|
Revenue (Quarter)
|
13.70M | 20.86M | 17.45M | 14.99M | 29.16M | 55.91M | 28.39M | 52.75M | 59.32M | 58.18M | 71.38M | 68.67M | 73.98M | 99.05M | 112.21M | 90.61M | 62.47M | 87.85M | 0.57M | 95.91M | 43.93M | 46.09M | 88.73M | 261.47M | 134.81M | 113.76M | 126.28M | 153.57M | 191.18M | 211.37M | 223.09M | 219.97M | 216.34M | 234.38M | 264.50M | 288.68M | 371.58M | 62.92M | 221.82M | 268.60M | 266.85M | 357.43M | 472.35M | 562.33M | 663.16M | 974.66M | 840.93M | 707.48M | 563.67M | 638.08M | 771.79M | 398.90M | 787.69M | 855.20M | 16.50M | 118.00M | 1,013.96M | 925.68M | 915.12M | 849.31M |
|
Cost of Revenue (Quarter)
|
1.30M | 1.65M | 2.06M | 0.64M | 2.17M | 2.62M | 2.82M | 4.07M | 4.10M | 4.45M | 6.56M | 5.87M | 9.35M | 11.70M | 13.69M | 9.43M | 13.05M | 10.26M | 13.47M | 14.56M | 14.51M | 10.56M | 14.61M | 39.51M | 11.81M | 12.88M | 3.10M | 49.90M | 17.79M | 20.11M | 20.21M | 18.02M | 19.66M | 21.54M | 24.76M | 26.30M | 21.72M | 18.80M | 25.84M | -24.85M | 34.17M | 43.84M | 48.90M | 52.07M | 59.82M | 85.66M | 73.96M | 62.75M | 55.49M | 61.99M | 71.70M | -129.26M | 70.15M | 76.81M | 72.74M | -161.11M | 93.84M | 82.78M | 83.08M | -51.56M |
|
Gross Profit (Quarter)
|
12.40M | 19.21M | 15.38M | 14.35M | 27.00M | 53.29M | 25.56M | 48.68M | 55.22M | 53.73M | 64.82M | 62.80M | 64.63M | 87.35M | 98.52M | 81.18M | 49.42M | 77.59M | -12.90M | 81.34M | 29.41M | 35.54M | 74.13M | 221.96M | 123.01M | 100.89M | 123.18M | 103.68M | 173.39M | 191.26M | 202.88M | 201.94M | 196.67M | 212.84M | 239.74M | 262.37M | 349.87M | 44.12M | 195.99M | 293.45M | 232.67M | 313.58M | 423.45M | 510.26M | 603.34M | 889.00M | 766.96M | 644.72M | 508.19M | 576.09M | 700.09M | 528.16M | 717.54M | 778.38M | -56.24M | 279.11M | 920.11M | 842.89M | 832.04M | 900.87M |
|
Amortization - Intangibles (Quarter)
|
0.04M | 0.06M | 0.06M | 0.05M | 0.05M | 0.06M | 0.06M | 0.09M | 0.08M | 0.08M | 0.09M | 0.10M | 0.12M | 0.12M | 0.13M | 0.13M | 0.11M | 0.13M | 0.18M | 0.31M | 0.26M | 0.29M | 0.28M | 0.35M | 0.30M | 0.31M | 0.32M | 0.35M | 0.36M | 0.38M | 0.39M | 0.40M | 0.41M | 0.42M | 0.52M | 0.47M | 0.48M | 0.49M | 0.48M | 0.50M | 0.50M | 0.51M | 0.52M | 0.54M | 0.54M | 0.52M | 0.68M | 0.68M | 0.70M | 0.79M | 1.22M | 1.23M | 1.27M | 1.33M | 1.66M | 1.77M | 1.73M | 1.77M | 2.15M | 2.20M |
|
Selling, General & Administrative (Quarter)
|
2.62M | 3.09M | 4.21M | 3.48M | 3.79M | 4.09M | 3.44M | 3.22M | 4.60M | 4.15M | 5.39M | 6.63M | 7.22M | 8.10M | 8.10M | 8.73M | 13.41M | 12.96M | 12.15M | 11.58M | 13.16M | 13.20M | 13.15M | 15.58M | 16.34M | 17.18M | 16.16M | 16.34M | 17.93M | 19.37M | 18.44M | 13.57M | 18.29M | 19.88M | 20.38M | 21.51M | 16.22M | 14.72M | 15.10M | 16.53M | 22.19M | 24.40M | 24.63M | 25.18M | 29.73M | 24.43M | 27.55M | 34.52M | 22.43M | 26.71M | 31.73M | 29.49M | 29.65M | 27.91M | 28.79M | 41.10M | 33.73M | 32.19M | 36.79M | 34.36M |
|
Other Operating Expenses (Quarter)
|
45.73M | 11.86M | 11.26M | 12.31M | 18.07M | 62.17M | 34.65M | 69.16M | 64.54M | 34.91M | | 38.88M | | | | | -0.10M | | | 1.00M | 1.06M | 1.00M | 1.07M | 104.14M | 0.01M | | 0.02M | | | | -0.20M | | 116.89M | -0.37M | -0.44M | -0.16M | 130.92M | -2.63M | | -0.20M | | | -0.25M | -0.08M | -0.20M | | -1.11M | | | -0.20M | | | 9.97M | | | | 19.18M | 13.46M | -0.59M | |
|
Operating Expenses (Quarter)
|
48.35M | 14.95M | 15.47M | 15.78M | 21.86M | 66.26M | 38.09M | 72.38M | 69.14M | 39.05M | 46.74M | 45.51M | 46.72M | 60.84M | 65.68M | 78.67M | 147.22M | 319.10M | 367.63M | 290.75M | 146.25M | 146.71M | 71.88M | 76.75M | 80.54M | 90.62M | 99.73M | 112.55M | 117.82M | 137.37M | 139.32M | 141.81M | 166.35M | 164.91M | 193.30M | 223.63M | 178.05M | 498.23M | 424.53M | 282.81M | 174.18M | 212.32M | 242.16M | 241.24M | 256.38M | 348.94M | 357.65M | 335.77M | 308.84M | 385.81M | 432.28M | -770.40M | 115.92M | 116.29M | 130.50M | 1,707.57M | 159.48M | 151.37M | 633.04M | 605.24M |
|
Operating Income (Quarter)
|
-34.47M | 7.20M | 6.28M | 5.68M | 7.10M | -10.36M | -9.70M | -20.47M | -14.26M | 26.91M | 24.64M | 23.15M | 27.26M | 30.07M | 46.53M | 76.48M | -74.81M | -241.00M | -268.65M | -223.02M | -101.63M | -100.61M | 16.85M | 8.22M | 54.28M | 38.99M | 26.55M | 41.02M | 73.36M | 73.99M | 67.85M | 148.06M | 7.54M | 76.79M | 86.10M | 65.05M | 193.53M | -435.31M | -221.14M | -58.58M | 92.66M | 145.11M | 230.19M | 325.12M | 309.31M | 594.99M | 483.27M | 371.70M | 251.43M | 252.27M | 340.01M | 365.61M | 318.95M | 363.62M | 392.06M | 360.07M | 389.15M | 288.66M | 305.98M | 242.75M |
|
EBIT (Quarter)
|
-34.47M | 7.20M | 6.28M | 5.68M | 7.10M | -10.36M | -9.70M | -20.47M | -14.26M | 26.91M | 24.64M | 23.15M | 27.26M | 30.07M | 46.53M | 76.48M | -74.81M | -241.00M | -268.65M | -223.02M | -101.63M | -100.61M | 16.85M | 8.22M | 54.28M | 38.99M | 26.55M | 41.02M | 73.36M | 73.99M | 67.85M | 148.06M | 7.54M | 76.79M | 86.10M | 65.05M | 193.53M | -435.31M | -221.14M | -58.58M | 92.66M | 145.11M | 230.19M | 325.12M | 309.31M | 594.99M | 483.27M | 371.70M | 251.43M | 252.27M | 340.01M | 365.61M | 318.95M | 363.62M | 392.06M | 360.07M | 389.15M | 288.66M | 305.98M | 242.75M |
|
Interest & Investment Income (Quarter)
|
0.07M | 0.09M | 0.08M | 0.07M | 0.07M | 0.03M | 0.06M | 0.07M | 0.07M | 0.05M | 0.07M | 0.04M | 0.04M | 0.41M | 0.27M | -0.58M | 0.38M | 0.50M | 0.56M | -0.02M | 0.09M | 0.88M | -0.14M | 0.01M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
1.85M | 0.33M | 2.87M | -0.31M | -3.27M | 15.11M | -12.99M | -0.91M | -1.20M | 7.53M | -1.17M | -6.71M | -3.11M | -1.21M | -0.41M | -2.23M | 18.50M | -23.53M | -6.67M | 24.95M | -6.84M | -5.14M | 0.89M | -10.42M | 20.63M | 1.92M | -12.37M | -3.15M | 0.05M | -2.49M | 5.42M | 2.87M | -0.11M | 6.16M | 3.35M | 1.70M | 136.43M | 0.47M | -13.03M | 48.21M | -0.68M | -42.61M | -0.58M | 123.23M | -75.03M | 30.43M | -56.26M | 21.49M | 0.34M | 16.56M | -6.97M | -3.12M | 0.58M | -2.12M | 35.12M | 0.13M | 5.51M | -37.31M | 19.95M | 7.67M |
|
Non Operating Income (Quarter)
|
-0.04M | -0.09M | -0.09M | -0.31M | -0.23M | -0.03M | -0.09M | -0.91M | -1.20M | -1.75M | -1.97M | -0.72M | -1.36M | -1.21M | -0.41M | -2.23M | -1.78M | -5.37M | -6.67M | -5.60M | -6.04M | -5.14M | -5.95M | 17.12M | -8.38M | 1.92M | -8.57M | -32.95M | -8.44M | -0.35M | -42.74M | -11.67M | -18.04M | -0.42M | -0.24M | 53.63M | -18.49M | -20.46M | -18.47M | 0.31M | -20.32M | 0.01M | -0.58M | -1.47M | -0.14M | -22.83M | -15.30M | -2.44M | -15.84M | -17.87M | -47.02M | 89.51M | -38.98M | -2.12M | 2.11M | -171.56M | 5.51M | 3.50M | -46.23M | -207.11M |
|
EBT (Quarter)
|
-34.50M | 7.11M | 6.19M | 5.37M | 6.87M | -10.39M | -9.79M | -21.38M | -15.46M | 25.15M | 22.67M | 22.43M | 25.90M | 28.86M | 46.12M | 74.25M | -76.59M | -246.37M | -275.32M | -228.62M | -107.67M | -105.75M | 10.91M | 104.41M | 45.89M | 29.77M | 17.98M | 34.28M | 64.92M | 65.64M | 25.11M | 136.40M | -10.50M | 57.93M | 67.24M | 43.84M | 175.04M | -455.77M | -239.61M | -78.82M | 72.34M | 127.18M | 211.36M | 304.47M | 292.71M | 572.15M | 467.97M | 352.84M | 235.60M | 234.40M | 292.99M | 333.40M | 279.97M | 325.51M | 358.00M | 300.23M | 345.17M | 238.82M | 259.75M | 189.70M |
|
Tax Provisions (Quarter)
|
-6.91M | -0.05M | | 1.43M | 3.06M | -3.71M | -0.59M | -0.19M | 0.05M | 0.03M | 2.56M | -2.24M | 1.27M | 1.54M | -0.16M | -2.52M | -26.39M | -89.35M | -0.29M | 3.25M | | | -1.14M | 0.10M | | | | -8.16M | | | | -0.46M | -1.01M | 12.86M | 13.49M | 10.20M | 39.96M | -109.82M | 26.50M | 43.37M | 2.84M | 5.35M | | -1.49M | 15.40M | 36.26M | 0.27M | 347.42M | 56.67M | -4.93M | 8.96M | -46.78M | 66.78M | 30.10M | -21.10M | 0.76M | 82.92M | 56.46M | -39.34M | -191.42M |
|
Profit After Tax (Quarter)
|
-27.60M | 7.15M | 6.19M | 3.94M | 3.80M | -6.68M | -9.20M | -21.19M | -15.51M | 25.12M | 20.11M | 15.37M | 16.36M | 18.23M | 29.62M | 46.56M | -50.20M | -157.09M | -242.06M | -230.30M | -107.65M | -105.85M | 11.93M | 104.31M | 43.98M | 31.69M | 17.98M | 38.34M | 64.92M | 65.64M | 17.79M | 162.27M | -9.48M | 45.07M | 53.75M | 33.64M | 135.08M | -345.94M | -266.11M | -76.59M | 69.50M | 121.83M | 203.63M | 214.79M | 224.19M | 436.19M | 337.57M | 199.80M | 178.92M | 177.09M | 278.40M | 166.90M | 213.19M | 247.53M | 5.50M | 34.80M | 262.25M | 182.36M | 200.62M | 215.54M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | -0.13M | -0.62M | -0.84M | -0.85M | -0.96M | -0.94M | -1.05M | -1.17M | -1.32M | | | -86.59M | -100.99M | | | | -90.78M | -100.71M | -104.13M | -117.11M | -135.80M | -163.03M | -174.67M | -205.70M | -226.50M | -221.14M | -222.36M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | -0.02M | 0.04M | 0.07M | 0.04M | 0.10M | -0.01M | 0.11M | 0.12M | 0.15M | 1.92M | 3.18M | 2.94M | 4.11M | 5.03M | 5.83M | 7.32M | 7.38M | 7.46M | 8.32M | 9.80M | 9.62M | 9.35M | 7.47M | 9.96M | 12.86M | 8.85M | 15.93M | 14.43M | 16.45M | 17.06M | 20.48M | 16.46M | 18.12M | 15.79M | 12.43M | 14.66M | 21.40M | 19.46M | 18.76M | 24.39M | 23.42M | 22.16M | 32.13M | 24.26M | 22.99M |
|
Income from Continuing Operations (Quarter)
|
-27.60M | 7.15M | 6.19M | 3.94M | 3.80M | -6.68M | -9.20M | -21.19M | -15.51M | 25.12M | 20.11M | 24.67M | 24.62M | 27.32M | 46.28M | 76.77M | -50.20M | -157.02M | -275.02M | -231.87M | -107.67M | -105.75M | 12.05M | 104.31M | 45.89M | 29.77M | 17.98M | 42.44M | 64.92M | 65.64M | 25.11M | 136.85M | -9.48M | 45.07M | 53.75M | 33.64M | 135.08M | -345.94M | -266.11M | -122.19M | 69.50M | 121.83M | 211.36M | 305.95M | 277.31M | 535.89M | 467.70M | 5.42M | 178.92M | 239.33M | 284.03M | 380.18M | 213.19M | 295.41M | 379.09M | 299.47M | 262.25M | 182.36M | 299.09M | 381.13M |
|
Consolidated Net Income (Quarter)
|
-27.60M | 7.15M | 6.19M | 3.94M | 3.80M | -6.68M | -9.20M | -21.19M | -15.51M | 25.12M | 20.11M | 24.67M | 24.62M | 27.32M | 46.28M | 76.77M | -50.20M | -157.02M | -275.02M | -231.87M | -107.67M | -105.75M | 12.05M | 104.31M | 45.89M | 29.77M | 17.98M | 42.44M | 64.92M | 65.64M | 25.11M | 136.85M | -9.48M | 45.07M | 53.75M | 33.64M | 135.08M | -345.94M | -266.11M | -122.19M | 69.50M | 121.83M | 211.36M | 305.95M | 277.31M | 535.89M | 467.70M | 5.42M | 178.92M | 239.33M | 284.03M | 380.18M | 213.19M | 295.41M | 379.09M | 299.47M | 262.25M | 182.36M | 299.09M | 381.13M |
|
Income towards Parent Company (Quarter)
|
-27.60M | 7.15M | 6.19M | 3.94M | 3.80M | -6.68M | -9.20M | -21.19M | -15.51M | 25.12M | 20.11M | 24.67M | 24.62M | 27.32M | 46.28M | 76.64M | -50.82M | -157.86M | -275.88M | -232.83M | -108.61M | -106.80M | 10.88M | 102.99M | 45.89M | 29.77M | -68.61M | -58.55M | 64.92M | 65.64M | 25.11M | 46.08M | -110.19M | -59.05M | -63.36M | -102.16M | -27.95M | -520.61M | -471.80M | -348.69M | -151.64M | -100.53M | 211.36M | 305.95M | 277.31M | 535.89M | 467.70M | 5.42M | 178.92M | 239.33M | 284.03M | 380.18M | 213.19M | 295.41M | 379.09M | 299.47M | 262.25M | 182.36M | 299.09M | 381.13M |
|
Net Income towards Common Stockholders (Quarter)
|
-27.60M | 7.15M | 6.19M | 3.94M | 3.80M | -6.68M | -9.20M | -21.19M | -15.51M | 25.12M | 20.11M | 24.67M | 24.62M | 27.32M | 46.28M | 76.64M | -50.82M | -157.86M | -275.88M | -232.83M | -108.61M | -106.80M | 10.88M | 102.99M | 45.89M | 29.77M | -68.61M | -58.55M | 64.92M | 65.64M | 25.11M | 46.08M | -110.19M | -59.05M | -63.36M | -102.16M | -27.95M | -520.61M | -471.80M | -348.69M | -151.64M | -100.53M | 211.36M | 305.95M | 277.31M | 535.89M | 467.70M | 5.42M | 178.92M | 239.33M | 284.03M | 380.18M | 213.19M | 295.41M | 379.09M | 299.47M | 262.25M | 182.36M | 299.09M | 381.13M |
|
EPS (Basic) (Quarter)
|
-0.58 | 0.17 | 0.14 | 0.09 | 0.08 | -0.12 | -0.17 | -0.32 | -0.28 | 0.45 | 0.35 | 0.24 | 0.25 | 0.27 | 0.40 | 0.65 | -0.68 | -1.89 | -2.86 | -2.76 | -1.26 | -1.15 | 0.13 | 1.17 | 0.44 | 0.28 | 0.15 | 0.36 | 0.55 | 0.53 | 0.15 | 1.19 | -0.15 | 0.32 | 0.38 | 0.20 | 1.08 | -3.04 | -2.38 | -0.77 | 0.52 | 0.91 | 1.74 | 1.83 | 1.76 | 3.52 | 2.86 | 2.15 | 1.37 | 1.38 | 2.21 | 2.13 | 1.62 | 1.83 | 1.99 | 1.71 | 1.92 | 1.21 | 1.42 | 1.55 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
-0.58 | 0.17 | 0.14 | 0.09 | 0.08 | -0.12 | -0.17 | -0.12 | -0.28 | 0.45 | 0.35 | 0.24 | 0.25 | 0.26 | 0.40 | 0.64 | -0.68 | -1.89 | -2.86 | -2.76 | -1.26 | -1.15 | 0.13 | 1.17 | 0.44 | 0.28 | 0.15 | 0.36 | 0.55 | 0.53 | 0.15 | 1.20 | -0.15 | 0.31 | 0.38 | 0.21 | 1.08 | -3.04 | -2.38 | -0.77 | 0.51 | 0.89 | 1.71 | 1.79 | 1.73 | 3.47 | 2.82 | 2.10 | 1.36 | 1.37 | 2.20 | 2.12 | 1.61 | 1.83 | 1.99 | 1.70 | 1.92 | 1.21 | 1.42 | 1.55 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
42.66M | 42.68M | 42.75M | 42.72M | 50.02M | 52.64M | 55.27M | 53.96M | 55.27M | 55.84M | 58.02M | 58.78M | 65.68M | 67.11M | 69.19M | 70.23M | 73.82M | 78.38M | 80.48M | 81.54M | 85.31M | 88.83M | 93.38M | 91.27M | 99.80M | 100.21M | 100.36M | 102.03M | 108.91M | 110.81M | 116.36M | 113.58M | 115.31M | 116.57M | 116.64M | 116.56M | 116.61M | 115.98M | 116.16M | 116.07M | 116.81M | 116.80M | 116.87M | 117.00M | 117.95M | 118.03M | 118.06M | 118.12M | 119.03M | 119.11M | 119.12M | 119.14M | 119.72M | 124.79M | 124.81M | 123.57M | 125.19M | 124.42M | 124.67M | 124.56M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
42.66M | 42.81M | 42.88M | 42.72M | 50.09M | 55.27M | 53.52M | 53.96M | 55.27M | 55.82M | 58.15M | 58.93M | 66.23M | 69.22M | 69.88M | 70.91M | 73.82M | 82.94M | 84.69M | 81.54M | 85.31M | 92.35M | 90.02M | 91.27M | 100.30M | 100.23M | 100.58M | 102.54M | 109.41M | 113.06M | 113.21M | 113.69M | 115.31M | 116.90M | 116.98M | 117.06M | 116.68M | 115.98M | 116.04M | 116.07M | 118.67M | 118.62M | 119.20M | 119.16M | 119.81M | 119.86M | 119.87M | 120.13M | 119.70M | 119.86M | 120.08M | 119.98M | 120.25M | 122.44M | 123.36M | 124.08M | 125.34M | 124.46M | 124.41M | 124.59M |
|
EBITDA (Quarter)
|
-34.47M | 7.20M | 6.28M | 5.68M | 7.10M | -10.36M | -9.70M | -20.47M | -14.26M | 26.91M | 24.64M | 23.15M | 27.26M | 30.07M | 46.53M | 76.48M | -74.81M | -241.00M | -268.65M | -223.02M | -101.63M | -100.61M | 16.85M | 8.22M | 54.28M | 38.99M | 26.55M | 41.02M | 73.36M | 73.99M | 67.85M | 148.06M | 7.54M | 76.79M | 86.10M | 65.05M | 193.53M | -435.31M | -221.14M | -58.58M | 92.66M | 145.11M | 230.19M | 325.12M | 309.31M | 594.99M | 483.27M | 371.70M | 251.43M | 252.27M | 340.01M | 365.61M | 318.95M | 363.62M | 392.06M | 360.07M | 389.15M | 288.66M | 305.98M | 242.75M |
|
Interest Expenses (Quarter)
|
0.11M | 0.18M | 0.17M | 0.22M | 0.31M | 0.00M | 0.14M | 0.55M | 1.27M | 1.61M | 2.04M | 0.77M | 1.40M | 1.62M | 0.67M | 1.65M | 2.07M | 5.87M | 7.23M | 6.59M | 7.20M | 6.17M | 6.88M | 7.96M | 8.46M | 9.22M | 8.55M | 8.34M | 8.49M | 8.00M | 10.34M | 14.49M | 17.93M | 18.07M | 18.18M | 19.70M | 19.81M | 18.30M | 18.23M | 20.35M | 19.65M | 17.94M | 17.99M | 19.11M | 16.25M | 18.49M | 16.00M | 16.42M | 16.18M | 34.23M | 35.41M | 35.71M | 39.56M | 35.99M | 36.17M | 59.97M | 49.49M | 53.34M | 50.64M | 55.05M |
|
Tax Rate (Quarter)
|
20.02% | -0.65% | | 26.62% | 44.63% | 35.74% | 6.06% | 0.88% | -0.30% | 0.13% | 11.31% | -9.97% | 4.92% | 5.33% | -0.34% | -3.40% | 34.46% | 36.27% | 0.11% | -1.42% | | | -10.46% | 0.10% | | | | -23.79% | | | | -0.33% | 9.65% | 22.20% | 20.06% | 23.26% | 22.83% | 24.10% | -11.06% | -55.02% | 3.93% | 4.21% | | -0.49% | 5.26% | 6.34% | 0.06% | 98.46% | 24.05% | -2.10% | 3.06% | -14.03% | 23.85% | 9.25% | -5.89% | 0.25% | 24.02% | 23.64% | -15.14% | -100.91% |