|
Revenue
|
33.15M | 58.51M | 75.35M | 96.29M | 93.11M | 84.11M | 84.57M | 112.67M | 122.52M | 162.12M | 151.03M | 161.74M | 155.95M | 115.15M | 168.93M | 65.14M | 205.37M | 150.57M | 171.34M | 138.45M | 151.85M | 148.53M | 162.29M | 96.73M | 76.23M | 69.35M | 75.65M | 54.78M | 57.40M | 71.71M | 68.54M | 91.61M | 94.66M | 96.13M | 103.77M | 127.18M | 138.23M | 163.45M | 175.12M | 136.64M | 152.56M | 157.99M | 132.49M | 127.93M | 86.08M | 33.82M | 53.14M | 64.79M | 95.49M | 96.62M | 135.32M | 146.29M | 174.57M | 205.78M | 168.40M | 162.64M | 144.19M | 157.90M | 179.92M | 154.94M | 157.58M | 165.61M | 151.37M | 147.29M | 170.53M | 152.48M | 149.25M |
|
Selling, General & Administrative
|
5.12M | 7.03M | 7.08M | 9.56M | 7.19M | 9.59M | 10.98M | 12.39M | 13.64M | 16.41M | 16.32M | 14.03M | 15.90M | 17.60M | 12.90M | 0.27M | 11.42M | 9.09M | 11.77M | 11.23M | 12.86M | 13.93M | 13.35M | 11.10M | 7.29M | 10.30M | 7.86M | 6.90M | 7.05M | 7.97M | 5.59M | 12.60M | 8.71M | 9.51M | 8.65M | 12.14M | 11.16M | 12.20M | 13.81M | 2.31M | 9.60M | 8.64M | 7.64M | 10.63M | 5.38M | 6.53M | 4.56M | 8.87M | 10.49M | 9.01M | 6.50M | 10.27M | 12.34M | 9.84M | 8.11M | 10.67M | 12.70M | 9.87M | 10.24M | 13.05M | 14.14M | 17.13M | 6.35M | 12.00M | 11.63M | 15.01M | 13.60M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | | 6.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 4.45M | | | |
|
Other Operating Expenses
|
1.96M | 75.56M | 63.13M | 43.55M | 64.78M | 31.54M | 70.97M | 59.85M | 68.47M | 86.15M | 55.66M | 92.49M | | | | | -4.40M | | | | | | | 2.00M | 114.16M | 97.20M | 228.95M | 172.81M | 131.42M | | | 0.93M | 54.79M | -9.08M | | -35.31M | 84.22M | -0.29M | | 0.29M | 121.44M | 96.74M | 142.30M | 65.84M | 297.76M | 474.52M | 176.97M | 116.48M | 113.78M | 96.06M | 84.86M | 119.59M | 108.57M | 104.31M | 99.89M | 115.77M | 109.08M | 125.78M | 123.09M | 126.69M | 126.81M | 122.20M | 122.35M | 155.50M | 175.01M | 146.16M | 168.08M |
|
Operating Expenses
|
7.09M | 82.59M | 70.21M | 53.11M | 71.97M | 53.89M | 81.95M | 72.24M | 82.11M | 102.56M | 71.97M | 106.52M | 125.13M | 82.31M | 92.92M | 8.47M | 110.02M | 76.03M | 88.54M | 85.71M | 72.37M | 88.66M | 91.59M | 326.77M | 121.45M | 107.50M | 236.81M | 179.71M | 139.71M | 158.86M | 405.46M | 238.77M | 63.50M | 80.81M | 82.85M | 114.08M | 95.38M | 115.76M | 118.21M | 134.68M | 131.03M | 105.38M | 149.93M | 76.47M | 303.15M | 481.05M | 181.53M | 125.35M | 124.26M | 105.06M | 91.36M | 129.86M | 120.91M | 114.15M | 108.00M | 126.44M | 121.78M | 135.64M | 133.33M | 139.73M | 140.95M | 139.33M | 130.16M | 171.95M | 186.63M | 161.16M | 181.68M |
|
Operating Income
|
| | | | | | 0.92M | 14.15M | | | 27.67M | 19.33M | | | 26.61M | 20.19M | | | 27.52M | 4.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
14.05M | -24.07M | 5.14M | 43.18M | 21.14M | 2.62M | 0.92M | 14.15M | 40.41M | 59.56M | 27.67M | 19.33M | 30.82M | 32.84M | 26.61M | 20.19M | 95.35M | 74.54M | 27.52M | 4.80M | 79.48M | 59.87M | 70.70M | -227.19M | -44.80M | -37.76M | -160.90M | -124.63M | -69.63M | -84.19M | -331.07M | -151.20M | 34.66M | 9.82M | 25.21M | -18.48M | 49.13M | 55.67M | 65.04M | 9.02M | 29.60M | 63.57M | -5.16M | 51.23M | -203.91M | -433.86M | -114.36M | -47.09M | -14.96M | 5.50M | 57.57M | 29.41M | 65.79M | 103.83M | 71.82M | 49.99M | 35.02M | 35.59M | 60.36M | 31.00M | 35.74M | 45.70M | 41.79M | 1.84M | 7.51M | 16.27M | -5.78M |
|
Non Operating Investment Income
|
0.09M | -0.28M | 0.08M | 0.02M | 0.04M | | | | 0.23M | 1.29M | | | | | | | | | | | 2.41M | | | | | | | | | | | | | | | | | | | | | | | | -65.28M | -5.62M | 2.17M | 13.24M | -23.70M | -21.24M | 13.63M | -1.30M | -21.44M | -5.20M | | | | | | | | | | -2.27M | -1.47M | 14.03M | -2.07M |
|
Other Non Operating Income
|
-18.30M | -33.71M | -18.87M | 12.56M | 12.71M | -3.13M | -16.32M | 16.90M | -5.20M | -14.49M | 15.92M | 25.47M | -24.38M | -4.81M | 1.31M | -0.86M | 5.23M | 12.62M | -0.43M | 0.14M | 4.21M | -10.04M | 12.44M | 32.93M | 11.54M | -2.97M | 12.92M | -4.25M | 11.71M | -0.78M | 0.51M | -10.24M | 1.85M | -3.90M | 1.27M | -1.29M | 0.94M | -2.22M | 0.89M | -9.57M | 2.43M | -1.18M | -6.84M | 4.95M | -18.81M | 2.99M | -4.28M | 15.91M | -13.08M | -0.09M | -2.65M | -4.65M | 3.73M | -2.72M | -1.49M | -2.09M | -1.70M | -4.71M | -1.72M | -3.70M | 0.81M | 4.41M | 3.08M | 0.50M | -3.84M | -3.72M | -0.28M |
|
Non Operating Income
|
| | | | | | 1.47M | -2.99M | | | -1.57M | 8.59M | | | 2.80M | 6.62M | | | -7.78M | 23.49M | | | 2.27M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
14.05M | -24.07M | 5.14M | 43.18M | 21.14M | 2.62M | 2.62M | 57.15M | 40.41M | 59.56M | 79.06M | 55.22M | 30.82M | 32.84M | 76.01M | 48.73M | 95.35M | 74.54M | 82.81M | 46.43M | 79.48M | 59.87M | 70.70M | -227.19M | -44.80M | -37.76M | -160.90M | -124.63M | -70.14M | -86.40M | -336.19M | -157.50M | 31.57M | 6.49M | 21.22M | -21.95M | 43.63M | 48.30M | 57.63M | 1.93M | 21.66M | 53.01M | -17.31M | 38.61M | -216.72M | -447.22M | -128.39M | -61.03M | -28.77M | -8.44M | 43.96M | 16.38M | 53.66M | 91.64M | 60.40M | 39.24M | 23.18M | 22.91M | 46.86M | 13.21M | 17.32M | 27.30M | 21.90M | -21.91M | -15.73M | -8.09M | -31.23M |
|
Tax Provisions
|
0.09M | 4.12M | 7.96M | 26.80M | 11.18M | 12.85M | 5.89M | -0.72M | 26.70M | 27.99M | 29.97M | 22.67M | 31.14M | 19.74M | 31.41M | 13.99M | 37.44M | 24.96M | 42.59M | 29.06M | 29.71M | 28.39M | 26.52M | 42.60M | 2.42M | 5.68M | -59.02M | -41.91M | -25.11M | -22.84M | -106.57M | -30.15M | 18.80M | 13.30M | 18.09M | 18.85M | 25.77M | 28.00M | 19.11M | 12.65M | 19.69M | 14.47M | 11.52M | 11.61M | 34.90M | -76.58M | -20.57M | -13.16M | 8.65M | 9.19M | 8.96M | -46.14M | 39.54M | 38.67M | 21.73M | 5.97M | 32.88M | 33.73M | 40.33M | 5.50M | 17.39M | 42.29M | 20.77M | 7.86M | 8.30M | 4.65M | -11.28M |
|
Profit After Tax
|
14.13M | -28.20M | -2.82M | -2.94M | 9.96M | 17.37M | -3.28M | 57.87M | 13.71M | 31.57M | 49.09M | 32.55M | -0.31M | 13.10M | 44.60M | 34.74M | 57.91M | 49.58M | 40.21M | 31.23M | 49.77M | 31.48M | 44.18M | -296.78M | -44.87M | -38.56M | -101.88M | -82.72M | -45.03M | -63.56M | -229.62M | -127.36M | 12.77M | -6.81M | 3.13M | -40.80M | 17.86M | 20.30M | 75.30M | -10.84M | 1.98M | 38.54M | -28.83M | 27.00M | -251.63M | -370.65M | -107.82M | -47.87M | -37.42M | -17.63M | 35.01M | 62.52M | 14.12M | 52.97M | 38.66M | 33.27M | -9.70M | -10.82M | 6.53M | 7.71M | -0.08M | 36.37M | 1.13M | -34.21M | -19.28M | -12.74M | -19.95M |
|
Income from Continuing Operations
|
13.96M | -28.20M | -2.82M | 16.38M | 9.96M | -10.24M | -3.28M | 57.87M | 13.71M | 31.57M | 49.09M | 32.55M | -0.31M | 13.10M | 44.60M | 34.74M | 57.91M | 49.58M | 40.21M | 17.37M | 49.77M | 31.48M | 44.18M | -269.79M | -47.22M | -43.45M | -101.88M | -82.72M | -45.03M | -63.56M | -229.62M | -127.36M | 12.77M | -6.81M | 3.13M | -40.80M | 17.86M | 20.30M | 38.53M | -10.72M | 1.98M | 38.54M | -28.83M | 27.00M | -251.63M | -370.65M | -107.82M | -47.87M | -37.42M | -17.63M | 35.01M | 62.52M | 14.12M | 52.97M | 38.66M | 33.27M | -9.70M | -10.82M | 6.53M | 7.71M | -0.08M | -14.99M | 1.13M | -29.77M | -24.03M | -12.74M | -19.95M |
|
Consolidated Net Income
|
13.96M | -28.20M | -2.82M | 16.38M | 9.96M | -10.24M | -3.28M | 57.87M | 13.71M | 31.57M | 49.09M | 32.55M | -0.31M | 13.10M | 44.60M | 34.74M | 57.91M | -1.80M | -7.16M | -43.69M | -4.64M | -22.35M | | | | | | | -45.03M | -63.56M | -229.62M | -127.36M | 12.77M | -6.81M | 3.13M | -40.80M | 17.86M | 20.30M | 38.53M | -10.72M | 1.98M | 38.54M | -28.83M | 27.00M | -251.63M | -370.65M | -107.82M | -47.87M | -37.42M | -17.63M | 35.01M | 62.52M | 14.12M | 52.97M | 38.66M | 33.27M | -9.70M | -10.82M | 6.53M | 7.71M | -0.08M | -14.99M | 1.13M | -29.77M | -24.03M | -12.74M | -19.95M |
|
Income towards Parent Company
|
13.96M | -28.20M | -2.82M | 16.38M | 9.96M | -10.24M | -3.28M | 57.87M | 13.71M | 31.57M | 49.09M | 32.55M | -0.31M | 13.10M | 44.60M | 34.74M | 57.91M | -1.80M | -7.16M | -43.69M | -4.64M | -22.35M | | | | | | | -45.03M | -63.56M | -229.62M | -127.36M | 12.77M | -6.81M | 3.13M | -40.80M | 17.86M | 20.30M | 38.53M | -10.72M | 1.98M | 38.54M | -28.83M | 27.00M | -251.63M | -370.65M | -107.82M | -47.87M | -37.42M | -17.63M | 35.01M | 62.52M | 14.12M | 52.97M | 38.66M | 33.27M | -9.70M | -10.82M | 6.53M | 7.71M | -0.08M | -14.99M | 1.13M | -29.77M | -24.03M | -12.74M | -19.95M |
|
Net Income towards Common Stockholders
|
13.96M | -28.20M | -2.82M | 16.38M | 9.96M | -10.24M | -3.28M | 57.87M | 13.71M | 31.57M | 49.09M | 32.55M | -0.31M | 13.10M | 44.60M | 34.74M | 57.91M | -1.80M | -7.16M | -43.69M | -4.64M | -22.35M | | | | | | | -45.03M | -63.56M | -229.62M | -127.36M | 12.77M | -6.81M | 3.13M | -40.80M | 17.86M | 20.30M | 38.53M | -10.72M | 1.98M | 38.54M | -28.83M | 27.00M | -251.63M | -370.65M | -107.82M | -47.87M | -37.42M | -17.63M | 35.01M | 62.52M | 14.12M | 52.97M | 38.66M | 33.27M | -9.70M | -10.82M | 6.53M | 7.71M | -0.08M | -14.99M | 1.13M | -29.77M | -24.03M | -12.74M | -19.95M |
|
EPS (Basic)
|
0.23M | -0.12 | -0.01 | 0.07 | 0.04 | -0.04 | -0.01 | 0.23 | 0.05 | 0.11 | 0.18 | 0.12 | 0.00 | 0.05 | 0.16 | 0.12 | 0.21 | 0.18 | 0.15 | -0.15 | 0.18 | 0.11 | 0.15 | -1.04 | -0.16 | -0.13 | -0.36 | -0.29 | -0.15 | -0.21 | -0.71 | -0.40 | 0.03 | -0.02 | 0.01 | -0.10 | 0.05 | 0.05 | 0.19 | -0.03 | 0.01 | 0.10 | -0.08 | 0.07 | -0.69 | -1.01 | -0.29 | -0.13 | -0.10 | -0.05 | 0.10 | 1.21 | 0.04 | 1.44 | 1.05 | 0.93 | -0.28 | -0.33 | 0.20 | 0.23 | 0.00 | 1.16 | 0.04 | -0.93 | -0.54 | -0.36 | -0.57 |
|
EPS (Weighted Average and Diluted)
|
0.23M | -0.12 | -0.01 | 0.06 | 0.04 | -0.04 | -0.01 | 0.22 | 0.05 | 0.11 | 0.17 | 0.12 | 0.00 | 0.05 | 0.16 | 0.12 | 0.20 | 0.18 | 0.15 | -0.15 | 0.18 | 0.11 | 0.15 | -1.04 | -0.16 | -0.13 | -0.36 | -0.29 | -0.15 | -0.21 | -0.71 | -0.40 | 0.03 | -0.02 | 0.01 | -0.10 | 0.05 | 0.05 | 0.18 | -0.03 | 0.01 | 0.10 | -0.08 | 0.07 | -0.69 | -1.01 | -0.29 | -0.13 | -0.10 | -0.05 | 0.10 | 1.20 | 0.04 | 1.42 | 1.04 | 0.92 | -0.28 | -0.33 | 0.20 | 0.23 | 0.00 | 1.16 | 0.04 | -0.93 | -0.54 | -0.36 | -0.57 |
|
Shares Outstanding (Weighted Average)
|
60.00 | 241.43M | 70.00 | 241.26M | 248.82M | 254.34M | 254.95M | 253.70M | 260.93M | 277.30M | 277.61M | 273.49M | 278.73M | 280.71M | 281.70M | 280.74M | 282.14M | 282.82M | 283.09M | 282.81M | 283.24M | 283.77M | 285.58M | 284.72M | 286.19M | 286.39M | 286.06M | 285.33M | 293.81M | 296.57M | 321.73M | 320.85M | 399.01M | 398.80M | 397.44M | 396.68M | 391.29M | 391.17M | 391.21M | 390.93M | 386.93M | 383.49M | 379.70M | 376.50M | 366.98M | 366.98M | 366.98M | 366.98M | 366.98M | 366.98M | 366.99M | 36.70M | 367.39M | 36.86M | 36.78M | 36.45M | 34.45M | 33.87M | 33.68M | 33.47M | 31.81M | 31.55M | 31.27M | 32.04M | 35.78M | 35.55M | 35.47M |
|
Shares Outstanding (Diluted Average)
|
60.00 | 120.00 | 70.00 | 253.59M | 256.86M | 263.85M | 260.29M | 264.30M | 267.82M | 284.45M | 284.03M | 281.29M | 278.73M | 284.14M | 284.61M | 284.17M | 285.03M | 285.65M | 286.03M | 286.13M | 288.64M | 288.34M | 288.06M | 284.72M | 286.19M | 286.39M | 286.06M | 285.33M | 293.81M | 296.57M | 321.73M | 320.85M | 399.05M | 398.82M | 397.45M | 396.68M | 391.38M | 427.46M | 427.95M | 427.12M | 386.95M | 419.31M | 379.70M | 376.51M | 366.98M | 366.98M | 366.98M | 366.98M | 366.98M | 366.98M | 367.74M | 36.79M | 372.38M | 37.42M | 37.24M | 36.93M | 34.45M | 33.87M | 33.68M | 33.47M | 31.81M | 31.55M | 31.27M | 32.04M | 35.78M | 35.55M | 35.47M |
|
EBITDA
|
14.05M | -24.07M | 5.14M | 43.18M | 21.14M | 2.62M | 0.92M | 14.15M | 40.41M | 59.56M | 27.67M | 19.33M | 30.82M | 32.84M | 26.61M | 20.19M | 95.35M | 74.54M | 27.52M | 4.80M | 79.48M | 59.87M | 70.70M | -227.19M | -44.80M | -37.76M | -160.90M | -124.63M | -69.63M | -84.19M | -331.07M | -151.20M | 34.66M | 9.82M | 25.21M | -18.48M | 49.13M | 55.67M | 65.04M | 9.02M | 29.60M | 63.57M | -5.16M | 51.23M | -203.91M | -370.65M | -107.82M | -47.09M | -37.42M | -17.63M | 35.01M | 29.41M | 14.12M | 52.97M | 38.66M | 33.27M | 35.02M | 35.59M | 60.36M | 31.00M | -0.08M | 36.37M | 1.13M | -40.95M | -19.09M | -3.16M | -24.06M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 2.20M | 5.12M | 6.30M | 3.10M | 3.33M | 3.99M | 3.47M | 5.50M | 7.38M | 7.40M | 7.09M | 7.94M | 10.56M | 12.15M | 12.61M | 12.81M | 13.37M | 14.03M | 13.94M | 13.81M | 13.94M | 13.61M | 13.03M | 12.13M | 12.19M | 11.42M | 10.75M | 11.84M | 12.68M | 13.50M | 17.79M | 18.42M | 18.40M | 19.89M | 23.75M | 23.23M | 24.37M | 25.45M |
|
Tax Rate
|
0.61% | -17.13% | 154.75% | 62.06% | 52.89% | 491.13% | 225.22% | -1.26% | 66.06% | 47.00% | 37.91% | 41.05% | 101.02% | 60.10% | 41.32% | 28.70% | 39.26% | 33.48% | 51.44% | 62.59% | 37.38% | 47.41% | 37.51% | -18.75% | -5.41% | -15.05% | 36.68% | 33.63% | 35.80% | 26.43% | 31.70% | 19.14% | 59.54% | 204.88% | 85.25% | -85.89% | 59.06% | 57.97% | 33.15% | 656.99% | 90.87% | 27.29% | -66.55% | 30.07% | -16.11% | 17.12% | 16.02% | 21.56% | -30.07% | -108.90% | 20.37% | -281.64% | 73.69% | 42.19% | 35.99% | 15.20% | 141.84% | 147.26% | 86.07% | 41.63% | 100.45% | 154.91% | 94.83% | -35.85% | -52.78% | -57.43% | 36.11% |