|
Revenue (Quarter)
|
2.76M | 2.01M | 1.54M | 10.98M | 2.83M | 0.76M | 2.86M | 4.80M | 4.79M | 5.70M | 7.57M | 7.81M | 7.54M | 13.91M | 13.53M | 15.04M | 16.20M | 20.48M | 21.84M | 19.01M | 19.86M | 23.80M | 28.27M | 26.40M | 27.09M | 28.19M | 36.13M | 35.38M | 39.69M | 33.14M | 31.27M | 38.84M | 38.33M | 83.00M | 48.59M | 48.59M | 48.89M | 96.00M | 58.89M | 48.88M | 53.70M | 5.00M | 62.80M | 60.15M | 58.31M | 156.00M | 74.33M | 89.85M | 86.58M | 257.00M | 94.52M | 81.97M | 101.30M | 306.00M | 85.69M | 103.06M | 344.50M |
|
Cost of Revenue (Quarter)
|
2.64M | 2.31M | 3.78M | 4.75M | 2.33M | 1.98M | 8.64M | 2.90M | 3.00M | 2.83M | 0.05M | 4.60M | 5.87M | 5.64M | 0.03M | 6.19M | 6.45M | 5.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit (Quarter)
|
0.11M | -0.30M | -2.24M | 6.22M | 0.51M | -1.22M | -5.77M | 1.89M | 1.79M | 2.87M | 7.52M | 3.21M | 1.67M | 8.27M | 13.50M | 8.86M | 9.75M | 14.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
0.63M | 0.46M | 0.91M | 1.91M | 0.58M | 0.69M | 1.24M | 0.87M | 1.05M | 1.15M | 1.45M | 1.43M | 1.82M | 1.50M | 1.59M | 2.03M | 1.90M | 1.82M | 2.32M | 1.99M | 2.16M | 2.19M | 3.14M | 2.37M | 3.48M | 2.80M | 3.84M | 3.55M | 4.61M | 3.34M | 3.74M | 3.74M | 3.88M | 3.41M | 3.85M | 3.92M | 3.67M | 4.88M | 4.97M | 4.96M | 5.09M | 7.14M | 7.41M | 8.15M | 7.24M | 8.02M | 10.10M | 6.71M | 6.46M | 9.05M | 7.96M | 6.99M | 8.90M | 9.38M | 6.50M | 6.33M | 8.48M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | 1.10M | | 1.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
2.19M | 1.68M | 1.55M | 0.53M | 1.76M | 1.55M | 0.83M | 1.72M | 1.87M | 3.30M | 3.70M | 3.00M | 2.00M | -0.23M | 4.51M | 4.66M | 5.55M | 0.12M | 8.71M | 8.64M | | | | | | | | | | | | | | | | | | | | | | | | 14.49M | 5.93M | 15.72M | 14.79M | 22.41M | 15.72M | 28.61M | 25.80M | 7.68M | 18.26M | 18.67M | 7.83M | 24.90M | 13.69M |
|
Operating Expenses (Quarter)
|
2.82M | 2.14M | 2.45M | 2.44M | 2.35M | 2.24M | 2.07M | 2.59M | 2.92M | 3.53M | 3.68M | 3.97M | 5.47M | 6.15M | 6.10M | 6.69M | 7.45M | 11.28M | 11.03M | 10.63M | 2.16M | 2.19M | 3.14M | 2.37M | 3.48M | 2.80M | 3.84M | 3.55M | 4.61M | 3.34M | 3.74M | 3.74M | 3.88M | 3.41M | 3.85M | 3.92M | 3.67M | 4.88M | 4.97M | 4.96M | 5.09M | 7.14M | 7.41M | 8.15M | 7.24M | 8.02M | 10.10M | 6.71M | 6.46M | 9.05M | 7.96M | 6.99M | 8.90M | 9.38M | 6.50M | 6.33M | 8.48M |
|
Operating Income (Quarter)
|
-2.71M | -2.44M | -4.69M | 3.79M | -1.84M | -3.46M | -7.84M | -0.70M | -1.13M | -0.66M | 3.83M | -0.77M | -3.80M | 2.12M | 7.39M | 2.17M | 2.30M | 3.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT (Quarter)
|
-2.71M | -2.44M | -4.69M | 3.79M | -1.84M | -3.46M | -7.84M | -0.70M | -1.13M | -0.66M | 3.83M | -0.77M | -3.80M | 2.12M | 7.39M | 2.17M | 2.30M | 3.24M | 13.77M | 12.69M | 16.75M | 16.89M | 19.48M | 25.56M | 20.05M | 17.50M | 25.96M | 37.19M | 27.39M | 22.36M | 28.50M | 25.87M | 26.96M | 15.13M | 32.31M | 49.71M | 45.67M | -207.42M | 40.60M | 23.00M | -31.64M | -66.35M | 5.50M | 72.08M | 62.45M | 31.22M | 51.82M | 57.05M | 37.53M | 60.87M | 69.95M | 33.11M | -94.24M | 37.68M | 60.02M | 190.88M | 100.32M |
|
Interest & Investment Income (Quarter)
|
0.53M | 0.49M | 0.48M | 0.49M | 0.49M | 2.71M | 1.33M | 0.60M | -2.50M | 2.38M | 3.09M | 0.82M | 0.52M | 0.40M | 0.36M | 0.36M | 0.38M | 0.38M | 0.43M | 0.49M | 0.52M | 0.94M | 1.36M | 1.32M | 1.46M | 1.54M | 1.59M | 1.69M | 1.81M | 1.88M | 1.79M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
0.03M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
2.64M | 2.31M | 3.78M | 4.75M | | 1.98M | 8.64M | 2.90M | 3.00M | 2.83M | 5.53M | 4.60M | 5.87M | 5.64M | 5.87M | 6.19M | 6.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
-2.18M | -1.94M | -2.24M | 6.22M | 0.95M | -1.22M | -5.77M | 1.89M | -7.79M | 2.87M | 2.04M | 3.21M | 1.67M | 2.18M | 1.56M | 2.17M | 2.30M | 3.24M | 2.73M | 2.06M | 4.46M | 3.10M | 4.12M | 7.98M | 1.31M | -1.21M | 6.92M | 17.51M | 7.94M | 6.93M | 13.63M | 9.31M | 9.58M | -3.00M | 10.65M | 23.62M | 19.37M | -235.00M | 0.14M | -4.35M | -57.95M | -93.00M | -23.33M | 42.53M | 31.92M | -6.00M | 11.92M | 13.76M | -13.06M | -1.00M | 10.42M | -26.29M | -155.80M | -27.00M | -19.73M | 119.40M | 23.82M |
|
Tax Provisions (Quarter)
|
| | | | | | | | -0.25M | 0.06M | -0.83M | 0.61M | 0.19M | -0.02M | 0.08M | 0.02M | 0.04M | 0.05M | 0.04M | 0.04M | 0.02M | 0.03M | 0.08M | 0.01M | 0.77M | 0.02M | 0.15M | 0.94M | 1.03M | -2.27M | 0.84M | 0.13M | 9.40M | 2.00M | -1.41M | 2.00M | -5.64M | 6.78M | 5.98M | -1.00M | 5.16M | 11.00M | -5.00M | 8.00M | -6.79M | 1.00M | -1.60M | -5.13M | 37.00M | 46.00M | 10.00M | -7.11M | 21.00M | 23.90M | 38.16M | 34.00M | -11.30M |
|
Profit After Tax (Quarter)
|
0.11M | -0.30M | -2.24M | 6.22M | 0.95M | -1.22M | -4.97M | 1.84M | -7.54M | 2.75M | 2.83M | 2.60M | 1.46M | 2.15M | 1.48M | 2.14M | 2.26M | 3.17M | 3.77M | 3.33M | 4.41M | 7.24M | 12.41M | 7.93M | 3.41M | -1.22M | 17.35M | 16.48M | 9.05M | 13.65M | 12.79M | 9.18M | 46.08M | | 12.00M | 21.18M | 25.01M | -5.00M | 16.41M | -3.10M | 62.08M | -236.00M | -18.40M | 34.50M | -19.90M | -6.00M | 13.52M | 21.65M | 91.68M | -133.00M | 26.54M | -19.18M | 73.68M | -191.00M | 99.80M | 83.30M | 542.24M |
|
Equity Income (Quarter)
|
-0.80M | -0.31M | -1.61M | 1.44M | -0.45M | | | | | | | | | -0.05M | -0.29M | 0.19M | 0.06M | 0.27M | 1.08M | 1.33M | 3.43M | 4.17M | 8.38M | 6.88M | 2.87M | -2.29M | 10.58M | 11.67M | -5.00M | 4.51M | 7.62M | 5.98M | 46.06M | 16.59M | -0.59M | 17.00M | 15.46M | 54.48M | 22.25M | -7.21M | 56.42M | 47.57M | -19.59M | 30.55M | -27.71M | 22.42M | 2.00M | 3.00M | 113.55M | 158.55M | 26.87M | -23.41M | 85.86M | 87.99M | 157.68M | 124.56M | -69.56M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | -4.10M | | | | -4.74M | | | | -3.91M | | | | -3.73M | | | | -3.60M | -3.48M | -3.51M | -3.51M | -3.42M | -3.41M | -3.26M | -3.17M | -3.43M | -4.33M | -5.36M | -5.69M | -6.85M | -8.72M | -16.86M | -18.98M | -21.80M | -22.81M | -33.47M | -34.86M | -35.51M | -41.52M | -44.00M | -46.99M | -49.36M | -55.87M | -62.73M | -64.81M | -68.32M | -77.34M | -78.42M | -80.89M | -82.99M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | -0.80M | 0.05M | -7.33M | 0.06M | 0.05M | 0.04M | 0.02M | 0.03M | 0.01M | 0.02M | 0.01M | 0.03M | 0.03M | 0.02M | 0.03M | 0.04M | 0.07M | 0.04M | 0.02M | -0.01M | 0.09M | 0.09M | 0.04M | 0.06M | 0.06M | 0.07M | 0.17M | 0.10M | 0.05M | 0.10M | 0.09M | 0.19M | 0.43M | -0.26M | 0.40M | 0.36M | -0.09M | 0.41M | -0.27M | 0.49M | | 0.20M | 1.23M | 1.52M | 0.40M | 0.44M | 1.22M | 1.57M | 1.35M | 1.65M | -0.88M |
|
Income from Continuing Operations (Quarter)
|
-2.18M | -1.94M | -2.24M | 6.22M | 0.95M | -1.22M | -5.77M | 1.89M | -7.54M | 2.81M | 2.88M | 2.60M | 1.48M | 2.20M | 1.48M | 2.14M | 2.26M | 3.20M | 2.70M | 2.02M | 4.44M | 3.07M | 4.03M | 7.97M | 0.54M | -1.23M | 6.77M | 16.57M | 6.91M | 9.20M | 12.79M | 9.18M | 0.18M | -5.00M | 12.06M | 21.62M | 25.01M | -241.78M | -5.84M | -3.35M | -63.11M | -104.00M | -18.33M | 34.53M | 38.72M | -7.00M | 13.52M | 18.89M | -50.06M | -47.00M | 0.42M | -19.18M | -176.80M | -50.90M | -57.88M | 85.40M | 35.12M |
|
Consolidated Net Income (Quarter)
|
-2.18M | -1.94M | -2.24M | 6.22M | 0.95M | -1.22M | -5.77M | 1.89M | -7.54M | 2.81M | 2.88M | 2.60M | 1.48M | 2.20M | 1.48M | 2.14M | 2.26M | 3.20M | 2.70M | 2.02M | 4.44M | 3.07M | 4.03M | 7.97M | 0.54M | -1.23M | 6.77M | 16.57M | 6.91M | 9.20M | 12.79M | 9.18M | 0.18M | -5.00M | 12.06M | 21.62M | 25.01M | -241.78M | -5.84M | -3.35M | -63.11M | -104.00M | -18.33M | 34.53M | 38.72M | -7.00M | 13.52M | 18.89M | -50.06M | -47.00M | 0.42M | -19.18M | -176.80M | -50.90M | -57.88M | 85.40M | 35.12M |
|
Income towards Parent Company (Quarter)
|
-2.18M | -1.94M | -2.24M | 6.22M | 0.95M | -1.22M | -5.77M | 1.89M | -11.63M | 2.81M | 2.88M | 2.60M | -3.26M | 2.20M | 1.48M | 2.14M | -1.65M | 3.20M | 2.70M | 2.02M | 0.71M | 3.07M | 4.03M | 7.97M | -3.06M | -4.71M | 3.26M | 13.06M | 3.48M | 5.79M | 9.54M | 6.01M | -3.25M | -9.33M | 6.70M | 15.93M | 18.16M | -250.50M | -22.70M | -22.33M | -84.91M | -126.81M | -51.80M | -0.33M | 3.21M | -48.52M | -30.48M | -28.11M | -99.43M | -102.87M | -62.31M | -83.99M | -245.12M | -128.24M | -136.30M | 4.52M | -47.87M |
|
Preferred Dividend Payments (Quarter)
|
| | | | -0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
-2.18M | -1.94M | -2.24M | 6.22M | 1.65M | -1.22M | -5.77M | 1.89M | -11.63M | 2.81M | 2.88M | 2.60M | -3.26M | 2.20M | 1.48M | 2.14M | -1.65M | 3.20M | 2.70M | 2.02M | 0.71M | 3.07M | 4.03M | 7.97M | -3.06M | -4.71M | 3.26M | 13.06M | 3.48M | 5.79M | 9.54M | 6.01M | -3.25M | -9.33M | 6.70M | 15.93M | 18.16M | -250.50M | -22.70M | -22.33M | -84.91M | -126.81M | -51.80M | -0.33M | 3.21M | -48.52M | -30.48M | -28.11M | -99.43M | -102.87M | -62.31M | -83.99M | -245.12M | -128.24M | -136.30M | 4.52M | -47.87M |
|
EPS (Basic) (Quarter)
|
| | | 0.39 | 0.10 | | -0.32 | 0.11 | -0.48 | 0.17 | 0.13 | 0.11 | 0.05 | 0.07 | 0.04 | 0.06 | 0.05 | 0.07 | 0.09 | 0.07 | 0.09 | 0.14 | 0.23 | 0.14 | 0.05 | -0.03 | 0.32 | 0.30 | 0.16 | 0.22 | 0.20 | 0.14 | 0.70 | 0.36 | 0.16 | 0.28 | 0.33 | 0.65 | 0.20 | -0.04 | 0.76 | 0.53 | -0.21 | 0.39 | -0.23 | 0.26 | 0.14 | 0.20 | 0.86 | 1.08 | 0.23 | -0.17 | 0.60 | 0.47 | 0.80 | 0.66 | -0.45 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | -0.32 | 0.11 | -0.48 | 0.17 | 0.13 | 0.11 | 0.05 | 0.07 | 0.04 | 0.06 | 0.05 | 0.07 | 0.09 | 0.07 | 0.09 | 0.14 | 0.23 | 0.14 | 0.05 | -0.03 | 0.32 | 0.30 | 0.16 | 0.21 | 0.19 | 0.13 | 0.66 | 0.35 | 0.16 | 0.28 | 0.32 | 0.61 | 0.20 | -0.04 | 0.72 | 0.51 | -0.21 | 0.38 | -0.22 | 0.26 | 0.14 | 0.20 | 0.83 | 0.98 | 0.23 | -0.17 | 0.53 | 0.44 | 0.74 | 0.61 | -0.38 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | 15.89M | 15.80M | | 15.44M | 15.64M | 15.72M | 15.89M | 19.97M | 21.77M | 20.66M | 26.39M | 27.94M | 29.05M | 30.76M | 37.02M | 37.74M | 41.99M | 40.29M | 47.50M | 50.57M | 51.66M | 50.36M | 51.71M | 52.05M | 52.17M | 52.78M | 61.75M | 63.77M | 64.92M | 63.92M | 67.17M | 70.04M | 71.38M | 72.39M | 77.49M | 77.94M | 79.34M | 79.99M | 85.58M | 87.05M | 86.78M | 87.50M | 91.10M | 94.07M | 107.72M | 101.84M | 112.62M | 113.47M | 114.52M | 115.55M | 119.38M | 121.52M | 124.59M | 122.98M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | 15.44M | 15.64M | 15.72M | 16.49M | 19.97M | 21.77M | 20.66M | 26.39M | 27.94M | 31.22M | 30.76M | 37.02M | 37.38M | 38.92M | 40.29M | 47.50M | 50.57M | 51.66M | 50.36M | 51.71M | 51.88M | 52.17M | 52.78M | 62.37M | 63.39M | 64.15M | 64.77M | 73.14M | 70.66M | 72.64M | 74.37M | 86.87M | 81.94M | 79.34M | 87.67M | 89.05M | 87.05M | 89.93M | 90.61M | 94.13M | 99.99M | 101.14M | 109.47M | 131.00M | 114.43M | 129.56M | 130.50M | 137.96M | 137.74M | 138.40M | 138.18M |
|
EBITDA (Quarter)
|
-2.71M | -2.44M | -4.69M | 3.79M | -1.84M | -3.46M | -7.84M | -0.70M | -1.13M | -0.66M | 3.83M | -0.77M | -3.80M | 2.12M | 7.39M | 2.17M | 2.30M | 3.24M | 13.77M | 12.69M | 16.75M | 16.89M | 19.48M | 25.56M | 20.05M | 17.50M | 25.96M | 37.19M | 27.39M | 22.36M | 28.50M | 25.87M | 26.96M | 15.13M | 32.31M | 49.71M | 45.67M | -207.42M | 40.60M | 23.00M | -31.64M | -66.35M | 5.50M | 72.08M | 62.45M | 31.22M | 51.82M | 57.05M | 37.53M | 60.87M | 69.95M | 33.11M | -94.24M | 37.68M | 60.02M | 190.88M | 100.32M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | 11.28M | 11.03M | 10.63M | 12.30M | 13.78M | 15.36M | 17.58M | 18.74M | 18.71M | 19.03M | 19.68M | 19.45M | 15.43M | 14.87M | 16.56M | 17.38M | 18.14M | 21.66M | 26.09M | 26.30M | 27.58M | 40.46M | 27.35M | 26.31M | 26.65M | 28.83M | 29.56M | 30.52M | 37.22M | 39.90M | 43.30M | 50.59M | 61.87M | 59.53M | 59.40M | 61.56M | 64.68M | 79.75M | 71.48M | 76.50M |
|
Tax Rate (Quarter)
|
| | | | | | | | 3.22% | 2.09% | -40.59% | 18.92% | 11.32% | -1.06% | 4.87% | 1.11% | 1.78% | 1.45% | 1.32% | 1.99% | 0.40% | 1.03% | 2.02% | 0.06% | 58.61% | -1.49% | 2.21% | 5.36% | 13.02% | -32.75% | 6.15% | 1.42% | 98.11% | -66.67% | -13.21% | 8.47% | -29.11% | -2.88% | 4,365.69% | 22.99% | -8.90% | -11.83% | 21.43% | 18.81% | -21.28% | -16.67% | -13.43% | -37.27% | -283.22% | -4,600.00% | 96.01% | 27.05% | -13.48% | -88.51% | -193.43% | 28.47% | -47.47% |