|
Revenue
|
64.40M | 70.05M | 71.30M | 66.04M | 65.30M | 69.47M | 75.49M | 70.74M | 72.10M | 83.24M | 89.14M | 84.24M | 87.33M | 90.48M | 94.94M | 88.69M | 91.00M | 97.80M | 107.33M | 102.78M | 102.21M | 105.19M | 108.37M | 105.93M | 107.74M | 112.91M | 112.80M | 110.81M | 111.33M | 119.14M | 124.56M | 121.37M | 119.61M | 120.77M | 126.49M | 123.53M | 119.71M | 124.24M | 127.20M | 123.16M | 115.71M | 118.99M | 120.49M | 111.63M | 63.99M | 103.21M | 111.16M | 100.69M | 101.27M | 112.47M | 112.09M | 108.87M | 105.84M | 111.45M | 116.46M | 108.94M | 110.64M | 117.35M | 127.48M | 123.37M | 128.96M | 133.00M | 140.74M | 135.36M | 140.69M | 145.21M |
|
Selling, General & Administrative
|
5.82M | 15.76M | 5.07M | 5.47M | 5.96M | 6.40M | 6.72M | 6.77M | 7.18M | 7.94M | 8.24M | 10.02M | 8.70M | 9.02M | 9.71M | 9.57M | 9.91M | 9.75M | 9.88M | 10.72M | 10.76M | 11.33M | 11.65M | 11.30M | 11.61M | 11.51M | 10.04M | 11.56M | 11.68M | 12.13M | 11.33M | 11.41M | 11.50M | 10.93M | 10.16M | 11.11M | 11.00M | 10.75M | 11.31M | 12.14M | 16.47M | 12.29M | 12.88M | 12.58M | 11.57M | 11.18M | 12.40M | 16.79M | 15.70M | 14.82M | 18.51M | 15.47M | 19.33M | 17.37M | 19.49M | 17.43M | 18.30M | 18.94M | 21.62M | 19.49M | 18.81M | 18.21M | 21.82M | 18.99M | 18.99M | 18.61M |
|
Restructuring Costs
|
| | | | | | 0.08M | 0.57M | 0.97M | 0.98M | 0.22M | 0.70M | | | 0.73M | 0.42M | 0.25M | 0.53M | 0.24M | 0.01M | | | | | | | | | 0.13M | 0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
40.08M | 41.38M | 44.83M | 49.56M | 39.23M | 39.37M | 43.88M | 42.23M | 41.62M | 48.15M | 52.42M | 50.90M | 52.90M | 52.42M | 52.30M | 50.18M | 50.99M | 54.09M | 61.29M | | | | 7.51M | 13.70M | | 20.20M | 86.50M | 4.90M | | 1.40M | | | 6.90M | | | | | | | 43.42M | | | | | | 2.32M | | -3.70M | | | | 63.00M | 58.92M | 61.52M | 3.16M | 59.04M | 59.10M | 62.13M | 73.99M | 69.33M | 71.72M | 75.62M | 80.43M | 83.22M | 76.98M | 80.91M |
|
Operating Expenses
|
45.90M | 57.15M | 49.90M | 55.02M | 45.20M | 45.77M | 50.68M | 49.56M | 49.78M | 57.07M | 60.87M | 61.62M | 61.60M | 61.44M | 62.75M | 60.17M | 61.16M | 64.37M | 71.41M | 74.42M | 69.59M | 69.91M | 72.79M | 73.03M | 70.84M | 76.53M | 74.51M | 76.01M | 72.99M | 79.26M | 86.30M | 83.72M | 81.52M | 79.38M | 82.89M | 86.45M | 81.64M | 132.99M | 85.00M | 86.28M | 84.34M | 81.54M | 120.28M | 126.30M | 68.37M | 76.29M | 98.27M | 80.25M | 74.68M | 78.95M | 89.67M | 78.47M | 78.25M | 78.89M | 91.77M | 76.47M | 77.41M | 81.07M | 95.62M | 88.81M | 90.54M | 93.84M | 102.25M | 102.21M | 95.97M | 99.53M |
|
Operating Income
|
18.50M | 12.90M | 21.40M | 11.02M | 20.10M | 23.70M | 24.82M | 21.17M | 22.32M | 26.18M | 28.27M | 22.62M | 25.74M | 29.04M | 32.19M | 28.52M | 29.84M | 33.43M | 35.92M | 28.37M | 32.62M | 35.28M | 35.59M | 32.90M | 36.89M | 36.38M | 38.29M | 34.80M | 38.34M | 39.88M | 38.26M | 37.65M | 38.09M | 41.38M | 43.60M | 37.08M | 38.07M | -8.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
18.50M | 12.90M | 21.40M | 11.02M | 20.10M | 23.70M | 24.82M | 21.17M | 22.32M | 26.18M | 28.27M | 22.62M | 25.74M | 29.04M | 32.19M | 28.52M | 29.84M | 33.43M | 35.92M | 28.37M | 32.62M | 35.28M | 35.59M | 32.90M | 36.89M | 36.38M | 38.29M | 34.80M | 38.34M | 39.88M | 38.26M | 37.65M | 38.09M | 41.38M | 43.60M | 37.08M | 38.07M | -8.76M | 42.40M | 80.52M | 27.95M | 37.68M | 0.42M | -14.45M | -3.97M | 29.41M | 13.02M | 16.93M | 13.21M | -0.05M | 23.43M | 30.58M | 30.17M | 33.95M | 29.50M | 35.27M | 35.56M | 38.18M | 34.57M | 35.14M | 38.64M | 39.11M | 39.21M | 33.37M | 44.70M | 45.57M |
|
Other Non Operating Income
|
10.47M | | | | -0.56M | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.44M | 13.10M | 0.31M | -0.49M | 0.09M | 0.06M | 0.32M | 0.04M | 0.02M | 0.65M | 0.04M | 0.06M | -35.60M | | 0.21M | 0.19M | 0.26M | 0.20M | 0.22M | -3.42M | 0.23M | 0.20M | 0.22M | 0.41M | 0.16M | 0.14M | -3.50M | -14.04M | -33.82M | | 0.18M | 2.58M | 1.40M | 1.88M | 2.80M | 2.32M | 1.90M | 2.71M | 0.59M | 0.22M | -0.05M | 0.73M | 0.22M | -0.03M | -0.12M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.44M | 0.23M | 0.31M | -0.49M | 0.09M | 0.06M | 0.32M | 0.04M | 0.02M | 41.80M | 0.04M | 0.06M | 0.59M | -91.47M | -15.59M | -15.99M | -16.11M | -16.27M | 27.34M | -18.55M | -14.97M | -8.98M | -14.98M | -16.54M | -13.16M | -15.22M | -17.87M | -26.72M | -46.85M | -10.88M | -11.45M | -9.00M | -10.27M | -7.29M | -9.54M | -9.64M | -9.79M | -9.22M | -13.77M | -15.48M | -15.54M | -14.36M | -15.55M | -16.43M | -16.55M |
|
EBT
|
19.40M | 4.21M | 13.18M | 3.07M | 5.44M | 14.93M | 15.36M | 10.85M | 11.61M | 14.22M | 15.88M | 10.29M | 13.32M | 16.73M | 19.43M | 15.64M | 17.27M | 47.17M | 22.20M | 13.51M | 18.11M | 21.82M | 15.67M | 33.84M | 23.31M | 42.75M | 110.78M | 25.12M | 73.84M | 72.06M | 22.44M | 21.20M | 28.57M | -10.14M | 30.31M | 21.49M | 22.08M | -24.86M | 25.93M | 64.21M | 12.81M | 22.48M | -14.61M | -29.65M | -20.91M | 13.76M | -2.34M | 2.57M | -0.13M | -13.33M | 11.54M | 18.95M | 18.59M | 22.29M | 17.41M | 22.93M | 23.59M | 26.49M | 22.64M | 20.79M | 22.94M | 23.62M | 24.12M | 17.60M | 28.30M | 29.13M |
|
Profit After Tax
|
18.89M | 4.36M | 13.01M | 3.00M | 5.39M | 14.86M | 15.10M | 10.82M | 10.84M | 14.19M | 15.14M | 8.83M | 12.46M | 16.17M | 19.01M | 16.23M | 17.78M | 56.18M | 23.14M | 15.44M | 19.89M | 24.30M | 18.52M | 36.39M | 25.36M | 46.46M | 113.96M | 28.62M | 77.30M | 72.77M | 25.64M | 23.51M | 30.95M | -16.03M | 33.45M | 23.68M | 24.29M | -23.03M | 20.62M | 65.84M | 14.46M | 24.81M | -12.38M | -28.31M | -23.89M | 13.72M | 0.28M | 4.34M | 2.60M | -11.07M | 22.86M | 21.46M | 20.82M | 24.34M | 19.20M | 24.86M | 25.30M | 28.88M | 24.84M | 23.31M | 25.91M | 25.93M | 27.69M | 20.00M | 31.33M | 33.35M |
|
Equity Income
|
-0.52M | -0.07M | -2.86M | -0.07M | -0.05M | -0.07M | -0.27M | -0.03M | -0.76M | -0.03M | -0.74M | -1.45M | -0.87M | -0.56M | -0.42M | 0.59M | 0.50M | 9.01M | 0.93M | 1.93M | 1.79M | 2.48M | 2.85M | 2.54M | 2.05M | 3.71M | 3.18M | 3.50M | 3.47M | 0.71M | 3.19M | 2.32M | 2.37M | -5.89M | 3.14M | 2.19M | 2.21M | 1.83M | -5.31M | 1.63M | 1.65M | 2.33M | 2.23M | 1.53M | -2.98M | -0.04M | 2.62M | 1.77M | 2.73M | 2.26M | 2.15M | 2.51M | 2.23M | 2.06M | 1.80M | 1.94M | 1.71M | 2.39M | 2.21M | 2.52M | 2.98M | 2.31M | 3.49M | 2.40M | 3.03M | 4.22M |
|
Net Income - Minority
|
| | | | -55.80M | -55.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
1.83M | -0.41M | 17.41M | 0.21M | 0.52M | 1.75M | 1.51M | 1.42M | 1.42M | 1.73M | 1.79M | 0.71M | 0.77M | 0.84M | 0.95M | 0.79M | 0.86M | 2.79M | 1.21M | 0.80M | 1.03M | 1.25M | 0.95M | 1.85M | 1.31M | 2.36M | 5.80M | 1.44M | 3.90M | 3.67M | 1.28M | 1.18M | 1.56M | -0.81M | 1.69M | 1.22M | 1.23M | -1.17M | 1.05M | 3.31M | 0.73M | 1.26M | -0.63M | -1.43M | -1.20M | 0.69M | 0.01M | 0.21M | 0.12M | -0.49M | 0.60M | 0.94M | 0.91M | 1.07M | 0.84M | 1.07M | 1.10M | 1.25M | 1.06M | -0.08M | 1.07M | 1.07M | 1.12M | 0.80M | 1.24M | 1.32M |
|
Income from Continuing Operations
|
19.40M | 4.21M | 13.18M | 3.07M | 5.44M | 14.93M | 15.36M | 10.85M | 11.61M | 14.22M | 15.88M | 10.29M | 13.32M | 16.73M | 19.43M | 15.64M | 17.27M | 47.17M | 22.20M | 13.51M | 18.11M | 21.82M | 15.67M | 33.84M | 23.31M | 42.75M | 110.78M | 25.12M | 73.84M | 72.06M | 22.44M | 21.20M | 28.57M | -10.14M | 30.31M | 21.49M | 22.08M | -24.86M | 25.93M | 64.21M | 12.81M | 22.48M | -14.61M | -29.65M | -20.91M | 13.76M | -2.34M | 2.57M | -0.13M | -13.33M | 11.54M | 18.95M | 18.59M | 22.29M | 17.41M | 22.93M | 23.59M | 26.49M | 22.64M | 20.79M | 22.94M | 23.62M | 24.12M | 17.60M | 28.30M | 29.13M |
|
Consolidated Net Income
|
-5.30M | 0.09M | 0.06M | 0.00M | -0.00M | -0.10M | 0.01M | | | | | 10.29M | 13.32M | 16.73M | 19.43M | 15.64M | 17.27M | 47.17M | 22.20M | 13.51M | 18.11M | 21.82M | 15.67M | 33.84M | 23.31M | 42.75M | 110.78M | 25.12M | 73.84M | 72.06M | 22.44M | 21.20M | 28.57M | -10.14M | 30.31M | 21.49M | 22.08M | -24.86M | 25.93M | 64.21M | 12.81M | 22.48M | -14.61M | -29.65M | -20.91M | 13.76M | -2.34M | 2.57M | -0.13M | -13.33M | 11.54M | 18.95M | 18.59M | 22.29M | 17.41M | 22.93M | 23.59M | 26.49M | 22.64M | 20.79M | 22.94M | 23.62M | 24.12M | 17.60M | 28.30M | 29.13M |
|
Income towards Parent Company
|
-5.30M | 0.09M | 0.06M | 0.00M | -55.80M | -55.49M | 0.01M | | | | | 10.29M | 13.32M | 16.73M | 19.43M | 15.64M | 17.27M | 47.17M | 22.20M | 13.51M | 18.11M | 21.82M | 15.67M | 33.84M | 23.31M | 42.75M | 110.78M | 25.12M | 73.84M | 72.06M | 22.44M | 21.20M | 28.57M | -10.14M | 30.31M | 21.49M | 22.08M | -24.86M | 25.93M | 64.21M | 12.81M | 22.48M | -14.61M | -29.65M | -20.91M | 13.76M | -2.34M | 2.57M | -0.13M | -13.33M | 11.54M | 18.95M | 18.59M | 22.29M | 17.41M | 22.93M | 23.59M | 26.49M | 22.64M | 20.79M | 22.94M | 23.62M | 24.12M | 17.60M | 28.30M | 29.13M |
|
Preferred Dividend Payments
|
0.09M | 0.03M | 0.12M | 0.02M | 0.04M | 0.14M | 0.12M | 0.11M | 0.11M | 0.15M | 0.16M | 0.09M | 0.13M | 0.17M | 0.19M | 0.17M | 0.18M | 0.57M | 0.23M | 0.16M | 0.20M | 0.24M | 0.18M | 0.36M | 0.26M | 0.46M | 1.13M | 0.28M | 0.77M | 0.72M | 0.25M | 0.23M | 0.31M | -0.16M | 0.33M | 0.24M | 0.24M | -0.23M | 0.21M | 0.66M | 0.15M | 0.25M | -0.13M | -0.29M | -0.24M | 0.14M | 0.00M | 0.05M | 0.03M | -0.11M | 0.14M | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-13.50M | 4.33M | -120.98M | -2.99M | -5.35M | -14.62M | -14.98M | -10.71M | -10.73M | -14.05M | -14.99M | -8.75M | -12.36M | 16.00M | 18.81M | 16.06M | 17.57M | 55.51M | 22.91M | 15.26M | 19.68M | 24.01M | 18.31M | 36.01M | 25.54M | 45.98M | 112.80M | 28.31M | 76.55M | 72.05M | 25.10M | 23.28M | 30.64M | -15.87M | 32.85M | 23.81M | 23.95M | -22.80M | 20.55M | 64.98M | 14.31M | 24.56M | -12.25M | -28.02M | -23.65M | 13.58M | 0.27M | 4.29M | 2.57M | -10.96M | 13.55M | 18.95M | 18.59M | 22.29M | 17.41M | 22.93M | 23.59M | 26.49M | 22.64M | 20.79M | 22.94M | 23.62M | 24.12M | 17.60M | 28.30M | 29.13M |
|
EPS (Basic)
|
0.43 | 0.06 | -0.55 | 20.00 | 40.00 | 140.00 | 120.00 | 0.11 | 0.11 | 0.14 | 0.15 | 0.09 | 0.13 | 0.16 | 0.19 | 0.16 | 0.18 | 0.56 | 0.23 | 0.15 | 0.20 | 0.24 | 0.18 | 0.36 | 0.26 | 0.46 | 1.13 | 0.28 | 0.76 | 0.72 | 0.25 | 0.23 | 0.31 | -0.17 | 0.33 | 0.24 | 0.24 | -0.24 | 0.21 | 0.66 | 0.15 | 0.25 | -0.13 | -0.30 | -0.25 | 0.14 | | 0.04 | 0.02 | -0.11 | 0.13 | 0.20 | 0.19 | 0.22 | 0.17 | 0.22 | 0.23 | 0.26 | 0.23 | 0.20 | 0.23 | 0.23 | 0.23 | 0.17 | 0.27 | 0.28 |
|
EPS (Weighted Average and Diluted)
|
0.43 | 0.06 | -0.55 | 20.00 | 40.00 | 140.00 | 120.00 | 0.11 | 0.11 | 0.14 | 0.15 | 0.09 | 0.12 | 0.16 | 0.19 | 0.16 | 0.18 | 0.56 | 0.23 | 0.15 | 0.20 | 0.24 | 0.18 | 0.36 | 0.26 | 0.46 | 1.13 | 0.28 | 0.76 | 0.72 | 0.25 | 0.23 | 0.31 | -0.17 | 0.33 | 0.24 | 0.24 | -0.24 | 0.21 | 0.66 | 0.15 | 0.25 | -0.13 | -0.30 | -0.25 | 0.14 | | 0.04 | 0.02 | -0.11 | 0.13 | 0.19 | 0.19 | 0.22 | 0.17 | 0.22 | 0.23 | 0.26 | 0.22 | 0.20 | 0.22 | 0.22 | 0.23 | 0.17 | 0.26 | 0.28 |
|
EBITDA
|
18.50M | 12.90M | 21.40M | 11.02M | 20.10M | 23.70M | 24.82M | 21.17M | 22.32M | 26.18M | 28.27M | 22.62M | 25.74M | 29.04M | 32.19M | 28.52M | 29.84M | 33.43M | 35.92M | 28.37M | 32.62M | 35.28M | 35.59M | 32.90M | 36.89M | 36.38M | 38.29M | 34.80M | 38.34M | 39.88M | 38.26M | 37.65M | 38.09M | 41.38M | 43.60M | 37.08M | 38.07M | -8.76M | 42.40M | 80.52M | 27.95M | 37.68M | 0.42M | -14.45M | -3.97M | 29.41M | 13.02M | 16.93M | 13.21M | -0.05M | 23.43M | 30.58M | 30.17M | 33.95M | 29.50M | 35.27M | 35.56M | 38.18M | 34.57M | 35.14M | 38.64M | 39.11M | 39.21M | 33.37M | 44.70M | 45.57M |
|
Interest Expenses
|
9.56M | -8.69M | 67.15M | 7.95M | 7.95M | -8.77M | -9.45M | 10.32M | 10.71M | -11.96M | 78.38M | -12.33M | 12.41M | 12.32M | 12.75M | 12.88M | 12.58M | 12.37M | 13.79M | 14.92M | 14.58M | 13.90M | 14.53M | 13.09M | 13.09M | 13.93M | 14.08M | 14.88M | 13.80M | 15.52M | 16.47M | 16.49M | 16.52M | 16.49M | 15.33M | 15.80M | 16.18M | 16.37M | 16.47M | 16.31M | 15.13M | 15.20M | 15.03M | 15.20M | 16.94M | 15.65M | 15.36M | 14.36M | 13.34M | 13.28M | 11.88M | 11.63M | 11.58M | 11.66M | 12.10M | 12.34M | 11.97M | 11.69M | 11.93M | 14.35M | 15.70M | 15.49M | 15.09M | 15.77M | 16.40M | 16.44M |
|
Shares Outstanding
|
| | | | | | 92.18M | | 23.36M | 24.55M | 97.22M | 24.70M | 24.70M | 24.70M | 97.82M | 24.79M | 24.79M | 99.62M | 98.65M | 99.97M | 99.98M | 100.00M | 99.59M | 99.91M | 99.92M | 99.92M | 99.93M | 100.18M | 100.11M | 100.12M | 100.12M | 100.48M | 98.99M | 98.56M | 98.56M | 98.38M | 97.90M | 97.90M | 97.90M | 98.06M | 97.50M | 96.85M | 96.80M | 96.99M | 97.38M | 97.36M | 97.36M | 104.49M | 107.32M | 107.68M | 107.75M | 108.13M | 108.06M | 108.01M | 108.14M | 108.95M | 108.82M | 108.96M | 112.35M | 112.92M | 112.91M | 113.77M | 116.20M | 116.59M | 116.59M | 118.53M |