|
Revenue
|
| | | 0.03M | 0.04M | 0.20M | 1.23M | 2.47M | 7.55M | 13.63M | 25.90M | 46.31M | 49.97M | 49.07M | 50.25M | 56.04M | 54.95M | 53.20M | 53.25M | 52.77M | 62.84M | 64.99M | 64.87M | 66.60M | 68.09M | 70.97M | 71.92M | 71.23M | 75.47M | 76.12M | 77.94M | 76.69M | 79.24M | 81.11M | 82.71M | 87.04M | 89.39M | 99.56M | 95.76M | 106.52M | 97.13M | 95.18M | 92.60M | 93.95M | 94.33M | 95.84M | 118.17M | 206.73M | 147.88M | 145.46M | 138.67M | 373.00M | 132.41M | 124.91M | 121.01M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | 5.71M | 6.39M | 6.62M | 6.83M | 7.14M | 6.96M | 7.31M | 8.04M | 8.16M | 8.22M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | 59.27M | 58.48M | 59.98M | 61.26M | 63.83M | 64.97M | 63.92M | 67.42M | 67.96M | 69.72M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | 0.02M | 0.05M | | | 2.40M | 4.28M | 8.96M | 5.22M | 10.88M | 11.60M | 12.41M | 12.75M | 12.61M | 12.69M | 12.47M | 12.56M | 14.28M | 14.69M | 15.10M | 15.32M | 15.85M | 16.04M | 16.26M | 16.70M | 16.73M | 14.09M | 17.35M | 21.09M | 19.26M | 19.70M | 20.42M | 21.08M | 22.46M | 23.50M | 23.95M | 24.18M | 24.57M | 24.38M | 23.75M | 23.48M | 23.82M | 24.16M | 28.52M | 44.82M | 44.65M | 45.04M | 43.70M | 42.81M | 41.47M | 30.69M | 30.82M |
|
Selling, General & Administrative
|
0.00M | 0.06M | 0.09M | 0.03M | 0.00M | 0.01M | 0.02M | 0.02M | 0.98M | 0.88M | 0.74M | 2.19M | 1.71M | 1.89M | 2.04M | 1.44M | 1.70M | 1.88M | 1.71M | 1.81M | 1.77M | 2.05M | 2.47M | 2.36M | 2.05M | 2.56M | 3.21M | 2.62M | 3.21M | 2.32M | 3.25M | 1.33M | 2.96M | 3.41M | 2.64M | 4.25M | 4.13M | 4.20M | 3.91M | 4.99M | 3.89M | 3.67M | 4.06M | 6.11M | 5.66M | 10.68M | 6.98M | 16.87M | 14.66M | 13.75M | 10.94M | 18.39M | 16.20M | 11.34M | 11.83M |
|
Restructuring Costs
|
| | | 0.23M | | 1.32M | 3.26M | 3.17M | 16.52M | 8.24M | 29.12M | 29.61M | 1.08M | 0.21M | 4.68M | 0.08M | -0.13M | 0.03M | 2.48M | 7.42M | 0.70M | 0.44M | 1.14M | -0.30M | 1.32M | 1.11M | 2.80M | 8.61M | 0.26M | 0.85M | 0.19M | 0.02M | 0.28M | 0.03M | 0.07M | 0.28M | 0.02M | 0.03M | 0.05M | 0.04M | 0.01M | 0.13M | 0.10M | | 0.10M | 6.28M | 43.77M | 4.35M | 0.75M | 1.58M | 1.90M | 1.80M | 1.58M | 2.00M | 1.62M |
|
Other Operating Expenses
|
| | | 0.02M | 0.01M | 0.08M | 0.72M | 1.33M | 2.25M | 4.94M | 7.89M | 13.82M | 15.57M | 55.84M | 19.63M | 20.29M | 22.66M | 19.69M | 21.37M | 22.94M | | 24.36M | 0.30M | 25.38M | 0.08M | 0.00M | -0.03M | 0.00M | | | | | 32.93M | 33.50M | 33.57M | 36.31M | 37.01M | 42.87M | 38.27M | 51.20M | 35.81M | 52.24M | 35.82M | 40.60M | 34.38M | 50.23M | 133.78M | 94.39M | 36.62M | 57.29M | 65.00M | 256.67M | 99.36M | 40.11M | 85.12M |
|
Operating Expenses
|
0.00M | 0.06M | 0.09M | 0.28M | 0.03M | 1.46M | 3.99M | 4.52M | 22.14M | 18.34M | 46.71M | 50.85M | 29.25M | 69.55M | 38.77M | 34.56M | 36.84M | 34.29M | 38.03M | 44.73M | 42.56M | 41.54M | 46.38M | 42.76M | 46.26M | 48.81M | 50.55M | 62.81M | 52.28M | 51.89M | 60.36M | 50.40M | 55.43M | 56.65M | 56.71M | 61.92M | 63.62M | 70.59M | 66.18M | 80.42M | 64.28M | 80.44M | 63.73M | 70.19M | 63.96M | 91.36M | 213.04M | 160.42M | 96.68M | 117.65M | 121.54M | 319.67M | 158.61M | 84.14M | 129.40M |
|
Operating Income
|
-0.00M | -0.06M | -0.09M | -0.25M | 0.01M | -1.26M | -2.76M | -2.05M | -14.60M | -4.72M | -20.81M | -4.54M | 20.72M | -20.48M | 11.48M | 21.49M | 18.11M | 18.91M | 15.22M | 21.38M | 20.27M | 23.45M | 18.49M | 24.93M | 21.82M | 22.16M | 21.37M | 8.41M | 24.08M | 31.15M | 24.56M | 35.11M | 23.81M | 24.46M | 26.00M | 25.13M | 25.77M | 28.97M | 30.78M | 26.40M | 32.85M | 14.80M | 29.01M | 23.88M | 30.37M | 4.49M | -95.56M | 45.32M | 57.06M | 61.93M | 12.85M | 74.65M | -27.87M | 42.30M | -14.18M |
|
EBIT
|
-0.00M | -0.06M | -0.09M | -0.25M | 0.01M | -1.26M | -2.76M | -2.05M | -14.60M | -4.72M | -20.81M | -4.54M | 20.72M | -20.48M | 11.48M | 21.49M | 18.11M | 18.91M | 15.22M | 21.38M | 20.27M | 23.45M | 18.49M | 24.93M | 21.82M | 22.16M | 21.37M | 8.41M | 24.08M | 31.15M | 24.56M | 35.11M | 23.81M | 24.46M | 26.00M | 25.13M | 25.77M | 28.97M | 30.78M | 26.40M | 32.85M | 14.80M | 29.01M | 23.88M | 30.37M | 4.49M | -95.56M | 45.32M | 57.06M | 61.93M | 12.85M | 74.65M | -27.87M | 42.30M | -14.18M |
|
Non Operating Investment Income
|
| | | | | | | | -0.08M | -0.17M | 0.85M | 1.28M | 4.21M | -3.74M | 1.10M | 1.15M | -0.35M | 3.83M | 1.32M | 9.48M | 0.96M | -2.99M | -3.12M | -1.72M | -2.94M | 6.33M | -1.93M | 13.39M | 0.89M | 6.92M | 6.98M | 8.82M | 3.14M | -0.32M | -2.46M | -2.70M | 1.84M | -0.51M | 3.56M | 0.94M | 4.62M | 7.80M | 13.12M | -6.89M | -1.66M | -0.77M | 3.22M | -4.48M | 5.87M | 34.11M | -4.75M | 21.31M | -3.86M | -8.82M | -5.80M |
|
Other Non Operating Income
|
| | | | | 0.02M | 0.02M | | 0.01M | 0.05M | -0.74M | 1.05M | 8.91M | -11.84M | 1.05M | -0.18M | 0.01M | 0.01M | 0.00M | -0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | -1.28M | -2.61M | | 0.00M | -0.77M | -0.56M | 0.38M | 0.05M | -0.31M | 0.14M | -3.29M | 0.01M | 0.08M | -0.16M | 0.18M | 0.29M | 0.55M | -0.04M | -2.89M | 0.07M | 1.65M | 0.12M | 0.43M | -0.06M | -13.09M | -0.32M | -2.44M | -0.42M | -4.35M | -4.12M |
|
Non Operating Income
|
| | | -0.01M | -0.01M | -0.03M | -0.33M | -0.56M | -1.75M | -2.76M | -3.82M | -3.13M | 6.78M | -24.02M | -5.29M | -6.79M | -11.01M | -2.54M | -5.76M | -2.32M | -11.92M | -17.73M | -15.24M | -15.52M | -15.94M | -9.40M | -16.27M | -13.07M | -14.84M | -15.04M | -13.68M | -20.52M | -13.25M | -18.08M | -21.00M | -31.16M | -19.51M | -24.45M | -21.46M | -22.98M | -19.21M | -13.01M | -11.12M | -34.15M | -28.55M | -27.24M | -37.83M | -88.44M | -62.07M | -83.92M | -64.49M | -123.13M | -64.01M | -71.16M | -45.31M |
|
EBT
|
-0.00M | -0.06M | -0.09M | -0.26M | -0.00M | -1.31M | -3.11M | -2.60M | -16.28M | -7.33M | -24.63M | -7.67M | 27.50M | -44.50M | 6.19M | 14.69M | 7.11M | 16.36M | 9.46M | 19.07M | 8.36M | 5.71M | 3.25M | 9.41M | 5.88M | 8.94M | 3.16M | -4.66M | 9.24M | 16.11M | 10.88M | 14.58M | 10.56M | 6.22M | 5.00M | -6.04M | 6.26M | 4.52M | 9.32M | 3.42M | 13.64M | 1.80M | 17.89M | -10.27M | 1.82M | -22.75M | -133.38M | -43.12M | -5.01M | -21.99M | -51.65M | -48.48M | -91.89M | -28.86M | -59.49M |
|
Tax Provisions
|
| | | | | | | | | 0.66M | -0.07M | -2.46M | 1.64M | 1.30M | 0.70M | 2.25M | 0.55M | 0.43M | 0.45M | 2.99M | 0.91M | 0.51M | 0.76M | 0.96M | 1.07M | 1.20M | 0.53M | -0.37M | 0.96M | 0.78M | 0.94M | 1.65M | 0.96M | 0.69M | 0.86M | 2.49M | 2.08M | 1.93M | 1.93M | 6.21M | 3.10M | 2.52M | 3.05M | 2.37M | 2.71M | 3.51M | 2.80M | 5.46M | 2.36M | -0.25M | 1.31M | 1.02M | 3.28M | 3.00M | 3.09M |
|
Profit After Tax
|
-0.00M | -0.06M | -0.09M | -0.26M | -0.00M | -1.29M | -3.09M | -2.60M | -16.35M | -7.48M | -24.56M | -5.21M | 25.86M | -45.81M | 5.49M | 12.45M | 6.56M | 15.93M | 9.02M | 16.07M | 7.45M | 5.20M | 2.49M | 8.45M | 4.81M | 7.74M | 2.63M | -4.29M | 8.28M | 15.33M | 9.94M | 12.93M | 9.60M | 5.53M | 4.14M | -8.49M | 4.18M | 2.59M | 7.39M | -2.80M | 10.54M | -0.72M | 14.84M | -12.64M | -0.89M | -26.26M | -136.18M | -48.58M | -23.75M | -35.66M | -65.64M | -6.52M | -189.38M | -31.86M | -62.58M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | -0.14M | 0.06M | 0.14M | 0.07M | 0.17M | 0.07M | 0.12M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.00M | -0.06M | -0.09M | -0.26M | -0.00M | -1.31M | -3.11M | -2.60M | -16.28M | -7.99M | -24.56M | -5.21M | 25.86M | -45.81M | 5.49M | 12.44M | 6.56M | 15.93M | 9.02M | 16.07M | 7.45M | 5.20M | 2.49M | 8.45M | 4.81M | 7.74M | 2.63M | -4.29M | 8.28M | 15.33M | 9.94M | 12.93M | 9.60M | 5.53M | 4.14M | -8.53M | 4.18M | 2.59M | 7.39M | -2.80M | 10.54M | -0.72M | 14.84M | -12.64M | -0.89M | -26.26M | -136.18M | -48.58M | -7.37M | -21.74M | -52.96M | -49.51M | -95.17M | -31.86M | -62.58M |
|
Consolidated Net Income
|
-0.00M | -0.06M | -0.09M | -0.26M | -0.00M | -1.31M | -3.11M | -2.60M | -16.28M | -7.99M | -24.56M | -5.21M | 25.86M | -45.81M | 5.49M | 12.44M | 6.56M | 15.93M | 9.02M | 16.07M | 7.45M | 5.20M | 2.49M | 8.45M | 4.81M | 7.74M | 2.63M | -4.29M | 8.28M | 15.33M | 9.94M | 12.93M | 9.60M | 5.53M | 4.14M | -8.53M | 4.18M | 2.59M | 7.39M | -2.80M | 10.54M | -0.72M | 14.84M | -12.64M | -0.89M | -26.26M | -136.18M | -48.58M | -16.39M | -13.92M | -12.68M | -49.51M | -94.21M | 7.71M | 2.46M |
|
Income towards Parent Company
|
-0.00M | -0.06M | -0.09M | -0.26M | -0.00M | -1.31M | -3.11M | -2.60M | -16.28M | -7.99M | -24.56M | -5.21M | 25.86M | -45.81M | 5.49M | 12.44M | 6.56M | 15.93M | 9.02M | 16.07M | 7.45M | 5.20M | 2.49M | 8.45M | 4.81M | 7.74M | 2.63M | -4.29M | 8.28M | 15.33M | 9.94M | 12.93M | 9.60M | 5.53M | 4.14M | -8.53M | 4.18M | 2.59M | 7.39M | -2.80M | 10.54M | -0.72M | 14.84M | -12.64M | -0.89M | -26.26M | -136.18M | -48.58M | -16.39M | -13.92M | -12.68M | -49.51M | -94.21M | 7.71M | 2.46M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | 0.38M | 2.45M | 2.45M | 2.46M | 2.46M | 2.45M | 2.48M | 2.71M | 3.08M | 3.67M | 4.56M | 4.56M | 4.64M | 4.78M | 5.02M | 5.02M | 5.02M | 5.02M | 5.06M | 5.13M | 5.10M | 5.10M | 5.10M | 5.10M | 6.30M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M | 10.94M |
|
Net Income towards Common Stockholders
|
-0.00M | -0.06M | -0.09M | -0.26M | -0.00M | -1.31M | -3.11M | -2.60M | -16.28M | -7.99M | -24.56M | -5.21M | 25.86M | -45.81M | 5.49M | 12.44M | 6.49M | 15.76M | 8.94M | 15.95M | 7.43M | 5.20M | 2.10M | 6.00M | 2.36M | 5.29M | 0.18M | -6.74M | 5.79M | 12.62M | 6.86M | 9.26M | 5.04M | 0.97M | -0.50M | -13.28M | -0.83M | -2.43M | 2.37M | -7.81M | 5.48M | -5.85M | 9.74M | -17.74M | -5.99M | -31.36M | -142.49M | -59.51M | -34.69M | -46.60M | -76.57M | -17.46M | -200.31M | -35.08M | -71.05M |
|
EPS (Basic)
|
-0.05 | -2.84 | -4.19 | -3.98 | 0.00 | -0.47 | -0.44 | -0.48 | -0.43 | -0.07 | -0.14 | -0.04 | 0.14 | -0.25 | 0.03 | 0.21 | 0.11 | 0.28 | 0.16 | 0.28 | 0.11 | 0.08 | 0.03 | 0.09 | 0.04 | 0.08 | 0.00 | -0.10 | 0.07 | 0.15 | 0.08 | 0.10 | 0.05 | 0.01 | -0.01 | -0.15 | -0.01 | -0.14 | 0.02 | -0.08 | 0.05 | -0.06 | 0.09 | -0.17 | -0.06 | -0.30 | -1.11 | -0.09 | -0.15 | -0.20 | -0.33 | -0.08 | -0.87 | -0.19 | -0.33 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | 0.28 | | | 0.03 | 0.09 | 0.04 | 0.08 | 0.00 | -0.10 | 0.07 | 0.15 | 0.08 | 0.11 | 0.05 | 0.01 | -0.01 | -0.15 | -0.01 | -0.14 | 0.02 | -0.08 | 0.05 | -0.06 | 0.09 | -0.17 | -0.06 | -0.30 | -1.11 | -0.09 | -0.15 | -0.20 | -0.33 | -0.08 | -0.87 | -0.19 | -0.33 |
|
Shares Outstanding (Weighted Average)
|
0.02M | 0.02M | 0.02M | 0.06M | 0.44M | 2.76M | 7.02M | 5.45M | 37.60M | 111.82M | 175.40M | 126.08M | 179.16M | 180.38M | 168.95M | 58.10M | 56.31M | 56.32M | 56.46M | 56.72M | 66.27M | 66.65M | 67.29M | 66.88M | 67.29M | 67.29M | 69.44M | 69.41M | 81.47M | 83.85M | 85.25M | 85.03M | 89.46M | 89.47M | 89.48M | 89.47M | 91.48M | 96.39M | 101.48M | 98.28M | 103.60M | 103.65M | 103.71M | 103.69M | 103.78M | 104.15M | 130.82M | 142.58M | 230.32M | 230.38M | 230.46M | 230.44M | 230.26M | 226.59M | 224.67M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | 56.72M | | | 67.29M | 66.88M | 67.29M | 67.29M | 69.44M | 69.66M | 82.80M | 85.17M | 86.20M | 86.35M | 89.50M | 90.10M | 89.48M | 89.47M | 91.48M | 96.39M | 101.48M | 98.28M | 103.60M | 103.65M | 103.71M | 103.69M | 103.78M | 104.15M | 130.82M | 142.58M | 230.32M | 230.38M | 230.46M | 230.44M | 230.26M | 226.59M | 224.67M |
|
EBITDA
|
-0.00M | -0.06M | -0.09M | -0.30M | 0.02M | -1.12M | -3.39M | -2.14M | -17.96M | -6.01M | -25.19M | -10.35M | 18.86M | -32.13M | 0.21M | 34.23M | 30.72M | 31.60M | 27.69M | 33.95M | 34.55M | 38.13M | 33.58M | 40.25M | 37.67M | 38.20M | 37.63M | 25.11M | 40.81M | 45.24M | 41.90M | 56.20M | 43.07M | 44.16M | 46.42M | 46.20M | 48.24M | 52.47M | 54.72M | 50.58M | 57.42M | 39.19M | 52.76M | 47.36M | 54.19M | 28.65M | -67.04M | 90.13M | 101.71M | 106.97M | 56.55M | 117.46M | 13.60M | 72.99M | 16.63M |
|
Interest Expenses
|
| | | 0.01M | 0.01M | 0.05M | 0.35M | 0.56M | 1.69M | 2.61M | 4.08M | 6.47M | 7.81M | 7.95M | 9.04M | 10.06M | 10.57M | 10.63M | 8.91M | 9.00M | 11.53M | 11.63M | 12.48M | 12.81M | 12.97M | 14.41M | 15.10M | 15.48M | 15.16M | 15.69M | 16.15M | 17.19M | 16.44M | 17.53M | 18.68M | 19.16M | 21.37M | 24.02M | 24.86M | 24.10M | 24.12M | 23.45M | 24.21M | 25.73M | 26.96M | 27.71M | 41.16M | 83.58M | 64.59M | 71.98M | 59.50M | 130.85M | 53.44M | 53.35M | 45.31M |
|
Tax Rate
|
| | | | | | | | | -8.98% | 0.28% | 32.07% | 5.96% | -2.93% | 11.36% | 15.34% | 7.74% | 2.63% | 4.73% | 15.70% | 10.84% | 8.93% | 23.41% | 10.24% | 18.19% | 13.42% | 16.76% | 7.86% | 10.39% | 4.84% | 8.64% | 11.33% | 9.08% | 11.11% | 17.23% | -41.21% | 33.21% | 42.72% | 20.71% | 181.85% | 22.70% | 139.80% | 17.06% | -23.08% | 148.98% | -15.42% | -2.10% | -12.66% | -47.09% | 1.14% | -2.54% | -2.11% | -3.57% | -10.38% | -5.20% |