|
Revenue (Quarter)
|
95.43M | 99.96M | 115.62M | 145.85M | 203.91M | 282.87M | 258.66M | 178.71M | 286.81M | 228.86M | 233.24M | 187.76M | 88.87M | 135.14M | 175.71M | 266.91M | 303.77M | 290.91M | 382.95M | | 519.09M | 377.13M | 342.20M | 322.58M | 367.21M | 383.13M | 384.96M | 429.93M | 549.16M | 509.29M | 485.19M | 513.06M | 424.72M | 450.05M | 392.24M |
|
Cost of Revenue (Quarter)
|
8.22M | 0.39M | 0.42M | 6.91M | 17.71M | 25.08M | -47.71M | 0.58M | 0.51M | 14.21M | -48.18M | 0.25M | 0.17M | 0.23M | 245.92M | 0.82M | 72.01M | 0.76M | -205.31M | 0.85M | 87.58M | 81.76M | 78.94M | 81.36M | 0.61M | 103.55M | -283.62M | 0.54M | 0.48M | 0.22M | 564.80M | 127.81M | 0.13M | 133.72M | 0.09M |
|
Gross Profit (Quarter)
|
87.20M | 99.57M | 115.19M | 138.94M | 186.19M | 257.78M | 306.38M | 178.13M | 286.30M | 214.65M | 281.42M | 187.51M | 88.71M | 134.91M | -70.21M | 266.09M | 231.75M | 290.14M | 588.27M | -0.85M | 431.50M | 295.37M | 263.26M | 241.22M | 366.60M | 279.59M | 668.58M | 429.39M | 548.69M | 509.06M | -79.61M | 385.25M | 424.59M | 316.33M | 392.15M |
|
Amortization - Intangibles (Quarter)
|
5.32M | 4.30M | 4.49M | 4.76M | 9.49M | 10.16M | 10.93M | 9.61M | 9.95M | 7.32M | 7.52M | 12.42M | 13.79M | 11.54M | 11.99M | 14.98M | 15.46M | 13.67M | 14.02M | 14.38M | 14.84M | 13.18M | 13.60M | 19.41M | 22.76M | 21.26M | 22.72M | 26.90M | 30.73M | 29.42M | 30.55M | 30.89M | 32.05M | 30.76M | 31.59M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | 12.36M | 1.42M | -1.56M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
7.47M | 9.66M | 9.79M | 8.58M | 30.88M | 21.66M | 24.70M | 17.61M | 18.86M | 17.32M | 23.41M | 27.47M | 17.19M | 17.82M | 16.69M | 19.19M | 19.38M | 20.43M | 19.68M | 22.53M | 22.93M | 25.29M | 29.01M | 63.19M | 33.18M | 24.89M | 37.24M | 69.84M | 48.25M | 41.87M | 41.56M | 34.62M | 39.43M | 41.55M | 39.78M |
|
Other Operating Expenses (Quarter)
|
19.03M | -43.50M | -124.00M | -5.51M | -45.70M | 20.57M | 305.22M | -79.45M | 130.72M | 98.86M | -130.57M | 167.57M | | | 11.55M | 1.00M | -2.78M | -5.08M | -25.17M | -0.14M | -12.37M | 0.37M | -21.76M | -2.84M | 0.72M | 57.29M | -3.02M | 86.04M | 1.06M | 23.36M | -1.01M | 4.54M | 3.85M | -7.27M | -2.90M |
|
Operating Expenses (Quarter)
|
89.11M | 86.63M | 97.25M | 97.27M | 164.69M | 191.51M | 184.69M | 160.34M | 191.94M | 175.97M | 166.71M | 191.98M | 183.48M | 172.20M | 449.60M | 202.28M | 210.42M | 198.57M | 258.65M | 196.05M | 243.10M | 213.14M | 263.58M | 314.73M | 326.79M | 256.36M | 350.22M | 362.09M | 494.80M | 485.74M | 458.02M | 469.61M | 698.31M | 536.23M | 636.20M |
|
Operating Income (Quarter)
|
6.31M | 13.33M | 18.37M | 48.58M | 39.21M | 91.36M | 73.97M | 18.37M | 94.87M | 52.88M | 46.97M | -4.21M | -94.60M | -37.06M | -285.44M | 64.63M | 93.34M | 92.34M | -289.07M | 217.52M | 275.99M | 163.99M | 78.62M | 7.85M | 40.42M | 126.77M | 34.74M | 67.84M | 54.37M | 23.55M | -160.75M | 43.45M | -273.59M | -86.18M | 189.38M |
|
EBIT (Quarter)
|
6.31M | 13.33M | 18.37M | 48.58M | 39.21M | 91.36M | 73.97M | 18.37M | 94.87M | 52.88M | 46.97M | -4.21M | -94.60M | -37.06M | -285.44M | 64.63M | 93.34M | 92.34M | -289.07M | 217.52M | 275.99M | 163.99M | 78.62M | 7.85M | 40.42M | 126.77M | 34.74M | 67.84M | 54.37M | 23.55M | -160.75M | 43.45M | -273.59M | -86.18M | 189.38M |
|
Other Non Operating Income (Quarter)
|
0.10M | 0.04M | 0.13M | 0.19M | -1.27M | -0.09M | 102.69M | -106.56M | 0.83M | 38.40M | -1.49M | 36.46M | -0.53M | 0.81M | 2.88M | -13.95M | 1.56M | 4.47M | 0.93M | 28.13M | 3.17M | 0.69M | -0.19M | 6.67M | 1.59M | 2.19M | -6.05M | -55.90M | 4.16M | 3.27M | 53.37M | 3.86M | 5.37M | 2.05M | -8.43M |
|
Non Operating Income (Quarter)
|
18.29M | -49.51M | 4.37M | 0.19M | -1.27M | -0.09M | 1.59M | 0.43M | 0.83M | 0.57M | 0.85M | -0.15M | -0.53M | 0.81M | -1.17M | -13.95M | 1.56M | 4.47M | -4.00M | 28.13M | 3.17M | 0.69M | -16.33M | 6.67M | 1.59M | 2.19M | 1.92M | -55.90M | 4.16M | 3.27M | 3.54M | 3.86M | 5.37M | 2.05M | 4.24M |
|
EBT (Quarter)
|
24.61M | -36.18M | -85.76M | -22.94M | -74.91M | 13.11M | 309.21M | -116.00M | 100.76M | 74.09M | -36.27M | 213.01M | -190.00M | -80.25M | -372.78M | -120.91M | -125.28M | -17.05M | 78.66M | -66.91M | 197.75M | 250.59M | 3.03M | 43.32M | 20.57M | -17.97M | 80.82M | -134.01M | 11.40M | 106.28M | -55.06M | -9.96M | -222.36M | -120.11M | -252.06M |
|
Tax Provisions (Quarter)
|
| | | | | | | -6.36M | 6.00M | 0.79M | 1.19M | 55.30M | -49.39M | -28.30M | 57.97M | 0.60M | 0.50M | -0.40M | -2.33M | -0.50M | 2.60M | 0.12M | -0.45M | -46.54M | 6.90M | -15.90M | -5.10M | -21.57M | -0.98M | 18.10M | 2.63M | -0.10M | -36.40M | -24.20M | -48.45M |
|
Profit After Tax (Quarter)
|
24.61M | -36.18M | -85.76M | -22.94M | -74.91M | 13.11M | 306.29M | -109.64M | 94.76M | 73.30M | 0.30M | 157.75M | -140.61M | -52.00M | -430.74M | -121.49M | -125.78M | -16.69M | 81.01M | -66.44M | 195.14M | 250.47M | 2.75M | 89.86M | 13.68M | -2.10M | 85.90M | -112.44M | 12.38M | 88.17M | -64.51M | -9.87M | -185.94M | -95.91M | -202.58M |
|
Equity Income (Quarter)
|
| 9.10M | 74.66M | -43.67M | 29.91M | 90.10M | 363.00M | 97.52M | 96.79M | 52.35M | -144.49M | -219.15M | 283.96M | | | | | | | 0.14M | 13.47M | 0.99M | -0.38M | 7.44M | -2.01M | -2.49M | -6.15M | -8.05M | -0.46M | -0.54M | -1.24M | -0.49M | -0.19M | 0.64M | -1.77M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -1.03M |
|
Income from Continuing Operations (Quarter)
|
24.61M | -36.18M | -85.76M | -22.94M | -74.91M | 13.11M | 309.21M | -109.64M | 94.76M | 73.30M | -37.46M | 157.71M | -140.61M | -51.95M | -430.74M | -121.51M | -125.78M | -16.66M | 80.99M | -66.41M | 195.15M | 250.47M | 3.48M | 89.86M | 13.67M | -2.07M | 85.91M | -112.44M | 12.38M | 88.18M | -57.69M | -9.86M | -185.96M | -95.91M | -203.61M |
|
Consolidated Net Income (Quarter)
|
24.61M | -36.18M | -85.76M | -22.94M | -74.91M | 13.11M | 309.21M | -109.64M | 94.76M | 73.30M | -37.46M | 157.71M | -140.61M | -51.95M | -430.74M | -121.51M | -125.78M | -16.66M | 80.99M | -66.41M | 195.15M | 250.47M | 3.48M | 89.86M | 13.67M | -2.07M | 85.91M | -112.44M | 12.38M | 88.18M | -57.69M | -9.86M | -185.96M | -95.91M | -203.61M |
|
Income towards Parent Company (Quarter)
|
24.61M | -36.18M | -85.76M | -22.94M | -74.91M | 13.11M | 309.21M | -109.64M | 94.76M | 73.30M | -37.46M | 157.71M | -140.61M | -51.95M | -430.74M | -121.51M | -125.78M | -16.66M | 80.99M | -66.41M | 195.15M | 250.47M | 3.48M | 89.86M | 13.67M | -2.07M | 85.91M | -112.44M | 12.38M | 88.18M | -57.69M | -9.86M | -185.96M | -95.91M | -203.61M |
|
Net Income towards Common Stockholders (Quarter)
|
24.61M | -36.18M | -85.76M | -22.94M | -74.91M | 13.11M | 309.21M | -109.64M | 94.76M | 73.30M | -37.46M | 157.71M | -140.61M | -51.95M | -430.74M | -121.51M | -125.78M | -16.66M | 80.99M | -66.41M | 195.15M | 250.47M | 3.48M | 89.86M | 13.67M | -2.07M | 85.91M | -112.44M | 12.38M | 88.18M | -57.69M | -9.86M | -185.96M | -95.91M | -203.61M |
|
EPS (Basic) (Quarter)
|
0.79 | -1.16 | -2.74 | -0.73 | -1.69 | 0.24 | 5.66 | -2.02 | 1.75 | 1.35 | 0.01 | 2.71 | -2.14 | -0.73 | -5.73 | -1.49 | -1.54 | -0.20 | 0.99 | -0.81 | 2.36 | 3.03 | 0.04 | 0.85 | 0.11 | -0.02 | 0.70 | -0.71 | 0.07 | 0.49 | -0.37 | -0.05 | -1.05 | -0.55 | -1.17 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
0.79 | -1.16 | -2.74 | -0.73 | -1.69 | 0.24 | 5.66 | -2.02 | 1.74 | 1.35 | 0.01 | 2.69 | -2.14 | -0.73 | -5.73 | -1.49 | -1.54 | -0.20 | 0.99 | -0.81 | 2.33 | 2.99 | | 0.84 | 0.11 | -0.02 | 0.70 | -0.71 | 0.07 | 0.49 | -0.37 | -0.05 | -1.05 | -0.55 | -1.17 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
31.24M | 31.24M | 31.24M | 31.24M | 44.34M | 54.16M | 46.06M | 54.16M | 54.18M | 54.20M | 0.05M | 58.24M | 62.02M | 0.07M | 67.66M | 0.08M | 81.63M | 81.90M | 81.77M | 82.07M | 82.57M | 82.58M | 82.45M | 105.63M | 115.59M | 118.46M | 119.89M | 158.49M | 183.56M | 180.20M | 175.60M | 180.19M | 178.79M | 173.29M | 175.14M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
31.24M | 31.24M | 31.24M | 31.24M | 44.34M | 54.16M | 46.06M | 54.16M | 54.45M | 54.43M | 54.56M | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
6.31M | 13.33M | 18.37M | 48.58M | 39.21M | 91.36M | 73.97M | 18.37M | 107.23M | 54.30M | 45.41M | -4.16M | -94.60M | -37.06M | -285.44M | 64.63M | 93.34M | 92.34M | -289.07M | 217.52M | 275.99M | 163.99M | 78.62M | -6.16M | 40.42M | 126.77M | 34.74M | -9.87M | 54.37M | 23.55M | -160.75M | 43.45M | -273.59M | -86.18M | 189.38M |
|
Interest Expenses (Quarter)
|
20.80M | 21.46M | 19.89M | 19.74M | 21.68M | 24.84M | 23.86M | 25.22M | 24.93M | 23.12M | 24.57M | 25.85M | 26.19M | 24.12M | 23.25M | 34.08M | 33.57M | 32.39M | 33.10M | 31.49M | 30.78M | 29.27M | 33.97M | 37.58M | 45.63M | 45.64M | 44.30M | 50.84M | 48.98M | 46.27M | 41.54M | 40.93M | 40.81M | 40.85M | 40.80M |
|
Tax Rate (Quarter)
|
| | | | | | | 5.48% | 5.95% | 1.07% | -3.29% | 25.96% | 26.00% | 35.26% | -15.55% | -0.50% | -0.40% | 2.35% | -2.97% | 0.75% | 1.31% | 0.05% | -14.81% | -107.45% | 33.55% | 88.49% | -6.31% | 16.10% | -8.62% | 17.03% | -4.78% | 1.00% | 16.37% | 20.15% | 19.22% |