|
Revenue (Quarter)
|
246.40M | 252.02M | 206.88M | 223.52M | 255.34M | 254.86M | 276.27M | 288.21M | 298.25M | 298.05M | 290.13M | 250.45M | 241.09M | 236.59M | 237.99M | 242.80M | 244.13M | 234.51M | | 230.50M | 232.15M | | | 245.96M | 246.55M |
|
Cost of Revenue (Quarter)
|
| 44.69M | | 147.87M | 74.23M | 39.73M | 44.37M | 44.59M | 46.61M | 47.07M | 49.98M | 53.01M | 54.04M | 54.85M | 59.01M | 60.95M | 60.66M | 60.08M | | 60.83M | 57.13M | | | 62.06M | 70.09M |
|
Gross Profit (Quarter)
|
| 207.34M | | 75.65M | 181.11M | 215.13M | 231.90M | 243.62M | 251.65M | 250.97M | 240.15M | 197.44M | 187.05M | 181.74M | 178.98M | 181.85M | 183.47M | 174.43M | | 169.67M | 175.01M | | | 183.90M | 176.46M |
|
Amortization - Intangibles (Quarter)
|
| 83.51M | | 83.51M | 84.16M | 84.71M | 85.17M | 85.17M | 85.17M | 85.15M | 85.13M | 85.13M | 85.13M | 85.13M | 85.63M | 85.97M | 85.97M | 85.97M | | 85.97M | 85.97M | | | 85.97M | 85.84M |
|
Depreciation & Amortization - Total (Quarter)
|
| 14.51M | | 15.26M | 15.67M | 16.16M | 17.01M | 15.78M | 15.93M | 16.60M | 17.17M | 17.48M | 17.51M | 18.21M | 18.90M | 19.59M | 20.63M | 20.99M | | 22.57M | 22.82M | | | 25.97M | 25.89M |
|
Selling, General & Administrative (Quarter)
|
| 21.70M | | 176.38M | 121.49M | 32.00M | 39.93M | 38.22M | 40.95M | 32.59M | 40.09M | 58.43M | 35.73M | 31.47M | 39.75M | 36.78M | 35.19M | 34.86M | | 37.73M | 43.76M | | | 61.89M | 56.05M |
|
Other Operating Expenses (Quarter)
|
143.72M | 128.20M | 186.61M | 231.38M | 158.39M | 124.44M | 129.53M | 129.75M | 131.77M | 132.23M | 135.10M | 138.14M | 801.39M | 139.98M | 144.63M | 146.92M | 147.51M | 665.10M | | 508.41M | 206.93M | | | 148.03M | 172.23M |
|
Operating Expenses (Quarter)
|
143.72M | 164.41M | 186.61M | 423.02M | 295.55M | 172.60M | 186.47M | 183.76M | 188.65M | 181.41M | 192.36M | 214.05M | 854.62M | 189.65M | 203.28M | 203.28M | 203.32M | 720.94M | | 568.71M | 273.50M | | | 235.89M | 254.18M |
|
Operating Income (Quarter)
|
102.68M | 87.62M | 20.27M | -199.50M | -40.20M | 82.27M | 89.80M | 104.45M | 109.60M | 116.64M | 97.77M | 36.40M | -613.53M | 46.94M | 34.71M | 39.52M | 40.81M | -486.44M | | -338.21M | -41.36M | | | 10.07M | -7.62M |
|
EBIT (Quarter)
|
102.68M | 87.62M | 20.27M | -199.50M | -40.20M | 82.27M | 89.80M | 104.45M | 109.60M | 116.64M | 97.77M | 36.40M | -613.53M | 46.94M | 34.71M | 39.52M | 40.81M | -486.44M | | -338.21M | -41.36M | | | 10.07M | -7.62M |
|
Non Operating Investment Income (Quarter)
|
| 2.23M | -2.24M | -7.78M | -4.38M | | 0.03M | | | 0.29M | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| 0.07M | 2.39M | 0.08M | 0.06M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.89M | 2.56M | 3.24M | 2.37M | 1.50M | 1.12M | 0.93M | | 1.25M | 0.41M | | | 0.47M | 0.28M |
|
Other Non Operating Income (Quarter)
|
| | | | -102.99M | | | -15.82M | -0.02M | | | | 34.60M | 36.78M | | 10.13M | 7.06M | 5.91M | | | | | | | |
|
Non Operating Income (Quarter)
|
| 4.05M | 0.16M | 0.17M | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
102.68M | -3.28M | -1.69M | -289.48M | 493.96M | 58.93M | -55.73M | 97.76M | 34.49M | 58.23M | 19.97M | 9.05M | -647.95M | 1.90M | -46.16M | -31.02M | -31.78M | -561.66M | | -418.67M | -186.12M | | | -93.36M | -106.92M |
|
Tax Provisions (Quarter)
|
| -0.68M | -0.35M | -1.08M | 44.62M | 13.05M | -8.80M | 19.57M | 9.56M | 14.26M | 6.46M | -10.69M | 2.17M | 1.69M | -9.79M | -6.88M | -0.42M | -21.98M | | -27.22M | -48.17M | | | -23.61M | -26.35M |
|
Profit After Tax (Quarter)
|
11.84M | -2.59M | -56.25M | -288.40M | -173.32M | 45.88M | -46.93M | 78.20M | 24.94M | 43.98M | 13.51M | 19.74M | -650.14M | 0.21M | -36.37M | -24.14M | -31.39M | -539.69M | | -391.45M | -137.97M | | | -69.75M | -80.57M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -2.67M | |
|
Income from Continuing Operations (Quarter)
|
102.68M | -2.59M | -1.34M | -288.40M | 449.34M | 45.88M | -46.93M | 78.20M | 24.94M | 43.98M | 13.51M | 19.74M | -650.13M | 0.21M | -36.37M | -24.14M | -31.35M | -539.69M | | -391.45M | -137.95M | | | -69.75M | -80.57M |
|
Consolidated Net Income (Quarter)
|
102.68M | -2.59M | -1.34M | -288.40M | 449.34M | 45.88M | -46.93M | 78.20M | 24.94M | 43.98M | 13.51M | 19.74M | -650.13M | 0.21M | -36.37M | -24.14M | -31.35M | -539.69M | | -391.45M | -137.95M | | | -69.75M | -80.57M |
|
Income towards Parent Company (Quarter)
|
102.68M | -2.59M | -1.34M | -288.40M | 449.34M | 45.88M | -46.93M | 78.20M | 24.94M | 43.98M | 13.51M | 19.74M | -650.13M | 0.21M | -36.37M | -24.14M | -31.35M | -539.69M | | -391.45M | -137.95M | | | -69.75M | -80.57M |
|
Net Income towards Common Stockholders (Quarter)
|
102.68M | -2.59M | -1.34M | -288.40M | 449.34M | 45.88M | -46.93M | 78.20M | 24.94M | 43.98M | 13.51M | 19.74M | -650.13M | 0.21M | -36.37M | -24.14M | -31.35M | -539.69M | | -391.45M | -137.95M | | | -69.75M | -80.57M |
|
EPS (Basic) (Quarter)
|
0.03 | -0.01 | -0.14 | -0.69 | -0.27 | 0.07 | -0.07 | 0.12 | 0.04 | 0.07 | 0.02 | 0.03 | -1.02 | 0.00 | -0.06 | -0.04 | -5.60 | -0.83 | | -24.25 | -8.49 | | | -4.23 | -4.88 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
0.25 | -0.01 | | -0.69 | -0.27 | 0.07 | -0.07 | 0.12 | 0.04 | 0.07 | 0.02 | 0.03 | -1.02 | 0.00 | -0.06 | -0.04 | -5.60 | -0.83 | | -24.25 | -8.49 | | | -4.23 | -4.88 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
415.70M | 415.70M | 30.40M | 415.70M | 470.79M | 655.11M | 655.61M | 654.41M | 651.01M | 638.50M | 638.75M | 639.07M | 638.93M | 638.72M | 641.00M | 643.86M | 16.13M | 16.16M | 16.14M | 16.14M | 16.15M | 16.27M | 16.36M | 16.48M | 16.43M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
415.70M | 415.70M | | 415.70M | 470.79M | 655.11M | 655.36M | 654.82M | 651.53M | 639.02M | 639.71M | 639.59M | 638.93M | 640.90M | 641.00M | 643.86M | 16.13M | 646.33M | | 16.14M | 16.15M | | | 16.40M | 16.43M |
|
EBITDA (Quarter)
|
102.68M | -2.59M | 20.27M | -288.40M | -173.32M | 45.88M | -46.93M | 78.20M | 24.94M | 43.98M | 13.51M | 19.74M | -650.14M | 0.21M | -36.37M | -23.76M | -43.55M | -531.15M | | -402.79M | -130.57M | | | -68.96M | -79.60M |
|
Interest Expenses (Quarter)
|
| 90.97M | | 82.28M | 76.35M | 63.72M | 64.00M | 67.51M | 72.24M | 71.44M | 72.70M | 77.09M | 82.17M | 83.43M | 82.47M | 84.30M | 83.00M | 82.20M | | 81.79M | 81.25M | | | 101.23M | 99.41M |
|
Tax Rate (Quarter)
|
| 20.84% | 21.00% | 0.37% | 9.03% | 22.15% | 15.79% | 20.01% | 27.70% | 24.48% | 32.34% | -118.10% | -0.34% | 89.01% | 21.22% | 22.16% | 1.33% | 3.91% | | 6.50% | 25.88% | | | 25.29% | 24.65% |