|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.23M | 233.60M | 183.57M | 177.36M | 319.20M | 382.72M | -579.96M | 32.66M | 88.47M | 186.94M | 42.21M | 37.23M | 101.20M | 182.26M | 45.80M | 37.58M | 116.74M | 241.02M | 57.07M | 51.64M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.16M | 150.98M | 40.46M | 171.95M | 59.32M | 251.43M | -569.70M | 226.20M | 232.41M | 222.79M | -649.51M | 2.54M | 8.38M | 16.98M | 3.23M | 2.29M | 8.87M | 19.81M | 3.66M | 2.99M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.08M | 82.62M | 143.11M | 5.41M | 259.88M | 131.29M | -10.26M | -193.54M | -143.94M | -35.85M | 691.71M | 34.69M | 92.82M | 165.28M | 42.57M | 35.29M | 107.87M | 221.21M | 53.41M | 48.65M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.60M | 1.40M | 1.20M | 1.40M | 1.40M | -1.00M | 1.10M | 1.20M | 1.30M | -0.70M | 0.60M | 0.70M | 0.70M | 0.50M | 0.70M | 0.80M | 0.90M | 0.80M | 0.70M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 10.00M | 10.10M | 9.70M | 9.80M | 9.70M | 10.60M | 10.50M | 8.60M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.84M | 13.70M | 14.54M | 16.71M | 20.69M | 15.73M | 17.45M | 29.75M | 19.21M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 2.19M | 0.27M | 0.65M | 1.43M | 1.39M | -3.38M | 0.45M | 0.19M | 0.48M | -0.93M | | -0.82M | 0.38M | 3.48M | 0.04M | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.52M | 206.56M | 209.69M | 209.91M | 294.31M | 330.67M | -536.14M | 282.25M | 303.37M | 306.47M | -569.28M | 47.21M | 74.42M | 3.80M | 94.78M | 0.36M | 80.70M | 107.22M | 45.08M | 0.83M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.30M | 208.74M | 209.96M | 210.56M | 295.73M | 332.05M | -539.52M | 282.70M | 303.56M | 306.95M | -570.20M | 68.75M | 97.29M | 121.21M | 124.67M | 70.67M | 106.13M | 135.27M | 85.34M | 77.58M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.23M | -126.13M | -66.84M | -205.15M | -35.85M | -200.76M | 529.27M | -476.24M | -447.50M | -342.80M | 1,261.92M | -34.05M | -4.47M | 44.07M | -82.10M | -35.37M | 1.75M | 85.94M | -31.92M | -28.92M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.23M | -126.13M | -66.84M | -205.15M | -35.85M | -200.76M | 529.27M | -476.24M | -447.50M | -342.80M | 1,261.92M | -34.05M | -4.47M | 44.07M | -82.10M | -35.37M | 1.75M | 85.94M | -31.92M | -28.92M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.47M | 0.51M | 0.64M | 0.61M | 0.28M | -0.91M | 0.53M | 0.45M | 0.55M | 0.01M | 0.31M | 0.31M | 0.26M | 3.20M | 0.36M | 5.96M | -3.46M | -1.20M | 0.83M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.07M | 24.86M | -8.63M | -33.20M | 23.47M | 50.67M | -40.43M | -21.91M | 16.75M | 58.95M | -26.51M | -31.52M | 3.91M | 61.05M | -78.87M | -33.09M | 10.62M | 105.75M | -28.27M | -25.94M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.17M | 5.33M | -1.91M | -2.58M | 3.36M | 8.81M | -5.51M | -0.58M | 5.03M | 9.17M | -0.69M | -1.65M | 2.77M | 10.51M | -21.20M | -1.87M | 3.02M | 17.77M | -2.42M | -1.22M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.03M | 19.77M | -23.92M | -30.62M | 19.84M | 38.12M | -36.84M | -20.87M | 0.26M | 41.27M | -24.04M | -29.86M | 1.14M | 48.62M | -73.57M | -31.35M | 5.65M | 87.98M | -25.84M | -24.94M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | -0.30M | -1.36M | -1.20M | -0.13M | -0.09M | 2.68M | -0.12M | 0.90M | 0.14M | -8.62M | 0.20M | 0.24M | -0.07M | 1.50M | -0.22M | | | 0.48M | 0.20M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.91M | 19.53M | -6.73M | -30.62M | 20.11M | 41.86M | -34.92M | -21.33M | 11.72M | 49.78M | -25.82M | -29.86M | 1.14M | 50.54M | -57.68M | -31.22M | 7.60M | 87.98M | -25.84M | -24.72M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.25M | 0.02M | 0.28M | 0.05M | -0.04M | 33.83M | 2.29M | 11.32M | -12.69M | 8.18M | 3.62M | 29.74M | 5.32M | 386.92M | -0.13M | 1.14M | -2.88M | -0.33M | -0.02M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.25M | 0.02M | 0.28M | 0.05M | -0.04M | 33.83M | 2.29M | 11.32M | -12.69M | 8.18M | 3.62M | 29.74M | 5.32M | 386.92M | -0.13M | 1.14M | -2.88M | -0.33M | -0.02M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.50M | 9.52M | -25.20M | -31.30M | 13.21M | 26.90M | -5.34M | -22.82M | 6.84M | 29.80M | -19.99M | -30.69M | -1.81M | 35.66M | 239.20M | -31.14M | 4.51M | 76.73M | -0.33M | -0.02M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.18 | 0.45 | -1.27 | -1.53 | 0.64 | 1.30 | -0.26 | -1.21 | -0.08 | 1.89 | -0.83 | -1.46 | -0.09 | 1.68 | 10.81 | -1.11 | 0.20 | 2.61 | -0.90 | -0.90 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.18 | 0.46 | -1.21 | -1.54 | 0.64 | 1.29 | -0.24 | -1.21 | 0.33 | 1.87 | -0.83 | -1.46 | 0.98 | 1.65 | -2.52 | -1.11 | 0.16 | 2.70 | -0.91 | -0.90 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 20.41M | 20.52M | 20.54M | 20.61M | 20.59M | 20.75M | 20.84M | 20.89M | 20.86M | 21.03M | 21.08M | 21.11M | 21.42M | 28.11M | 28.26M | 28.21M | 28.20M | 27.86M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.59M | | | 21.17M | 20.86M | 21.03M | 21.13M | 21.52M | 21.42M | 28.11M | 28.18M | 28.40M | 28.39M | 27.86M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.23M | -126.13M | -66.84M | -205.15M | -35.85M | -200.76M | 529.27M | -476.24M | -447.50M | -342.80M | 1,261.92M | -25.35M | 5.53M | 54.17M | -72.40M | -25.57M | 11.45M | 96.55M | -21.42M | -20.32M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.57M | 9.52M | 8.16M | 5.88M | 7.76M | 10.25M | -19.83M | 12.25M | 12.36M | 12.48M | -31.12M | 2.92M | 3.94M | 3.46M | 389.68M | 1.46M | 1.93M | 2.83M | 2.60M | 2.65M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81% | 21.44% | 22.08% | 7.78% | 14.31% | 17.39% | 13.62% | 2.64% | 30.02% | 15.56% | 2.62% | 5.25% | 70.93% | 17.21% | 26.87% | 5.64% | 28.45% | 16.80% | 8.58% | 4.70% |