|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | 380.00M | 351.00M | 318.00M | 214.00M | 368.00M | 340.00M | 268.00M | 288.00M | 406.00M | 371.00M | 249.00M | 263.00M | 366.00M | 486.00M | 256.00M | 298.00M | 392.00M | 429.00M | 310.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 107.00M | 117.00M | 117.00M | 128.00M | 112.00M | 98.00M | 97.00M | 108.00M | 118.00M | 134.00M | 113.00M | 126.00M | 117.00M | 135.00M | 123.00M | 122.00M | 131.00M | 128.00M | 149.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 273.00M | 234.00M | 201.00M | 86.00M | 256.00M | 242.00M | 171.00M | 180.00M | 288.00M | 237.00M | 136.00M | 137.00M | 249.00M | 351.00M | 133.00M | 176.00M | 261.00M | 301.00M | 161.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 12.00M | 11.00M | 8.00M | 9.00M | 10.00M | 9.00M | 9.00M | 8.00M | 11.00M | 9.00M | 9.00M | 10.00M | 10.00M | 11.00M | 10.00M | 10.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | 1.00M | 3.00M | 2.00M | 3.00M | | 2.00M | | 2.00M | 1.00M | 1.00M | 1.00M | 3.00M | | 4.00M | 3.00M | 2.00M | 3.00M | 8.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.00M | | | | 253.00M | 1,291.00M | | 1.00M | 236.00M | | | | 280.00M | 270.00M | 299.00M | 279.00M | 285.00M | 294.00M | 304.00M | 329.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.00M | 247.00M | 262.00M | 259.00M | 267.00M | 253.00M | 235.00M | 257.00M | 246.00M | 257.00M | 277.00M | 271.00M | 292.00M | 282.00M | 308.00M | 293.00M | 298.00M | 307.00M | 317.00M | 347.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | 133.00M | 89.00M | 59.00M | -53.00M | 1,406.00M | 105.00M | 12.00M | 42.00M | 149.00M | 94.00M | -22.00M | -29.00M | 84.00M | 178.00M | -37.00M | | 85.00M | 112.00M | -37.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | 133.00M | 89.00M | 59.00M | -53.00M | 1,406.00M | 105.00M | 12.00M | 42.00M | 149.00M | 94.00M | -22.00M | -29.00M | 84.00M | 178.00M | -37.00M | | 85.00M | 112.00M | -37.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | | 1.00M | -11.00M | 14.00M | -9.00M | 5.00M | -12.00M | 8.00M | | -8.00M | -6.00M | 16.00M | 12.00M | | 51.00M | | 8.00M | -7.00M | 7.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.00M | 1.00M | -63.00M | | | 5.00M | -30.00M | 7.00M | 8.00M | -43.00M | -22.00M | 211.00M | 16.00M | -70.00M | -118.00M | 266.00M | 7.00M | 8.00M | -83.00M | 284.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.00M | 39.00M | 26.00M | -32.00M | -98.00M | 1,374.00M | 75.00M | -69.00M | -52.00M | 106.00M | 72.00M | -142.00M | -59.00M | 14.00M | 60.00M | -48.00M | -104.00M | 17.00M | 29.00M | -117.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | 7.00M | 1.00M | 24.00M | -1.00M | 225.00M | 13.00M | -15.00M | -12.00M | 22.00M | 57.00M | -69.00M | -13.00M | 10.00M | 33.00M | | | 5.00M | -31.00M | 82.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.00M | 31.00M | 21.00M | -8.00M | -32.00M | 570.00M | 32.00M | -54.00M | -40.00M | 84.00M | 4.00M | 20.00M | -2.00M | 51.00M | 27.00M | -48.00M | -3.00M | 30.00M | 232.00M | -90.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 8.00M | 20.00M | | 4.00M | 10.00M | 14.00M | 1.00M | -3.00M | 3.00M | 11.00M | 1.00M | 12.00M | 8.00M | 13.00M | 2.00M | 5.00M | 7.00M | 15.00M | 4.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -79.00M | -3.00M | 4.00M | -48.00M | -65.00M | 579.00M | 30.00M | -66.00M | -40.00M | 46.00M | 11.00M | -110.00M | -44.00M | -47.00M | -9.00M | -51.00M | -104.00M | -27.00M | -174.00M | -95.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.00M | 32.00M | 25.00M | -56.00M | -97.00M | 1,149.00M | 62.00M | -54.00M | -40.00M | 84.00M | 15.00M | -73.00M | -46.00M | 4.00M | 27.00M | -48.00M | -104.00M | 12.00M | 60.00M | -199.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.00M | 32.00M | 25.00M | -56.00M | -97.00M | 1,149.00M | 62.00M | -54.00M | -40.00M | 84.00M | 15.00M | -73.00M | -46.00M | 4.00M | 27.00M | -48.00M | -104.00M | 12.00M | 60.00M | -199.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.00M | 32.00M | 25.00M | -56.00M | -97.00M | 1,149.00M | 62.00M | -54.00M | -40.00M | 84.00M | 15.00M | -73.00M | -46.00M | 4.00M | 27.00M | -48.00M | -104.00M | 12.00M | 60.00M | -199.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.00M | 32.00M | 25.00M | -56.00M | -97.00M | 1,149.00M | 62.00M | -54.00M | -40.00M | 84.00M | 15.00M | -73.00M | -46.00M | 4.00M | 27.00M | -48.00M | -104.00M | 12.00M | 60.00M | -199.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03 | 0.30 | 0.18 | -0.07 | -0.28 | 4.89 | 0.28 | 0.10 | -0.49 | 0.33 | 0.03 | 0.31 | -0.02 | 0.43 | 0.31 | 0.03 | -0.05 | 0.25 | -0.03 | 1.55 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03 | 0.30 | 0.18 | -0.07 | -0.28 | 4.89 | 0.28 | 0.10 | -0.49 | 0.33 | 0.03 | 0.31 | -0.02 | 0.43 | 0.31 | 0.03 | -0.05 | -0.03 | -0.03 | 1.55 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.00M | 35.00M | 82.00M | 35.00M | 82.00M | 82.00M | 35.00M | 82.00M | 82.00M | 82.00M | 35.00M | 35.00M | 82.00M | 35.00M | 83.00M | 83.00M | 35.00M | 83.00M | 83.00M | 35.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 82.00M | 82.00M | 35.00M | 35.00M | 82.00M | 35.00M | 35.00M | 82.00M | 82.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 35.00M | 83.00M | 35.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | 133.00M | 89.00M | 59.00M | -53.00M | 1,406.00M | 105.00M | 12.00M | 42.00M | 149.00M | 94.00M | -22.00M | -29.00M | 84.00M | 178.00M | -37.00M | -5.00M | 26.00M | 229.00M | -37.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 103.00M | 84.00M | 80.00M | 47.00M | 47.00M | 49.00M | 89.00M | 99.00M | 55.00M | 48.00M | 135.00M | 57.00M | 88.00M | 139.00M | 23.00M | 116.00M | 83.00M | 98.00M | 90.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.83% | 17.95% | 3.85% | -75.00% | 1.02% | 16.38% | 17.33% | 21.74% | 23.08% | 20.75% | 79.17% | 48.59% | 22.03% | 71.43% | 55.00% | | | 29.41% | -106.90% | -70.09% |