|
Revenue
|
118.54M | 143.61M | 137.80M | 93.69M | 94.15M | 131.89M | 132.42M | 180.86M | 101.25M | 145.95M | 156.84M | 218.14M | 113.44M | 175.59M | 178.63M | 259.23M | 175.86M | 218.01M | 204.34M | 201.47M | 190.08M | 229.93M | 229.22M | 223.63M | 208.89M | 249.80M | 238.50M | 233.80M | 213.03M | 256.66M | 220.24M | 206.62M | 196.21M | 243.27M | 223.49M | 207.04M | 181.53M | 237.95M | 220.82M | 223.41M | 202.38M | 257.92M | 240.28M | 237.52M | 170.00M | 20.38M | 50.07M | 59.05M | 72.94M | 124.79M | 179.47M | 189.93M | 196.83M | 281.41M | 268.21M | 255.06M | 243.55M | 291.25M | 276.52M | 263.55M | 256.42M | 309.28M | 285.13M | 279.05M | 254.85M | 305.72M | 285.38M |
|
Cost of Revenue
|
36.89M | 30.32M | 29.07M | 18.24M | 24.73M | 31.49M | 30.53M | 18.94M | 22.59M | 28.80M | 26.17M | 33.84M | 23.30M | 32.42M | 30.01M | 39.16M | 32.84M | 36.97M | 33.44M | 33.20M | 34.50M | 34.69M | 32.66M | 33.55M | 35.55M | 35.35M | 32.14M | 34.25M | 33.35M | 35.27M | 29.10M | 205.09M | 29.47M | 78.61M | 77.77M | 50.27M | 67.56M | 82.37M | 72.22M | 74.38M | 75.48M | 81.32M | 85.16M | 91.55M | 77.84M | 40.72M | 53.20M | 41.87M | 48.94M | 51.87M | 66.40M | -9.19M | 48.54M | 59.52M | 62.27M | 481.00M | 61.97M | 65.44M | 65.95M | 536.39M | 183.56M | 198.14M | 193.13M | 195.85M | 184.29M | 201.01M | 193.62M |
|
Gross Profit
|
81.65M | 113.29M | 108.73M | 75.45M | 69.42M | 100.40M | 101.89M | 161.92M | 78.66M | 117.15M | 130.67M | 184.31M | 90.14M | 143.17M | 148.62M | 220.07M | 143.02M | 181.04M | 170.90M | 168.27M | 155.58M | 195.24M | 196.56M | 190.08M | 173.34M | 214.45M | 206.36M | 199.55M | 179.68M | 221.40M | 191.14M | 1.53M | 166.74M | 164.66M | 145.72M | 156.77M | 113.97M | 155.58M | 148.59M | 149.02M | 126.90M | 176.60M | 155.12M | 145.97M | 92.15M | -20.34M | -3.13M | 17.18M | 24.00M | 72.92M | 113.07M | 199.13M | 148.30M | 221.89M | 205.94M | -225.95M | 181.59M | 225.80M | 210.57M | -272.85M | 72.86M | 111.14M | 92.00M | 83.20M | 70.56M | 104.71M | 91.76M |
|
Selling, General & Administrative
|
| | | | | 3.56M | 3.95M | 5.53M | 4.07M | 4.37M | 6.45M | 6.35M | 4.52M | 5.00M | 6.23M | 5.38M | 7.84M | 5.30M | 4.93M | 5.02M | 5.19M | 4.69M | 6.37M | 6.39M | 5.41M | 6.33M | 6.05M | 6.27M | 6.00M | 6.74M | 4.68M | 6.21M | 6.26M | 6.83M | 6.11M | 7.51M | 9.79M | 7.83M | 4.52M | 6.42M | 7.06M | 7.40M | 6.32M | 7.45M | 5.56M | 6.83M | 7.27M | 7.75M | 7.16M | 8.29M | 8.34M | 8.76M | 6.03M | 8.73M | 7.52M | 9.52M | 7.87M | 8.28M | 7.53M | 8.37M | 8.90M | 28.52M | 7.66M | 7.83M | 7.68M | 9.46M | 8.57M |
|
Restructuring Costs
|
3.77M | 3.65M | 3.67M | -11.09M | 3.35M | 0.34M | 0.90M | 0.20M | 0.26M | 1.90M | 0.45M | -0.08M | 0.03M | 2.00M | 8.31M | 0.25M | | 0.01M | 0.02M | -0.05M | | | 1.20M | 0.90M | 0.23M | 0.26M | 0.45M | 0.00M | | | | | 2.25M | 0.02M | -0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
114.63M | 129.83M | 126.91M | 112.30M | 94.17M | 115.51M | 124.28M | 161.76M | 102.90M | 127.66M | 137.21M | 190.53M | 114.00M | 146.72M | 183.64M | 222.35M | | | | | 0.66M | 11.00M | 0.55M | | | | | | 182.72M | 8.12M | 174.25M | 166.66M | | | | 4.05M | 6.03M | 2.00M | 8.23M | 3.12M | 8.82M | | | | | | | 2.21M | | | | 0.70M | 0.50M | | | | | 0.11M | 0.54M | | 225.07M | | | | 222.40M | 240.12M | 233.05M |
|
Operating Expenses
|
118.40M | 133.48M | 130.59M | 101.20M | 97.52M | 119.41M | 129.13M | 167.49M | 107.23M | 133.94M | 144.11M | 196.79M | 118.54M | 153.72M | 198.19M | 227.98M | 174.51M | 186.65M | 183.40M | 179.97M | 180.02M | 174.90M | 191.04M | 189.43M | 187.48M | 205.64M | 197.09M | 195.51M | 188.72M | 198.56M | 178.94M | 172.87M | 176.91M | 192.62M | 189.17M | 171.52M | 168.01M | 200.01M | 176.59M | 189.03M | 185.88M | 211.96M | 211.03M | 75.21M | 189.51M | 88.90M | 111.87M | 278.08M | 234.56M | 136.07M | 168.81M | 183.74M | 182.42M | 217.73M | 220.42M | 219.16M | 217.84M | 236.65M | 233.76M | 237.15M | 233.98M | 268.27M | 242.17M | 274.49M | 230.09M | 249.59M | 241.61M |
|
Operating Income
|
0.14M | 10.12M | 7.21M | -7.51M | -3.37M | 16.18M | 3.29M | 13.37M | -5.97M | 12.01M | 12.73M | 21.35M | -5.10M | 21.87M | -19.56M | 31.25M | 1.35M | 31.37M | 20.95M | 21.49M | 10.06M | 55.04M | 38.17M | 34.20M | 21.41M | 44.16M | 41.42M | 38.29M | 24.31M | 58.10M | 41.30M | 33.75M | 19.30M | 50.65M | 34.32M | 35.52M | 13.52M | 37.94M | 44.23M | -76.60M | -58.99M | -35.36M | -55.91M | 70.75M | -97.36M | -109.24M | -115.00M | -260.90M | -210.56M | -63.15M | -55.74M | 15.39M | -34.13M | 4.15M | -14.48M | -445.11M | -36.26M | -10.84M | -23.20M | -510.00M | -161.12M | -157.14M | -150.17M | -191.29M | -159.52M | -144.88M | -149.85M |
|
EBIT
|
0.14M | 10.12M | 7.21M | -7.51M | -3.37M | 16.18M | 3.29M | 13.37M | -5.97M | 12.01M | 12.73M | 21.35M | -5.10M | 21.87M | -19.56M | 31.25M | 1.35M | 31.37M | 20.95M | 21.49M | 10.06M | 55.04M | 38.17M | 34.20M | 21.41M | 44.16M | 41.42M | 38.29M | 24.31M | 58.10M | 41.30M | 33.75M | 19.30M | 50.65M | 34.32M | 35.52M | 13.52M | 37.94M | 44.23M | -76.60M | -58.99M | -35.36M | -55.91M | 70.75M | -97.36M | -109.24M | -115.00M | -260.90M | -210.56M | -63.15M | -55.74M | 15.39M | -34.13M | 4.15M | -14.48M | -445.11M | -36.26M | -10.84M | -23.20M | -510.00M | -161.12M | -157.14M | -150.17M | -191.29M | -159.52M | -144.88M | -149.85M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | 1.29M | -0.04M | 49.72M | | | | | | 4.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.08M | 0.10M | 0.08M | 0.08M | 0.08M | 0.29M | 0.28M | 0.13M | 0.29M | 0.26M | 0.02M | 0.03M | 0.06M | 0.15M | 0.06M | 0.03M | 1.28M | 1.66M | 1.66M | 1.73M | 1.65M | 0.96M | 0.16M | 0.26M | 0.09M | 0.23M | 0.13M | 0.21M | 0.05M | 0.07M | 0.33M | 0.31M | 0.36M | 0.19M | 0.37M | 0.90M | 0.51M | 0.30M | 0.62M | 0.38M | 0.30M | 0.10M | 0.10M | 0.69M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | 0.14M | | | | | | | -1.49M | | | 23.89M | | 0.04M | 0.17M | 0.09M | -0.29M | | | | | | -0.27M | | | | | | | 0.30M | 0.10M | -2.37M | | -0.40M | 0.15M | 0.19M | 0.45M | 0.16M | 0.32M | -0.01M | 0.49M | -0.29M | -0.61M | -9.70M | -0.07M | 0.42M | 0.52M | 0.77M | 0.84M | 1.07M | 1.20M | 1.00M | 1.07M | 1.46M | 0.76M | -5.85M |
|
Non Operating Income
|
11.41M | -10.98M | -11.01M | -6.65M | -8.04M | -10.80M | -10.96M | -4.84M | -8.53M | -9.75M | -11.26M | -15.26M | -11.26M | -12.36M | -12.67M | -17.03M | -12.30M | -12.80M | -12.81M | -14.54M | -12.87M | 13.55M | 9.37M | 18.00M | -13.09M | -12.61M | -12.78M | -9.59M | -11.61M | -2.88M | -6.97M | -8.80M | -9.15M | -9.67M | -9.32M | -9.56M | -9.37M | -9.98M | -9.61M | -10.21M | -11.36M | -12.31M | -16.45M | -7.63M | -21.62M | -11.48M | -10.63M | -9.88M | -8.33M | -10.39M | -10.06M | -7.31M | -4.41M | -10.28M | -18.92M | -15.85M | -16.75M | -15.04M | -15.20M | -15.52M | -15.18M | -15.01M | -15.98M | -15.01M | -13.69M | -14.10M | -20.66M |
|
EBT
|
-11.27M | -0.86M | -3.80M | -14.16M | -9.97M | 3.93M | -4.19M | 1.18M | -14.59M | 2.55M | 1.47M | 3.85M | -15.93M | 10.22M | -31.61M | 12.44M | -10.94M | 18.57M | 8.13M | 6.96M | -2.81M | 56.23M | 47.54M | 68.05M | 8.31M | 31.55M | 28.64M | 28.70M | 12.70M | 55.22M | 34.33M | 24.95M | 10.14M | 40.98M | 25.00M | 25.96M | 4.15M | 27.96M | 34.62M | 24.17M | 5.13M | 33.65M | 12.79M | 154.67M | -41.13M | -80.00M | -72.43M | -228.91M | -169.95M | -21.67M | 0.60M | -1.11M | 10.01M | 53.39M | 28.87M | 20.05M | 8.96M | 39.56M | 27.55M | 10.88M | 7.27M | 26.00M | 26.98M | -10.45M | 11.07M | 42.03M | 23.11M |
|
Tax Provisions
|
5.98M | -3.32M | -4.56M | -6.57M | -1.63M | 3.09M | -0.66M | 0.94M | -3.73M | 3.28M | 2.24M | 0.88M | -5.82M | 1.74M | -0.92M | -1.80M | -6.14M | 4.45M | 0.45M | 0.13M | -6.85M | 4.32M | 3.73M | 4.43M | -2.33M | 6.73M | 4.17M | 3.00M | -4.08M | 11.04M | 4.39M | 1.04M | 1.25M | 4.39M | 3.38M | 1.19M | -0.18M | -0.05M | 3.17M | 0.16M | -3.85M | 4.57M | 1.22M | 20.09M | -6.44M | -6.62M | 7.21M | -20.60M | 1.61M | -2.55M | 2.37M | 1.83M | -0.05M | 0.69M | 0.31M | 1.66M | -0.23M | 0.42M | 0.22M | -0.10M | -1.09M | 1.37M | 0.42M | 0.84M | -0.84M | 0.99M | 0.47M |
|
Profit After Tax
|
5.29M | -2.84M | 0.76M | -9.02M | 8.35M | 0.94M | -4.77M | 1.87M | -11.04M | -0.90M | -1.01M | 4.94M | -10.48M | 8.94M | -44.78M | 16.63M | -4.80M | 15.07M | 8.56M | 29.55M | 4.04M | 51.92M | 43.81M | 63.62M | 10.64M | 24.82M | 24.46M | 25.70M | 16.78M | 44.17M | 29.94M | 23.91M | 8.89M | 36.59M | 21.62M | 24.77M | 4.34M | 28.01M | 31.44M | 24.01M | 8.98M | 29.07M | 11.57M | 134.58M | -34.69M | -73.39M | -79.64M | -208.31M | -171.57M | -19.12M | -1.77M | -2.95M | 10.06M | 52.70M | 28.55M | 18.39M | 9.19M | 39.13M | 27.33M | 10.98M | 8.36M | 24.63M | 26.56M | -11.30M | 11.91M | 41.04M | 22.64M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.11M | 0.04M | 0.53M | -0.13M | -0.60M | -0.04M | -0.87M | -0.72M | -0.09M | -0.01M | -0.01M | 0.03M | 0.18M | 0.10M | 0.06M | 0.03M | 0.17M | 0.09M | 0.02M | 0.03M | 0.10M | 0.12M | -0.05M | 0.06M | 0.20M | 0.11M |
|
Income from Continuing Operations
|
-17.25M | 2.46M | 0.76M | -7.59M | -8.35M | 0.84M | -3.53M | 0.24M | -10.86M | -0.73M | -0.77M | 2.98M | -10.11M | 8.48M | -30.69M | 14.24M | -4.80M | 14.12M | 7.68M | 6.83M | 4.04M | 51.92M | 43.81M | 63.62M | 10.64M | 24.82M | 24.46M | 25.70M | 16.78M | 44.17M | 29.94M | 23.91M | 8.89M | 36.59M | 21.62M | 24.77M | 4.34M | 28.01M | 31.44M | 24.01M | 8.98M | 29.07M | 11.57M | 134.58M | -34.69M | -73.39M | -79.64M | -208.31M | -171.57M | -19.12M | -1.77M | -2.95M | 10.06M | 52.70M | 28.55M | 18.39M | 9.19M | 39.13M | 27.33M | 10.98M | 8.36M | 24.63M | 26.56M | -11.30M | 11.91M | 41.04M | 22.64M |
|
Consolidated Net Income
|
-17.25M | 2.46M | 0.76M | -7.59M | -0.80M | -0.10M | 1.24M | 1.35M | -0.29M | 0.34M | -0.25M | 0.52M | 13.09M | 0.99M | -13.61M | 1.01M | 0.67M | 0.95M | 0.89M | 22.73M | | | | | 10.64M | 24.82M | 24.46M | 25.70M | 16.78M | 44.17M | 29.94M | 23.91M | 8.89M | 36.59M | 21.62M | 24.77M | 4.34M | 28.01M | 31.44M | 24.01M | 8.98M | 29.07M | 11.57M | 134.58M | -34.69M | -73.39M | -79.64M | -208.31M | -171.57M | -19.12M | -1.77M | -2.95M | 10.06M | 52.70M | 28.55M | 18.39M | 9.19M | 39.13M | 27.33M | 10.98M | 8.36M | 24.63M | 26.56M | -11.30M | 11.91M | 41.04M | 22.64M |
|
Income towards Parent Company
|
-17.25M | 2.46M | 0.76M | -7.59M | -0.80M | -0.10M | 1.24M | 1.35M | -0.29M | 0.34M | -0.25M | 0.52M | 13.09M | 0.99M | -13.61M | 1.01M | 0.67M | 0.95M | 0.89M | 22.73M | | | | | 10.64M | 24.82M | 24.46M | 25.70M | 16.78M | 44.17M | 29.94M | 23.91M | 8.89M | 36.59M | 21.62M | 24.77M | 4.34M | 28.01M | 31.44M | 24.01M | 8.98M | 29.07M | 11.57M | 134.58M | -34.69M | -73.39M | -79.64M | -208.31M | -171.57M | -19.12M | -1.77M | -2.95M | 10.06M | 52.70M | 28.55M | 18.39M | 9.19M | 39.13M | 27.33M | 10.98M | 8.36M | 24.63M | 26.56M | -11.30M | 11.91M | 41.04M | 22.64M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 2.46M | 2.45M | 2.45M | 2.45M | 2.46M | 2.45M | 2.45M | 2.45M | 2.46M | 2.45M | 2.45M | 2.45M | 2.46M | 2.45M | 2.45M | 2.45M | 2.46M | 2.45M | 2.45M | 2.45M |
|
Net Income towards Common Stockholders
|
-17.25M | 2.46M | 0.76M | -7.59M | -0.80M | -0.10M | 1.24M | 1.35M | -0.29M | 0.34M | -0.25M | 0.52M | 13.09M | 0.99M | -13.61M | 1.01M | 0.67M | 0.95M | 0.89M | 22.73M | | | | | 10.64M | 24.82M | 24.46M | 25.70M | 16.78M | 44.17M | 29.94M | 23.91M | 8.89M | 36.59M | 21.62M | 24.77M | 4.34M | 28.01M | 31.44M | 24.01M | 8.95M | 28.96M | 11.53M | 134.05M | -34.56M | -72.78M | -80.44M | -209.90M | -173.30M | -21.49M | -4.22M | -5.39M | 7.57M | 50.06M | 26.00M | 15.87M | 6.70M | 36.51M | 24.82M | 8.49M | 5.87M | 22.08M | 23.98M | -13.70M | 9.40M | 38.38M | 20.07M |
|
EPS (Basic)
|
-287.48 | 81.90 | 38.05 | -0.07 | -0.07 | 0.01 | -0.03 | 0.01 | -0.07 | | -0.01 | 0.00 | -0.06 | 0.05 | -0.24 | 0.01 | -0.02 | 0.08 | 0.04 | 0.12 | 0.02 | 0.27 | 0.22 | 0.32 | 0.05 | 0.12 | 0.12 | 0.13 | 0.08 | 0.22 | 0.15 | 0.12 | 0.04 | 0.18 | 0.11 | 0.12 | 0.02 | 0.14 | 0.15 | 0.12 | 0.04 | 0.14 | 0.06 | 0.66 | -0.17 | -0.36 | -0.40 | -1.04 | -0.82 | -0.10 | -0.02 | -0.02 | 0.04 | 0.24 | 0.12 | 0.08 | 0.03 | 0.17 | 0.12 | 0.04 | 0.03 | 0.10 | 0.11 | -0.07 | 0.05 | 0.19 | 0.10 |
|
EPS (Weighted Average and Diluted)
|
-287.48 | | 38.05 | -0.07 | -11.41 | | | 0.01 | | | | 0.00 | | | | 0.01 | | | | 0.12 | | 0.26 | 0.22 | 0.32 | 0.05 | 0.12 | 0.12 | 0.13 | 0.08 | 0.22 | 0.15 | 0.12 | 0.04 | 0.18 | 0.11 | 0.12 | 0.02 | 0.14 | 0.15 | 0.12 | 0.04 | 0.14 | 0.06 | 0.66 | -0.17 | -0.36 | -0.40 | -1.04 | -0.82 | -0.10 | -0.02 | -0.02 | 0.04 | 0.23 | 0.12 | 0.08 | 0.03 | 0.17 | 0.12 | 0.04 | 0.03 | 0.10 | 0.11 | -0.06 | 0.04 | 0.18 | 0.10 |
|
Shares Outstanding (Weighted Average)
|
0.06M | 0.03M | 0.02M | 107.40M | 0.07M | | | 144.46M | | | | 166.67M | | | | 180.83M | | | | 195.48M | | | | 195.94M | | | | 200.80M | | | | 201.08M | | | | 200.78M | | | | 205.46M | | | | 202.01M | | | | 201.67M | | | | 212.06M | | | | 212.42M | | | | 211.52M | | | | 210.29M | | | |
|
Shares Outstanding (Diluted Average)
|
0.06M | | 0.02M | 107.40M | 0.07M | | | 144.46M | | | | 166.67M | | | | 180.83M | | | | 195.86M | | | | 196.68M | | | | 201.46M | | | | 201.68M | | | | 201.52M | | | | 206.13M | | | | 202.74M | | | | 201.67M | | | | 212.06M | | | | 213.19M | | | | 212.30M | | | | 211.24M | | | |
|
EBITDA
|
18.94M | 48.90M | 7.21M | -7.51M | -3.37M | 16.18M | 3.29M | 13.37M | -5.97M | 12.01M | 12.73M | 21.35M | -5.10M | 21.87M | -19.56M | 31.25M | 1.35M | 31.37M | 20.95M | 21.49M | 10.06M | 55.04M | 38.17M | 34.20M | 21.41M | 44.16M | 41.42M | 38.29M | 24.31M | 58.10M | 41.30M | 33.75M | 19.30M | 50.65M | 34.32M | 35.52M | 13.52M | 37.94M | 44.23M | -76.60M | -58.99M | -35.36M | -55.91M | 70.75M | -97.36M | -109.24M | -115.00M | -260.90M | -210.56M | -63.15M | -55.74M | 15.39M | 10.06M | 52.70M | 28.55M | 18.39M | 9.34M | 42.81M | 27.30M | 5.14M | 9.62M | 23.33M | 22.62M | -6.64M | 8.75M | 40.07M | 22.17M |
|
Interest Expenses
|
11.50M | 11.09M | 11.09M | 6.73M | 8.13M | 11.09M | 11.24M | 4.97M | 8.82M | 10.02M | 11.28M | 15.29M | 11.47M | 12.51M | 12.73M | 17.06M | 13.58M | 14.46M | 14.47M | 14.77M | 14.53M | 14.60M | 14.69M | 14.46M | 13.22M | 12.84M | 12.91M | 13.72M | 11.66M | 11.07M | 9.50M | 9.49M | 9.51M | 9.59M | 9.69M | 9.69M | 9.88M | 10.27M | 10.23M | 10.59M | 11.66M | 12.42M | 14.18M | 8.32M | 21.22M | 11.63M | 10.82M | 10.33M | 8.48M | 10.71M | 10.05M | 7.80M | 4.12M | 9.68M | 9.07M | 15.42M | 17.17M | 15.57M | 15.97M | 16.36M | 16.25M | 16.20M | 16.99M | 16.08M | 15.16M | 14.87M | 17.11M |
|
Tax Rate
|
-53.04% | 385.03% | 120.04% | 46.40% | 16.32% | 78.66% | 15.74% | 79.58% | 25.54% | 128.60% | 152.21% | 22.72% | 36.53% | 17.01% | 2.90% | -14.48% | 56.15% | 23.97% | 5.58% | 1.84% | 243.61% | 7.68% | 7.85% | 6.51% | -27.97% | 21.33% | 14.57% | 10.45% | -32.14% | 20.00% | 12.80% | 4.18% | 12.37% | 10.71% | 13.50% | 4.58% | -4.45% | -0.18% | 9.17% | 0.67% | -75.01% | 13.59% | 9.51% | 12.99% | 15.66% | 8.27% | -9.95% | 9.00% | -0.95% | 11.77% | 395.17% | -164.63% | -0.54% | 1.29% | 1.08% | 8.27% | -2.52% | 1.07% | 0.81% | -0.95% | -15.00% | 5.26% | 1.55% | -8.09% | -7.60% | 2.36% | 2.03% |