|
Revenue
|
| 0.02M | 0.21M | 2.28M | 2.84M | 7.22M | 8.30M | 8.93M | 13.67M | 16.38M | 23.48M | 26.91M | 41.74M | 45.18M | 48.38M | 53.60M | 68.25M | 72.17M | 83.83M | 91.46M | 97.90M | 100.25M | 101.81M | 100.44M | 105.40M | 103.02M | 102.56M | 103.07M | 104.18M | 107.58M | 106.14M | 108.36M | 111.38M | 114.51M | 82.98M | 76.40M | 77.70M | 75.97M | 75.50M | 77.74M | 74.73M | 73.85M | 73.06M | 75.11M | 80.30M | 72.74M | 80.22M | 74.76M | 80.19M | 66.83M | 79.55M | 74.11M | 70.23M | 69.40M | 68.61M | 69.43M | 64.39M | 65.38M | 61.62M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.28M | 79.75M | | 87.64M | 88.23M | 77.66M | | 59.45M | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.28M | 0.29M | 0.39M | 0.41M | 0.60M | 0.46M | 0.52M | 0.40M | 0.46M | 0.61M | 0.65M | 0.52M | 0.73M | 0.89M | 0.78M | 1.00M | 1.00M | 1.29M | 1.14M | 1.48M | 1.26M | 1.57M | 1.29M | 1.28M | 1.22M | 1.12M | 0.98M | 1.40M | 1.52M | 2.01M | 3.17M | 2.90M | 2.04M | 1.91M | 1.49M | 2.98M | 1.68M | 1.52M | 1.56M | 1.84M | 1.72M | 1.88M | 1.62M | 0.89M | 1.79M | 2.01M | 1.89M | 2.43M | 1.59M | 1.54M | 1.63M | 2.53M | 5.49M | 2.37M | 6.29M | 4.39M | 2.54M | 2.28M | 0.91M |
|
Restructuring Costs
|
| | 0.27M | 0.17M | 0.32M | 0.56M | | 0.19M | 0.31M | 1.66M | 0.01M | 3.70M | 0.30M | 0.17M | 0.28M | 1.75M | 0.12M | 1.05M | 2.69M | 0.44M | 0.29M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 0.00M | 0.59M | 2.55M | 4.06M | 8.96M | 9.14M | 9.79M | 15.28M | 20.23M | 24.62M | 34.08M | 44.87M | 47.71M | 50.42M | 63.33M | 72.78M | 75.85M | 96.86M | 90.20M | 109.95M | 103.83M | 96.67M | 83.54M | 99.21M | 104.17M | 104.95M | 99.67M | 86.34M | 101.07M | 107.53M | 134.43M | 136.11M | 140.73M | 91.69M | 75.42M | 133.61M | 78.24M | 73.45M | 76.24M | 69.35M | 71.97M | 75.28M | 70.01M | 50.71M | 66.89M | 64.70M | 84.58M | 126.71M | 85.67M | 85.63M | 117.79M | 79.13M | 91.48M | 117.79M | 81.03M | 90.08M | 88.55M | 150.94M |
|
Operating Expenses
|
0.28M | 0.30M | 1.25M | 3.13M | 4.98M | 9.98M | 9.66M | 10.37M | 16.05M | 22.51M | 25.27M | 38.30M | 45.91M | 48.77M | 51.48M | 66.08M | 73.89M | 78.18M | 100.69M | 92.13M | 111.50M | 105.42M | 97.97M | 84.83M | 100.44M | 105.29M | 105.93M | 101.07M | 87.86M | 103.08M | 110.70M | 137.33M | 138.15M | 142.64M | 93.18M | 78.41M | 135.29M | 79.76M | 75.01M | 78.08M | 71.07M | 73.84M | 76.90M | 70.91M | 52.49M | 68.91M | 66.59M | 87.01M | 128.30M | 87.21M | 87.26M | 120.32M | 84.62M | 93.86M | 124.08M | 85.42M | 92.62M | 90.83M | 151.86M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.80M | -30.95M | | -50.51M | -54.41M | -15.51M | | -75.84M | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.80M | -30.95M | | -50.51M | -54.41M | -15.51M | | -75.84M | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.94M | 0.02M | | 20.46M | | | | | | | | | | | | 14.78M | | | | | | 77.40M |
|
Interest & Investment Income
|
| 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.03M | 0.00M | 0.02M | 0.03M | 0.04M | 0.07M | 0.07M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.10M | 0.01M | 0.08M | 0.11M | 0.11M | 0.07M | 0.19M | 0.28M | 0.11M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.07M | 0.14M | 0.26M | 0.33M | 0.35M | 0.31M | 0.24M | 0.18M | 0.15M | 0.13M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | | -0.20M | -2.03M | | -0.19M | | | -38.92M | 1.52M | -0.55M | -0.66M | 4.96M | 21.47M | 7.47M | 20.20M | 2.79M | -7.04M | 26.97M | 12.18M | -17.20M | 56.40M | 4.90M | -14.92M | | -1.83M | 0.97M | 0.55M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | 327.07M | 1.12M | -1.32M | 49.44M | 0.62M | 0.12M | 23.76M | 0.08M | 1.60M | 114.18M | -17.25M | -19.99M | -29.13M | -29.11M | -18.30M | -23.67M | -15.40M | 22.27M | 51.97M | -4.16M | 16.93M | 34.73M | -5.04M | 3.00M | 86.08M |
|
EBT
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.24M | -47.44M | | -88.38M | -101.62M | -35.63M | | -124.61M | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.28M | -0.28M | -1.03M | -0.84M | -2.13M | -2.76M | -1.35M | -1.44M | -2.38M | -6.11M | -1.78M | -11.36M | 6.73M | -3.56M | -3.07M | -12.45M | -5.57M | -5.94M | -16.84M | -0.66M | -13.58M | -5.15M | 3.86M | 15.63M | 4.99M | -1.57M | -3.15M | 1.11M | 16.63M | 17.75M | -4.07M | -26.98M | -26.68M | -28.11M | 316.88M | -0.88M | -58.90M | 45.65M | 1.12M | -0.22M | 27.42M | 0.09M | -2.23M | 118.38M | 10.55M | -16.16M | -15.50M | -41.36M | -66.42M | -44.06M | -23.12M | -23.94M | 37.57M | -28.62M | -38.54M | 18.74M | -33.27M | -22.45M | -4.15M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.56M | 1.40M | -1.20M | -0.83M | 0.60M | 0.94M | 3.30M | 0.10M | 1.59M | 11.82M | -17.27M | -17.27M | -29.14M | -29.14M | -18.35M | -23.74M | -15.54M | 22.02M | -19.51M | -4.51M | 16.62M | -3.80M | -5.22M | 2.85M | 8.55M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.20M | 0.23M | | | | -0.02M | -0.01M | -0.01M | -0.01M | -0.00M | 0.00M | 6.14M | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.24M | -47.44M | | -88.38M | -101.62M | -35.63M | | -124.61M | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income
|
| | | | | | | | | | | | 10.89M | | | -0.00M | | | | | | | | | | | | | | -32.24M | -47.44M | | -88.38M | -101.62M | -35.63M | | -124.61M | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
| | | | | | | | | | | | 10.89M | | | -0.00M | | | | | | | | | | | | | | -32.24M | -47.44M | | -88.38M | -101.62M | -35.63M | | -124.61M | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| | | | | | | | | | | | 10.89M | | | -0.00M | | | | | | | | | | | | | | -32.24M | -47.44M | | -88.38M | -101.62M | -35.63M | | -124.61M | | | | | | | | | | | | | | | | | | | | | | |
|
EPS (Basic)
|
-5.58 | -0.18 | -0.22 | -0.10 | -0.17 | -0.16 | -0.06 | -0.06 | -0.08 | -0.17 | -0.04 | -0.19 | 0.09 | -0.04 | -0.03 | 0.00 | -0.04 | -0.04 | -0.10 | | -0.08 | -0.03 | 0.02 | 0.09 | 0.03 | -0.01 | -0.02 | 0.01 | 0.09 | 0.10 | -0.02 | -0.15 | -0.15 | -0.16 | 1.82 | -0.02 | -0.32 | 0.22 | 0.01 | -0.01 | 0.15 | | -0.01 | 0.69 | 0.07 | -0.11 | -0.11 | -0.28 | -0.45 | -0.30 | -0.16 | -0.16 | 0.25 | -0.19 | -0.26 | 0.13 | -0.22 | -0.15 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32 | 0.22 | 0.01 | | 0.15 | | -0.01 | 0.69 | 0.07 | -0.11 | -0.11 | -0.28 | -0.45 | -0.30 | -0.16 | -0.16 | 0.25 | -0.19 | -0.26 | 0.13 | -0.22 | -0.15 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
0.05M | 1.57M | 4.78M | 3.72M | 12.65M | 17.59M | 21.45M | 19.25M | 29.70M | 36.62M | 46.92M | 43.55M | 72.75M | 87.28M | 94.06M | 91.37M | 134.64M | 164.17M | 176.30M | 163.36M | 178.88M | 179.96M | 180.43M | 180.04M | 181.45M | 181.55M | 181.32M | 181.14M | 179.54M | 178.59M | 177.73M | 177.59M | 175.53M | 175.15M | 174.92M | 174.87M | 181.59M | 182.39M | 183.17M | 182.81M | 184.87M | 185.69M | 177.78M | 172.33M | 152.42M | 150.87M | 149.65M | 149.16M | 148.45M | 148.87M | 149.01M | 148.74M | 148.52M | 148.52M | 148.52M | 148.52M | 148.52M | 148.52M | 148.52M |
|
Shares Outstanding (Diluted Average)
|
0.05M | 1.57M | 4.78M | 3.72M | 12.65M | 17.59M | 21.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.87M | 181.59M | 182.39M | 183.17M | 182.81M | 184.87M | 185.69M | 177.78M | 172.33M | 152.42M | 150.87M | 149.65M | 149.16M | 148.45M | 148.87M | 149.01M | 148.74M | 148.52M | 148.52M | 148.52M | 148.52M | 148.52M | 148.52M | 148.52M |
|
EBITDA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.80M | -30.95M | | -50.51M | -54.41M | -15.51M | | -75.84M | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
| | 0.00M | 0.30M | 0.37M | 1.28M | 1.03M | 0.89M | 1.45M | 1.92M | 3.08M | 3.30M | 5.30M | 6.27M | 6.63M | 8.81M | 12.41M | 7.64M | 17.34M | 7.98M | 25.36M | 18.55M | 10.04M | -2.39M | 12.90M | 16.90M | 15.46M | 9.71M | 0.81M | 12.52M | 16.60M | 42.30M | 37.95M | 47.40M | 20.40M | 8.60M | 48.80M | 13.80M | 8.92M | -29.47M | 8.33M | 8.35M | 9.00M | 8.90M | 8.70M | 11.20M | 17.20M | 23.30M | 26.73M | 29.35M | 31.10M | 33.36M | 32.50M | 33.21M | 32.10M | 28.88M | 28.35M | 30.51M | 29.13M |