|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 18.00M | 72.00M | 27.00M | 40.00M | 40.00M | 17.00M | 57.00M | 2.00M | 28.00M | 8.00M | -31.00M | 13.00M | 37.00M | 29.00M | 37.00M | 14.00M | 23.00M | 15.00M | 28.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.00M | 79.00M | 195.00M | 182.00M | 113.00M | 76.00M | 52.00M | 61.00M | 85.00M | 106.00M | 193.00M | 107.00M | 100.00M | 216.00M | 80.00M | 87.00M | 76.00M | 79.00M | 22.00M | 84.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.00M | 79.00M | 195.00M | 182.00M | 113.00M | 76.00M | 52.00M | 61.00M | 85.00M | 106.00M | 193.00M | 107.00M | 100.00M | 216.00M | 80.00M | 87.00M | 76.00M | 79.00M | 22.00M | 84.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 14.00M | 16.00M | -19.00M | 18.00M | 25.00M | 24.00M | 28.00M | 26.00M | 38.00M | 26.00M | -190.00M | 23.00M | 22.00M | 20.00M | -158.00M | 18.00M | 19.00M | 17.00M | -92.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 14.00M | 16.00M | -19.00M | 18.00M | 25.00M | 24.00M | 28.00M | 26.00M | 38.00M | 26.00M | -190.00M | 23.00M | 22.00M | 20.00M | -158.00M | 18.00M | 19.00M | 17.00M | -92.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 16.00M | | | 4.00M | | -14.00M | | 1.00M | | -33.00M | 1.00M | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.00M | -61.00M | -123.00M | -155.00M | -73.00M | -36.00M | -35.00M | -4.00M | -83.00M | -78.00M | -185.00M | -138.00M | -87.00M | -253.00M | -51.00M | -50.00M | -62.00M | -56.00M | -7.00M | -56.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.00M | -61.00M | -123.00M | -155.00M | -73.00M | -36.00M | -34.00M | -59.00M | -83.00M | -78.00M | -185.00M | -138.00M | -87.00M | -255.00M | -51.00M | -50.00M | -62.00M | -56.00M | -8.00M | -56.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | 7.00M | -1.00M | -1.00M | -1.00M | | -1.00M | 4.00M | | | | | -6.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.00M | -61.00M | -123.00M | -155.00M | -73.00M | -36.00M | -35.00M | -4.00M | -83.00M | -78.00M | -185.00M | -138.00M | -87.00M | -253.00M | -51.00M | -50.00M | -62.00M | -56.00M | -7.00M | -56.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.00M | -61.00M | | | | | 1.00M | -54.00M | -3.00M | 4.00M | | 4.00M | 1.00M | -2.00M | -5.00M | -1.00M | | | -1.00M | -1.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.00M | -61.00M | | | | | 1.00M | -54.00M | -3.00M | 4.00M | | 4.00M | 1.00M | -2.00M | -5.00M | -1.00M | | | -1.00M | -1.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.00M | -61.00M | | | | | 1.00M | -54.00M | -3.00M | 4.00M | | 4.00M | 1.00M | -2.00M | -5.00M | -1.00M | | | -1.00M | -1.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.16 | -1.23 | -2.49 | -3.12 | -1.48 | -0.72 | -0.68 | -0.13 | -1.86 | -1.46 | -3.94 | -2.78 | -1.88 | -5.34 | -1.18 | -1.05 | -1.28 | -1.12 | -0.15 | -1.01 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.16 | -1.23 | -2.49 | -3.12 | -1.48 | -0.72 | -0.68 | -0.13 | -1.67 | -1.52 | -3.94 | -2.93 | -1.84 | -5.30 | -1.08 | -1.05 | -1.28 | -1.12 | -0.15 | -1.04 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.30M | 49.37M | 49.60M | 49.47M | 49.60M | 49.73M | 49.78M | 49.80M | 49.95M | 49.50M | 47.00M | 48.21M | 46.80M | 47.50M | 47.70M | 47.44M | 48.35M | 48.95M | 49.17M | 49.28M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.26M | 49.37M | 49.40M | 49.47M | 49.63M | 49.83M | 49.78M | 49.80M | 49.95M | 49.04M | 48.70M | 48.20M | 46.82M | 47.20M | 47.67M | 47.44M | 48.35M | 48.95M | 49.60M | 49.30M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 14.00M | 16.00M | -19.00M | 18.00M | 25.00M | 24.00M | 28.00M | 26.00M | 38.00M | 26.00M | -190.00M | 23.00M | 22.00M | 20.00M | -158.00M | 18.00M | 19.00M | 17.00M | -92.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 41.00M | 40.00M | 41.00M | 41.00M | 43.00M | 46.00M | 49.00M | 51.00M | 53.00M | 53.00M | 53.00M | 52.00M | 53.00M | 53.00M | 50.00M | 50.00M | 48.00M | 50.00M | 48.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |