|
Revenue (Quarter)
|
| | 20.15M | 15.18M | 13.47M | 13.76M | 11.33M | 34.22M | 34.14M | 42.05M | 53.38M | 57.37M | 52.76M | 116.14M | 144.82M | 187.29M | 240.29M | 184.69M | 144.79M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | 31.86M | 32.29M | 1.86M | 3.04M | | 65.76M | 0.04M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | 20.91M | 83.85M | 142.96M | 184.25M | 240.29M | 118.93M | 144.76M |
|
Depreciation & Amortization - Total (Quarter)
|
| | -1.26M | -2.29M | 11.99M | -11.54M | -5.12M | 54.98M | -7.62M | -7.56M | -8.69M | 74.52M | -34.01M | -36.20M | -47.45M | 117.66M | | | |
|
Share-based Compensation (IS) (Quarter)
|
| | -4.93M | -3.27M | 22.32M | -3.15M | -3.50M | 24.63M | -5.84M | -5.97M | -5.82M | 41.26M | -8.18M | -7.97M | -7.77M | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | 25.17M | 28.89M | 29.10M | 53.30M | 138.36M | 100.75M | 81.75M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | -1.45M | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | -5.14M | -0.16M | -0.01M | 0.01M | 0.01M | 0.00M | | 0.84M | -0.67M | 1.52M | | | | |
|
Operating Expenses (Quarter)
|
| | -1.26M | -2.29M | 11.99M | -11.54M | -1.29M | 54.98M | -1.85M | -1.67M | -1.92M | 74.52M | -2.37M | -2.98M | -2.67M | 170.95M | 138.36M | 100.75M | 81.75M |
|
Operating Income (Quarter)
|
| | 5.56M | | | -128.05M | -5.22M | -13.03M | -7.42M | -2.22M | 6.02M | -23.62M | -47.09M | 17.31M | 29.21M | 17.89M | -76.41M | -116.40M | -233.52M |
|
EBIT (Quarter)
|
| | 5.56M | -7.30M | -1.86M | -128.05M | -5.22M | -13.03M | -7.42M | -2.22M | 6.02M | -23.62M | -47.09M | 17.31M | 29.21M | 17.89M | -76.41M | -116.40M | -233.52M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | 3.02M | -0.26M | -1.09M | 1.35M | | -32.30M | -37.90M | 147.72M | 664.99M | -107.35M | -23.70M |
|
Interest & Investment Income (Quarter)
|
| | | 0.01M | 0.07M | 0.26M | 0.24M | 0.47M | 0.71M | 0.67M | 1.50M | 2.95M | 2.29M | 1.59M | 1.93M | 1.70M | 7.13M | 15.78M | 21.80M |
|
Other Non Operating Income (Quarter)
|
| | -2.79M | -5.83M | 13.76M | -6.22M | 4.56M | 2.62M | 2.26M | -4.71M | 4.71M | -7.01M | 1.19M | -4.56M | 0.19M | 8.61M | -5.38M | | -1.86M |
|
Non Operating Income (Quarter)
|
| | 70.70M | | | -10.35M | -2.31M | 4.03M | -0.03M | -0.03M | -0.13M | 0.30M | 0.01M | 0.29M | -40.32M | 75.69M | 651.70M | | -20.56M |
|
EBT (Quarter)
|
| | 73.47M | -5.87M | 1.47M | -144.37M | -2.73M | -6.84M | -4.48M | -6.29M | 12.11M | -26.81M | -50.42M | -18.88M | -11.11M | 173.91M | 575.30M | -337.93M | -254.09M |
|
Tax Provisions (Quarter)
|
| | -3.15M | 3.19M | 5.76M | 0.41M | -0.32M | 4.74M | -0.82M | 1.06M | -3.47M | 6.68M | 1.28M | 3.00M | 5.04M | -2.77M | 190.69M | -182.52M | -6.26M |
|
Profit After Tax (Quarter)
|
| -57.22M | 70.32M | -2.68M | 1.78M | -143.95M | -3.05M | -6.88M | -5.30M | -5.23M | 8.64M | -27.03M | -51.70M | -21.89M | -16.14M | 176.68M | 384.61M | -155.41M | -247.83M |
|
Net Income - Minority (Quarter)
|
| 62.63M | | | -926.58M | | | -965.86M | | | | | | | | | | | |
|
Investment Income (Quarter)
|
| | -9.93M | | | 14.11M | -9.13M | 7.60M | -3.59M | 7.58M | -7.33M | | 1.85M | -11.97M | 0.04M | | | | |
|
Income from Continuing Operations (Quarter)
|
| | 76.62M | -9.06M | -4.28M | -144.78M | -2.41M | -11.58M | -3.66M | -7.36M | 15.58M | -33.49M | -51.70M | -21.89M | -16.14M | 176.68M | 384.61M | -155.41M | -247.83M |
|
Consolidated Net Income (Quarter)
|
| | 76.62M | | -4.28M | -144.78M | -2.41M | -11.58M | -3.66M | -7.36M | 15.58M | -33.49M | -51.70M | -21.89M | -16.14M | 176.68M | 384.61M | -155.41M | -247.83M |
|
Income towards Parent Company (Quarter)
|
| 62.63M | 76.62M | -9.06M | -411.76M | -144.78M | -2.41M | -173.56M | -3.66M | -7.36M | 15.58M | -33.49M | -51.70M | -21.89M | -16.14M | 176.68M | 384.61M | -155.41M | -247.83M |
|
Net Income towards Common Stockholders (Quarter)
|
| 62.63M | 1.90 | | -411.76M | 2.71 | 0.06 | -316.87 | -0.08 | -0.07 | 0.08 | -33.49M | -0.27 | 0.09 | 0.11 | 176.68M | 384.61M | -155.41M | -247.83M |
|
EPS (Basic) (Quarter)
|
| 3.04 | 0.00 | | -10.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.34 | 0.00 | 0.00 | 0.00 | 0.82 | 1.42 | -0.52 | -0.74 |
|
EPS (Diluted) (Quarter)
|
| 3.04 | 0.00 | | -10.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.34 | 0.00 | 0.00 | 0.00 | 0.79 | 1.06 | -0.52 | -0.74 |
|
Shares Outstanding (Quarter)
|
16.12M | 20.63M | 36.98M | 36.98M | 40.94M | 53.03M | 53.56M | 54.78M | 65.28M | 72.67M | 104.50M | 99.64M | 189.26M | 210.47M | 218.66M | 214.59M | 270.70M | 298.03M | 333.73M |
|
Shares Outstanding (Diluted) (Quarter)
|
16.12M | 20.63M | 50.01M | 50.01M | 40.94M | 53.03M | 53.56M | 54.78M | 65.28M | 72.67M | 112.20M | 99.64M | 189.26M | 210.47M | 218.66M | 223.25M | 361.68M | 298.03M | 333.73M |
|
EBITDA (Quarter)
|
| | 60.40M | 7.33M | -470.58M | 129.84M | 12.18M | -371.66M | -8.89M | 2.36M | 1.30M | -22.04M | -49.85M | -33.85M | -16.12M | 191.68M | 379.15M | -152.17M | -254.94M |
|
Interest Expenses (Quarter)
|
| | -1.09M | -1.44M | -3.33M | | | | | | | | 0.02M | 1.72M | 4.12M | 5.18M | 9.28M | 10.67M | 14.84M |
|
Tax Rate (Quarter)
|
| | -4.29% | -54.35% | 390.57% | -0.28% | 11.75% | -69.29% | 18.33% | -16.92% | -28.68% | -24.92% | -2.54% | -15.91% | -45.36% | -1.59% | 33.15% | 54.01% | 2.46% |