|
Revenue (Quarter)
|
71.05M | 68.49M | 52.75M | 63.09M | 68.78M | 76.22M | 79.31M | 76.00M | 81.00M | 86.40M | 94.23M | 85.86M | 91.58M | 98.98M | 104.57M | 109.11M | 115.86M | 113.55M | 118.60M | 123.76M | 127.18M | 129.02M | 141.76M | 146.08M | 146.23M | 141.55M | 147.41M | 145.45M | 160.13M | 168.35M | 168.65M | 179.31M | 180.60M | 181.53M | 177.56M | 182.82M | 187.07M | 186.56M | 190.84M | 201.20M | 200.49M | 215.53M | 220.24M | 2.69M | 1.07M | 228.31M | 229.33M | 235.65M | 225.98M | 1.61M | 261.08M | 265.50M | 2.61M | 3.41M | -801.67M | 2.70M | 284.28M | 2.91M | -848.72M | 3.69M | 280.73M | 289.94M | -831.74M | 270.84M | 289.89M | 279.74M | 4.82M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.30M | 33.07M | 32.36M | 31.67M | 32.57M | 35.16M | 34.39M | 38.15M | 38.54M | 41.31M | 42.04M | 38.98M | 37.83M | 39.24M | 39.07M | 38.86M | 40.48M | 40.84M | 45.52M | 45.42M | 49.92M | 52.08M | 55.32M | 53.78M | 55.01M | 59.45M | 60.73M | 57.32M | 59.28M | 63.59M | 63.25M | 58.71M | 58.58M | 61.76M | 64.67M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.29M | 148.46M | 145.21M | 151.15M | 154.50M | 151.40M | 156.46M | 163.05M | 161.96M | 174.22M | 178.19M | -36.29M | -36.76M | 189.08M | 190.26M | 196.79M | 185.50M | -39.24M | 215.57M | 220.08M | -47.31M | -48.66M | -857.00M | -51.08M | 229.27M | -56.53M | -909.45M | -53.63M | 221.45M | 226.34M | -894.99M | 212.13M | 231.32M | 217.98M | -59.85M |
|
Selling, General & Administrative (Quarter)
|
7.31M | 7.66M | 17.91M | 7.09M | 6.73M | 7.27M | 6.87M | 6.56M | 7.44M | 6.36M | 7.79M | 8.77M | 9.25M | 8.73M | 9.44M | 9.67M | 9.86M | 10.23M | 9.91M | 10.81M | 11.86M | 11.14M | 12.35M | 12.77M | 12.63M | 10.80M | 12.06M | 13.44M | 13.98M | 13.53M | 16.08M | 14.93M | 14.30M | 14.51M | 16.83M | 15.56M | 21.76M | 19.28M | 33.87M | 23.34M | 19.86M | 22.58M | 22.36M | 19.01M | 38.60M | 18.57M | 23.09M | 21.98M | 24.51M | 22.99M | 23.27M | 22.78M | 22.12M | 23.52M | 25.22M | 23.94M | 22.66M | 24.76M | 22.91M | 17.29M | 18.82M | 17.98M | 16.98M | 16.90M | 18.48M | 18.25M | 19.48M |
|
Restructuring Costs (Quarter)
|
| | | 0.31M | 0.96M | 0.35M | 0.62M | 0.47M | 1.19M | 1.16M | 1.22M | 1.53M | 1.81M | 0.56M | 1.04M | 0.66M | 0.16M | 0.57M | 0.57M | 0.23M | 0.61M | 0.43M | 0.21M | 0.13M | 0.27M | 0.00M | 0.10M | 0.06M | 0.71M | 0.19M | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
40.92M | 40.90M | 32.45M | 39.02M | 44.73M | 52.48M | 29.69M | 53.87M | 56.98M | 58.90M | 46.76M | 58.45M | 66.13M | 71.49M | 67.25M | 80.27M | 80.08M | 80.46M | 84.94M | 84.01M | 85.97M | 86.90M | 91.31M | 89.16M | 91.00M | 88.19M | 92.09M | 87.44M | 96.41M | 101.22M | 101.31M | 111.42M | 112.51M | 113.04M | 108.60M | 111.27M | 120.03M | 116.66M | 116.62M | 124.68M | 127.36M | 131.73M | 135.11M | 137.01M | 141.10M | 135.95M | 137.07M | 140.75M | 137.06M | 139.01M | 155.38M | 160.97M | 173.22M | 161.65M | 175.27M | 177.06M | 174.97M | 174.88M | 169.70M | 176.87M | 177.56M | 184.50M | 178.41M | 177.07M | 175.24M | 177.74M | 186.44M |
|
Operating Expenses (Quarter)
|
48.66M | 48.96M | 50.74M | 46.37M | 52.79M | 60.44M | 37.52M | 61.24M | 66.04M | 66.92M | 56.08M | 69.55M | 77.81M | 81.63M | 78.63M | 91.44M | 90.98M | 92.19M | 96.27M | 95.81M | 99.21M | 99.24M | 104.63M | 102.83M | 104.71M | 99.86M | 104.90M | 101.77M | 111.87M | 115.85M | 119.26M | 128.00M | 128.36M | 129.12M | 127.02M | 128.39M | 143.38M | 137.52M | 151.94M | 149.99M | 149.34M | 156.35M | 159.45M | 158.34M | 182.03M | 156.64M | 162.28M | 164.56M | 163.59M | 163.70M | 180.51M | 185.57M | 197.21M | 186.94M | 202.58M | 203.36M | 200.04M | 202.03M | 195.17M | 196.91M | 199.38M | 205.46M | 198.38M | 196.99M | 196.74M | 199.00M | 208.92M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.94M | 19.34M | 18.19M | 22.76M | 11.13M | 13.88M | 4.52M | 13.06M | 12.62M | 17.86M | 18.74M | -194.63M | -218.79M | 32.43M | 27.98M | 32.23M | 21.91M | -202.94M | 35.05M | 34.50M | -244.53M | -235.60M | -1059.58M | -254.44M | 29.23M | -258.57M | -1104.62M | -250.54M | 22.07M | 20.89M | -1093.36M | 15.14M | 34.58M | 18.98M | -268.77M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | 26.87M | 22.03M | | 28.13M | 28.38M | 29.78M | 37.11M | 43.61M | 42.03M | 41.00M | 42.58M | 43.95M | 48.57M | 53.04M | 50.03M | 52.38M | 18.94M | 19.34M | 18.19M | 22.76M | 11.13M | 13.88M | 4.52M | 13.06M | 12.62M | 17.86M | 18.74M | -194.63M | -218.79M | 32.43M | 27.98M | 32.23M | 21.91M | -202.94M | 35.05M | 34.50M | -244.53M | -235.60M | -1059.58M | -254.44M | 29.23M | -258.57M | -1104.62M | -250.54M | 22.07M | 20.89M | -1093.36M | 15.14M | 34.58M | 18.98M | -268.77M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.49M | | | 17.27M | | | -0.15M | | -0.29M | | | | | 0.45M | | | | | 11.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
0.50M | 0.50M | 0.23M | 0.38M | -0.02M | 0.34M | 0.26M | 0.18M | 0.06M | 0.03M | 0.30M | 0.48M | -0.11M | 0.33M | 0.14M | 0.39M | 0.02M | 0.67M | 0.55M | 0.18M | 0.42M | -0.01M | -0.03M | 0.36M | 0.51M | -0.69M | 0.07M | 0.27M | 0.31M | 0.54M | 0.64M | 1.06M | 1.04M | 1.53M | 1.87M | 0.03M | 0.77M | 0.34M | -1.71M | 1.83M | 0.62M | 0.76M | 1.44M | -3.13M | 2.84M | 1.87M | 1.84M | 1.37M | 1.34M | 0.98M | 0.23M | 0.08M | 0.12M | 0.29M | 1.26M | 1.46M | 3.42M | 7.01M | 10.70M | 13.19M | 10.08M | 9.69M | 4.79M | 1.13M | 0.51M | 3.12M | 2.21M |
|
Other Non Operating Income (Quarter)
|
| 3.12M | 1.79M | | -4.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.60M | | | | | | | | | | | | | | | | | | | | | -0.29M | -0.13M | -0.09M | -0.49M | -0.16M | 0.19M | 0.09M | 0.04M |
|
Non Operating Income (Quarter)
|
-11.39M | -7.31M | -9.06M | -11.57M | -17.67M | -15.52M | -13.92M | -20.69M | -21.17M | -22.87M | -22.82M | -20.68M | -19.27M | -19.52M | -18.80M | -19.34M | -19.41M | -18.18M | -17.30M | -17.07M | -15.60M | -16.62M | -17.72M | -16.52M | -14.35M | -13.51M | -13.05M | -11.56M | -14.07M | -14.44M | 150.04M | -16.29M | -16.93M | -14.62M | 21.95M | -13.46M | -11.94M | -10.73M | 127.99M | -9.41M | -3.94M | -10.87M | 17.14M | -17.57M | -13.05M | -17.60M | 16.41M | 436.33M | -19.51M | -15.13M | -25.45M | -20.54M | -20.00M | -2.36M | -22.29M | -24.21M | -22.96M | -22.82M | 70.83M | -0.29M | -0.13M | -0.09M | -22.97M | -30.17M | -13.59M | 0.09M | -37.62M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | 7.44M | 3.18M | | 10.87M | 12.36M | 13.17M | 19.42M | 26.73M | 27.16M | 28.18M | 29.46M | 32.12M | 34.19M | 38.06M | 35.42M | 35.02M | 35.31M | 37.79M | 32.54M | 40.97M | 31.75M | 38.31M | -9.62M | 3.65M | 1.51M | 6.99M | 6.25M | -212.20M | -231.83M | 14.84M | 8.85M | 11.26M | 1.85M | -218.07M | 16.56M | 13.96M | -264.52M | -255.29M | -1081.87M | -278.65M | 6.27M | -281.39M | -1126.25M | -276.22M | -4.61M | -5.83M | -1121.82M | -14.88M | 4.25M | -10.06M | -298.71M |
|
Profit After Tax (Quarter)
|
10.99M | 12.23M | 0.67M | 6.65M | 1.96M | 3.67M | 5.33M | 4.87M | 3.47M | 14.29M | -0.02M | 76.88M | 2.30M | 2.59M | 14.94M | -0.23M | 9.95M | 9.03M | 22.63M | 99.84M | 31.14M | 19.30M | 19.42M | 43.19M | 58.59M | 104.76M | 29.31M | 178.11M | 32.85M | 56.38M | 35.42M | 37.28M | 35.31M | 71.11M | 32.54M | 40.97M | 27.55M | 38.31M | 166.89M | 36.90M | 42.19M | 43.85M | 72.50M | 45.42M | 24.35M | 54.07M | 83.45M | 507.41M | 42.88M | 53.49M | 55.13M | 59.38M | 53.98M | 86.66M | 59.48M | 65.23M | 61.27M | 58.74M | 53.05M | 55.70M | 54.55M | 57.67M | 65.03M | 43.68M | 79.57M | 162.28M | 17.11M |
|
Net Income - Minority (Quarter)
|
| | -28.89M | | | -31.87M | -31.38M | -30.80M | -33.33M | -33.07M | -33.77M | -39.53M | -39.29M | -42.20M | -46.30M | -47.53M | -52.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
0.43M | 0.32M | -0.12M | 0.19M | -0.06M | -0.00M | 0.05M | 0.03M | -0.01M | 0.30M | 1.15M | 1.79M | -0.02M | -0.07M | 4.48M | -0.02M | 0.16M | 0.13M | 0.42M | 2.09M | 0.60M | 0.32M | 0.58M | 0.81M | 1.09M | 1.95M | 0.67M | 3.61M | 0.83M | 2.48M | 0.74M | 3.76M | 3.86M | 4.38M | 13.37M | 0.75M | 4.21M | 0.69M | 6.67M | 0.70M | 0.87M | 4.45M | 1.34M | 0.70M | 0.37M | 5.04M | -12.51M | 4.89M | 7.04M | 6.46M | 7.48M | 6.25M | 0.52M | 6.90M | 25.18M | 0.56M | 0.54M | 0.52M | -18.20M | 0.50M | 0.46M | 0.51M | 0.59M | 0.38M | 0.66M | 1.52M | 4.67M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | 7.44M | 3.18M | | 10.87M | 12.36M | 13.17M | 19.42M | 26.73M | 27.16M | 28.18M | 29.46M | 32.12M | 34.19M | 38.06M | 35.42M | 35.02M | 35.31M | 37.79M | 32.54M | 40.97M | 31.75M | 38.31M | -9.62M | 3.65M | 1.51M | 6.99M | 6.25M | -212.20M | -231.83M | 14.84M | 8.85M | 11.26M | 1.85M | -218.07M | 16.56M | 13.96M | -264.52M | -255.29M | -1081.87M | -278.65M | 6.27M | -281.39M | -1126.25M | -276.22M | -4.61M | -5.83M | -1121.82M | -14.88M | 4.25M | -10.06M | -298.71M |
|
Consolidated Net Income (Quarter)
|
2.35M | -2.48M | 10.21M | 2.23M | 1.91M | 1.95M | 3.50M | 4.12M | 4.54M | 17.68M | 44.88M | 79.52M | 4.15M | 4.66M | 29.63M | 2.61M | 3.16M | 5.85M | 18.01M | 91.06M | 15.29M | 6.13M | 12.01M | | | | | 32.12M | 34.19M | 38.06M | 35.42M | 35.02M | 35.31M | 37.79M | 32.54M | 40.97M | 31.75M | 38.31M | -9.62M | 3.65M | 1.51M | 6.99M | 6.25M | -212.20M | -231.83M | 14.84M | 8.85M | 11.26M | 1.85M | -218.07M | 16.56M | 13.96M | -264.52M | -255.29M | -1081.87M | -278.65M | 6.27M | -281.39M | -1126.25M | -276.22M | -4.61M | -5.83M | -1121.82M | -14.88M | 4.25M | -10.06M | -298.71M |
|
Income towards Parent Company (Quarter)
|
2.35M | -2.48M | -18.68M | 2.23M | 1.91M | -29.93M | -27.88M | -26.68M | -28.79M | -15.39M | 11.11M | 39.98M | -35.14M | -37.54M | -16.67M | -44.92M | -48.87M | 5.85M | 18.01M | 91.06M | 15.29M | 6.13M | 12.01M | | | | | 32.12M | 34.19M | 38.06M | 35.42M | 35.02M | 35.31M | 37.79M | 32.54M | 40.97M | 31.75M | 38.31M | -9.62M | 3.65M | 1.51M | 6.99M | 6.25M | -212.20M | -231.83M | 14.84M | 8.85M | 11.26M | 1.85M | -218.07M | 16.56M | 13.96M | -264.52M | -255.29M | -1081.87M | -278.65M | 6.27M | -281.39M | -1126.25M | -276.22M | -4.61M | -5.83M | -1121.82M | -14.88M | 4.25M | -10.06M | -298.71M |
|
Preferred Dividend Payments (Quarter)
|
2.40M | -2.40M | 16.81M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 9.34M | 3.10M | 5.34M | 13.25M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 7.20M | 1.61M | 4.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
9.12M | 8.11M | -3.01M | 4.89M | -1.78M | -0.13M | 1.53M | 1.03M | -0.32M | 10.20M | 39.91M | 67.54M | -0.80M | -2.75M | 185.84M | -0.90M | 6.63M | 5.58M | 19.32M | 96.53M | 27.23M | 15.67M | 27.54M | 39.87M | 54.19M | 101.45M | 25.32M | 171.00M | 29.54M | 50.58M | 29.43M | 26.33M | 29.83M | 66.56M | 28.53M | 36.25M | 27.55M | 34.40M | 160.22M | 36.90M | 42.19M | 43.85M | 72.50M | 39.82M | 19.62M | 49.03M | 78.64M | 497.63M | 35.84M | 47.03M | 46.13M | 53.13M | 47.10M | 79.47M | 51.35M | 56.61M | 55.59M | 52.49M | 48.24M | 49.12M | 48.39M | 52.20M | 61.25M | 38.80M | 68.22M | 156.22M | 11.52M |
|
EPS (Basic) (Quarter)
|
0.25 | 0.17 | -0.30 | 0.11 | -0.04 | -0.01 | 0.02 | 0.01 | -0.01 | 0.17 | 0.68 | 1.06 | -0.02 | -0.04 | 0.37 | -0.02 | 0.08 | 0.07 | 0.23 | 1.17 | 0.33 | 0.18 | 0.32 | 0.45 | 0.61 | 1.10 | 0.27 | 1.85 | 0.32 | 0.54 | 0.29 | 0.27 | 0.30 | 0.67 | 0.28 | 0.36 | 0.27 | 0.34 | 1.59 | 0.36 | 0.41 | 0.41 | 0.68 | 0.37 | 0.17 | 0.42 | 0.67 | 4.27 | 0.30 | 0.40 | 0.40 | 0.45 | 0.40 | 0.68 | 0.45 | 0.48 | 0.47 | 0.45 | 0.40 | 0.42 | 0.41 | 0.44 | 0.51 | 0.33 | 0.58 | 1.32 | 0.11 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
0.19 | 0.17 | -0.05 | 0.11 | -0.04 | -0.01 | 0.02 | 0.01 | -0.01 | 0.17 | 0.68 | 1.06 | -0.02 | -0.04 | 0.37 | -0.02 | 0.08 | 0.07 | 0.23 | 1.14 | 0.32 | 0.18 | 0.32 | 0.45 | 0.61 | 1.09 | 0.27 | 1.84 | 0.31 | 0.54 | 0.29 | 0.26 | 0.30 | 0.67 | 0.28 | 0.36 | 0.27 | 0.33 | 1.58 | 0.36 | 0.41 | 0.41 | 0.67 | 0.37 | 0.17 | 0.42 | 0.67 | 4.26 | 0.30 | 0.40 | 0.40 | 0.45 | 0.40 | 0.68 | 0.44 | 0.48 | 0.47 | 0.45 | 0.40 | 0.42 | 0.41 | 0.44 | 0.50 | 0.33 | 0.57 | 1.31 | 0.11 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
34.40M | 42.93M | 38.71M | 43.01M | 50.30M | 48.56M | 49.50M | 52.30M | 55.01M | 58.36M | 56.72M | 63.65M | 66.00M | 71.89M | 77.34M | 74.98M | 75.49M | 76.77M | 77.34M | 82.12M | 82.28M | 82.53M | 83.09M | 86.90M | 88.13M | 92.15M | 89.85M | 92.22M | 92.21M | 92.23M | 92.34M | 97.39M | 98.28M | 98.35M | 98.11M | 98.74M | 99.69M | 99.71M | 99.97M | 100.90M | 100.97M | 104.84M | 103.20M | 106.88M | 110.98M | 115.23M | 113.24M | 116.34M | 116.45M | 116.46M | 116.43M | 116.65M | 116.82M | 116.87M | 116.81M | 117.06M | 117.15M | 117.18M | 117.16M | 117.34M | 117.38M | 117.83M | 117.65M | 118.19M | 118.29M | 118.30M | 118.28M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
35.96M | 37.30M | 38.73M | 43.01M | 46.68M | 52.27M | 49.50M | 52.30M | 57.69M | 58.36M | 56.72M | 63.65M | 68.34M | 71.89M | 77.34M | 74.98M | 77.45M | 76.77M | 77.34M | 84.14M | 84.60M | 84.62M | 84.97M | 87.43M | 88.65M | 89.59M | 90.40M | 92.73M | 92.82M | 92.92M | 93.02M | 98.02M | 98.83M | 98.91M | 98.73M | 99.21M | 99.69M | 101.23M | 100.48M | 101.44M | 101.81M | 102.87M | 103.85M | 107.39M | 111.46M | 115.67M | 113.72M | 116.80M | 116.92M | 116.96M | 116.95M | 117.06M | 117.12M | 117.24M | 117.22M | 117.41M | 117.38M | 117.50M | 117.51M | 117.96M | 117.66M | 118.24M | 118.16M | 118.66M | 118.68M | 118.82M | 118.83M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | 26.87M | 22.03M | | 28.13M | 28.38M | 29.78M | 37.11M | 43.61M | 42.03M | 41.00M | 42.58M | 43.95M | 48.57M | 53.04M | 50.03M | 52.38M | 18.94M | 19.34M | 18.19M | 22.76M | 11.13M | 13.88M | 4.52M | 13.06M | 12.62M | 17.86M | 18.74M | -194.63M | -218.79M | 32.43M | 27.98M | 32.23M | 21.91M | -202.94M | 35.05M | 34.50M | -244.53M | -235.60M | -1059.58M | -254.44M | 29.23M | -258.57M | -1104.62M | -250.54M | 22.07M | 20.89M | -1093.36M | 15.14M | 34.58M | 18.98M | -268.77M |
|
Interest Expenses (Quarter)
|
11.90M | 10.93M | 11.08M | 11.96M | 13.09M | 15.85M | 14.19M | 20.88M | 21.23M | 22.90M | 23.11M | 21.16M | 19.16M | 19.85M | 18.94M | 19.73M | 19.43M | 18.85M | 17.85M | 17.25M | 16.02M | 16.61M | 17.69M | 16.88M | 14.86M | 12.82M | 13.12M | 11.83M | 14.38M | 14.98M | 14.61M | 17.35M | 17.97M | 16.15M | 14.56M | 13.50M | 12.71M | 11.07M | 12.44M | 11.24M | 11.73M | 11.63M | 13.93M | 14.44M | 15.88M | 19.47M | 20.98M | 22.33M | 21.39M | 16.11M | 18.73M | 20.62M | 20.12M | 19.98M | 23.55M | 25.67M | 26.38M | 29.84M | 32.33M | 38.87M | 36.76M | 36.41M | 33.24M | 31.15M | 30.84M | 32.15M | 32.15M |