|
Revenue
|
0.18M | 540.40M | 680.14M | 656.99M | 635.37M | 692.61M | 747.36M | 619.53M | 1,443.40M | 1,520.40M | 1,559.20M |
|
Depreciation & Amortization - Total
|
| 67.33M | 122.22M | 114.45M | 114.48M | 110.12M | 121.92M | 130.85M | 2.80M | 2.50M | |
|
Share-based Compensation (IS)
|
| | 2.00M | 1.90 | 2.10 | 1.90 | 1.70 | | | | |
|
Selling, General & Administrative
|
-1.00 | -19.50 | -41.40 | -45.00 | -47.83M | 37.70 | -50.80 | -51.50 | | -82.90M | -95.60M |
|
Restructuring Costs
|
| | | | -2.79M | | | -0.30M | | -0.20M | -0.60M |
|
Other Operating Expenses
|
-6.50 | -6.30M | -0.30M | -0.42M | -1.96M | -2.91M | -19.18M | 0.41M | 5.90M | 6.30M | -0.50M |
|
Operating Expenses
|
-50.30 | 122.87M | 195.25M | 188.37M | 180.44M | 172.98M | 178.38M | 190.47M | 202.10M | 216.00M | 245.10M |
|
Operating Income
|
0.02M | 142.96M | -107.21M | 39.53M | 2.82M | 205.89M | 138.91M | 1.40M | 601.50M | 698.60M | 658.80M |
|
EBIT
|
0.02M | 142.96M | -107.21M | 39.53M | 2.82M | 205.89M | 138.91M | 1.40M | 601.50M | 698.60M | 658.80M |
|
Interest & Investment Income
|
| 0.99M | 2.81M | 4.30M | 3.30M | 2.80M | 0.54M | 0.24M | 4.00M | 14.30M | 24.80M |
|
Non Operating Income
|
| | | -36.30M | -36.00M | -39.10M | -49.40M | | | | |
|
EBT
|
12.60 | 127.02M | -141.73M | 3.18M | -33.22M | 166.81M | 89.53M | -40.74M | 556.70M | 652.00M | 609.50M |
|
Tax Provisions
|
| 1.04M | 0.76M | 0.80M | 1.60M | 0.80M | 1.42M | 1.34M | -5.90M | 4.00M | -2.00M |
|
Profit After Tax
|
12.60 | 125.98M | -142.50M | 2.40M | -34.80M | 166.00M | 88.11M | -42.09M | 562.60M | 648.00M | 611.50M |
|
Equity Income
|
| 0.20 | 0.20 | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | -0.20M | -0.30M | -1.00M |
|
Income from Continuing Operations
|
12.60 | 125.98M | -142.49M | 2.38M | -34.82M | 166.01M | 88.11M | -42.09M | 562.60M | 648.00M | 611.50M |
|
Consolidated Net Income
|
12.60 | 125.98M | -142.49M | 2.38M | -34.82M | 166.01M | 88.11M | -42.09M | 562.60M | 648.00M | 611.50M |
|
Income towards Parent Company
|
12.60 | 125.98M | -142.49M | 2.38M | -34.82M | 166.01M | 88.11M | -42.09M | 562.80M | 648.30M | 612.50M |
|
Preferred Dividend Payments
|
| | 0.40 | 0.02 | | | | | | | |
|
Net Income towards Common Stockholders
|
12.60 | 125.98M | -142.49M | 2.38M | -34.82M | 166.01M | 88.10M | -42.10M | 562.80M | 648.30M | 612.50M |
|
EPS (Basic)
|
| 2.40 | -2.27 | 0.04 | -0.48 | 2.24 | 1.19 | -0.54 | 6.92 | 7.75 | 6.54 |
|
EPS (Weighted Average and Diluted)
|
| 2.40 | -2.27 | 0.04 | -0.48 | 2.24 | 1.19 | -0.54 | 6.80 | 7.48 | 6.36 |
|
Shares Outstanding (Weighted Average)
|
| | 61.99M | 61.99M | 74.22M | 74.75M | 74.86M | 81.23M | 82.31M | 86.23M | 93.70M |
|
EBITDA
|
0.02M | 210.28M | -143.74M | 9.70M | 42.20M | 316.01M | 79.30 | 25.20M | 604.30M | 701.10M | 658.80M |
|
Interest Expenses
|
-3.60 | 16.93M | 37.33M | 40.60M | 39.34M | 41.90M | 49.91M | 42.40M | 48.80M | 60.90M | 74.10M |
|
Tax Rate
|
| 0.82% | | 25.13% | | 0.48% | 1.58% | | | 0.61% | |