 0.85M | 1.11M | 1.04M | 1.13M | 2.22M | 1.54M | 1.20M | 1.12M | 1.84M | 1.81M | 1.72M | 2.48M | -8.71M | -10.44M | -10.69M | -12.80M | -12.36M | -9.34M | -6.75M | -7.49M | -7.32M | -4.21M | -5.57M | -6.92M | -7.61M | -7.83M | -8.25M | -12.34M | -14.23M | -14.88M | -13.27M | -14.01M | -14.25M | -13.12M | -14.64M | -13.17M | -14.86M | -16.34M | -16.80M | -18.48M |
|
Net Income towards Common Stockholders
|
-0.06M | 0.97M | -1.61M | -2.91M | -2.88M | 0.96M | 0.82M | 0.85M | 1.11M | 1.04M | 1.13M | 2.22M | 1.54M | 1.20M | 1.12M | 1.84M | 1.81M | 1.72M | 2.48M | -8.71M | -10.44M | -10.69M | -12.80M | -12.36M | -9.34M | -6.75M | -7.49M | -7.32M | -4.21M | -5.57M | -6.92M | -7.61M | -7.83M | -8.25M | -12.34M | -14.23M | -14.88M | -13.27M | -14.01M | -14.25M | -13.12M | -14.64M | -13.17M | -14.86M | -16.34M | -16.80M | -18.48M |
|
EPS (Basic)
|
| | | | -0.22 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.07 | 0.03 | 0.03 | 0.02 | 0.05 | 0.03 | 0.02 | 0.03 | -0.16 | -0.01 | 0.08 | 0.01 | -0.18 | 0.02 | 0.05 | 0.05 | 0.03 | 0.08 | 0.10 | 0.09 | 0.08 | 0.08 | 0.08 | 0.01 | 0.18 | 0.04 | 0.05 | 0.06 | 0.04 | 0.11 | 0.11 | 0.11 | -0.15 | 0.07 | 0.09 | 0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.22 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.07 | 0.03 | 0.02 | 0.02 | 0.04 | 0.03 | 0.02 | 0.03 | -0.16 | -0.01 | 0.08 | 0.01 | -0.18 | 0.02 | 0.05 | 0.05 | 0.03 | 0.08 | 0.10 | 0.09 | 0.08 | 0.08 | 0.08 | 0.01 | 0.18 | 0.04 | 0.05 | 0.06 | 0.04 | 0.11 | 0.11 | 0.11 | -0.15 | 0.07 | 0.09 | 0.02 |
|
Shares Outstanding (Weighted Average)
|
| | | | 13.14M | | | | | | | 30.65M | | | | 39.61M | 45.01M | 47.53M | 60.45M | 53.51M | 61.23M | 68.25M | 71.44M | 68.77M | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | 13.14M | 25.44M | 25.22M | 21.43M | | | | 32.37M | | | | 41.56M | 46.02M | 49.12M | 61.98M | 54.93M | 61.23M | 68.42M | 71.83M | 69.21M | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-0.06M | 0.97M | -1.61M | -2.91M | -2.18M | 2.29M | 2.16M | 2.46M | 3.04M | 3.03M | 3.17M | 4.43M | 3.96M | 4.92M | 6.61M | 7.28M | 7.40M | 7.19M | 7.41M | -1.78M | -2.31M | -2.67M | -4.35M | -3.51M | -0.44M | 2.25M | 1.14M | 1.62M | 4.91M | 3.69M | 2.43M | 3.29M | 3.06M | 3.19M | 0.07M | -1.58M | -2.86M | -1.59M | -1.97M | -0.82M | 0.71M | 0.52M | 3.04M | 2.37M | 2.04M | 2.16M | 0.56M |
|
Shares Outstanding
|
| | | 0.00M | 24.17M | 24.17M | | 24.17M | 24.17M | 34.65M | | 36.87M | | | | 44.79M | 45.46M | 60.38M | | 60.85M | 68.01M | 69.60M | | 74.83M | 75.08M | 79.66M | | 82.11M | 83.86M | 83.93M | | 90.15M | 90.78M | 90.82M | 90.81M | 90.81M | 93.39M | 93.42M | 95.12M | 40.39M | 40.94M | 41.21M | 42.27M | 43.19M | 44.70M | 45.35M | 46.11M |