|
Revenue (Quarter)
|
8.19M | 8.22M | 8.68M | 9.30M | 10.72M | 8.98M | 13.69M | 15.00M | 18.04M | 19.86M | 21.34M | 22.72M | 23.67M | 26.16M | 27.50M | 30.61M | 33.30M | 34.78M | 35.35M | 36.78M | 43.34M | 45.88M | 48.54M | 51.76M | 55.19M | 57.01M | 60.36M | 64.39M | 68.06M | 74.40M | 77.68M | 79.95M | 0.12M | 88.65M | 99.76M | 0.11M | 115.40M | 132.71M | 140.75M | 149.12M | 162.75M | 630.75M | 0.19M | 0.17M | 205.40M | 0.16M | 214.10M | 237.57M | 0.16M | 935.96M | 252.29M | 0.13M | 253.24M | 248.10M |
|
Gross Profit (Quarter)
|
7.84M | 7.91M | -31.81M | | 10.27M | 0.09M | -0.76M | 0.13M | -0.53M | 0.17M | 0.08M | 0.11M | 0.24M | 1.02M | 1.42M | 1.17M | 1.73M | 2.73M | 3.06M | 3.29M | 2.01M | 3.73M | 5.10M | 6.21M | 8.96M | 9.58M | 10.72M | 11.14M | 12.05M | 13.79M | 15.27M | 16.27M | -66.21M | 18.31M | 19.78M | -80.96M | 26.99M | 32.76M | 40.41M | 41.78M | 41.65M | 497.91M | -134.61M | -138.69M | 61.79M | -149.81M | 64.28M | 69.75M | -172.71M | 757.98M | 60.89M | -173.05M | 64.47M | 1.43M |
|
Selling, General & Administrative (Quarter)
|
1.18M | 1.73M | 1.26M | 1.14M | 1.40M | 2.50M | 2.60M | 2.78M | 3.27M | 3.49M | 3.55M | 3.74M | 3.78M | 3.95M | 3.60M | 4.52M | 5.07M | 4.22M | 5.09M | 5.12M | 5.84M | 5.56M | 6.16M | 6.51M | 6.23M | 6.30M | 7.34M | 7.30M | 7.44M | 8.21M | 9.32M | 8.97M | 9.46M | 9.04M | 11.48M | 10.70M | 11.81M | 15.01M | 14.72M | 14.86M | 14.95M | 19.73M | 18.20M | 18.27M | 18.57M | 19.99M | 19.98M | 19.31M | 20.93M | 21.94M | 19.87M | 19.75M | 20.04M | 19.20M |
|
Restructuring Costs (Quarter)
|
0.17M | 0.01M | 0.35M | 0.09M | 0.62M | 0.12M | 0.33M | 0.65M | 0.43M | 0.63M | 0.23M | 0.85M | 0.53M | 0.53M | 0.47M | 0.64M | 0.38M | 0.36M | 0.39M | 0.02M | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
9.12M | 9.24M | -6.95M | 1.59M | -0.94M | 0.12M | 0.93M | 0.37M | 0.55M | -1.70M | 0.23M | 15.52M | 16.35M | 17.41M | 18.28M | 19.93M | 21.94M | 23.02M | 22.44M | 24.03M | 29.18M | 30.89M | 31.41M | 32.55M | 33.44M | 34.31M | 35.81M | 39.66M | 41.66M | 45.03M | 45.64M | 47.27M | 49.49M | 52.59M | 58.72M | 60.78M | 66.18M | 73.31M | 75.90M | 82.01M | 90.76M | 98.62M | 102.25M | 103.10M | 108.53M | 115.10M | 113.76M | 119.80M | 124.11M | 127.84M | 142.00M | 126.49M | 139.05M | 136.11M |
|
Operating Expenses (Quarter)
|
10.47M | 10.98M | -5.33M | 6.16M | 7.75M | 8.05M | 12.87M | 12.68M | 16.18M | 17.41M | 19.20M | 20.10M | 20.66M | 21.89M | 22.36M | 25.09M | 27.39M | 27.61M | 27.91M | 29.17M | 35.04M | 36.48M | 37.57M | 39.06M | 39.67M | 40.61M | 43.15M | 46.96M | 49.10M | 53.25M | 54.95M | 56.24M | 58.96M | 61.63M | 70.20M | 71.48M | 77.98M | 88.32M | 90.62M | 96.88M | 105.71M | 118.36M | 120.45M | 121.37M | 127.11M | 135.09M | 133.74M | 139.11M | 145.03M | 149.78M | 161.87M | 146.24M | 159.09M | 155.31M |
|
Operating Income (Quarter)
|
-2.63M | -3.07M | -26.47M | | 2.53M | -7.96M | -13.63M | -12.54M | -16.71M | -17.24M | -19.12M | -19.99M | -20.41M | -20.87M | -20.94M | -23.92M | -25.65M | -24.87M | -24.84M | -25.89M | -33.03M | -32.74M | -32.47M | -32.84M | -30.70M | -31.03M | -32.44M | -35.82M | -37.05M | -39.46M | -39.68M | -39.97M | -125.17M | -43.32M | -50.42M | -152.44M | -50.99M | -55.56M | -50.20M | -55.10M | -64.06M | 379.55M | -255.06M | -260.06M | -65.32M | -284.89M | -69.46M | -69.36M | -317.74M | 608.20M | -100.98M | -319.29M | -94.61M | -153.87M |
|
EBIT (Quarter)
|
-2.63M | -3.07M | -26.47M | | 2.53M | -7.96M | -13.63M | -12.54M | -16.71M | -17.24M | -19.12M | -19.99M | -20.41M | -20.87M | -20.94M | -23.92M | -25.65M | -24.87M | -24.84M | -25.89M | -33.03M | -32.74M | -32.47M | -32.84M | -30.70M | -31.03M | -32.44M | -35.82M | -37.05M | -39.46M | -39.68M | -39.97M | -125.17M | -43.32M | -50.42M | -152.44M | -50.99M | -55.56M | -50.20M | -55.10M | -64.06M | 379.55M | -255.06M | -260.06M | -65.32M | -284.89M | -69.46M | -69.36M | -317.74M | 608.20M | -100.98M | -319.29M | -94.61M | -153.87M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | 11.56M | | 5.81M | 2.67M | 16.57M | | 10.34M | 9.98M | 1.61M | | 5.63M | | 4.81M | 0.90M | 10.59M | | | 3.30M | -0.05M | 10.86M | 2.75M | 13.70M | 6.62M | 8.49M | | | | 12.13M | | | 6.87M | | 16.27M | 1.75M | | 13.16M | 44.36M | 28.58M | 19.93M |
|
Other Non Operating Income (Quarter)
|
| | | -0.04M | | | | | | | | 0.07M | -0.25M | | | | | | -0.02M | | | 0.05M | | | | | | | | | | | | -0.10M | | | -0.51M | | | -0.88M | | -0.04M | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
3.90M | 3.83M | 3.77M | 3.82M | 5.01M | 0.84M | 1.58M | 2.19M | 2.38M | 2.28M | 2.06M | 2.50M | 2.77M | 3.25M | 3.73M | 4.35M | 4.18M | 4.44M | 4.38M | 4.32M | 6.29M | 5.67M | 5.86M | 6.49M | 6.56M | 6.82M | | | | | | | | | 0.03M | 0.00M | 0.00M | 1.26M | 0.04M | 0.29M | 0.41M | 0.81M | 0.65M | 0.31M | 0.55M | 0.32M | 1.41M | 0.30M | 0.49M | -103.04M | 2.24M | 0.24M | 4.22M | -184.22M |
|
EBT (Quarter)
|
-6.97M | -7.50M | -30.42M | | -1.86M | -8.68M | -14.88M | -14.08M | -18.67M | -18.89M | -20.95M | -21.65M | -22.66M | -23.59M | -24.20M | -27.64M | -29.46M | -28.95M | -28.84M | -30.19M | -39.30M | -38.38M | -38.33M | -39.30M | -36.96M | -37.69M | -38.91M | -42.07M | -43.83M | -46.82M | -47.13M | -47.39M | -132.47M | -51.99M | -60.17M | -162.03M | -61.42M | -65.92M | -59.89M | -65.27M | -79.04M | 365.88M | -268.76M | -277.24M | -81.27M | -299.46M | -84.13M | -97.77M | -345.08M | 580.03M | -128.27M | -345.99M | -120.08M | -179.32M |
|
Profit After Tax (Quarter)
|
-1.46M | -1.73M | -1.68M | 0.33M | -2.29M | 0.29M | -0.72M | 0.08M | -0.62M | 0.14M | 0.08M | 0.14M | 0.62M | 1.06M | 1.48M | 12.79M | 3.06M | 8.55M | 5.72M | 19.86M | 2.01M | 14.12M | 15.08M | 7.82M | 8.96M | 15.21M | 10.72M | 15.95M | 12.95M | 24.38M | 14.55M | 16.27M | 29.67M | 18.16M | 28.67M | 24.33M | 38.01M | 31.38M | 48.90M | 40.90M | 41.65M | 43.28M | 63.57M | 54.19M | 58.97M | 75.93M | 64.28M | 82.48M | 70.72M | 74.31M | 71.20M | 120.39M | 89.92M | -57.69M |
|
Equity Income (Quarter)
|
-0.09M | | | -0.21M | -0.71M | 0.08M | 0.04M | -0.05M | 0.00M | -0.03M | 0.00M | 0.01M | 0.04M | 0.04M | 0.06M | 0.06M | 1.33M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
-1.01M | -0.97M | -0.15M | 1.73M | 1.82M | 0.04M | 0.15M | 0.01M | -0.08M | | 0.00M | 0.01M | 0.02M | 0.04M | 0.05M | 0.42M | 0.06M | 0.22M | 0.13M | 0.53M | 0.02M | 0.30M | 0.32M | 0.13M | 0.14M | 0.28M | 0.20M | 0.57M | 0.52M | 0.73M | 0.72M | 1.08M | 1.53M | 1.16M | 1.97M | 1.71M | 2.17M | 2.15M | 2.48M | 2.29M | 2.37M | 2.43M | 3.06M | 2.72M | 2.82M | 2.97M | 2.91M | 3.54M | 2.95M | 2.73M | 2.85M | 4.06M | 3.14M | -2.31M |
|
Income from Continuing Operations (Quarter)
|
-6.97M | -7.50M | -30.42M | | -1.86M | -8.68M | -14.88M | -14.08M | -18.67M | -18.89M | -20.95M | -21.65M | -22.66M | -23.59M | -24.20M | -27.64M | -29.46M | -28.95M | -28.84M | -30.19M | -39.30M | -38.38M | -38.33M | -39.30M | -36.96M | -37.69M | -38.91M | -42.07M | -43.83M | -46.82M | -47.13M | -47.39M | -132.47M | -51.99M | -60.17M | -162.03M | -61.42M | -65.92M | -59.89M | -65.27M | -79.04M | 365.88M | -268.76M | -277.24M | -81.27M | -299.46M | -84.13M | -97.77M | -345.08M | 580.03M | -128.27M | -345.99M | -120.08M | -179.32M |
|
Consolidated Net Income (Quarter)
|
-0.27M | -0.21M | -0.13M | 1.62M | 2.28M | 0.12M | 2.15M | | | | -20.95M | -21.65M | -22.66M | -23.59M | -24.20M | -27.64M | -29.46M | -28.95M | -28.84M | -30.19M | -39.30M | -38.38M | -38.33M | -39.30M | -36.96M | -37.69M | -38.91M | -42.07M | -43.83M | -46.82M | -47.13M | -47.39M | -132.47M | -51.99M | -60.17M | -162.03M | -61.42M | -65.92M | -59.89M | -65.27M | -79.04M | 365.88M | -268.76M | -277.24M | -81.27M | -299.46M | -84.13M | -97.77M | -345.08M | 580.03M | -128.27M | -345.99M | -120.08M | -179.32M |
|
Income towards Parent Company (Quarter)
|
-0.27M | -0.21M | -0.13M | 1.62M | 2.28M | 0.12M | 2.15M | | | | -20.95M | -21.65M | -22.66M | -23.59M | -24.20M | -27.64M | -29.46M | -28.95M | -28.84M | -30.19M | -39.30M | -38.38M | -38.33M | -39.30M | -36.96M | -37.69M | -38.91M | -42.07M | -43.83M | -46.82M | -47.13M | -47.39M | -132.47M | -51.99M | -60.17M | -162.03M | -61.42M | -65.92M | -59.89M | -65.27M | -79.04M | 365.88M | -268.76M | -277.24M | -81.27M | -299.46M | -84.13M | -97.77M | -345.08M | 580.03M | -128.27M | -345.99M | -120.08M | -179.32M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | 0.02M | 0.02M | 0.02M | 0.04M | 0.05M | 0.05M | 0.05M | 0.22M | 0.08M | 0.07M | 0.07M | 1.32M | 0.09M | 1.32M | 1.32M | 5.55M | 2.42M | 2.42M | 2.42M | 9.41M | 0.11M | 2.42M | 2.57M | 0.11M | 0.13M | 0.13M | 0.13M | 0.12M | 3.64M | 0.14M | 2.98M | 0.14M | 0.20M | 0.20M | 0.20M | 2.31M | 0.32M | 2.31M | 0.31M | 0.36M | 2.31M | 2.31M | 2.31M | -5.26M | 0.54M | 0.59M | 0.52M | 2.31M |
|
Net Income towards Common Stockholders (Quarter)
|
-0.27M | -0.21M | -0.13M | 1.62M | 2.28M | 0.12M | 1.26M | 0.05M | -0.62M | 0.11M | 0.03M | 0.14M | 0.54M | 0.94M | 1.35M | 12.30M | 2.27M | 6.93M | 4.18M | 17.85M | 0.59M | 11.82M | 12.25M | 5.17M | 6.31M | 12.41M | 7.98M | 12.85M | 9.75M | 19.90M | 10.79M | 11.42M | 25.90M | 13.24M | 24.90M | 20.55M | 31.55M | 34.77M | 43.90M | 36.09M | 36.77M | 40.72M | 57.87M | 51.56M | 56.34M | 61.68M | 58.64M | 79.75M | 65.06M | 59.41M | 68.35M | 113.43M | 87.09M | -68.69M |
|
EPS (Basic) (Quarter)
|
| | -0.01 | | 0.02M | 0.01 | 0.05 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 | 0.19 | 0.03 | 0.11 | 0.06 | 0.26 | 0.01 | 0.15 | 0.16 | 0.06 | 0.07 | 0.13 | 0.08 | 0.12 | 0.09 | 0.18 | 0.09 | 0.10 | 0.21 | 0.11 | 0.19 | 0.15 | 0.23 | 0.23 | 0.27 | 0.22 | 0.21 | 0.22 | 0.30 | 0.26 | 0.27 | 0.29 | 0.27 | 0.37 | 0.30 | 0.26 | 0.30 | 0.48 | 0.37 | -0.30 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | 0.01 | | | | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 | 0.19 | 0.03 | 0.11 | 0.06 | 0.26 | 0.01 | 0.15 | 0.15 | 0.06 | 0.07 | 0.13 | 0.08 | 0.12 | 0.09 | 0.18 | 0.09 | 0.10 | 0.21 | 0.10 | 0.19 | 0.15 | 0.23 | 0.23 | 0.27 | 0.22 | 0.21 | 0.22 | 0.30 | 0.26 | 0.27 | 0.29 | 0.27 | 0.37 | 0.30 | 0.26 | 0.30 | 0.48 | 0.37 | -0.30 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | 25.68M | | 100.00 | 24.57M | 25.42M | 25.42M | 33.53M | 31.95M | 50.68M | 52.84M | 53.61M | 54.02M | 55.27M | 64.06M | 65.71M | 62.72M | 66.34M | 67.92M | 72.62M | 71.20M | 78.69M | 80.82M | 91.46M | 86.82M | 98.34M | 102.12M | 104.65M | 106.41M | 114.05M | 119.81M | 123.55M | 120.87M | 131.61M | 134.31M | 138.76M | 139.29M | 160.63M | 164.90M | 165.85M | 170.47M | 195.37M | 200.61M | 200.46M | 202.88M | 214.40M | 217.39M | 218.76M | 218.28M | 227.40M | 231.77M | 232.72M | 232.48M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | 31.95M | 50.68M | 54.96M | 53.61M | 54.02M | 55.42M | 64.30M | 67.99M | 62.97M | 66.63M | 68.33M | 69.36M | 71.60M | 79.20M | 83.49M | 84.93M | 87.34M | 98.61M | 102.44M | 105.01M | 106.80M | 114.31M | 117.19M | 123.84M | 121.18M | 131.76M | 133.30M | 139.63M | 140.08M | 161.05M | 163.14M | 172.83M | 170.98M | 195.78M | 198.24M | 200.67M | 203.11M | 214.44M | 217.39M | 216.99M | 218.47M | 227.40M | 231.77M | 232.72M | 232.55M |
|
EBITDA (Quarter)
|
-2.63M | -3.07M | -26.47M | | 2.53M | -7.96M | -13.63M | -12.54M | -16.71M | -17.24M | -19.12M | -19.99M | -20.41M | -20.87M | -20.94M | -23.92M | -25.65M | -24.87M | -24.84M | -25.89M | -33.03M | -32.74M | -32.47M | -32.84M | -30.70M | -31.03M | -32.44M | -35.82M | -37.05M | -39.46M | -39.68M | -39.97M | -125.17M | -43.32M | -50.42M | -152.44M | -50.99M | -55.56M | -50.20M | -55.10M | -64.06M | 379.55M | -255.06M | -260.06M | -65.32M | -284.89M | -69.46M | -69.36M | -317.74M | 608.20M | -100.98M | -319.29M | -94.61M | -153.87M |
|
Interest Expenses (Quarter)
|
4.35M | 4.43M | 3.94M | 3.78M | 4.39M | 0.72M | 1.25M | 1.54M | 1.96M | 1.66M | 1.83M | 1.66M | 2.25M | 2.72M | 3.25M | 3.72M | 3.80M | 4.07M | 4.00M | 4.30M | 6.27M | 5.64M | 5.85M | 6.45M | 6.25M | 6.66M | 6.47M | 6.25M | 6.79M | 7.36M | 7.45M | 7.43M | 7.30M | 8.67M | 9.75M | 9.59M | 10.43M | 10.37M | 9.68M | 10.17M | 14.97M | 13.67M | 13.70M | 17.18M | 15.95M | 14.57M | 14.67M | 28.41M | 27.34M | 28.17M | 27.29M | 26.70M | 25.46M | 25.45M |
|
Shares Outstanding (Quarter)
|
| | 25.68M | | 100.00 | 25.68M | 25.55M | 25.62M | 43.26M | 43.70M | 55.33M | 55.46M | 55.59M | 55.60M | 55.66M | 66.04M | 66.05M | 66.45M | 66.71M | 71.12M | 77.60M | 78.50M | 80.67M | 91.06M | 92.71M | 96.81M | 104.03M | 109.74M | 110.88M | 113.79M | 116.33M | 123.79M | 123.79M | 131.43M | 133.90M | 137.73M | 151.44M | 160.51M | 165.02M | 171.06M | 182.58M | 189.11M | 200.78M | 201.04M | 206.48M | 212.35M | 217.82M | 217.84M | 219.51M | 225.29M | 236.17M | 236.69M | 232.81M | 231.58M |