|
Revenue (Quarter)
|
291.65M | 275.07M | 220.32M | 257.71M | 263.14M | 263.93M | 271.07M | 267.33M | 267.27M | 272.06M | 272.92M | | 250.86M | 242.18M | 10.09M | 38.31M | 37.16M | 37.33M | 38.65M | 39.80M | 40.42M | 42.89M | 46.72M | 49.99M | 50.70M | 47.68M | 41.97M | 44.27M | 45.67M | 47.70M | -17.72M | 50.20M | 51.15M | 35.33M | 36.06M | 52.35M | 52.76M | 35.13M | 34.64M |
|
Cost of Revenue (Quarter)
|
3.75M | 7.64M | 1.74M | 2.27M | 4.49M | 4.42M | 7.52M | 3.93M | 5.22M | 4.87M | 5.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit (Quarter)
|
287.90M | 267.44M | 218.59M | 255.44M | 258.66M | 259.51M | 263.55M | 263.40M | 262.05M | 267.19M | 267.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | 105.03M | 102.81M | 101.70M | 92.67M | 100.91M | 94.08M | 97.32M | 90.30M | | | | | | | | | | | | | | 13.90M | 69.90M | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
14.58M | 12.77M | 13.03M | 11.74M | 15.18M | 12.10M | 14.35M | 11.12M | 12.37M | 12.66M | 14.79M | | | | 1.25M | 1.76M | 1.62M | 1.55M | 5.53M | 6.31M | 7.38M | 8.87M | 10.59M | 9.47M | 8.96M | 10.81M | 10.43M | 8.40M | 7.89M | 8.20M | 8.38M | 8.55M | 7.58M | 7.75M | 8.96M | 8.18M | 7.80M | 7.52M | 10.52M |
|
Other Operating Expenses (Quarter)
|
244.13M | 255.43M | 169.17M | 119.67M | 112.47M | 116.50M | 132.11M | 118.07M | 113.70M | 119.80M | 128.16M | | 177.71M | 178.37M | 6.48M | 34.70M | 34.35M | 34.45M | 51.84M | 37.66M | 37.04M | 39.86M | 37.76M | 42.34M | 40.67M | 32.99M | 30.95M | 33.77M | 35.81M | 36.13M | 4.02M | 40.67M | 44.67M | 39.03M | 37.69M | 39.49M | 39.55M | 90.49M | 120.60M |
|
Operating Expenses (Quarter)
|
258.71M | 268.20M | 182.20M | 236.45M | 230.47M | 230.30M | 239.13M | 230.11M | 220.15M | 229.78M | 233.25M | | 177.71M | 178.37M | 7.73M | 36.46M | 35.98M | 36.00M | 57.37M | 43.97M | 44.42M | 48.73M | 48.35M | 51.81M | 63.53M | 113.70M | 41.38M | 42.18M | 43.70M | 44.33M | 12.40M | 49.22M | 52.24M | 46.78M | 46.65M | 47.67M | 47.35M | 98.01M | 131.13M |
|
Operating Income (Quarter)
|
32.94M | 17.20M | 5.66M | 21.27M | 32.68M | 33.62M | 31.94M | 37.22M | 47.12M | 42.28M | 39.67M | | 73.16M | 63.81M | | 1.85M | 1.19M | 1.33M | -18.73M | -4.17M | -4.01M | -5.84M | -1.63M | -1.82M | -12.84M | -66.02M | 199.22M | 2.09M | 1.97M | 3.37M | -10.59M | 29.00M | 28.59M | 17.67M | -57.95M | 29.29M | 29.57M | 18.24M | -59.60M |
|
EBIT (Quarter)
|
32.94M | 17.20M | 5.66M | 21.27M | 32.68M | 33.62M | 31.94M | 37.22M | 47.12M | 42.28M | 39.67M | | 73.16M | 63.81M | | 1.85M | 1.19M | 1.33M | -18.73M | -4.17M | -4.01M | -5.84M | -1.63M | -1.82M | -12.84M | -66.02M | 199.22M | 2.09M | 1.97M | 3.37M | -10.59M | 29.00M | 28.59M | 17.67M | -57.95M | 29.29M | 29.57M | 18.24M | -59.60M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.56M | 0.92M | 2.02M | 2.06M | 2.48M | 2.49M | 2.69M | 2.65M | 2.54M | 2.29M | 2.18M | 2.09M | 1.55M | 1.53M | 3.48M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | 2.92M | -0.41M | -1.08M | -1.00M | -1.52M | 0.36M | 2.04M | 0.55M | 0.25M | -1.02M | -2.02M | -1.33M | -8.56M | -3.63M | -1.42M | -2.03M | -0.77M | -1.59M | -1.29M | -3.96M | 1.25M | -0.48M | -0.07M | 0.92M | -4.55M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | 0.68M | -0.15M | -0.78M | -2.26M | -20.50M | 2.04M | 0.55M | 3.24M | -1.02M | -312.00M | -82.63M | 389.71M | 12.04M | 2.24M | -2.03M | -29.83M | -1.59M | -1.29M | 19.70M | 2.66M | -0.48M | 16.81M | 0.92M | -4.55M |
|
EBT (Quarter)
|
-46.38M | -57.69M | -74.26M | -40.56M | -41.65M | -51.38M | -48.30M | -33.11M | -45.70M | -27.42M | -43.01M | | 73.16M | 63.81M | | 2.53M | 1.08M | -0.68M | -18.86M | 16.33M | -23.15M | -6.87M | -4.87M | 6.06M | 299.17M | 16.61M | -212.41M | -9.95M | -0.27M | -4.54M | -178.81M | -9.93M | -63.29M | -31.16M | -17.96M | -11.80M | -11.40M | -79.43M | 101.89M |
|
Tax Provisions (Quarter)
|
-2.47M | -2.73M | -12.80M | -3.62M | -3.38M | -4.38M | -6.06M | -2.53M | -2.26M | -1.11M | -1.46M | | | | | -2.02M | -2.03M | -2.67M | -3.42M | -5.10M | -2.76M | -2.00M | -3.69M | -4.10M | 45.96M | -17.60M | -7.07M | -4.20M | -0.42M | -6.20M | 7.47M | -2.73M | -2.20M | -3.81M | 9.27M | -0.10M | 5.57M | -0.12M | -62.97M |
|
Profit After Tax (Quarter)
|
-43.91M | -27.50M | -61.46M | -16.76M | -10.17M | -28.48M | -40.79M | -27.28M | -26.97M | -26.86M | -39.23M | | 148.60M | 45.46M | -4.38M | 4.55M | 3.11M | 2.01M | -15.44M | 21.43M | -19.69M | -5.02M | -1.42M | 10.11M | 235.85M | 34.17M | -222.86M | -5.75M | 0.14M | -2.26M | -176.88M | -10.19M | -61.10M | -27.35M | 12.54M | -13.92M | -19.30M | -79.31M | -232.56M |
|
Equity Income (Quarter)
|
-1.70M | -3.66M | -3.89M | 9.15M | -5.29M | -15.65M | -11.31M | -1.65M | -1.80M | -4.99M | -9.29M | | | | | 6.75M | 6.94M | 6.87M | 7.02M | 7.47M | 7.55M | 7.64M | -21.68M | 0.26M | 0.04M | 0.16M | 0.12M | 0.17M | -0.13M | 0.32M | 0.26M | 0.31M | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -7.20M | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
11.70M | 19.34M | 28.07M | -3.07M | -2.72M | -13.56M | -7.76M | -7.30M | -3.52M | -1.03M | 4.76M | | | | | -0.01M | 0.01M | 0.11M | -0.78M | 0.29M | 0.07M | -0.25M | -0.09M | 0.43M | 12.66M | 0.24M | 8.24M | 0.26M | 3.58M | -0.12M | 14.70M | -0.55M | -0.81M | 3.66M | -4.24M | -0.77M | 0.23M | 3.58M | 0.15M |
|
Income from Continuing Operations (Quarter)
|
-43.91M | -54.96M | -61.46M | -36.93M | -38.27M | -46.99M | -42.24M | -30.58M | -43.44M | -26.31M | -41.55M | | 73.16M | 63.81M | | 4.55M | 3.11M | 2.00M | -15.44M | 21.43M | -20.39M | -4.87M | -1.18M | 10.16M | 253.21M | 34.21M | -205.34M | -5.75M | 0.14M | 1.66M | -186.29M | -7.20M | -61.09M | -27.35M | -27.23M | -11.70M | -16.98M | -79.31M | 164.86M |
|
Consolidated Net Income (Quarter)
|
36.28M | 45.40M | 66.42M | 19.43M | 28.47M | 19.43M | 6.58M | 4.41M | 17.35M | 31.52M | 30.66M | | 121.80M | 26.15M | | 4.55M | 3.11M | 2.00M | -15.44M | 21.43M | -20.39M | -4.87M | -1.18M | 10.16M | 253.21M | 34.21M | -205.34M | -5.75M | 0.14M | 1.66M | -186.29M | -7.20M | -61.09M | -27.35M | -27.23M | -11.70M | -16.98M | -79.31M | 164.86M |
|
Income towards Parent Company (Quarter)
|
36.28M | 45.40M | 66.42M | 19.43M | 28.47M | 19.43M | 6.58M | 4.41M | 17.35M | 31.52M | 30.66M | | 121.80M | 26.15M | | 4.55M | 3.11M | 2.00M | -15.44M | 21.43M | -20.39M | -4.87M | -1.18M | 10.16M | 246.01M | 34.21M | -205.34M | -5.75M | 0.14M | 1.66M | -186.29M | -7.20M | -61.09M | -27.35M | -27.23M | -11.70M | -16.98M | -79.31M | 164.86M |
|
Preferred Dividend Payments (Quarter)
|
11.48M | 12.99M | 12.94M | 12.92M | 10.13M | 13.58M | 16.96M | 12.46M | 9.67M | 0.06M | 0.05M | | | | | | | | | | | | | 0.11M | 3.28M | 0.41M | -2.72M | | | | | | | | 1.52M | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
-29.92M | -40.49M | -6.73M | -40.44M | -18.00M | -28.50M | -38.43M | -31.77M | -33.18M | -14.80M | -23.41M | | 122.04M | 36.27M | -1.24M | 4.43M | 3.06M | 2.01M | -15.05M | 20.21M | -19.69M | -5.02M | -1.42M | 8.21M | 239.14M | 29.47M | -201.09M | -8.82M | -3.60M | -2.26M | -173.80M | -10.19M | -60.53M | -21.94M | -38.02M | -13.92M | -19.30M | 286.71M | 300.52M |
|
EPS (Basic) (Quarter)
|
| | -0.06 | -0.35 | -0.15 | -0.25 | -0.71 | -0.27 | -0.28 | -0.26 | -0.33 | | 0.25 | 0.25 | -0.01 | 0.03 | 0.02 | 0.01 | -0.09 | 0.14 | -0.13 | -0.03 | -0.01 | 0.05 | 1.58 | 0.19 | -1.32 | -0.06 | -0.02 | -0.02 | -1.22 | -0.07 | -0.43 | -0.16 | -0.08 | -0.10 | -0.14 | 2.08 | 2.17 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | 0.84 | 0.25 | -0.01 | 0.03 | 0.02 | 0.01 | -0.09 | 0.14 | -0.13 | -0.03 | -0.01 | 0.05 | 1.57 | 0.19 | 2.06 | -0.06 | -0.02 | -0.02 | -1.06 | -0.07 | -0.43 | -0.16 | -0.08 | -0.10 | -0.14 | | |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | 114.30M | 116.03M | 116.32M | 116.43M | 116.68M | 117.32M | 119.16M | 120.34M | 120.43M | 134.48M | 145.34M | 145.75M | 148.55M | 148.55M | 148.55M | 148.55M | 148.57M | 148.91M | 149.08M | 149.76M | 149.48M | 149.79M | 149.69M | 149.71M | 138.35M | 145.83M | 145.01M | 144.43M | 143.62M | 140.59M | 139.82M | 139.04M | 138.50M | 136.90M | 137.12M | 137.74M | 138.35M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | 134.48M | 145.53M | 146.24M | 148.57M | | | | 148.57M | | | | 149.48M | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
32.94M | 17.20M | 5.66M | 126.30M | 135.49M | 135.33M | 124.61M | 138.13M | 141.20M | 139.60M | 129.98M | | 73.16M | 63.81M | | 1.85M | 1.19M | 1.33M | -18.73M | -4.17M | -4.01M | -5.84M | -1.63M | -1.82M | 1.06M | 3.88M | 199.22M | 2.09M | 1.97M | 3.37M | -10.59M | 29.00M | 28.59M | 17.67M | -57.95M | 29.29M | 29.57M | 18.24M | -59.60M |
|
Interest Expenses (Quarter)
|
81.77M | 76.78M | 60.63M | 77.68M | 76.20M | 74.54M | 71.71M | 76.38M | 96.72M | 73.15M | 67.61M | | | | 9.66M | 5.65M | 5.81M | 7.10M | 8.95M | 12.68M | 12.64M | 12.68M | 14.91M | 14.60M | 41.55M | 9.72M | 7.98M | 9.72M | 9.66M | 8.25M | -0.71M | 13.37M | 16.82M | 16.32M | 18.17M | 17.44M | 18.00M | 14.03M | 15.21M |
|
Tax Rate (Quarter)
|
5.33% | 4.72% | 17.24% | 8.94% | 8.13% | 8.53% | 12.55% | 7.63% | 4.94% | 4.05% | 3.40% | | | | | -79.90% | -187.97% | 394.83% | 18.14% | -31.22% | 11.92% | 29.12% | 75.73% | -67.70% | 15.36% | -105.96% | 3.33% | 42.18% | 152.75% | 136.68% | -4.18% | 27.50% | 3.48% | 12.24% | -51.61% | 0.85% | -48.85% | 0.15% | -61.80% |