|
Revenue (Quarter)
|
16.30M | 17.86M | 31.13M | 20.47M | 24.00M | 23.86M | 26.46M | 29.50M | 31.56M | 32.27M | 37.90M | 44.17M | 48.65M | 51.82M | 63.44M | 67.51M | 67.70M | 68.85M | 76.17M | 82.40M | 85.34M | 89.81M | 100.03M | 107.56M | 120.92M | 127.20M | 131.43M | 122.63M | 178.07M | 171.13M | 182.59M | 180.13M | 183.15M | 187.65M | 181.09M | 202.32M | 204.78M | 207.60M | 210.42M | 176.30M | 216.40M | 212.73M | 160.23M | 161.79M | 155.45M | 162.74M | -258.85M | 58.43M | 0.01M | 0.02M | 76.08M | 90.32M | 73.54M | 52.53M | 51.25M | 66.60M | 68.66M | 82.14M | 56.60M | 72.20M | 78.44M | 80.82M | 57.79M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.41M | 16.25M | 9.82M | 6.71M | 12.47M | 15.28M | 11.77M | 29.79M | 11.39M | 15.54M | 9.21M | 9.90M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.91M | 57.30M | 42.71M | 44.54M | 54.12M | 53.38M | 70.36M | 26.81M | 60.81M | 62.90M | 71.61M | 47.89M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.61M | | | 0.61M | 0.61M | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 1.03M | | | 0.87M | 0.73M | |
|
Selling, General & Administrative (Quarter)
|
| 1.91M | 1.84M | 2.36M | 2.05M | 2.37M | 2.89M | 2.79M | 2.30M | 3.03M | 3.61M | 3.12M | 3.53M | 4.03M | 3.86M | 4.35M | 4.33M | 4.71M | 6.61M | 7.40M | 6.51M | 8.33M | 7.61M | 7.93M | 11.50M | 12.33M | 11.20M | 11.33M | 28.18M | 19.32M | 22.94M | 23.32M | 12.64M | 15.36M | 14.79M | 17.58M | 16.80M | 19.11M | 12.50M | 18.30M | 16.12M | 19.22M | 18.41M | 15.88M | 13.11M | 13.94M | -11.51M | 8.06M | 6.29M | 15.96M | 42.54M | 8.79M | 6.41M | 6.01M | 16.52M | 11.25M | 11.94M | 10.29M | 11.28M | 9.51M | 7.78M | 11.32M | 11.86M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 1.35M | 0.72M | | 0.79M | 1.04M | 0.93M |
|
Other Operating Expenses (Quarter)
|
18.25M | 18.56M | -59.56M | 16.38M | -0.55M | 17.27M | 76.39M | -1.36M | 23.73M | 28.09M | 33.19M | -1.06M | -0.91M | -1.77M | 46.14M | 45.48M | -1.48M | 50.62M | 200.83M | -3.86M | 70.70M | 68.60M | -228.62M | 95.32M | 94.26M | -6.77M | -6.00M | -5.46M | 137.27M | -12.43M | -494.09M | -15.01M | -2.96M | 188.18M | 185.73M | -7.37M | -5.60M | 224.58M | 811.76M | 173.84M | 170.81M | -4.74M | -657.90M | 172.20M | 175.13M | 1.49M | -529.99M | -4.36M | 90.70M | -13.66M | 180.38M | -6.62M | -3.37M | -3.93M | 147.06M | 24.79M | 31.10M | -12.62M | 58.37M | 37.57M | 40.74M | 35.48M | -158.51M |
|
Operating Expenses (Quarter)
|
18.25M | 20.47M | -57.72M | 18.74M | 1.50M | 19.64M | 79.28M | 1.43M | 26.03M | 31.13M | 36.80M | 2.06M | 2.62M | 2.27M | 50.01M | 49.83M | 2.86M | 55.32M | 207.44M | 3.54M | 77.21M | 76.93M | -221.01M | 103.25M | 105.76M | 5.56M | 5.20M | 5.87M | 165.44M | 6.89M | -471.15M | 8.32M | 9.68M | 203.54M | 200.51M | 10.21M | 11.20M | 243.69M | 824.26M | 192.14M | 186.93M | 14.48M | -639.49M | 188.08M | 188.24M | 15.43M | -541.51M | 3.71M | 96.98M | 2.30M | 222.93M | 2.17M | 3.05M | 2.08M | 163.59M | 36.04M | 44.58M | 0.11M | 70.37M | 47.08M | 50.29M | 48.69M | -145.73M |
|
Operating Income (Quarter)
|
1.12M | -0.47M | 0.83M | 0.53M | 0.50M | 0.81M | 11.15M | 7.46M | 0.78M | 0.81M | -11.05M | 7.08M | 0.83M | 1.09M | 1.23M | 1.47M | 15.41M | 1.81M | 1.90M | 0.21M | 8.13M | 2.41M | 20.35M | 4.31M | 15.16M | 5.03M | -17.60M | 5.90M | 12.63M | -45.52M | 44.80M | 11.64M | 7.09M | -15.89M | 12.13M | 12.33M | 7.85M | -36.09M | -5.33M | -15.83M | 29.47M | -100.57M | -45.24M | -26.29M | -32.79M | -18.70M | 67.23M | -2.32M | -2.94M | -2.77M | -0.12M | 33.26M | 21.59M | 18.29M | -54.55M | 30.56M | 5.38M | 6.22M | -69.35M | 25.12M | 36.17M | 41.70M | 13.02M |
|
EBIT (Quarter)
|
1.12M | -0.47M | 0.83M | 0.53M | 0.50M | 0.81M | 11.15M | 7.46M | 0.78M | 0.81M | -11.05M | 7.08M | 0.83M | 1.09M | 1.23M | 1.47M | 15.41M | 1.81M | 1.90M | 0.21M | 8.13M | 2.41M | 20.35M | 4.31M | 15.16M | 5.03M | -17.60M | 5.90M | 12.63M | -45.52M | 44.80M | 11.64M | 7.09M | -15.89M | 12.13M | 12.33M | 7.85M | -36.09M | -5.33M | -15.83M | 29.47M | -100.57M | -45.24M | -26.29M | -32.79M | -18.70M | 67.23M | -2.32M | -2.94M | -2.77M | -0.12M | 33.26M | 21.59M | 18.29M | -54.55M | 30.56M | 5.38M | 6.22M | -69.35M | 25.12M | 36.17M | 41.70M | 13.02M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -0.12M | 5.54M | -5.78M | 0.00M | -0.08M | -0.00M | -4.70M | -0.08M | -6.71M | 0.00M | -0.00M | | -0.12M | -0.00M | | 1.38M | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.44M | 6.84M | 6.62M | | 7.29M | 7.57M | 7.80M | | 6.92M | 5.91M | 6.01M | 5.29M | 3.58M | 3.68M | 3.47M | -4.84M | 1.40M | 1.84M | 2.24M | 0.56M | 2.59M | 2.10M | 2.09M | 2.08M | 4.02M | 5.35M | 6.11M | 5.32M | 4.51M | 5.79M | 6.42M | 5.49M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | 0.00M | 0.75M | | | 0.00M | | 0.02M | | | 0.06M | 0.12M | 0.06M | 0.11M | 0.00M | 0.02M | 0.05M | 0.01M | 0.02M | 0.04M | 0.02M | 0.04M | 0.06M | 0.07M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.07M | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.10M | 0.00M | -0.28M | 0.20M | -0.03M | 8.78M | 0.59M | 0.81M | -0.24M | 1.07M | 0.81M | 0.81M | 0.45M | -0.01M | 1.07M | 1.38M | 0.67M | -0.66M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | 0.00M | 0.75M | | | 0.00M | | 0.02M | | | 0.06M | 0.12M | 0.06M | 0.11M | 0.00M | 0.02M | 0.05M | 0.01M | 0.02M | 0.04M | 0.02M | 0.04M | 0.06M | 0.07M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.07M | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.10M | 0.00M | 1.33M | 0.06M | -0.04M | 8.68M | 0.59M | 0.81M | -0.24M | -4.93M | 0.81M | 0.81M | 0.45M | -4.54M | 1.07M | 1.38M | 0.67M | -0.66M |
|
EBT (Quarter)
|
0.40M | -0.47M | 4.69M | 1.73M | 0.22M | 5.88M | 5.19M | 7.48M | 5.24M | 1.15M | 1.85M | 7.08M | 7.25M | 6.72M | 13.43M | 17.70M | 15.41M | 13.52M | 17.78M | 0.34M | 8.19M | 12.98M | 20.35M | 4.33M | 15.21M | 5.04M | -17.58M | 5.94M | 12.65M | -45.49M | 27.81M | 11.72M | 19.33M | -15.87M | -19.42M | 12.33M | -3.60M | -36.07M | -4.29M | -15.80M | 29.48M | -100.55M | -45.23M | -26.28M | -32.77M | -18.60M | 67.24M | -0.99M | 12.18M | -27.51M | -30.45M | 33.84M | 22.40M | 18.06M | 20.19M | 31.37M | 24.89M | 36.52M | 8.89M | 26.19M | 37.55M | 42.37M | 36.62M |
|
Tax Provisions (Quarter)
|
0.20M | -0.15M | 1.79M | 0.60M | 0.13M | 2.23M | 1.97M | 2.73M | 2.25M | 0.16M | 0.86M | 2.73M | 2.74M | 2.59M | 6.08M | 6.31M | 5.82M | 4.88M | 6.39M | 0.14M | 2.91M | 4.90M | 6.55M | 1.38M | 5.37M | 1.62M | -7.06M | 2.04M | 5.39M | -17.48M | 0.81M | 3.35M | 4.63M | -4.16M | -8.45M | 2.75M | -0.81M | -7.86M | 2.79M | -3.29M | 5.04M | -26.68M | -11.67M | -7.82M | -9.35M | -3.48M | 13.96M | -0.71M | 10.66M | 0.15M | 1.53M | 3.48M | 1.15M | 3.04M | 2.81M | 7.66M | 5.81M | 8.85M | 3.02M | 6.48M | 9.52M | 9.89M | 10.05M |
|
Profit After Tax (Quarter)
|
0.20M | -0.32M | 2.90M | 1.12M | 0.09M | 3.65M | 3.23M | 4.75M | 2.99M | 0.98M | 0.98M | 4.35M | 4.51M | 4.13M | 7.35M | 11.39M | 9.59M | 8.64M | 11.39M | 0.20M | 5.28M | 8.08M | 13.80M | 2.95M | 9.84M | 3.42M | -10.52M | 3.90M | 7.26M | -28.01M | 27.00M | 8.37M | 14.70M | -11.71M | -10.97M | 9.47M | -2.90M | -28.28M | -8.16M | -12.72M | 24.27M | -74.07M | -33.56M | -18.46M | -23.42M | -14.32M | -2.32M | -33.26M | -69.06M | -70.88M | -296.77M | 267.28M | 17.78M | 10.57M | -210.42M | 23.71M | 19.05M | 28.12M | 5.55M | 21.35M | 26.44M | 32.48M | 26.52M |
|
Equity Income (Quarter)
|
| | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.14M | 0.18M | 0.02M | -0.05M | 0.05M | 1.54M | 0.45M | -1.96M | 2.23M | 3.16M | 1.57M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | -20.14M | -20.37M | -20.57M | -20.68M | -20.73M | -20.70M | -21.25M | -21.46M | -21.85M | -20.93M | -21.09M | -20.25M | -19.55M | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.10M | 0.23M | 0.11M | 0.10M | 0.11M | -0.03M | 0.17M | 0.21M | 0.39M | -0.69M | 0.09M | -0.84M | -0.69M | -0.64M | -0.03M | | -0.05M | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
0.20M | -0.32M | 2.90M | 1.12M | 0.09M | 3.65M | 3.23M | 4.75M | 2.99M | 0.98M | 0.98M | 4.35M | 4.51M | 4.13M | 7.35M | 11.39M | 9.59M | 8.64M | 11.39M | 0.20M | 5.28M | 8.08M | 13.80M | 2.95M | 9.84M | 3.42M | -10.52M | 3.90M | 7.26M | -28.01M | 27.00M | 8.37M | 14.70M | -11.71M | -10.97M | 9.58M | -2.80M | -28.21M | -7.08M | -12.52M | 24.44M | -73.87M | -33.56M | -18.46M | -23.42M | -15.12M | 53.28M | -0.27M | 1.51M | -27.66M | -31.98M | 30.37M | 21.24M | 15.02M | 17.38M | 23.71M | 19.07M | 27.67M | 5.87M | 19.71M | 28.04M | 32.48M | 26.56M |
|
Consolidated Net Income (Quarter)
|
0.20M | -0.32M | 2.90M | 1.12M | 0.09M | 3.65M | 3.23M | 4.75M | 2.99M | 0.98M | 0.98M | 4.35M | 4.51M | 4.13M | 7.35M | 11.39M | 9.59M | 8.64M | 11.39M | 0.20M | 5.28M | 8.08M | 13.80M | 2.95M | 9.84M | 3.42M | -10.52M | 3.90M | 7.26M | -28.01M | 27.00M | 8.37M | 14.70M | -11.71M | -10.97M | 9.58M | -2.80M | -28.21M | -7.08M | -12.52M | 24.44M | -73.87M | -33.56M | -18.46M | -23.42M | -15.12M | 53.28M | -0.27M | 1.51M | -43.44M | -313.25M | 236.91M | -3.46M | -4.45M | -3.10M | -0.11M | -0.02M | 0.45M | -0.92M | 1.64M | -1.59M | | |
|
Income towards Parent Company (Quarter)
|
0.20M | -0.32M | 2.90M | 1.12M | 0.09M | 3.65M | 3.23M | 4.75M | 2.99M | 0.98M | 0.98M | 4.35M | 4.51M | 4.13M | 7.35M | 11.39M | 9.59M | 8.64M | 11.39M | 0.20M | 5.28M | 8.08M | 13.80M | 2.95M | 9.84M | 3.42M | -10.52M | 3.90M | 7.26M | -28.01M | 27.00M | 8.37M | 14.70M | -31.71M | -31.11M | -10.79M | -23.37M | -48.89M | -27.81M | -33.22M | 3.19M | -95.33M | -55.40M | -39.39M | -44.51M | -35.36M | 33.73M | -0.27M | 1.51M | -43.44M | -313.25M | 236.91M | -3.46M | -4.45M | -3.10M | -0.11M | -0.02M | 0.45M | -0.92M | 1.64M | -1.59M | | |
|
Net Income towards Common Stockholders (Quarter)
|
0.20M | -0.32M | 2.90M | 1.12M | 0.09M | 3.65M | 3.23M | 4.75M | 2.99M | 0.98M | 0.98M | 4.35M | 4.51M | 4.13M | 7.35M | 11.39M | 9.59M | 8.64M | 11.39M | 0.20M | 5.28M | 8.08M | 13.80M | 2.95M | 9.84M | 3.42M | -10.52M | 3.90M | 7.26M | -28.01M | 27.00M | 8.37M | 14.70M | -31.71M | -31.11M | -10.79M | -23.37M | -48.89M | -27.81M | -33.22M | 3.19M | -95.33M | -55.40M | -39.39M | -44.51M | -35.36M | 33.73M | -0.27M | 1.51M | -43.44M | -313.25M | 236.91M | -3.46M | -4.45M | -3.10M | -0.11M | -0.02M | 0.45M | -0.92M | 1.64M | -1.59M | | |
|
EPS (Basic) (Quarter)
|
0.02 | -0.03 | 0.27 | 0.11 | 0.01 | 0.35 | 0.31 | 0.46 | 0.29 | 0.09 | 0.07 | 0.27 | 0.28 | 0.26 | 0.45 | 0.65 | 0.46 | 0.42 | 0.55 | 0.01 | 0.25 | 0.38 | 0.65 | 0.14 | 0.46 | 0.16 | -0.49 | 0.18 | 0.17 | -0.66 | 0.73 | 0.20 | 0.34 | -0.27 | -0.73 | 0.22 | -0.07 | -0.66 | -0.65 | -0.30 | 0.57 | -1.73 | -0.79 | -0.41 | -0.55 | -0.33 | -0.06 | -0.77 | -1.60 | -1.65 | 3.46 | 0.70 | 0.49 | 0.34 | 0.27 | 0.50 | 0.40 | 0.59 | 0.11 | 0.41 | -0.03 | | |
|
EPS (Weighted Average and Diluted) (Quarter)
|
0.02 | -0.03 | 0.27 | 0.11 | 0.01 | 0.35 | 0.31 | 0.46 | 0.29 | 0.09 | 0.07 | 0.27 | 0.28 | 0.26 | 0.46 | 0.65 | 0.46 | 0.41 | 0.55 | 0.01 | 0.25 | 0.38 | 0.64 | 0.14 | 0.45 | 0.16 | -0.49 | 0.18 | 0.17 | -0.66 | 0.72 | 0.20 | 0.34 | -0.27 | -0.73 | 0.22 | -0.07 | -0.66 | -0.65 | -0.30 | 0.56 | -1.73 | -0.79 | -0.41 | -0.55 | -0.33 | 1.25 | -0.77 | -1.60 | -1.65 | 3.46 | 0.70 | 0.49 | 0.34 | -4.81 | 0.48 | 0.39 | 0.57 | 0.11 | 0.43 | | | |
|
Shares Outstanding (Weighted Average) (Quarter)
|
10.57M | 10.57M | 10.57M | 10.57M | 10.47M | 10.36M | 10.44M | 10.36M | 10.36M | 10.36M | 10.61M | 16.03M | 16.07M | 16.13M | 16.10M | 17.46M | 20.74M | 20.75M | 19.93M | 20.75M | 21.26M | 21.29M | 21.22M | 21.35M | 21.42M | 21.45M | 21.42M | 21.47M | 31.69M | 42.52M | 37.15M | 42.58M | 42.65M | 42.68M | 42.65M | 42.70M | 42.76M | 42.75M | 42.76M | 42.81M | 42.86M | 42.85M | 42.86M | 42.90M | 42.92M | 42.97M | 42.95M | 42.98M | 43.02M | 43.04M | 43.05M | 43.12M | 43.18M | 43.30M | 43.60M | 47.32M | 47.82M | 48.07M | 47.83M | 48.14M | 48.43M | 48.41M | 48.48M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
10.57M | 10.57M | 10.57M | 10.57M | 10.52M | 10.47M | 10.44M | 10.36M | 10.36M | 10.45M | 10.66M | 16.12M | 16.20M | 16.17M | 16.18M | 17.54M | 19.20M | 19.76M | 20.05M | 21.24M | 21.51M | 21.53M | 21.45M | 21.54M | 21.58M | 21.64M | 21.61M | 21.69M | 42.03M | 35.56M | 37.38M | 42.75M | 42.79M | 42.68M | 42.84M | 42.99M | 42.76M | 42.80M | 42.76M | 42.81M | 43.04M | 42.85M | 42.86M | 42.90M | 42.92M | 42.94M | 42.95M | 42.98M | 43.05M | 43.04M | 43.05M | 43.57M | 43.69M | 44.14M | 44.39M | 48.97M | 49.16M | 49.26M | 49.36M | 49.56M | | | |
|
EBITDA (Quarter)
|
0.59M | 1.01M | -0.84M | 1.08M | 0.69M | 5.15M | 3.72M | 5.09M | 3.56M | 1.85M | -0.52M | 4.58M | 1.69M | 4.38M | 7.17M | 12.81M | 11.61M | 7.92M | 12.60M | 1.68M | 2.35M | 8.28M | 12.66M | 6.70M | 14.45M | 1.12M | -17.37M | 6.44M | 9.88M | -26.32M | 28.54M | -9.30M | 11.66M | -13.92M | -6.26M | 20.26M | 5.21M | -24.21M | -10.50M | -15.57M | 45.86M | -71.87M | -55.97M | -34.41M | -17.23M | -16.67M | -6.54M | -52.30M | -92.23M | -86.83M | -262.91M | 271.59M | 22.34M | 7.80M | 20.98M | 23.40M | 19.25M | 35.65M | 0.90M | 24.18M | 29.48M | 33.87M | 27.73M |
|
Interest Expenses (Quarter)
|
0.73M | 0.15M | 0.13M | 0.15M | 0.16M | -0.02M | 0.29M | 0.08M | 0.13M | 0.07M | 0.07M | 0.07M | 0.08M | 0.10M | 0.11M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.08M | 0.09M | 0.07M | 0.12M | 0.21M | 0.33M | 0.76M | 0.75M | 0.77M | 0.96M | 2.46M | 2.46M | 2.46M | 2.50M | 2.41M | 2.53M | 2.44M | 2.40M | 2.42M | 2.56M | 2.21M | 2.39M | 2.38M | 2.26M | 2.38M | 2.29M | | 2.36M | | 9.40M | 2.72M | 2.72M | 2.72M | 2.72M | 2.72M | 3.43M | 3.07M | 2.78M | 2.72M | 2.72M | 2.72M | 2.66M |
|
Tax Rate (Quarter)
|
50.76% | 32.91% | 38.26% | 34.88% | 59.55% | 37.90% | 37.89% | 36.55% | 42.90% | 14.30% | 46.75% | 38.58% | 37.77% | 38.56% | 45.28% | 35.64% | 37.77% | 36.11% | 35.92% | 41.42% | 35.57% | 37.75% | 32.18% | 31.85% | 35.30% | 32.10% | 40.17% | 34.34% | 42.63% | 38.42% | 2.91% | 28.57% | 23.96% | 26.23% | 43.51% | 22.34% | 22.41% | 21.79% | -65.06% | 20.80% | 17.10% | 26.54% | 25.81% | 29.76% | 28.54% | 18.72% | 20.76% | 72.37% | 87.59% | -0.56% | -5.02% | 10.27% | 5.15% | 16.85% | 13.93% | 24.42% | 23.36% | 24.23% | 33.97% | 24.75% | 25.34% | 23.33% | 27.46% |