|
Revenue
|
7.68M | 7.34M | 6.69M | 4.21M | 6.74M | 10.72M | 14.84M | 17.18M | 19.12M | 20.88M | 26.88M | 29.99M | 31.84M | 34.64M | 37.42M | 39.74M | 41.68M | 42.36M | 50.03M | 50.99M | 52.84M | 55.92M | 58.89M | 60.87M | 60.24M | 62.59M | 66.53M | 69.48M | 72.19M | 78.14M | 81.27M | 83.28M | 85.47M | 88.95M | 93.29M | 95.70M | 96.65M | 102.42M | 111.18M | 118.55M | 117.62M | 117.30M | 129.95M | 134.00M | 138.43M | 142.11M | 147.62M | 159.21M | 161.50M | 166.31M | 170.33M | 173.55M | 171.69M | 179.28M | 183.31M | 187.54M | 189.78M | 190.74M | 199.32M | 205.57M | 207.59M | 211.12M | 220.90M |
|
Selling, General & Administrative
|
0.19M | 0.04M | 0.06M | 0.04M | 0.14M | 2.06M | 2.45M | 3.00M | 3.31M | 3.66M | 4.66M | 4.51M | 4.48M | 4.38M | 4.48M | 5.47M | 8.28M | 5.70M | 6.93M | 7.53M | 7.50M | 6.43M | 7.30M | 11.02M | 7.75M | 7.60M | 7.02M | 8.77M | 7.94M | 8.38M | 8.26M | 8.75M | 7.98M | 8.91M | 8.41M | 9.21M | 8.59M | 8.92M | 9.22M | 10.37M | 9.41M | 9.54M | 10.76M | 12.79M | 12.58M | 12.67M | 10.59M | 12.31M | 12.23M | 10.88M | 11.53M | 12.68M | 12.06M | 11.10M | 11.66M | 12.95M | 11.83M | 11.98M | 12.44M | 13.31M | 12.90M | 12.17M | 13.55M |
|
Restructuring Costs
|
| | | | | 0.33M | 0.37M | 0.29M | 1.15M | 1.07M | 1.71M | 0.57M | 1.27M | 0.99M | 0.60M | 0.56M | 0.69M | 2.19M | 0.95M | 0.32M | 1.19M | 1.01M | 2.25M | 0.55M | 0.58M | 1.98M | 1.45M | 0.74M | 2.56M | 1.39M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
4.48M | 4.46M | 4.89M | 1.77M | 3.88M | 8.03M | 10.36M | -0.66M | 1.78M | -8.09M | 1.15M | -0.17M | 3.53M | -6.85M | -2.92M | 0.11M | -4.36M | 5.57M | -3.81M | -1.63M | -3.52M | 45.56M | 60.79M | 42.66M | 53.80M | 43.03M | 52.86M | 49.75M | 51.03M | 53.65M | 57.49M | 60.69M | 57.38M | 61.69M | 64.34M | 1.27M | 0.32M | 1.67M | 4.13M | 46.76M | 1.04M | 9.06M | 78.87M | 6.41M | 5.98M | 22.66M | 62.93M | 23.95M | 0.38M | 33.17M | -0.01M | 20.13M | 17.53M | 11.68M | 4.76M | | 23.09M | 0.20M | 8.99M | 49.91M | 5.69M | 2.20M | 35.95M |
|
Operating Expenses
|
4.67M | 4.50M | 4.96M | 1.80M | 4.02M | 10.42M | 13.19M | 14.97M | 17.13M | 17.91M | 25.11M | 25.89M | 27.71M | 29.01M | 30.84M | 34.11M | 38.54M | 37.75M | 45.12M | 44.41M | 49.13M | 53.00M | 70.33M | 54.23M | 62.13M | 52.61M | 61.33M | 59.26M | 61.53M | 63.41M | 66.45M | 69.44M | 65.35M | 70.60M | 72.76M | 76.77M | 70.60M | 78.86M | 81.89M | 85.48M | 83.99M | 87.88M | 94.42M | 99.05M | 95.78M | 99.48M | 103.89M | 111.95M | 110.92M | 112.79M | 118.19M | 120.48M | 113.59M | 116.06M | 120.10M | 124.01M | 130.15M | 123.04M | 127.20M | 131.46M | 128.61M | 130.87M | 137.31M |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.02M | 0.00M | 0.01M | 0.06M | 0.08M | 0.16M | 0.17M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.37M | 0.01M |
|
Other Non Operating Income
|
0.59M | -0.35M | -0.09M | 0.73M | 0.59M | 0.50M | 0.77M | 0.21M | 0.02M | -0.95M | | | | | | | | | | | | | | -1.13M | -0.84M | | -1.29M | | -0.00M | -0.01M | | | | -0.01M | | | | | | | -0.83M | | | -0.68M | | | -1.47M | | | -0.84M | | | | | | -0.67M | | -0.04M | | | | -1.50M | |
|
Non Operating Income
|
4.12M | -3.75M | -3.71M | -1.51M | -2.70M | -6.33M | -3.69M | -3.87M | -4.17M | -4.50M | -4.26M | -4.65M | -4.87M | -5.37M | -5.45M | -5.61M | -5.81M | -4.36M | -7.20M | -8.01M | -8.93M | -7.60M | -6.56M | 5.70M | -8.05M | -9.86M | 27.87M | -10.15M | -9.30M | 7.11M | -5.89M | 11.30M | -5.16M | -9.47M | 26.72M | -11.54M | -11.87M | -12.37M | -11.38M | 31.97M | -14.31M | -5.20M | 62.70M | -9.60M | -9.27M | 6.95M | 44.38M | 6.73M | -17.50M | 11.20M | -22.87M | 2.98M | -5.31M | -12.05M | -20.58M | -26.08M | 1.45M | -24.96M | -20.12M | 19.24M | -27.92M | -30.61M | 1.61M |
|
Profit After Tax
|
-1.11M | -0.91M | -1.97M | 0.90M | -0.14M | -5.97M | -1.90M | -1.94M | -2.23M | -5.26M | -3.37M | -1.77M | -2.41M | -2.15M | 2.10M | 0.02M | -2.67M | 0.25M | -2.64M | -1.43M | -5.23M | -4.68M | -20.13M | 12.33M | -9.94M | 0.32M | 32.64M | 0.17M | 1.41M | 21.84M | 8.92M | 25.15M | 14.96M | 8.88M | 47.26M | 7.39M | 14.17M | 11.19M | 17.92M | 65.04M | 19.32M | 24.21M | 98.23M | 25.35M | 33.38M | 49.58M | 88.12M | 53.99M | 33.08M | 64.72M | 30.44M | 50.61M | 52.80M | 51.17M | 42.63M | 37.45M | 61.07M | 42.73M | 52.01M | 93.36M | 51.06M | 49.65M | 85.20M |
|
Net Income - Minority
|
| | | | | | | | | | | | | -71.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | -2.00M | -0.19M | -0.97M | -0.89M | -1.25M | -0.48M | -0.27M | -0.36M | -0.34M | 0.34M | -0.36M | -0.31M | -0.09M | -0.21M | -0.20M | -0.40M | -0.36M | -1.01M | 0.48M | -0.72M | -0.19M | 1.49M | -0.10M | -0.04M | 0.83M | 0.27M | 0.95M | 0.39M | 0.28M | 1.73M | 0.21M | 0.41M | 0.29M | 0.47M | 1.60M | 0.41M | 0.47M | 2.18M | 0.47M | 0.73M | 1.07M | 1.82M | 1.16M | 0.71M | 1.39M | 0.65M | 1.14M | 1.19M | 1.13M | 0.90M | 0.83M | 1.29M | 0.88M | 1.05M | 1.96M | 1.06M | 1.01M | 1.72M |
|
Consolidated Net Income
|
| | | | -0.15M | -0.05M | 1.15M | -0.05M | 0.43M | -3.61M | 0.78M | 0.13M | 0.55M | 0.03M | 4.59M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
| | | | -0.15M | -0.05M | 1.15M | -0.05M | 0.43M | -3.61M | 0.78M | 0.13M | 0.55M | -71.88M | 4.59M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Dividend Payments
|
| | | | | | | | 0.04M | 0.04M | 6.13M | 1.55M | 2.52M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.91M | 4.00M | 4.00M | 2.98M | 2.45M | 2.45M | 2.45M | 2.45M | 2.45M | 2.58M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 0.07M | 0.07M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.06M | 0.04M | 0.04M | 0.04M |
|
Net Income towards Common Stockholders
|
| | | | -0.15M | -3.90M | -0.38M | -1.94M | -2.23M | -5.26M | -3.51M | -1.77M | -2.41M | -2.15M | 2.10M | -2.42M | -5.15M | -2.46M | -5.24M | -4.04M | -7.64M | -7.13M | -21.83M | 8.84M | -13.32M | -3.78M | 28.50M | -2.36M | -1.12M | 18.48M | 6.12M | 21.68M | 9.26M | 7.24M | 44.17M | 5.81M | 12.39M | 9.53M | 16.08M | 62.07M | 17.55M | 22.39M | 94.70M | 20.93M | 32.58M | 48.44M | 86.22M | 52.76M | 32.32M | 63.27M | 29.74M | 49.41M | 51.55M | 49.99M | 41.68M | 36.58M | 59.74M | 41.81M | 50.91M | 91.34M | 49.96M | 48.59M | 83.44M |
|
EPS (Basic)
|
| | | | | -0.26 | -0.02 | -0.12 | -0.11 | -0.18 | -0.14 | -0.04 | -0.06 | -0.05 | 0.05 | -0.05 | -0.10 | -0.04 | -0.10 | -0.06 | -0.12 | -0.11 | -0.33 | 0.13 | -0.20 | -0.05 | 0.41 | -0.03 | -0.01 | 0.20 | 0.07 | 0.22 | 0.09 | 0.07 | 0.42 | 0.05 | 0.10 | 0.07 | 0.12 | 0.42 | 0.12 | 0.15 | 0.63 | 0.13 | 0.20 | 0.30 | 0.51 | 0.30 | 0.18 | 0.35 | 0.17 | 0.28 | 0.29 | 0.28 | 0.23 | 0.20 | 0.33 | 0.23 | 0.28 | 0.49 | 0.27 | 0.26 | 0.44 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.26 | -0.02 | -0.12 | | | | | | | | | | | -0.10 | -0.06 | | | -0.33 | 0.13 | | -0.05 | 0.41 | -0.03 | -0.01 | 0.20 | 0.06 | 0.22 | 0.09 | 0.07 | 0.41 | 0.05 | 0.10 | 0.07 | 0.12 | 0.42 | 0.12 | 0.15 | 0.63 | 0.13 | 0.20 | 0.30 | 0.52 | 0.30 | 0.18 | 0.35 | 0.17 | 0.28 | 0.29 | 0.28 | 0.23 | 0.20 | 0.33 | 0.23 | 0.28 | 0.49 | 0.27 | 0.26 | 0.44 |
|
Shares Outstanding (Weighted Average)
|
| | | | | 15.15M | 15.82M | 15.82M | 19.48M | 29.75M | 25.05M | 40.51M | 42.01M | 42.75M | 42.36M | 45.14M | 52.87M | 55.35M | 54.09M | 64.29M | 65.29M | 67.80M | 66.31M | 67.89M | 67.91M | 71.13M | 70.64M | 81.81M | 88.18M | 92.79M | 89.54M | 97.02M | 100.39M | 105.78M | 103.40M | 114.72M | 125.25M | 127.27M | 125.39M | 147.57M | 148.66M | 149.00M | 148.79M | 158.43M | 159.74M | 162.65M | 163.44M | 177.83M | 179.05M | 179.05M | 178.75M | 179.20M | 179.41M | 180.80M | 180.22M | 181.71M | 181.96M | 182.03M | 182.16M | 186.47M | 186.53M | 186.59M | 186.84M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 15.15M | 15.82M | 15.82M | | | | | | | | | | | 54.09M | 64.29M | | | 66.31M | 67.96M | | 71.13M | 70.85M | 81.81M | 88.18M | 93.44M | 90.00M | 97.32M | 100.73M | 106.33M | 103.81M | 114.99M | 125.56M | 127.47M | 125.68M | 147.66M | 149.03M | 149.91M | 149.22M | 159.13M | 161.37M | 163.46M | 164.09M | 178.06M | 179.14M | 179.16M | 178.94M | 179.30M | 179.74M | 181.16M | 180.56M | 181.99M | 182.19M | 182.30M | 182.40M | 186.76M | 186.91M | 186.84M | 187.17M |
|
Interest Expenses
|
-3.53M | 3.40M | 3.61M | 2.27M | 3.29M | 3.12M | 4.33M | 4.09M | 4.13M | 3.56M | 4.33M | 4.65M | 4.85M | 5.37M | 5.45M | 5.67M | 5.81M | 6.46M | 7.17M | 8.01M | 8.93M | 9.32M | 9.84M | 10.85M | 10.49M | 10.50M | 11.08M | 10.47M | 10.63M | 10.45M | 10.91M | 11.39M | 11.51M | 12.70M | 13.21M | 12.83M | 12.19M | 14.05M | 15.57M | 14.86M | 15.33M | 15.93M | 16.22M | 15.36M | 15.27M | 15.75M | 17.11M | 17.26M | 17.90M | 21.16M | 21.71M | 22.61M | 22.86M | 23.75M | 25.35M | 25.42M | 27.37M | 28.70M | 31.67M | 32.53M | 33.62M | 31.67M | 34.34M |
|
Shares Outstanding
|
| | | | | 15.89M | 15.90M | 15.99M | 24.96M | 34.87M | 35.70M | 42.22M | 42.24M | 44.05M | 44.76M | 48.30M | 55.15M | 57.22M | 64.43M | 64.95M | 67.93M | 68.08M | 68.08M | 68.18M | 68.19M | 72.46M | 80.35M | 83.38M | 91.45M | 93.86M | 97.01M | 97.23M | 104.24M | 107.83M | 112.17M | 118.17M | 126.37M | 132.96M | 142.82M | 148.71M | 148.94M | 149.23M | 158.21M | 159.08M | 160.32M | 169.71M | 177.77M | 179.21M | 179.21M | 179.21M | 3.88M | 179.37M | 179.66M | 181.51M | 3.83M | 182.07M | 182.11M | 182.21M | 3.77M | 186.61M | 186.69M | 3.88M | 3.79M |