|
Revenue (Quarter)
|
13.11M | 250.56M | 9.39M | 12.52M | 372.22M | 352.05M | 335.31M | 352.32M | 410.26M | 415.27M | 324.25M | 382.24M | 370.61M | 371.18M | 333.35M | 342.63M | 291.26M | 162.56M | 243.22M | 268.77M | 330.76M | 287.16M | 149.01M | 482.71M | 358.53M | 604.92M | 530.02M | 637.15M | 688.61M | 660.97M | 569.86M | 587.20M | 546.69M | 490.72M | 553.43M | 573.57M | 1,017.41M | 1,102.36M | 1,002.54M | 1,042.46M |
|
Cost of Revenue (Quarter)
|
| | | | 12.28M | 17.76M | 21.80M | 21.84M | 17.89M | 17.44M | 2.44M | 5.80M | 6.66M | 3.85M | 3.60M | 5.55M | 3.15M | 3.08M | 12.91M | 20.85M | 27.01M | 26.01M | 19.35M | 31.45M | 38.39M | 50.41M | 42.62M | 51.02M | 67.51M | 81.56M | 68.37M | 1,160.19M | 354.04M | 344.04M | 354.42M | 378.94M | 870.30M | 912.57M | 827.47M | 934.48M |
|
Gross Profit (Quarter)
|
| | | | 359.94M | 334.29M | 313.51M | 330.47M | 392.37M | 397.83M | 321.81M | 376.44M | 363.95M | 367.33M | 329.75M | 337.08M | 288.11M | 159.48M | 230.31M | 247.93M | 303.75M | 261.15M | 129.66M | 451.26M | 320.14M | 554.50M | 487.40M | 586.13M | 621.10M | 579.41M | 501.49M | -572.99M | 192.65M | 146.68M | 199.01M | 194.63M | 147.11M | 189.79M | 175.07M | 107.99M |
|
Selling, General & Administrative (Quarter)
|
7.56M | 10.46M | 12.16M | 19.85M | 17.08M | 20.34M | 21.18M | 25.01M | 13.48M | 15.71M | 18.53M | 17.63M | 21.92M | 16.29M | 14.69M | 14.21M | 17.67M | 10.94M | 11.12M | 32.38M | 23.96M | 22.49M | 22.61M | 18.53M | 36.60M | 27.91M | 30.41M | 21.78M | 17.30M | 25.15M | 37.31M | 23.71M | 20.63M | 20.89M | 36.15M | 37.55M | 40.14M | 34.83M | 34.13M | 56.57M |
|
Other Operating Expenses (Quarter)
|
-0.03M | 3.93M | 0.19M | 1.13M | 7.96M | 5.58M | -0.51M | 4.19M | 0.25M | 0.10M | -0.09M | 0.29M | 0.34M | 0.93M | 0.71M | 0.01M | -0.01M | 7.33M | 7.93M | -25.67M | 8.20M | 2.34M | 0.02M | 1.16M | 6.18M | 0.36M | 26.55M | 1.50M | 5.73M | 0.01M | 1.35M | 12.03M | 9.02M | 0.90M | 7.68M | -60.83M | 9.86M | -4.95M | -1.74M | 30.73M |
|
Operating Expenses (Quarter)
|
181.19M | 226.26M | 290.70M | 253.91M | 316.37M | 290.19M | 323.02M | 204.31M | 333.12M | 248.19M | 222.78M | 245.67M | 230.11M | 253.45M | 234.85M | 229.60M | 286.87M | 191.31M | 246.66M | 186.49M | 310.56M | 291.88M | 188.95M | -160.21M | 366.50M | 395.11M | 370.10M | 401.79M | 416.64M | 276.60M | 276.32M | 382.88M | 422.65M | 418.87M | 436.21M | 535.68M | 1,071.32M | 1,121.61M | 1,014.35M | 1,139.55M |
|
Operating Income (Quarter)
|
| | | | 43.57M | 44.09M | -9.52M | 126.17M | 59.26M | 149.63M | 99.02M | 130.77M | 133.84M | 113.88M | 94.90M | 107.48M | 1.24M | -31.83M | -16.35M | 61.44M | 45.99M | -30.73M | -59.29M | 611.47M | 5.05M | 159.40M | 117.30M | 184.34M | 204.46M | 302.81M | 225.17M | -955.88M | 124.04M | 71.85M | 117.22M | 37.89M | -53.91M | -19.25M | -11.81M | -97.09M |
|
EBIT (Quarter)
|
11.94M | 17.15M | 8.17M | 41.81M | 43.57M | 44.09M | -9.52M | 126.17M | 59.26M | 149.63M | 99.02M | 130.77M | 133.84M | 113.88M | 94.90M | 107.48M | 1.24M | -31.83M | -16.35M | 61.44M | 45.99M | -30.73M | -59.29M | 611.47M | 5.05M | 159.40M | 117.30M | 184.34M | 204.46M | 302.81M | 225.17M | -955.88M | 124.04M | 71.85M | 117.22M | 37.89M | -53.91M | -19.25M | -11.81M | -97.09M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | 0.76M | 0.54M | 0.24M | 0.12M | 0.08M | 0.79M | 0.86M | 0.81M | 0.74M | 0.88M | 1.33M | | | | | | | | 4.50M | 4.63M | 5.02M | 5.08M | 6.32M | 6.40M | 7.58M | 5.59M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | -1.43M | -1.72M | | -0.77M | -23.14M | -1.50M | 0.40M | 0.99M | 16.83M | | 0.58M | -1.13M | 0.68M | -20.44M | -147.31M | | -2.12M | -68.35M | -0.67M | 250.95M | -1.38M | -0.69M | -0.66M | | | | | | -11.68M | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | 33.94M | 21.00M | 55.78M | 3.19M | 2.03M | 4.28M | 28.89M | 4.33M | 7.69M | 5.14M | 7.19M | 5.28M | 6.93M | 27.85M | 13.19M | | | | | | | | |
|
EBT (Quarter)
|
8.80M | 13.79M | 4.68M | 37.74M | 55.85M | 61.86M | 12.29M | 39.80M | 77.14M | 55.74M | 8.39M | 46.34M | 19.45M | 47.02M | 9.44M | 22.18M | 4.38M | -28.75M | -3.44M | 18.56M | 31.59M | -4.72M | -154.05M | 162.59M | -7.97M | 149.51M | 191.53M | 235.36M | 271.97M | 205.30M | 121.76M | 178.85M | 118.73M | 67.09M | 113.17M | 31.65M | -73.49M | -29.44M | -21.40M | -109.37M |
|
Tax Provisions (Quarter)
|
-0.08M | -0.11M | -0.07M | 14.82M | 9.41M | 9.61M | 3.77M | 64.44M | 6.18M | 3.03M | -0.69M | 0.30M | -0.85M | -1.81M | 2.42M | 22.20M | 1.91M | -7.68M | 5.92M | 3.83M | 5.18M | -8.89M | -40.26M | 45.26M | -3.52M | 23.22M | 39.41M | 42.34M | 41.59M | 37.57M | 21.03M | 21.78M | 16.84M | 9.03M | 17.54M | 0.83M | -4.22M | 7.12M | -53.00M | -30.39M |
|
Profit After Tax (Quarter)
|
7.77M | 12.72M | 4.75M | 18.50M | 46.45M | 52.25M | 7.73M | -29.01M | 62.41M | 52.71M | 5.73M | 46.03M | 20.30M | 48.83M | 7.02M | 17.40M | 2.48M | -21.06M | -7.22M | 9.63M | 26.40M | 4.17M | -113.79M | 117.32M | -4.45M | 126.29M | 152.12M | 193.02M | 230.38M | 167.72M | 100.72M | 157.07M | 101.89M | 58.06M | 95.63M | 30.82M | -69.28M | -36.56M | 31.60M | -78.98M |
|
Income from Non-Controlling Interests (Quarter)
|
1.11M | 1.18M | 2.25M | 4.41M | 5.46M | 4.31M | 0.79M | 4.37M | 8.55M | 7.55M | 3.35M | 6.36M | 5.87M | 5.55M | 2.68M | 3.46M | 0.11M | -3.08M | -2.14M | 1.65M | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
8.88M | 13.90M | 4.75M | 22.91M | 46.45M | 52.25M | 8.52M | -24.64M | 70.96M | 52.71M | 9.08M | 46.03M | 20.30M | 48.83M | 7.02M | -0.02M | 2.48M | -21.06M | -9.36M | 14.73M | 26.40M | 4.17M | -113.79M | 117.32M | -4.45M | 126.29M | 152.12M | 193.02M | 230.38M | 167.72M | 100.72M | 157.07M | 101.89M | 58.06M | 95.63M | 30.82M | -69.28M | -36.56M | 31.60M | -78.98M |
|
Consolidated Net Income (Quarter)
|
8.88M | 13.90M | 4.75M | 22.91M | 46.45M | 52.25M | 8.52M | -24.64M | 70.96M | 52.71M | 9.08M | 46.03M | 20.30M | 48.83M | 7.02M | -0.02M | 2.48M | -21.06M | -9.36M | 14.73M | 26.40M | 4.17M | -113.79M | 117.32M | -4.45M | 126.29M | 152.12M | 193.02M | 230.38M | 167.72M | 100.72M | 157.07M | 101.89M | 58.06M | 95.63M | 30.82M | -69.28M | -36.56M | 31.60M | -78.98M |
|
Income towards Parent Company (Quarter)
|
8.88M | 13.90M | 4.75M | 22.91M | 46.45M | 52.25M | 8.52M | -24.64M | 70.96M | 52.71M | 9.08M | 46.03M | 20.30M | 48.83M | 7.02M | -0.02M | 2.48M | -21.06M | -9.36M | 14.73M | 26.40M | 4.17M | -113.79M | 117.32M | -4.45M | 126.29M | 152.12M | 193.02M | 230.38M | 167.72M | 100.72M | 157.07M | 101.89M | 58.06M | 95.63M | 30.82M | -69.28M | -36.56M | 31.60M | -78.98M |
|
Net Income towards Common Stockholders (Quarter)
|
8.88M | 13.90M | 4.75M | 22.91M | 46.45M | 52.25M | 8.52M | -24.64M | 70.96M | 52.71M | 9.08M | 46.03M | 20.30M | 48.83M | 7.02M | -0.02M | 2.48M | -21.06M | -9.36M | 14.73M | 26.40M | 4.17M | -113.79M | 117.32M | -4.45M | 126.29M | 152.12M | 193.02M | 230.38M | 167.72M | 100.72M | 157.07M | 101.89M | 58.06M | 95.63M | 30.82M | -69.28M | -36.56M | 31.60M | -78.98M |
|
EPS (Basic) (Quarter)
|
0.28 | 0.45 | 0.09 | 0.66 | 1.47 | 1.71 | 0.28 | -1.04 | 2.23 | 1.61 | 0.20 | 1.43 | 0.52 | 1.57 | 0.16 | 0.54 | 0.09 | -0.69 | -0.28 | 0.51 | 0.77 | 0.12 | -3.30 | 3.41 | -0.13 | 3.62 | 4.36 | 5.54 | 6.67 | 5.00 | 3.15 | 4.94 | 3.40 | 1.96 | 3.23 | 1.05 | -1.38 | -0.70 | 0.61 | -1.54 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | 0.66 | | | | -1.04 | 2.20 | 1.58 | 0.20 | 1.41 | 0.52 | 1.56 | 0.16 | 0.54 | 0.09 | -0.69 | -0.28 | 0.51 | 0.75 | 0.12 | -3.30 | 3.38 | -0.13 | 3.54 | 4.25 | 5.39 | 6.55 | 4.94 | 3.11 | 5.04 | 3.39 | 1.96 | 3.22 | 1.04 | -1.38 | -0.70 | 0.61 | -1.54 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | 27.97M | 27.97M | 27.97M | 27.97M | 27.97M | 28.03M | 28.03M | 27.98M | 27.93M | 27.53M | 27.50M | 26.84M | 26.94M | 25.99M | 26.03M | 26.02M | 26.07M | 34.21M | 34.45M | 34.48M | 34.40M | 34.66M | 34.75M | 34.79M | 34.81M | 34.54M | 33.56M | 33.33M | 32.94M | 29.95M | 29.77M | 29.71M | 29.68M | 50.26M | 51.33M | 51.46M | 51.39M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | 28.42M | | 27.78M | 27.02M | 27.07M | 26.25M | 26.03M | 26.03M | 26.07M | 35.04M | 35.09M | 34.38M | 35.39M | 34.66M | 35.65M | 35.69M | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
11.94M | 17.15M | 8.17M | 41.81M | 43.57M | 44.09M | -9.52M | 126.17M | 74.95M | 56.89M | 99.02M | 130.77M | 22.76M | 51.02M | 94.90M | 107.48M | 3.33M | -17.45M | -16.35M | 61.44M | 30.18M | 8.69M | -59.29M | 611.47M | -2.53M | 128.04M | 117.30M | 184.34M | 229.69M | 166.57M | 225.17M | -955.88M | 102.15M | 58.43M | 117.22M | 37.89M | -69.20M | -35.71M | -11.81M | -97.09M |
|
Interest Expenses (Quarter)
|
3.14M | 3.36M | 3.48M | 4.08M | 4.02M | 3.94M | 3.86M | 14.27M | 21.05M | 21.50M | 20.86M | 20.44M | 18.60M | 16.05M | 15.60M | 16.22M | 15.67M | 14.72M | 15.72M | 15.07M | 15.26M | 16.19M | 16.05M | 15.85M | 14.35M | 13.12M | 11.96M | 13.21M | 10.28M | 7.16M | 6.64M | 5.25M | 5.41M | 4.99M | 4.66M | 7.13M | 8.02M | 10.05M | 10.61M | 11.45M |
|
Tax Rate (Quarter)
|
-0.95% | -0.79% | -1.41% | 39.28% | 16.84% | 15.54% | 30.68% | 161.91% | 8.02% | 5.44% | -8.22% | 0.65% | -4.37% | -3.85% | 25.59% | 100.08% | 43.53% | 26.73% | -171.93% | 20.63% | 16.41% | 188.37% | 26.13% | 27.84% | 44.18% | 15.53% | 20.58% | 17.99% | 15.29% | 18.30% | 17.27% | 12.18% | 14.19% | 13.46% | 15.50% | 2.63% | 5.74% | -24.17% | 247.65% | 27.79% |