|
Revenue
|
30.70M | 28.12M | -85.34M | 0.03M | 28.29M | 29.35M | -83.77M | 0.03M | 0.03M | 0.03M | 78.30M | 18.24M | 18.35M | 18.66M | 22.09M | 18.30M | 18.51M | 18.47M | 20.58M | 22.30M | 23.76M | 27.54M | 28.62M | 28.90M | 30.52M | 29.78M | 29.27M | 31.54M | 31.30M | 31.49M | 30.91M | 31.08M | 31.61M | 33.51M | 52.91M | 15.82M | 12.53M | 13.40M | 6.31M | 12.75M | 13.43M | 12.16M | 18.68M | 11.83M | 10.79M | 10.03M | 8.12M | 7.79M | 7.77M | 8.32M | 12.78M | 11.69M | 12.24M | 12.53M | 13.45M | 11.90M | 11.77M | 11.61M | 11.79M | 12.01M | 12.16M | 12.84M |
|
Gross Profit
|
| | | | | | | | | | | | | | | -1.31M | | | | 3.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Deferred Charges
|
| | | | | | | -896.00 | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | | | | 3.78M | | | | | | | | | | | | | | | | | | 2.94M | 3.03M | 3.31M | 3.27M | 3.02M | 2.99M | 2.97M | 2.69M | 2.72M | 2.88M | 2.76M |
|
Selling, General & Administrative
|
1.83M | 1.34M | -4.95M | 0.00M | 2.41M | 2.66M | -7.09M | 0.00M | 771.00 | 968.00 | 5.07M | 0.00M | 0.00M | 1.47M | 1.61M | 0.00M | 2.74M | 1.13M | 1.75M | 1.77M | 1.28M | 1.15M | 1.32M | 1.61M | 1.60M | 1.54M | 0.72M | 1.78M | 1.29M | 1.59M | 1.60M | 2.19M | 2.17M | 1.86M | 5.14M | 2.33M | 2.21M | 1.93M | 2.24M | 4.01M | 1.40M | 1.65M | 2.22M | 2.65M | 3.09M | 2.81M | 3.88M | 2.53M | 2.06M | 2.76M | 2.60M | 2.88M | 3.52M | 1.43M | 1.36M | 1.26M | 1.41M | 1.22M | 1.55M | 1.35M | 1.38M | 1.59M |
|
Restructuring Costs
|
| | | | | | | | | -130.00 | -0.17M | -45.00 | | -2.74M | 0.01M | 3.84M | 0.09M | 0.09M | 0.07M | 0.07M | 0.04M | 0.09M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
26.17M | 24.97M | -75.35M | 0.03M | 21.04M | 23.97M | -72.46M | 0.02M | 0.02M | 0.02M | 64.20M | 16.41M | 16.33M | 18.74M | 30.87M | 13.54M | 15.56M | 16.05M | 20.24M | -0.07M | -0.04M | 23.38M | 28.27M | 23.21M | 23.15M | 23.89M | 25.10M | 24.56M | 24.16M | 20.73M | 26.01M | 23.70M | 24.79M | 22.10M | 19.10M | 11.84M | 13.01M | 5.14M | 5.40M | 4.14M | 5.34M | 12.33M | 10.30M | 16.10M | -24.45M | 31.31M | 0.38M | 11.15M | 3.89M | 1.54M | 72.62M | 8.44M | 0.19M | 9.55M | -2.08M | 8.95M | 8.46M | 9.09M | -0.59M | 3.89M | 0.95M | 0.76M |
|
Operating Expenses
|
27.99M | 26.31M | -80.29M | 0.03M | 23.44M | 26.63M | -79.56M | 0.02M | 0.02M | 0.02M | 69.09M | 16.42M | 16.34M | 17.47M | 32.50M | 17.38M | 18.39M | 17.26M | 22.06M | 19.26M | 19.31M | 24.61M | 29.73M | 24.82M | 24.75M | 25.43M | 25.82M | 26.34M | 25.46M | 25.73M | 27.61M | 25.89M | 26.97M | 27.73M | 24.24M | 14.17M | 15.22M | 12.95M | 14.36M | 15.90M | 12.79M | 13.70M | 14.66M | 14.05M | 16.02M | 14.59M | 12.27M | 11.91M | 10.62M | 11.08M | 12.33M | 14.26M | 15.75M | 14.30M | 15.58M | 13.23M | 12.86M | 13.28M | 13.48M | 12.64M | 12.98M | 14.23M |
|
Operating Income
|
2.71M | 1.82M | -5.04M | -0.00M | 4.84M | 2.72M | -4.21M | 0.00M | 0.01M | 0.01M | 9.21M | 1.83M | 2.02M | 1.19M | -10.40M | 0.93M | 0.12M | 1.20M | -1.48M | 3.04M | 4.45M | 2.93M | -1.11M | 4.08M | 5.77M | 4.35M | 3.45M | 5.20M | 5.84M | 5.77M | 3.30M | 5.19M | 4.64M | 5.77M | 0.52M | 2.64M | -2.69M | 0.45M | -8.05M | -3.15M | 0.64M | -1.54M | 4.02M | -2.23M | -5.22M | -4.56M | -4.15M | -4.13M | -2.85M | -2.77M | 0.46M | -2.57M | -3.51M | -1.77M | -2.13M | -1.33M | -1.08M | -1.67M | -1.69M | -0.64M | -0.82M | -1.40M |
|
EBIT
|
2.71M | 1.82M | -5.04M | -0.00M | 4.84M | 2.72M | -4.21M | 0.00M | 0.01M | 0.01M | 9.21M | 1.83M | 2.02M | 1.19M | -10.40M | 0.93M | 0.12M | 1.20M | -1.48M | 3.04M | 4.45M | 2.93M | -1.11M | 4.08M | 5.77M | 4.35M | 3.45M | 5.20M | 5.84M | 5.77M | 3.30M | 5.19M | 4.64M | 5.77M | 0.52M | 2.64M | -2.69M | 0.45M | -8.05M | -3.15M | 0.64M | -1.54M | 4.02M | -2.23M | -5.22M | -4.56M | -4.15M | -4.13M | -2.85M | -2.77M | 0.46M | -2.57M | -3.51M | -1.77M | -2.13M | -1.33M | -1.08M | -1.67M | -1.69M | -0.64M | -0.82M | -1.40M |
|
Non Operating Investment Income
|
| | | | | -0.03M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | 9.84M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.86M | 0.67M | -2.35M | 426.00 | 0.70M | 0.50M | -1.62M | 0.00M | 0.00M | 0.00M | 11.72M | 0.00M | 0.00M | 2.13M | 7.36M | 0.00M | 4.00M | 3.06M | 3.01M | 3.76M | 2.99M | 2.50M | 1.43M | 3.85M | 3.29M | 4.25M | 3.28M | 3.42M | 3.71M | 3.17M | 3.56M | 3.88M | 3.54M | 4.02M | 4.35M | 4.56M | 4.88M | 5.23M | 4.94M | 4.53M | 4.23M | 4.35M | 5.56M | 4.70M | 4.66M | 5.16M | 3.43M | 5.81M | 4.39M | 7.38M | 7.09M | 8.83M | 8.49M | 9.68M | 3.02M | 6.13M | 5.20M | 5.92M | 4.64M | 4.63M | 3.98M | 4.75M |
|
Other Non Operating Income
|
| | | | | 0.11M | -1.88M | | | 0.00M | 0.00M | | | 77.00 | 0.01M | | | | | | | | | | 0.27M | 0.01M | 0.64M | 1.44M | -3.42M | 1.91M | -2.69M | 1.83M | 7.48M | 18.72M | -15.63M | -5.82M | -2.33M | -5.22M | -1.81M | 7.84M | -5.60M | | -14.15M | 7.62M | | -1.45M | -4.72M | 3.77M | | 1.53M | 0.63M | 0.97M | -1.71M | | | | | | | | | |
|
Non Operating Income
|
-13.25M | -11.97M | 38.47M | -0.01M | -12.56M | -11.02M | 34.20M | -0.01M | -10.39M | -6.47M | 28.50M | -11.78M | -5.18M | -8.19M | -11.47M | -2.90M | -3.72M | -5.75M | -5.24M | -6.40M | -5.24M | -11.21M | -13.24M | -9.05M | -7.90M | -9.31M | -10.36M | -10.66M | -15.61M | -8.97M | -14.73M | -6.62M | 2.73M | 5.90M | -3.40M | -6.39M | -4.64M | 1.99M | -12.34M | | 4.86M | 0.71M | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-10.54M | -10.52M | 39.42M | -0.01M | -14.19M | -8.30M | 30.00M | -0.01M | -0.01M | -0.00M | -11.43M | -9.95M | -3.16M | -7.00M | -21.88M | -1.97M | -3.60M | -4.55M | -6.72M | -3.36M | -0.80M | -8.29M | -14.35M | -4.97M | -2.13M | -4.96M | -6.91M | -5.46M | -9.77M | -3.20M | -11.43M | -1.44M | 7.37M | 11.67M | -2.88M | -7.64M | -8.02M | -12.91M | -14.38M | -6.59M | 0.88M | -3.48M | 2.20M | -4.13M | -7.14M | -5.31M | -4.60M | -3.34M | -3.00M | 0.62M | 3.37M | 3.17M | 2.56M | 6.00M | -0.98M | 2.92M | 2.26M | 2.17M | 1.12M | 2.21M | 1.42M | 1.70M |
|
Tax Provisions
|
-0.12M | -0.49M | -0.11M | 489.00 | -2.73M | 0.89M | 1.42M | 761.00 | 0.00M | -356.00 | -1.26M | 2.45M | 5.36M | 0.40M | 32.74M | 2.05M | 2.19M | 0.79M | 15.36M | 0.10M | -0.01M | 0.27M | -0.88M | 0.00M | -0.00M | -0.03M | | | | | -0.18M | | | 0.79M | -2.42M | | | | | 0.25M | 0.05M | 0.05M | -0.34M | 0.04M | -1.23M | 0.16M | 0.03M | 0.03M | 0.04M | 88.04M | 15.09M | 1.11M | 0.20M | 1.32M | -0.70M | 0.60M | 0.67M | 0.55M | 0.11M | 1.32M | 2.04M | 1.57M |
|
Profit After Tax
|
-10.28M | -11.01M | 40.35M | -12.05M | -14.46M | -1.13M | 26.04M | -0.01M | 0.00M | 441.00 | -8.10M | -7.55M | 12.14M | -6.60M | 56.22M | 4.63M | 2.52M | -3.73M | 37.09M | -0.38M | 0.44M | -7.01M | -1.45M | -3.56M | 4.76M | -4.43M | 3.56M | -5.01M | -10.25M | 7.17M | -7.22M | -0.10M | 7.37M | 23.12M | 152.65M | -5.61M | -6.34M | -7.79M | -7.18M | 4.61M | -4.16M | 7.69M | -1.48M | 22.63M | -30.73M | 26.25M | -8.75M | 14.50M | 16.46M | 378.35M | 58.95M | 3.52M | 0.53M | 4.45M | -2.56M | 2.76M | 1.70M | 1.91M | 0.11M | 4.78M | 0.32M | 0.88M |
|
Equity Income
|
| | | | | | | | | | | | | | | | -0.01M | 0.01M | -0.02M | 0.03M | 0.01M | -0.00M | 0.00M | -0.00M | | | -0.02M | -0.01M | -0.01M | 0.01M | 0.04M | 0.01M | -0.01M | -0.00M | 154.13M | -0.01M | 0.00M | -0.18M | -1.28M | -0.38M | -0.73M | 0.36M | 0.22M | 3.34M | 4.57M | 3.63M | 3.00M | 4.71M | 1.64M | 464.08M | -2.34M | 0.69M | 0.03M | 0.09M | 0.26M | 0.43M | 0.11M | 0.28M | -0.12M | | | |
|
Net Income - Minority
|
| | | | -13.70M | -13.34M | | -16.70M | -16.86M | -16.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.27M | 0.18M | -0.02M | 85.00 | 0.04M | 0.38M | -0.51M | -79.00 | -0.17M | -0.04M | 0.30M | -0.11M | -0.12M | -0.10M | -0.66M | -0.08M | -0.13M | -0.08M | -0.11M | 0.29M | -0.28M | -0.10M | -0.05M | 0.02M | -0.10M | -0.11M | -0.10M | -0.12M | -0.16M | -0.10M | -0.12M | -0.13M | -0.13M | -0.92M | -0.42M | -0.18M | 0.38M | 0.02M | -0.20M | 0.16M | 0.24M | | 0.40M | 0.26M | 0.15M | 0.13M | 0.14M | 0.12M | 0.16M | 0.23M | 0.24M | 0.20M | 0.35M | 0.31M | 0.46M | 0.21M | 0.20M | 0.20M | 0.19M | 0.16M | 0.15M | 0.16M |
|
Income from Continuing Operations
|
-10.42M | -10.04M | 39.53M | -0.01M | -11.46M | -9.19M | 28.58M | -0.01M | -0.01M | -0.00M | -10.17M | -12.40M | -8.52M | -7.40M | -54.62M | -4.02M | -5.79M | -5.34M | -22.08M | -3.46M | -0.79M | -8.56M | -13.47M | -4.97M | -2.13M | -4.94M | -6.91M | -5.46M | -9.77M | -3.20M | -11.25M | -1.44M | 7.37M | 10.88M | -0.47M | -7.64M | -8.02M | -12.91M | -14.38M | -6.83M | 0.83M | -3.53M | 2.54M | -4.17M | -5.91M | -5.47M | -4.63M | -3.37M | -3.04M | -87.42M | -11.72M | 2.06M | 2.35M | 4.68M | -0.29M | 2.32M | 1.59M | 1.63M | 1.00M | 0.89M | -0.62M | 0.13M |
|
Consolidated Net Income
|
0.66M | 1.88M | 0.26M | -0.00M | -5.07M | 1.64M | 3.70M | 0.00M | 0.00M | -660.00 | -2.34M | 4.55M | 9.95M | 0.75M | 46.38M | 3.81M | 4.08M | 1.46M | 28.53M | 0.19M | -0.02M | 0.51M | 0.22M | 0.00M | -2.13M | -4.94M | -0.00M | -5.46M | -9.77M | -3.20M | -11.25M | -1.44M | 7.37M | 10.88M | -0.47M | -7.64M | -8.02M | -12.91M | -14.38M | -6.83M | 0.83M | -3.53M | 2.54M | -4.17M | -5.91M | -5.47M | -4.63M | -3.37M | -3.04M | -87.42M | -11.72M | 2.06M | 2.35M | 4.68M | -0.29M | 2.32M | 1.59M | 1.63M | 1.00M | 0.89M | -0.62M | 0.13M |
|
Income towards Parent Company
|
0.66M | 1.88M | 0.26M | -0.00M | -18.76M | -11.69M | 3.70M | -16.70M | -16.86M | -16.91M | -2.34M | 4.55M | 9.95M | -0.01M | 59.51M | 3.81M | 4.08M | 1.46M | 28.53M | 0.19M | -0.02M | 0.51M | 0.22M | 0.00M | -2.13M | -4.94M | -0.00M | -5.46M | -9.77M | -3.20M | -11.25M | -1.44M | 7.37M | 10.88M | -0.47M | -7.64M | -8.02M | -12.91M | -14.38M | -6.83M | 0.83M | -3.53M | 2.54M | -4.17M | -5.91M | -5.47M | -4.63M | -3.37M | -3.04M | -87.42M | -11.72M | 2.06M | 2.35M | 4.68M | -0.29M | 2.32M | 1.59M | 1.63M | 1.00M | 0.89M | -0.62M | 0.13M |
|
Preferred Dividend Payments
|
-0.26M | -0.27M | 0.80M | -274.00 | -0.28M | -0.28M | 0.83M | -277.00 | -277.00 | -277.00 | -1.11M | -274.00 | -0.28M | 0.28M | 0.28M | -0.27M | 0.28M | 0.23M | 0.23M | 0.22M | 0.22M | 0.23M | 0.23M | 0.22M | 0.22M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.23M | 0.22M | 0.22M | 0.23M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-10.54M | -8.96M | 39.55M | -0.00M | -12.24M | 0.90M | 25.21M | -0.00M | 0.00M | -539.00 | -9.43M | -3.38M | 11.75M | -6.23M | 55.28M | 4.28M | 2.11M | -2.57M | 36.76M | -0.12M | -0.09M | -6.83M | -1.50M | -3.76M | 4.43M | -4.77M | 3.24M | -5.36M | -10.63M | 6.85M | -7.58M | -0.46M | 7.02M | 21.98M | 152.01M | -5.61M | -6.34M | -7.79M | -7.18M | -6.83M | 4.61M | 7.69M | -1.48M | -4.17M | -5.91M | -5.47M | -4.63M | -3.37M | -3.04M | -87.42M | -11.72M | 2.06M | 2.35M | 4.68M | -0.29M | 2.32M | 1.59M | 1.63M | 1.00M | 0.89M | -0.62M | 0.13M |
|
EPS (Basic)
|
-1.30 | -1.37 | -3.91 | -1.61 | -1.72 | -0.39 | -2.55 | -0.70 | 0.23 | -0.07 | -0.48 | -0.94 | 1.39 | -0.83 | 6.57 | 0.51 | 0.25 | -0.46 | 4.21 | -0.04 | -0.01 | -0.84 | -0.19 | -0.43 | 0.51 | -0.55 | 0.37 | -0.61 | -1.22 | 0.79 | -0.88 | -0.05 | 0.81 | 2.52 | 17.44 | -0.64 | -0.73 | -0.89 | -0.83 | 0.53 | -0.48 | 0.88 | -0.17 | 2.62 | -3.56 | 3.04 | -1.01 | 1.68 | 1.91 | 43.79 | 6.82 | 0.41 | 0.06 | 0.52 | -0.30 | 0.30 | 0.17 | 0.20 | 0.01 | 0.53 | 0.02 | 0.08 |
|
EPS (Weighted Average and Diluted)
|
-1.30 | -1.37 | -3.91 | -1.61 | -1.72 | -0.39 | -2.55 | -0.70 | 0.23 | -0.07 | -0.48 | -0.94 | 1.33 | -0.83 | 6.29 | 0.49 | 0.25 | -0.46 | 4.21 | -0.04 | -0.01 | -0.84 | -0.19 | -0.43 | 0.51 | -0.55 | 0.37 | -0.61 | -1.22 | 0.79 | -0.88 | -0.05 | 0.81 | 2.52 | 17.44 | -0.64 | -0.73 | -0.89 | -0.83 | 0.53 | -0.48 | 0.88 | -0.17 | 2.62 | -3.56 | 3.04 | -1.01 | 1.68 | 1.91 | 43.79 | 6.82 | 0.41 | 0.06 | 0.52 | -0.30 | 0.30 | 0.17 | 0.20 | 0.01 | 0.53 | 0.02 | 0.08 |
|
Shares Outstanding (Weighted Average)
|
8.11M | 8.11M | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M |
|
Shares Outstanding (Diluted Average)
|
8.11M | 8.11M | 8.11M | 8.24M | 8.41M | 8.41M | 8.37M | 8.41M | 8.41M | 8.41M | 8.41M | 8.41M | 8.80M | 8.41M | 8.79M | 8.64M | 8.41M | 8.69M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M | 8.64M |
|
EBITDA
|
2.71M | 1.82M | -5.04M | -0.00M | 4.84M | 2.72M | -4.21M | 0.00M | 0.01M | 0.01M | 9.21M | 1.83M | 2.02M | 1.19M | -10.40M | 0.93M | 0.12M | 1.20M | -1.48M | 3.04M | 4.45M | 2.93M | -1.11M | 4.08M | 5.77M | 4.35M | 3.45M | 5.20M | 5.84M | 9.16M | 3.30M | 5.19M | 4.64M | 9.55M | 0.52M | 2.64M | -2.69M | 0.45M | -8.05M | -3.15M | 0.64M | -1.54M | 4.02M | -2.23M | -5.22M | -4.56M | -4.15M | -4.13M | -2.85M | -2.77M | 0.46M | 0.36M | -0.48M | 1.54M | 1.14M | 1.69M | 1.90M | 1.30M | 1.00M | 2.09M | 2.06M | 1.36M |
|
Interest Expenses
|
-14.71M | -13.27M | 42.25M | -0.01M | -13.48M | -11.79M | 37.48M | -0.01M | -0.01M | -0.01M | -34.34M | -0.01M | -0.01M | -8.19M | 57.43M | -2.90M | 7.87M | 8.04M | 10.35M | 8.34M | 8.22M | 12.01M | 1.43M | 1.05M | 12.09M | 13.57M | 14.26M | 15.19M | 15.78M | 14.24M | 14.73M | 14.09M | 14.18M | 15.55M | 15.05M | 15.07M | 7.65M | 8.04M | 8.17M | 7.97M | 7.74M | 6.29M | 7.38M | 6.60M | 6.58M | 5.91M | 3.88M | 5.03M | 4.54M | 3.99M | 4.17M | 3.09M | 2.43M | 1.90M | 1.88M | 1.87M | 1.86M | 2.08M | 1.84M | 1.78M | 1.74M | 1.65M |
|
Shares Outstanding
|
| | 8.11M | | 8.41M | 8.41M | 8,413.67M | 8.41M | 8.41M | 8.41M | 8.41M | | | | 8.41M | 8.41M | 8.41M | 8,717.97M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
1.17 | 4.62 | | | 19.24 | | 4.74 | | | 16.82 | 11.04 | | | | | | | | | | 1.51 | | 6.14 | | 0.09 | 0.50 | | | | | 1.57 | | | 6.79 | 83.87 | | | | | | 5.57 | | | | 17.26 | | | | | | | 35.10 | 7.98 | 22.04 | 70.96 | 20.62 | 29.65 | 25.13 | 10.04 | 59.76 | | 92.42 |