|
Revenue
|
0.01M | 0.33M | 0.64M | 0.00M | 2.99M | 3.39M | 4.40M | 5.23M | 5.78M | 6.77M | 8.61M | 8.17M | 10.03M | 10.81M | 11.52M | 13.17M | 15.80M | 16.61M | 17.71M | 18.75M | 23.13M | 24.24M | 24.33M | 24.20M | 25.66M | 25.82M | 27.10M | 29.84M | 31.44M | 32.78M | 33.64M | 34.62M | 37.11M | 37.24M | 37.90M | 39.41M | 40.88M | 41.73M | 43.40M | 45.02M | 45.12M | 45.74M | 47.15M | 48.88M | 50.69M | 53.30M | 57.27M | 60.67M | 64.03M | 65.37M | 70.80M | 76.01M | 74.65M | 79.53M | 82.92M | 86.48M | 85.03M | 94.25M | 99.64M | 103.71M | 110.42M | 112.23M | 116.25M | 137.48M |
|
Selling, General & Administrative
|
0.62M | 1.08M | 1.24M | 1.19M | 1.61M | 1.48M | 1.04M | 1.28M | 1.42M | 1.89M | 1.61M | 1.50M | 1.99M | 2.39M | 1.79M | 2.25M | 2.36M | 2.46M | 2.84M | 1.84M | 3.83M | 3.09M | 3.17M | 4.75M | 3.44M | 4.30M | 5.57M | 6.01M | 4.18M | 6.03M | 5.04M | 4.43M | 5.08M | 5.01M | 5.05M | 6.37M | 5.96M | 6.76M | 5.13M | 6.07M | 5.76M | 5.67M | 5.13M | 6.94M | 5.58M | 6.87M | 6.80M | 7.72M | 7.53M | 7.33M | 8.14M | 8.19M | 9.32M | 9.77M | 9.12M | 9.73M | 10.51M | 10.54M | 10.78M | 10.76M | 11.73M | 12.35M | 11.58M | 11.60M |
|
Restructuring Costs
|
0.13M | 0.22M | 1.56M | 0.38M | 0.28M | 1.26M | 0.14M | 0.30M | 0.71M | 0.32M | 0.76M | 0.44M | 0.46M | 0.61M | 0.79M | 1.44M | 0.88M | 0.61M | 0.28M | 1.97M | 3.22M | 0.21M | 0.22M | 1.06M | 0.96M | 0.48M | 0.70M | 0.99M | 0.00M | 0.01M | | -0.00M | 0.00M | 0.01M | 0.12M | -0.01M | | 0.00M | 0.05M | -0.00M | 0.05M | 0.01M | 0.12M | 0.09M | 0.06M | 0.12M | | | 0.03M | 1.03M | 0.04M | 0.37M | 0.05M | 0.03M | 0.05M | 0.09M | | 0.04M | 0.01M | 0.03M | 0.00M | 0.23M | 0.10M | 0.02M |
|
Other Operating Expenses
|
0.02M | 0.28M | 0.45M | -3370.57M | 2.31M | 2.41M | 2.95M | 3.13M | 3.43M | -0.34M | -1.70M | 9.54M | 5.48M | 0.63M | 1.32M | 7.17M | -2.47M | 1.92M | 2.92M | 0.91M | -2.50M | 9.96M | 3.79M | -2.02M | 6.66M | 2.56M | 2.77M | 5.10M | 5.60M | 14.83M | 19.29M | 12.99M | 10.50M | 20.07M | 10.37M | 20.55M | 21.11M | 21.36M | 22.10M | 23.66M | 23.01M | 23.39M | 24.35M | 24.22M | 24.89M | 25.14M | 27.84M | 29.07M | 31.86M | 31.09M | 34.10M | 37.62M | 36.54M | 36.82M | 38.71M | 40.23M | 41.83M | 46.78M | 49.66M | 53.74M | 55.70M | 55.93M | 56.61M | 68.44M |
|
Operating Expenses
|
0.77M | 1.58M | 3.24M | -3369.00M | 4.20M | 5.14M | 4.13M | 4.71M | 5.56M | 5.92M | 7.18M | 7.27M | 7.93M | 8.91M | 9.13M | 11.01M | 12.43M | 12.23M | 12.81M | 14.11M | 21.81M | 17.73M | 17.91M | 24.80M | 20.41M | 19.96M | 22.42M | 24.37M | 21.91M | 23.57M | 23.66M | 24.30M | 25.71M | 25.10M | 24.71M | 26.91M | 27.07M | 28.11M | 27.27M | 29.72M | 28.82M | 29.07M | 29.61M | 31.24M | 30.52M | 32.12M | 34.64M | 36.79M | 39.41M | 39.45M | 42.27M | 46.19M | 45.91M | 46.61M | 47.88M | 50.05M | 52.34M | 57.36M | 60.44M | 64.52M | 67.43M | 68.51M | 68.29M | 80.07M |
|
Interest & Investment Income
|
0.01M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | -0.01M | | 0.00M | 0.00M | 0.03M | 0.00M | 0.01M | 0.00M | 0.10M | 0.00M | -0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | | 0.01M | 0.04M | 0.02M | 0.02M | 0.09M | 0.06M | 0.92M | 1.34M | 1.34M | 1.52M | 0.82M | 0.83M | 0.64M | 0.56M | 0.19M | 0.05M | 0.07M | 0.24M | 0.22M | 0.23M | 0.14M | 0.12M | 0.12M | 0.17M | 0.40M | 1.96M | 0.97M | 1.09M | 0.94M | 2.89M | 4.33M | 2.35M | 2.51M | 1.22M | 1.94M | 1.37M | 0.79M |
|
Other Non Operating Income
|
162.01M | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.00M | -0.08M | -0.10M | -273.00M | -0.36M | -0.46M | -0.80M | -0.98M | -1.01M | -1.11M | -1.57M | -1.74M | -1.51M | -1.54M | -1.45M | -1.60M | -1.59M | -1.66M | -1.47M | -1.87M | -2.17M | 4.16M | -2.21M | 1.16M | 2.19M | -3.07M | -1.61M | -3.64M | -3.73M | 6.32M | 10.95M | 0.51M | -1.34M | 8.00M | -3.06M | 10.47M | 1.72M | -3.24M | -1.34M | -0.47M | -3.44M | 14.03M | 5.18M | -4.13M | -3.91M | -3.79M | -1.27M | 8.37M | -4.96M | 71.12M | -6.09M | 29.06M | -5.41M | 7.33M | -4.72M | 21.13M | 3.37M | -1.19M | -2.55M | 36.91M | 5.14M | 49.55M | 55.41M | 100.80M |
|
Profit After Tax
|
0.76M | -2.09M | -2.70M | -0.60M | -1.31M | -2.22M | -0.54M | -0.46M | -0.79M | -0.26M | -0.15M | -0.83M | 0.58M | 0.37M | 0.93M | 0.56M | 1.78M | 2.72M | 3.44M | 2.77M | -0.84M | 10.67M | 4.21M | 0.56M | 7.43M | 2.78M | 3.07M | 1.83M | 5.80M | 15.53M | 20.93M | 10.84M | 10.06M | 20.14M | 10.12M | 22.97M | 15.53M | 10.38M | 14.78M | 14.82M | 12.86M | 30.70M | 22.72M | 13.51M | 16.26M | 17.38M | 21.36M | 32.26M | 19.66M | 97.03M | 22.44M | 58.88M | 23.33M | 40.25M | 30.32M | 57.56M | 36.06M | 35.70M | 36.64M | 76.10M | 48.13M | 93.27M | 103.38M | 158.22M |
|
Consolidated Net Income
|
| | | | 0.27M | 0.26M | 0.27M | 0.27M | 0.52M | 0.52M | 0.67M | 4.04M | 0.21M | 0.45M | 0.39M | 2.78M | | | | | | 6.32M | | 4.25M | 5.25M | | 1.89M | | | 10.10M | 15.45M | 5.11M | 3.28M | 11.70M | | 13.62M | 4.46M | | 1.78M | 3.14M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
| | | | 0.27M | 0.26M | 0.27M | 0.27M | 0.52M | 0.52M | 0.67M | 4.04M | 0.21M | 0.45M | 0.39M | 2.78M | | | | | | 6.32M | | 4.25M | 5.25M | | 1.89M | | | 10.10M | 15.45M | 5.11M | 3.28M | 11.70M | | 13.62M | 4.46M | | 1.78M | 3.14M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Dividend Payments
|
| | | | | | | | | 0.00M | 0.71M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.18M | | 0.07M | 0.12M | 0.07M | 0.14M | 0.10M | 0.06M | 0.10M | 0.09M | 0.08M | 0.19M | 0.19M | 0.12M | 0.05M | 0.05M | 0.09M | 0.12M | 0.08M | 0.38M | 0.11M | 0.27M | 0.10M | 0.18M | 0.15M | 0.28M | 0.15M | 0.16M | 0.16M | 0.33M | 0.21M | 0.40M | 0.47M | 0.73M |
|
Net Income towards Common Stockholders
|
0.76M | 1,331.00M | 2,704.00M | -598.00M | -1.31M | -1.96M | -0.27M | -0.19M | -0.27M | 0.26M | -0.19M | 2.64M | -0.10M | -0.07M | 0.43M | 2.79M | 0.89M | 1.82M | 2.54M | 1.88M | -1.74M | 9.75M | 3.28M | -0.34M | 6.48M | 1.88M | 2.16M | 0.94M | 4.91M | 14.64M | 18.99M | 10.76M | 9.99M | 20.01M | 10.06M | 22.83M | 15.43M | 10.31M | 14.69M | 14.73M | 12.77M | 30.51M | 22.53M | 13.39M | 16.21M | 17.32M | 21.27M | 32.14M | 19.58M | 96.65M | 22.33M | 58.61M | 23.23M | 40.07M | 30.16M | 57.28M | 35.91M | 35.54M | 36.48M | 75.78M | 47.92M | 92.88M | 102.91M | 157.49M |
|
EPS (Basic)
|
0.00 | -0.15 | -0.30 | -65.63 | -0.17 | -0.24 | -0.06 | -0.02 | -0.06 | -0.02 | -0.06 | 0.20 | -0.01 | -0.02 | 0.02 | 0.13 | 0.04 | 0.06 | 0.08 | 0.06 | -0.04 | 0.23 | 0.08 | -0.01 | 0.15 | 0.04 | 0.05 | 0.02 | 0.10 | 0.29 | 0.36 | 0.21 | 0.18 | 0.35 | 0.17 | 0.40 | 0.25 | 0.16 | 0.22 | 0.23 | 0.19 | 0.45 | 0.33 | 0.20 | 0.24 | 0.25 | 0.30 | 0.46 | 0.26 | 1.28 | 0.30 | 0.78 | 0.29 | 0.48 | 0.36 | 0.68 | 0.40 | 0.37 | 0.37 | 0.78 | 0.48 | 0.90 | 1.00 | 1.54 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21 | 0.18 | 0.35 | 0.17 | 0.40 | 0.25 | 0.16 | 0.22 | 0.23 | 0.19 | 0.45 | 0.33 | 0.20 | 0.24 | 0.25 | 0.30 | 0.45 | 0.26 | 1.28 | 0.30 | 0.78 | 0.29 | 0.48 | 0.36 | 0.68 | 0.40 | 0.37 | 0.37 | 0.78 | 0.47 | 0.90 | 1.00 | 1.53 |
|
Shares Outstanding (Weighted Average)
|
9,112.00M | 9,112.00M | 9.11M | 9.11M | 9,132.77M | 9.16M | 9.17M | 9.16M | 12.69M | 13.28M | 13.28M | 13.14M | 15.79M | 19.08M | 24.21M | 21.01M | 24.85M | 28.42M | 32.94M | 30.43M | 42.73M | 42.90M | 42.91M | 42.86M | 43.00M | 43.84M | 45.76M | 44.73M | 47.65M | 50.33M | 52.80M | 51.36M | 55.13M | 56.70M | 58.37M | 57.49M | 61.46M | 63.78M | 65.72M | 64.43M | 67.06M | 67.62M | 68.11M | 67.76M | 68.60M | 69.58M | 70.52M | 70.53M | 75.20M | 75.25M | 75.50M | 75.50M | 79.90M | 83.12M | 84.04M | 83.17M | 88.87M | 96.29M | 97.56M | 95.52M | 100.77M | 102.89M | 102.91M | 102.46M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.36M | 55.13M | 56.70M | 58.37M | 57.49M | 61.60M | 64.08M | 66.02M | 64.72M | 67.47M | 68.03M | 68.37M | 68.17M | 68.86M | 69.81M | 70.75M | 70.79M | 75.28M | 75.34M | 75.59M | 75.59M | 80.34M | 83.12M | 84.27M | 83.37M | 89.44M | 96.41M | 97.87M | 95.84M | 101.05M | 103.01M | 103.14M | 102.72M |
|
EBITDA
|
0.63M | | | | 0.37M | -1.96M | | | | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
| 0.10M | 0.13M | 0.29M | 0.37M | 0.46M | 0.80M | 0.98M | 1.01M | 1.12M | 1.60M | 1.74M | 1.52M | 1.54M | 1.55M | 1.60M | 1.59M | 1.66M | 1.47M | 1.87M | 2.17M | 2.16M | 2.21M | 3.10M | 3.07M | 3.08M | 3.27M | 3.64M | 3.77M | 3.81M | 4.51M | 4.69M | 4.68M | 4.63M | 4.41M | 4.49M | 4.26M | 4.05M | 3.95M | 4.07M | 4.01M | 3.91M | 3.89M | 4.20M | 4.14M | 4.02M | 4.69M | 5.21M | 5.08M | 5.05M | 6.26M | 7.46M | 7.38M | 5.90M | 5.81M | 5.71M | 5.24M | 5.52M | 4.90M | 5.26M | 7.93M | 7.04M | 8.37M | 9.53M |
|
Shares Outstanding
|
| | | 9.26M | | 9.31M | 9.31M | 9.31M | 13.41M | 13.43M | 13.43M | 13.43M | 19.22M | 19.24M | 24.99M | 24.99M | 25.03M | 33.09M | | 42.87M | | | | 43.31M | 43.46M | 46.05M | 46.42M | 47.41M | 49.56M | 52.36M | 54.57M | 55.37M | 55.54M | 58.38M | 59.14M | 61.01M | 63.13M | 65.50M | 67.01M | 67.25M | 67.70M | 68.32M | 68.23M | 0.14M | 69.10M | 0.28M | 71.02M | 0.28M | 0.42M | 0.43M | 75.64M | | | | | | | | | | | | | |