|
Revenue
|
| 0.03M | 0.65M | 1.14M | 1.39M | 2.87M | 11.82M | 42.37M | 57.12M | 59.52M | 64.03M | 66.37M | 75.51M | 75.86M | 75.52M | 75.68M | 74.61M | 75.77M | 79.07M | 81.72M | 89.44M | 90.96M | 90.19M | 91.82M | 88.72M | 96.29M | 95.44M | 94.47M | 100.23M | 94.66M | 95.83M | 90.88M | 83.44M | 81.16M | 82.01M | 82.75M | 83.65M | 83.83M | 83.46M | 84.91M | 87.36M | 86.10M | 85.69M | 86.78M | 88.30M | 88.82M | 88.94M | 87.74M | 86.44M | 85.33M | 86.03M |
|
Depreciation & Amortization - Total
|
| | 0.29M | 0.51M | | | | 4.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.05M | 0.01M | 0.05M | | 0.41M | 0.58M | 1.22M | 1.33M | 2.60M | 2.53M | 2.44M | 2.16M | 3.99M | 2.42M | 2.87M | 2.83M | 4.16M | 3.42M | 3.54M | 4.56M | 3.65M | 4.61M | 4.44M | 4.57M | 6.30M | 4.31M | 4.78M | 5.14M | 6.73M | 4.73M | 3.16M | 6.95M | 6.05M | 2.54M | 4.72M | 3.51M | 4.90M | 4.00M | 4.47M | 3.92M | 5.02M | 4.33M | 4.75M | 4.82M | 6.77M | 4.67M | 5.50M | 5.81M | 5.21M | 5.41M | 5.67M |
|
Restructuring Costs
|
| 0.12M | 0.53M | 0.08M | 0.40M | 2.60M | 17.88M | 12.74M | 2.00M | 3.19M | 3.31M | 6.18M | 0.04M | 2.06M | 0.96M | 0.10M | 2.85M | 1.74M | -0.26M | -1.34M | 0.17M | 0.12M | 0.04M | -0.03M | 0.02M | 0.03M | 0.11M | 0.20M | 0.33M | 0.18M | 0.17M | -0.51M | 0.13M | 0.12M | 2.20M | 0.26M | 0.58M | 0.38M | 0.20M | 0.33M | 0.06M | 0.15M | 0.17M | 0.16M | 0.14M | 0.36M | 5.19M | 2.26M | 0.05M | 0.50M | 0.09M |
|
Other Operating Expenses
|
| 0.02M | 0.18M | 0.20M | 1.15M | 3.12M | | | | 0.45M | 0.04M | 0.12M | 0.01M | 0.22M | -0.08M | -0.00M | | | | | 80.33M | 80.38M | 103.34M | 83.87M | 26.45M | 26.14M | 48.70M | 59.12M | 44.28M | 39.91M | 27.21M | 30.02M | 26.86M | 31.51M | 52.47M | 34.24M | 37.38M | 32.80M | 36.14M | 28.73M | 26.56M | 26.94M | 27.17M | 32.40M | 27.36M | 129.00M | 44.35M | 34.09M | 35.60M | 33.75M | 24.67M |
|
Operating Expenses
|
0.05M | 0.14M | 1.05M | 0.79M | 1.97M | 6.29M | 30.70M | 53.81M | 61.52M | 71.34M | 77.74M | 72.50M | 72.59M | 75.01M | 80.42M | 79.18M | 75.43M | 74.50M | 95.40M | 78.49M | 84.16M | 85.12M | 107.83M | 88.41M | 85.57M | 89.29M | 114.25M | 126.39M | 113.06M | 104.61M | 92.22M | 96.82M | 82.40M | 85.73M | 110.61M | 91.69M | 95.95M | 89.76M | 92.00M | 89.55M | 85.53M | 84.98M | 86.42M | 93.40M | 89.42M | 189.03M | 111.44M | 96.75M | 98.41M | 93.50M | 84.28M |
|
Operating Income
|
-0.05M | -0.12M | -0.40M | 0.35M | -0.58M | -3.42M | -18.88M | -11.45M | -4.40M | -11.38M | -13.71M | -6.12M | 2.92M | 0.84M | -4.90M | -2.17M | -0.82M | 1.27M | -16.33M | 3.67M | 5.28M | 5.84M | -17.63M | 3.34M | 9.23M | 6.99M | -16.09M | -31.92M | -10.52M | -9.94M | 3.61M | -3.02M | 0.86M | -2.12M | -28.61M | -7.58M | -12.60M | -5.94M | -8.35M | -4.65M | 1.94M | 0.81M | -0.91M | -6.58M | -1.12M | -100.44M | -20.93M | -1.05M | 13.02M | -5.52M | 2.38M |
|
EBIT
|
-0.05M | -0.12M | -0.40M | 0.35M | -0.58M | -3.42M | -18.88M | -11.45M | -4.40M | -11.38M | -13.71M | -6.12M | 2.92M | 0.84M | -4.90M | -2.17M | -0.82M | 1.27M | -16.33M | 3.67M | 5.28M | 5.84M | -17.63M | 3.34M | 9.23M | 6.99M | -16.09M | -31.92M | -10.52M | -9.94M | 3.61M | -3.02M | 0.86M | -2.12M | -28.61M | -7.58M | -12.60M | -5.94M | -8.35M | -4.65M | 1.94M | 0.81M | -0.91M | -6.58M | -1.12M | -100.44M | -20.93M | -1.05M | 13.02M | -5.52M | 2.38M |
|
Non Operating Investment Income
|
| | | | | | -0.04M | 0.50M | 0.29M | -0.38M | -0.18M | 0.04M | -0.01M | 0.04M | 1.33M | | | 0.44M | | | | | | -0.07M | 6.08M | | 2.71M | -0.00M | 2.31M | | | 2.92M | -0.17M | 2.46M | | 1.36M | -0.30M | | 0.19M | -0.02M | 0.12M | -0.31M | -0.17M | 0.04M | | -0.23M | 1.58M | 7.95M | 24.99M | 2.65M | 0.63M |
|
Other Non Operating Income
|
| | | | 0.00M | 0.02M | 0.28M | 0.44M | 0.27M | 0.22M | 0.07M | 0.03M | 0.02M | 0.02M | 0.00M | 0.00M | -0.06M | -0.04M | 0.30M | 0.00M | 0.18M | -0.20M | 0.02M | -0.25M | -0.04M | -0.01M | 0.01M | -0.12M | 0.02M | 0.04M | -0.07M | -0.06M | 0.05M | -0.01M | -0.03M | 0.00M | 1.00M | 0.40M | 1.83M | 0.62M | -0.20M | 0.31M | 0.41M | -2.58M | 2.00M | 0.88M | -2.38M | 0.47M | -0.01M | 0.26M | 0.29M |
|
Non Operating Income
|
| | | | -0.00M | -0.72M | -1.14M | -0.95M | -0.81M | -2.17M | -2.85M | -3.49M | -4.96M | -4.86M | -3.54M | -6.39M | -5.54M | -6.19M | -8.56M | -9.55M | -10.98M | -12.36M | -12.56M | -13.71M | -13.98M | -12.81M | -12.98M | -16.35M | -13.24M | -12.54M | -12.91M | -12.90M | -12.26M | -11.93M | -11.80M | -11.81M | -10.76M | -11.66M | -11.45M | -14.02M | -15.96M | -18.10M | -15.06M | -18.22M | -14.36M | -16.41M | -19.84M | -15.84M | -14.54M | -15.32M | -14.84M |
|
EBT
|
-0.05M | -0.12M | -0.40M | 0.35M | -0.58M | -4.15M | -20.02M | -12.39M | -5.22M | -13.54M | -16.56M | -9.62M | -2.04M | -4.01M | -8.43M | -8.57M | -6.36M | -4.92M | -24.89M | -5.89M | -5.70M | -6.51M | -30.20M | -10.37M | -4.75M | -5.82M | -29.07M | -48.27M | -23.76M | -22.48M | -9.29M | -15.92M | -11.39M | -14.04M | -40.41M | -19.39M | -23.36M | -17.59M | -19.80M | -18.67M | -14.02M | -17.29M | -15.97M | -24.80M | -15.48M | -116.85M | -40.77M | -16.90M | -1.52M | -20.83M | -12.47M |
|
Tax Provisions
|
| | | | | | | 0.56M | 0.03M | -0.05M | -0.37M | -2.59M | -0.48M | -0.99M | 0.26M | -0.87M | -0.20M | -0.20M | -0.65M | 1.70M | 0.31M | 0.47M | -0.55M | -0.03M | 0.34M | 0.30M | -0.27M | 0.04M | 0.33M | -0.33M | 0.08M | 3.98M | 0.05M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.08M | 0.04M | 0.05M | 0.04M | 0.16M | 0.06M | 0.07M | 0.07M | | 0.13M | -0.01M | | 0.07M |
|
Profit After Tax
|
-0.05M | -0.12M | -0.40M | 0.34M | -0.58M | -4.15M | -20.02M | -12.93M | -5.22M | -13.42M | -16.11M | -6.99M | -1.55M | -3.00M | -8.66M | -7.66M | -6.14M | -4.72M | -24.14M | -7.56M | -5.99M | -6.95M | -29.61M | -10.24M | -5.11M | -6.05M | -28.79M | -48.13M | -24.09M | -22.15M | -9.37M | -20.73M | -11.44M | -14.10M | -40.47M | -19.43M | -23.40M | -17.64M | -19.88M | -18.71M | -14.07M | -17.33M | -16.12M | -24.86M | -15.55M | -116.92M | -40.77M | -17.03M | -1.51M | -20.83M | -12.53M |
|
Income from Non-Controlling Interests
|
| | | | | | | -0.03M | -0.03M | -0.08M | -0.09M | -0.03M | -0.01M | -0.02M | -0.03M | -0.04M | -0.03M | -0.01M | -0.10M | -0.03M | -0.02M | -0.03M | -0.04M | -0.13M | 0.02M | -0.06M | -0.01M | -0.34M | -0.09M | -0.09M | 0.40M | 0.08M | 0.05M | 0.06M | -0.33M | -0.03M | -0.05M | -0.03M | -0.02M | -0.04M | -0.01M | -0.02M | -0.01M | -0.04M | | -0.45M | -0.08M | -0.04M | 0.05M | -0.03M | 0.02M |
|
Income from Continuing Operations
|
-0.05M | -0.12M | -0.40M | 0.35M | -0.58M | -4.15M | -20.02M | -12.96M | -5.25M | -13.50M | -16.19M | -7.02M | -1.56M | -3.02M | -8.69M | -7.70M | -6.17M | -4.72M | -24.24M | -7.59M | -6.01M | -6.98M | -29.65M | -10.34M | -5.09M | -6.11M | -28.80M | -48.30M | -24.09M | -22.15M | -9.37M | -19.90M | -11.44M | -14.10M | -40.47M | -19.43M | -23.40M | -17.64M | -19.88M | -18.71M | -14.07M | -17.33M | -16.12M | -24.86M | -15.55M | -116.92M | -40.77M | -17.03M | -1.51M | -20.83M | -12.53M |
|
Consolidated Net Income
|
-0.05M | -0.12M | -0.40M | 0.35M | -0.58M | -4.15M | -20.02M | -12.96M | -5.25M | -13.50M | -16.19M | -7.02M | -1.56M | -3.02M | -8.69M | -7.70M | -6.17M | -4.72M | -24.24M | -7.59M | -6.01M | -6.98M | -29.65M | -10.34M | -5.09M | -6.11M | -28.80M | -48.30M | -24.09M | -22.15M | -9.37M | -19.90M | -11.44M | -14.10M | -40.47M | -19.43M | -23.40M | -17.64M | -19.88M | -18.71M | -14.07M | -17.33M | -16.12M | -24.86M | -15.55M | -116.92M | -40.77M | -17.03M | -1.51M | -20.83M | -12.53M |
|
Income towards Parent Company
|
-0.05M | -0.12M | -0.40M | 0.35M | -0.58M | -4.15M | -20.02M | -12.96M | -5.25M | -13.50M | -16.19M | -7.02M | -1.56M | -3.02M | -8.69M | -7.70M | -6.17M | -4.72M | -24.24M | -7.59M | -6.01M | -6.98M | -29.65M | -10.34M | -5.09M | -6.11M | -28.80M | -48.30M | -24.09M | -22.15M | -9.37M | -19.90M | -11.44M | -14.10M | -40.47M | -19.43M | -23.40M | -17.64M | -19.88M | -18.71M | -14.07M | -17.33M | -16.12M | -24.86M | -15.55M | -116.92M | -40.77M | -17.03M | -1.51M | -20.83M | -12.53M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.74M | 0.75M | 0.73M | 0.74M | 0.74M | 1.83M | 1.83M | 3.36M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.39M | 3.33M |
|
Net Income towards Common Stockholders
|
-0.05M | -0.12M | -0.40M | 0.35M | -0.58M | -4.15M | -20.02M | -12.96M | -5.25M | -13.50M | -16.19M | -7.02M | -1.56M | -3.02M | -8.69M | -7.70M | -6.17M | -4.72M | -24.24M | -7.59M | -6.01M | -6.98M | -29.65M | -10.34M | -5.09M | -6.05M | -28.79M | -48.13M | -24.74M | -22.81M | -10.50M | -20.73M | -12.23M | -15.98M | -41.97M | -22.76M | -26.80M | -21.05M | -23.30M | -22.13M | -17.51M | -20.76M | -19.56M | -28.27M | -19.00M | -119.92M | -44.14M | -20.44M | -5.02M | -24.19M | -15.88M |
|
EPS (Basic)
|
-5.29 | -0.31 | -0.16 | 0.16 | -0.04 | -0.12 | -0.28 | -0.16 | -0.06 | -0.16 | -0.19 | -0.08 | -0.02 | -0.03 | -0.10 | -0.09 | -0.07 | -0.05 | -0.27 | -0.08 | -0.07 | -0.08 | -0.33 | -0.11 | -0.05 | -0.06 | -0.30 | -0.48 | -0.26 | -0.23 | -0.11 | -0.20 | -0.12 | -0.15 | -0.40 | -0.15 | -0.25 | -0.19 | -0.21 | -2.66 | -0.15 | -0.18 | -0.69 | -0.99 | -0.67 | -4.24 | -1.56 | -0.72 | -0.18 | -0.85 | -0.56 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48 | | -0.23 | -0.11 | -0.15 | -0.12 | -0.15 | -0.40 | -0.15 | -0.25 | -0.19 | -0.21 | -2.66 | -0.15 | -0.18 | -0.69 | -0.99 | -0.67 | -4.24 | -1.56 | -0.72 | -0.18 | -0.85 | -0.56 |
|
Shares Outstanding (Weighted Average)
|
0.01M | 0.38M | 2.56M | 2.15M | 13.62M | 35.13M | 71.81M | 83.38M | 84.25M | 84.99M | 85.71M | 85.33M | 86.66M | 87.47M | 88.29M | 87.88M | 89.64M | 89.34M | 89.82M | 89.80M | 90.78M | 90.98M | 90.20M | 93.59M | 95.42M | 94.28M | 94.42M | 100.09M | 95.84M | 97.27M | 99.03M | 106.12M | 101.93M | 103.37M | 104.89M | 112.97M | 108.01M | 109.65M | 111.37M | 28.26M | 113.09M | 113.09M | 28.28M | 28.28M | 28.29M | 28.30M | 28.29M | 28.29M | 28.30M | 28.30M | 28.30M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 100.09M | | 97.27M | 99.03M | 106.12M | 101.93M | 103.37M | 104.89M | 112.97M | 108.01M | 109.65M | 111.37M | 28.26M | 113.09M | 113.09M | 28.28M | 28.28M | 28.29M | 28.30M | 28.29M | 28.29M | 28.30M | 28.30M | 28.30M |
|
EBITDA
|
-0.05M | -0.12M | -0.40M | 0.34M | -0.58M | -4.15M | -20.06M | -12.43M | -5.17M | -13.80M | -16.29M | -6.95M | -1.56M | -2.96M | -8.71M | -7.66M | -6.14M | -5.01M | -23.96M | -4.96M | -2.03M | -5.37M | -28.61M | -14.65M | -7.53M | -14.47M | -31.47M | -46.24M | -62.01M | -25.17M | -7.66M | -16.58M | 3.62M | -17.78M | -38.83M | -14.62M | -0.54M | -10.88M | -6.36M | -24.26M | -24.94M | -15.29M | -19.17M | -40.14M | -16.72M | -121.19M | -54.31M | -18.10M | -10.01M | -26.39M | -17.76M |
|
Interest Expenses
|
| | | | 0.00M | 0.74M | 1.42M | 1.40M | 1.37M | 2.38M | 3.08M | 3.52M | 4.98M | 4.88M | 4.92M | 5.10M | 5.48M | 6.59M | 8.84M | 9.36M | 11.16M | 12.21M | 12.60M | 13.51M | 13.94M | 12.81M | 12.99M | -39.44M | 13.26M | 12.58M | 12.84M | 12.84M | 12.32M | 11.92M | 11.78M | 11.88M | 11.76M | 12.05M | 13.28M | 14.64M | 15.79M | 18.70M | 15.72M | 15.87M | 16.38M | 17.75M | 18.01M | 17.30M | 14.53M | 15.84M | 15.06M |
|
Tax Rate
|
| | | | | | | -4.56% | -0.56% | 0.35% | 2.23% | 26.95% | 23.63% | 24.73% | -3.08% | 10.14% | 3.07% | 4.10% | 2.62% | -28.79% | -5.42% | -7.15% | 1.82% | 0.27% | -7.11% | -5.11% | 0.93% | -0.07% | -1.40% | 1.48% | -0.84% | -25.02% | -0.42% | -0.42% | -0.14% | -0.21% | -0.17% | -0.24% | -0.39% | -0.22% | -0.33% | -0.24% | -0.98% | -0.24% | -0.45% | -0.06% | | -0.75% | 0.39% | | -0.53% |