|
Revenue
|
224.50M | 230.50M | 233.04M | 234.55M | 238.75M | 242.22M | 243.54M | 329.95M | 423.67M | 432.43M | 434.25M | 432.62M | -93.98M | -95.71M | -89.07M | -88.42M | 449.79M | 449.75M | 459.18M | 464.10M | 475.23M | 491.63M | 509.53M | 520.23M | 532.31M | 557.30M | 568.67M | 579.84M | 589.89M | 600.37M | 617.70M | 624.32M | 646.04M | 653.45M | 660.32M | 659.13M | 674.48M | 681.40M | 688.17M |
|
Depreciation & Amortization - Total
|
65.70M | 66.08M | 66.48M | 69.42M | 67.58M | 67.52M | 67.47M | 107.02M | 144.50M | 146.45M | 139.37M | 130.22M | 133.61M | 133.03M | 133.31M | 133.76M | 135.03M | 137.27M | 138.15M | 142.09M | 144.50M | 145.28M | 150.69M | 151.66M | 155.80M | 158.57M | 160.43M | 163.32M | 164.67M | 165.76M | 170.70M | 173.16M | 175.31M | 176.62M | 180.48M | 181.91M | 183.15M | 185.46M | 188.46M |
|
Selling, General & Administrative
|
15.36M | 15.41M | 18.81M | 19.52M | 58.27M | 18.43M | 27.46M | 63.59M | 27.64M | 24.64M | 21.15M | 25.34M | 26.54M | 15.96M | 16.41M | 15.38M | 14.23M | 14.43M | 17.97M | 16.68M | 16.95M | 19.83M | 19.37M | 19.67M | 17.64M | 19.34M | 20.12M | 16.92M | 17.45M | 19.79M | 22.71M | 22.39M | 23.45M | 21.50M | 21.73M | 23.94M | 29.52M | 23.59M | 18.44M |
|
Other Operating Expenses
|
92.18M | 99.36M | 103.24M | 386.30M | 100.82M | 102.68M | 118.69M | 393.71M | 276.35M | 281.10M | 287.53M | 280.33M | 274.88M | 279.97M | 285.17M | 277.49M | 269.17M | 267.42M | 282.26M | 274.92M | 267.98M | 274.86M | 286.03M | 280.22M | 279.14M | 288.69M | 322.63M | 316.62M | 311.29M | 317.88M | 342.12M | 346.91M | 355.62M | 367.18M | 388.54M | 410.42M | 363.12M | 370.55M | 390.31M |
|
Operating Expenses
|
173.24M | 180.84M | 188.53M | 475.24M | 226.66M | 188.62M | 213.62M | 564.31M | 448.49M | 452.19M | 448.05M | 435.89M | 435.03M | 428.96M | 434.89M | 426.63M | 418.43M | 419.11M | 438.38M | 433.69M | 429.43M | 439.97M | 456.10M | 451.55M | 452.57M | 466.60M | 503.18M | 496.86M | 493.42M | 503.43M | 535.53M | 542.45M | 554.38M | 565.30M | 590.75M | 616.27M | 575.79M | 579.60M | 597.21M |
|
Operating Income
|
51.26M | 49.65M | 44.51M | 45.35M | 12.09M | 53.59M | 29.92M | 22.61M | 67.48M | 77.47M | 83.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
51.26M | 49.65M | 44.51M | 45.35M | 12.09M | 53.59M | 29.92M | 22.61M | 67.48M | 77.47M | 83.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| 0.18M | -1.06M | -0.53M | -0.23M | -0.87M | 0.61M | -0.48M | 1.74M | 1.63M | 3.33M | 0.26M | 3.12M | 0.61M | 4.74M | -3.35M | 3.68M | 1.37M | -3.05M | -2.09M | 0.23M | -1.90M | -1.51M | -2.65M | 0.59M | -3.83M | -8.37M | 0.34M | -1.49M | -3.94M | -2.53M | 5.53M | 5.97M | -54.01M | -9.35M | 3.35M | 1.36M | -2.13M | -1.77M |
|
Non Operating Income
|
-70.43M | -70.34M | -69.42M | 208.63M | -68.80M | -58.23M | 0.61M | -0.48M | 1.74M | 1.63M | 3.33M | 0.26M | 3.12M | 0.61M | 4.74M | -3.35M | 3.68M | 1.37M | -3.05M | -2.09M | 0.23M | -1.90M | -1.51M | -2.65M | 0.59M | -3.83M | -8.37M | 0.34M | -1.49M | -3.94M | -2.53M | 5.53M | 5.97M | -54.01M | -9.35M | 3.35M | 1.36M | -2.13M | -1.77M |
|
EBT
|
-19.01M | -20.87M | -23.86M | -31.53M | -56.49M | -3.76M | -26.88M | -51.63M | -24.82M | -19.76M | -13.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-9.97M | -19.67M | -21.95M | -26.65M | -42.39M | 5.53M | -22.51M | -46.45M | -17.58M | -14.19M | 1.04M | 25.71M | 21.17M | 39.41M | 33.98M | 52.55M | 50.28M | 43.18M | 32.87M | 71.13M | 57.72M | 60.69M | 69.50M | 74.87M | 93.00M | 111.50M | 79.43M | 100.86M | 120.58M | 138.28M | 132.22M | 129.94M | 142.79M | 73.43M | 95.58M | 143.57M | 166.28M | 141.37M | 137.21M |
|
Equity Income
|
| | | | | | | | | | | | | | | | 0.03M | | | 29.69M | -3.14M | -7.00M | 4.32M | -3.60M | -3.03M | -2.70M | -0.85M | -3.74M | -4.16M | -2.03M | -4.90M | -6.79M | -5.14M | -5.48M | -12.16M | -5.67M | -5.22M | -4.80M | 2.13M |
|
Income from Non-Controlling Interests
|
| | | | | | | -0.49M | -0.31M | -0.24M | 0.02M | 0.45M | 0.35M | 0.46M | 0.28M | 0.56M | 0.32M | 0.28M | 0.21M | 0.43M | 0.35M | 0.35M | 0.32M | 0.33M | 0.39M | 0.54M | 0.25M | 0.29M | 0.34M | 0.42M | 0.40M | 0.40M | 0.44M | 0.24M | 0.31M | 0.46M | 0.54M | 0.48M | 0.47M |
|
Income from Continuing Operations
|
-19.01M | -20.87M | -23.86M | -31.53M | -56.49M | -3.76M | -26.88M | -51.63M | -24.82M | -19.76M | -13.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income
|
-19.01M | -20.87M | -23.86M | -31.53M | -56.49M | -3.76M | -26.88M | -51.63M | -24.82M | -19.76M | -13.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
-19.01M | -20.87M | -23.86M | -31.53M | -56.49M | -3.76M | -26.88M | -51.63M | -24.82M | -19.76M | -13.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Dividend Payments
|
| | | | | | | | 0.22M | 0.21M | 0.20M | 0.19M | 0.11M | 0.11M | 0.09M | 0.09M | 0.10M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.07M | 0.07M | 0.22M | 0.15M | 0.15M | 0.15M | 0.17M | 0.17M | 0.18M | 0.18M | 0.19M | 0.21M | 0.18M | 0.17M | 0.23M | 0.22M | 0.26M |
|
Net Income towards Common Stockholders
|
-9.97M | -19.67M | -21.95M | -26.65M | -25.51M | 5.42M | -22.75M | -46.24M | -17.49M | -14.15M | 0.82M | 25.08M | 20.72M | 38.83M | 33.62M | 51.90M | 49.85M | 42.78M | 32.54M | 70.59M | 57.27M | 60.24M | 69.11M | 74.48M | 92.39M | 110.81M | 79.03M | 100.43M | 120.07M | 137.70M | 131.64M | 129.37M | 142.16M | 72.98M | 95.08M | 142.94M | 165.52M | 140.66M | 136.47M |
|
EPS (Basic)
|
| | | | -0.08 | 0.02 | -0.07 | -0.14 | -0.03 | -0.03 | 0.00 | 0.05 | 0.04 | 0.07 | 0.06 | 0.10 | 0.09 | 0.08 | 0.06 | 0.12 | 0.10 | 0.11 | 0.12 | 0.12 | 0.15 | 0.18 | 0.13 | 0.17 | 0.20 | 0.23 | 0.22 | 0.21 | 0.23 | 0.12 | 0.16 | 0.23 | 0.27 | 0.23 | 0.22 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.08 | 0.02 | -0.07 | -0.12 | -0.03 | -0.03 | 0.00 | 0.05 | 0.04 | 0.07 | 0.06 | 0.10 | 0.09 | 0.08 | 0.06 | 0.12 | 0.10 | 0.11 | 0.12 | 0.12 | 0.15 | 0.18 | 0.13 | 0.17 | 0.20 | 0.22 | 0.21 | 0.21 | 0.23 | 0.12 | 0.15 | 0.23 | 0.27 | 0.23 | 0.22 |
|
Shares Outstanding (Weighted Average)
|
| | | | 311.65M | 311.77M | 311.67M | 339.42M | 519.66M | 520.51M | 520.62M | 520.38M | 521.44M | 525.07M | 537.77M | 531.24M | 542.55M | 548.81M | 560.60M | 553.99M | 567.38M | 567.93M | 577.01M | 577.68M | 606.41M | 610.33M | 610.85M | 609.77M | 611.59M | 611.95M | 612.00M | 611.89M | 612.22M | 612.63M | 612.67M | 612.55M | 612.78M | 613.05M | 613.08M |
|
Shares Outstanding (Diluted Average)
|
| | | | 311.65M | 312.27M | 311.67M | 339.42M | 519.66M | 520.51M | 521.76M | 520.38M | 521.82M | 525.93M | 538.64M | 532.50M | 543.90M | 549.92M | 561.87M | 555.46M | 568.83M | 569.28M | 578.57M | 579.21M | 607.91M | 611.62M | 612.65M | 611.11M | 612.56M | 613.32M | 613.58M | 613.29M | 613.81M | 613.82M | 613.76M | 613.63M | 613.36M | 613.31M | 613.24M |
|
EBITDA
|
116.97M | 115.73M | 110.99M | 114.78M | 79.66M | 121.11M | 97.38M | 129.63M | 211.98M | 223.92M | 223.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
70.28M | 70.52M | 68.36M | 76.88M | 68.57M | 57.36M | 56.80M | 74.24M | 92.30M | 97.23M | 97.56M | 96.51M | 93.98M | 95.71M | 89.07M | 88.42M | 84.76M | 86.07M | 87.71M | 95.38M | 83.41M | 80.76M | 79.37M | 79.12M | 74.39M | 74.84M | 76.45M | 78.41M | 78.05M | 78.62M | 86.74M | 90.05M | 89.84M | 90.01M | 91.06M | 95.16M | 84.25M | 87.41M | 90.78M |
|
Shares Outstanding
|
| | | | | | | 9.44M | 9.04M | 9.04M | 9.04M | 9.04M | 5.46M | 5.46M | 5.46M | 3.46M | 3.46M | 3.46M | | 3.46M | 3.46M | 2.54M | 2.54M | 2.54M | 2.54M | 2.79M | 1.74M | 1.74M | 1.86M | 1.87M | 1.87M | 1.87M | 1.99M | 1.98M | 1.98M | 1.98M | 1.98M | 2.10M | 2.10M |