|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 133.00M | 134.76M | 146.00M | 121.00M | 163.00M | 144.96M | 147.00M | 165.00M | 229.00M | 150.80M | 174.00M | 181.00M | 237.00M | 159.30M | 183.00M | 196.00M | 265.00M | 227.93M | 317.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 81.00M | 98.00M | 98.00M | 100.00M | 116.00M | 104.00M | 103.00M | 129.00M | 151.00M | 112.00M | 117.00M | 129.00M | 157.00M | 119.00M | 139.00M | 150.00M | 178.00M | 190.00M | 245.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 38.00M | 24.35M | 36.00M | 8.00M | 33.00M | 22.84M | 30.00M | 19.00M | 53.00M | 16.46M | 37.00M | 28.00M | 56.00M | 20.79M | 27.00M | 30.00M | 69.00M | 22.00M | 48.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | -2.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | -11.00M | -29.73M | -18.00M | -19.00M | -21.00M | -42.94M | -21.00M | -21.00M | -23.00M | -20.71M | -21.00M | -17.00M | -22.00M | -33.95M | -17.00M | -28.00M | -44.00M | -21.00M | -25.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.75M | | | | | | | | | | | | 3.00M | | | | 17.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | -11.00M | -29.73M | 73.75M | -19.00M | -21.00M | -42.94M | -21.00M | -21.00M | -23.00M | -20.71M | -21.00M | -17.00M | -22.00M | -33.95M | -18.00M | -28.00M | -44.00M | -21.00M | -27.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | 24.00M | 7.54M | 18.00M | -10.00M | 13.00M | -18.18M | 9.00M | -2.00M | 33.00M | 1.56M | 8.00M | 12.00M | 39.00M | -11.49M | 7.00M | -2.00M | 35.00M | 175.00M | 6.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | 24.00M | 7.54M | 18.00M | -10.00M | 13.00M | -18.18M | 9.00M | -2.00M | 33.00M | 1.56M | 8.00M | 12.00M | 39.00M | -11.49M | 7.00M | -2.00M | 35.00M | 175.00M | 6.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -1.00M | 5.00M | 1.67M | -3.00M | -2.00M | 10.00M | 22.00M | -17.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.00M | -88.00M | -18.36M | -6.00M | 1.00M | -8.00M | 0.29M | -5.00M | -16.00M | -19.00M | 12.03M | -17.00M | -23.00M | -27.00M | -1.31M | -13.00M | -20.00M | -13.00M | 9.56M | -20.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.00M | -41.00M | 968.64M | 42.00M | -11.00M | 42.00M | 10.26M | 28.00M | -14.00M | 36.00M | 30.16M | 11.00M | -7.00M | 29.00M | 60.32M | 32.00M | 1.00M | 83.00M | 39.00M | 20.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 8.00M | -26.32M | -9.00M | 1.00M | -9.00M | -20.98M | -6.00M | 3.00M | -9.00M | -14.20M | -7.00M | | -6.00M | -27.55M | -7.00M | -1.00M | -14.00M | -4.00M | -6.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | -33.00M | 942.32M | 36.01M | 257.00M | 271.00M | -1140.72M | 34.00M | -11.00M | -190.00M | 278.96M | 18.00M | -7.00M | 35.00M | 87.88M | 25.00M | 2.00M | 97.00M | 43.00M | 14.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 23.00M | -1257.15M | 30.00M | -10.00M | 37.00M | 28.00M | 24.00M | 4.00M | 22.00M | 17.00M | 20.00M | 4.00M | 17.00M | 4.00M | -38.00M | 21.00M | 61.00M | 32.00M | -34.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -5.00M | -39.96M | 8.00M | -6.00M | 9.00M | 26.01M | 4.00M | -5.00M | 3.00M | 20.03M | -1.00M | -3.00M | 1.00M | 39.41M | 7.00M | 1.00M | 15.00M | 9.00M | 2.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.00M | -49.00M | 994.97M | 51.00M | -12.00M | 51.00M | 31.24M | 34.00M | -17.00M | 45.00M | 44.36M | 18.00M | -7.00M | 35.00M | 87.88M | 39.00M | 2.00M | 97.00M | 43.00M | 26.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 8.00M | 6.00M | -9.00M | 1.00M | -16.00M | 14.00M | | 3.00M | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.00M | -41.00M | 1,000.97M | 42.00M | -11.00M | 35.00M | 45.24M | 34.00M | -14.00M | 45.00M | 44.36M | 18.00M | -7.00M | 35.00M | 87.88M | 39.00M | 2.00M | 97.00M | 43.00M | 26.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | -28.00M | 982.27M | 32.65M | -4.00M | 24.00M | 268.65M | 45.55M | -6.00M | 24.00M | -270.98M | 5.00M | -4.00M | 22.00M | 574.67M | 25.00M | 1.00M | 54.00M | 58.00M | 14.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | -28.00M | 982.27M | 32.65M | -4.00M | 24.00M | 268.65M | 45.55M | -6.00M | 24.00M | -270.98M | 5.00M | -4.00M | 22.00M | 574.67M | 25.00M | 1.00M | 54.00M | 58.00M | 14.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48 | -0.52 | 0.02M | 605.97 | -74.24 | 445.44 | 0.00M | 845.39 | -111.35 | 445.39 | -0.01M | 93.70 | -74.96 | 412.29 | 0.01M | 474.27 | 18.97 | 0.00M | 1.11 | 0.27 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -172.32 | -185.58 | 0.01M | 170.79 | -20.92 | 125.54 | 0.00M | 212.53 | -27.99 | 111.97 | -0.00M | 23.33 | -18.66 | 102.64 | 0.00M | 116.63 | 4.67 | 251.93 | 270.59 | 65.31 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.87M | 53.87M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 52.15M | 52.15M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.19M | 0.19M | 0.19M | 0.19M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | 24.00M | 7.54M | 18.00M | -10.00M | 13.00M | -18.18M | 9.00M | -2.00M | 33.00M | 1.56M | 8.00M | 12.00M | 39.00M | -11.49M | 7.00M | -2.00M | 35.00M | 175.00M | 6.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.00M | -90.00M | -15.29M | -12.00M | -14.00M | -12.00M | 3,772.06M | -12.00M | -19.00M | -23.00M | 4,108.44M | -21.00M | -25.00M | -40.00M | 4,213.24M | -16.00M | -23.00M | -22.00M | 5,380.14M | -31.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.09% | -19.51% | -2.72% | -21.43% | -9.09% | -21.43% | -204.42% | -21.43% | -21.43% | -25.00% | -47.08% | -63.64% | | -20.69% | -45.67% | -21.88% | -100.00% | -16.87% | -10.26% | -30.00% |