|
Revenue
|
42.47M | -75.57M | 13.03M | 12.59M | 13.31M | 40.80M | 53.21M | 52.85M | 51.77M | 50.29M | 50.19M | 52.02M | 49.08M | 43.75M | 47.20M | 40.12M | 39.18M | 38.36M | 38.00M | 37.30M | 37.12M |
|
Selling, General & Administrative
|
1.64M | -3.22M | 0.56M | 0.52M | 0.59M | 2.17M | 3.52M | 3.29M | 4.67M | 4.43M | 4.31M | 4.57M | 4.37M | 5.48M | 4.95M | 4.54M | 4.47M | 6.13M | 4.90M | 4.84M | 4.61M |
|
Restructuring Costs
|
| | | | | | 0.06M | 0.14M | 0.19M | 0.28M | 0.10M | 0.15M | 0.10M | 0.15M | 0.11M | 0.17M | 0.10M | 0.16M | 0.06M | 0.07M | 0.11M |
|
Other Operating Expenses
|
27.11M | | | | 32.12M | 8.60M | 52.02M | 56.95M | 1.06M | 3.45M | 47.26M | 55.18M | 53.92M | 46.64M | 60.19M | 60.05M | 36.56M | 56.73M | 34.18M | 50.33M | 95.69M |
|
Operating Expenses
|
28.75M | -3.22M | 0.56M | 0.52M | 32.71M | 10.77M | 55.60M | 60.38M | 97.66M | 63.14M | 51.68M | 59.90M | 58.39M | 52.26M | 65.25M | 64.76M | 41.13M | 63.02M | 39.14M | 55.24M | 100.41M |
|
EBIT
|
9.82M | -44.62M | 6.58M | 6.08M | 0.28M | -54.73M | -9.72M | -15.41M | -52.87M | -19.27M | -8.71M | -15.53M | -16.35M | -16.26M | -26.15M | -33.73M | -10.13M | -32.75M | -9.29M | -25.03M | -68.96M |
|
Non Operating Investment Income
|
-1.65M | -9.80M | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | -7.22M | -7.38M | -7.93M | -8.15M | -8.06M | -8.17M | -8.26M | -8.16M | -8.02M | -7.88M |
|
Other Non Operating Income
|
0.01M | 1.69M | | | -3.50M | -0.28M | -0.47M | 0.05M | 0.03M | | 0.04M | -0.50M | 0.44M | 0.27M | 0.16M | -1.08M | 0.21M | | 0.25M | 0.30M | -0.80M |
|
Non Operating Income
|
-3.90M | -4.02M | -0.47M | -0.34M | -3.77M | -3.53M | -7.32M | -7.87M | -6.97M | -6.43M | -7.23M | -7.66M | -7.03M | -7.75M | -8.10M | -9.09M | -8.18M | -8.10M | -8.15M | -7.10M | -5.67M |
|
EBT
|
9.82M | -44.62M | 4.55M | 4.30M | -1.42M | -54.73M | -9.72M | -15.41M | -52.87M | -19.27M | -8.71M | -15.53M | -16.35M | -16.26M | -26.15M | -33.73M | -10.13M | -32.75M | -9.29M | -25.03M | -68.96M |
|
Tax Provisions
|
0.16M | -0.48M | | | | 0.16M | 0.17M | 0.16M | 0.16M | -0.28M | 0.16M | 0.18M | 0.16M | -0.05M | 0.08M | 0.07M | 0.08M | -0.01M | 0.07M | 0.07M | 0.07M |
|
Profit After Tax
|
-14.60M | -44.17M | 4.55M | 4.30M | -1.42M | -54.90M | -9.91M | -15.57M | -53.05M | -18.97M | -8.88M | -15.73M | -16.52M | -16.18M | -26.23M | -33.80M | -10.22M | -32.76M | -9.36M | -25.10M | -69.03M |
|
Equity Income
|
0.18M | -0.38M | | | | -0.06M | -0.04M | -0.05M | -0.16M | -0.27M | -0.12M | -0.10M | -0.11M | -0.11M | -0.12M | -0.16M | -0.22M | -0.24M | -0.25M | -0.27M | -0.26M |
|
Income from Non-Controlling Interests
|
-0.01M | 0.03M | | | | 0.02M | 0.02M | 0.00M | 0.02M | -0.02M | 0.01M | 0.01M | 0.01M | -0.05M | 0.01M | | 0.01M | 0.02M | 0.01M | 0.00M | 0.01M |
|
Income from Continuing Operations
|
9.66M | -44.14M | 4.55M | 4.30M | -1.42M | -54.89M | -9.88M | -15.57M | -53.03M | -18.99M | -8.87M | -15.71M | -16.51M | -16.21M | -26.23M | -33.80M | -10.21M | -32.74M | -9.36M | -25.10M | -69.03M |
|
Consolidated Net Income
|
9.66M | -44.14M | 4.55M | 4.30M | -1.42M | -54.89M | -9.88M | -15.57M | -53.03M | -18.99M | -8.87M | -15.71M | -16.51M | -16.21M | -26.23M | -33.80M | -10.21M | -32.74M | -9.36M | -25.10M | -69.03M |
|
Income towards Parent Company
|
9.66M | -44.14M | 4.55M | 4.30M | -1.42M | -54.89M | -9.88M | -15.57M | -53.03M | -18.99M | -8.87M | -15.71M | -16.51M | -16.21M | -26.23M | -33.80M | -10.21M | -32.74M | -9.36M | -25.10M | -69.03M |
|
Net Income towards Common Stockholders
|
9.66M | -44.14M | 4.55M | 4.30M | -1.42M | -54.89M | -9.88M | -15.57M | -53.03M | -18.99M | -8.87M | -15.71M | -16.51M | -16.21M | -26.23M | -33.80M | -10.21M | -32.74M | -9.36M | -25.10M | -69.03M |
|
EPS (Basic)
|
| -0.78 | 0.08 | 0.08 | -0.03 | -0.97 | -0.17 | -0.27 | -0.94 | -0.33 | -0.16 | -0.28 | -0.29 | -0.29 | -0.47 | -0.60 | -0.18 | -0.59 | -0.17 | -0.45 | -1.23 |
|
EPS (Weighted Average and Diluted)
|
| -0.78 | 0.08 | 0.08 | -0.03 | -0.97 | -0.17 | -0.27 | -0.94 | -0.33 | -0.16 | -0.28 | -0.29 | -0.29 | -0.47 | -0.60 | -0.18 | -0.59 | -0.17 | -0.45 | -1.23 |
|
Shares Outstanding (Weighted Average)
|
| 56.63M | 56.63M | 56.63M | 56.63M | 56.63M | 56.63M | 56.63M | 56.64M | 56.63M | 56.64M | 56.68M | 56.62M | 56.41M | 55.80M | 55.91M | 55.95M | 55.90M | 56.04M | 56.25M | 56.31M |
|
Shares Outstanding (Diluted Average)
|
| 56.63M | 56.63M | 56.63M | 56.63M | 56.63M | 56.63M | 56.63M | 56.64M | 56.63M | 56.64M | 56.68M | 56.62M | 56.41M | 55.80M | 55.91M | 55.95M | 55.90M | 56.04M | 56.25M | 56.31M |
|
EBITDA
|
9.82M | -44.62M | 6.58M | 6.08M | 0.28M | -54.73M | -9.72M | -15.41M | -52.87M | -19.27M | -8.71M | -15.53M | -16.35M | -16.26M | -26.15M | -33.73M | -10.13M | -32.75M | -9.29M | -25.03M | -68.96M |
|
Interest Expenses
|
| | 2.03M | 1.78M | 1.71M | | | | | | | | | | | | | | | | |
|
Tax Rate
|
1.62% | 1.08% | | | | -0.29% | -1.71% | -1.06% | -0.31% | 1.46% | -1.84% | -1.19% | -0.98% | 0.30% | -0.29% | -0.22% | -0.75% | 0.04% | -0.71% | -0.27% | -0.10% |