|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | 111.45M | 101.48M | 91.63M | 81.36M | 76.58M | 73.43M | 67.44M | 63.48M |
|
Cost of Revenue (Quarter)
|
| | | | | | 0.53M | 0.02M | | | | | | | | | 8.11M | 4.56M | 7.14M | 0.42M | 3.14M | 3.47M | | 1.34M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | 103.34M | 96.93M | 84.49M | 80.94M | 73.44M | 69.97M | | 62.14M |
|
Amortization - Intangibles (Quarter)
|
| | | | -3.36M | -3.17M | 3.12M | -3.70M | -2.88M | -2.88M | 2.78M | -2.34M | -2.68M | -2.36M | 2.33M | -2.15M | -2.05M | -2.06M | 2.08M | -7.20M | -8.40M | -8.22M | 7.41M | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | -42.60M | -40.25M | 39.96M | -36.86M | -38.51M | -35.48M | 34.40M | -31.51M | -37.53M | -35.10M | 31.29M | -32.23M | -23.14M | -23.63M | 19.33M | -18.62M | -18.70M | -19.01M | 19.16M | |
|
Share-based Compensation (IS) (Quarter)
|
| | | | | | | | | | | -6.63M | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | -88.79M | -0.02M | -85.99M | -0.03M | -0.05M | -7.26M | -0.01M | -59.10M | 316.25M | -0.01M | 58.69M | 2.27M | -0.02M | 1.67M | 191.26M | -14.11M | -0.09M | 0.18M | 261.91M | -60.05M |
|
Operating Expenses (Quarter)
|
| | | | -27.57M | -47.67M | -32.02M | -64.37M | -33.98M | -42.74M | -47.42M | -36.91M | -41.10M | -36.96M | 263.85M | -43.37M | -41.15M | -33.67M | -41.83M | 36.97M | -36.49M | -42.04M | -36.09M | 40.35M |
|
Operating Income (Quarter)
|
| | | | -7.03M | 61.68M | 75.34M | 68.37M | 54.54M | 57.04M | 50.37M | -7.15M | 381.81M | 56.17M | -7.10M | 59.74M | 45.09M | 43.79M | -162.88M | 21.50M | 12.89M | 4.34M | -257.12M | -59.33M |
|
EBIT (Quarter)
|
| | | | -7.03M | 61.68M | 75.34M | 60.21M | 54.54M | 57.04M | 50.37M | -7.15M | 381.81M | 56.17M | -7.10M | 59.74M | 45.09M | 43.79M | -162.88M | 21.50M | 12.89M | 4.34M | -257.12M | -59.33M |
|
Interest & Investment Income (Quarter)
|
| | | | | | 50.05M | 63.20M | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | 45.20M | -54.35M | -16.02M | 36.15M | -105.84M | -191.04M | -53.23M | 57.38M | -0.38M | -222.68M | -56.98M | 35.67M | -25.21M | 26.15M | 126.93M | 1.73M | -6.77M | -23.46M | -15.35M | -12.62M |
|
Non Operating Income (Quarter)
|
| | | | | | -0.50M | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | -11.85M | -31.36M | 32.78M | 80.06M | 4.39M | -171.78M | 58.98M | 21.54M | 446.46M | 11.13M | 21.39M | 73.01M | 115.38M | 53.52M | -358.25M | -35.22M | 57.25M | -100.21M | -350.28M | -116.89M |
|
Tax Provisions (Quarter)
|
| | | | -3.29M | 65.47M | 24.42M | -19.43M | -31.54M | -3.58M | 2.41M | 7.56M | -68.20M | 135.17M | -7.51M | -5.16M | -20.87M | -3.79M | -38.10M | 0.64M | -2.74M | 12.22M | -39.64M | -6.82M |
|
Profit After Tax (Quarter)
|
| | | | -15.14M | -41.50M | 89.60M | 90.86M | -27.14M | -175.36M | 66.94M | 29.10M | 378.26M | -1.60M | 28.90M | 129.26M | 94.51M | 49.73M | 447.23M | -35.86M | 54.51M | -87.98M | -343.31M | -110.07M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | 46.65M | -18.74M | -130.47M | 34.36M | 21.36M | 276.06M | -1.06M | 20.48M | 49.94M | 68.59M | 36.61M | -229.73M | -25.03M | 39.36M | -62.36M | -220.62M | -76.90M |
|
Income from Continuing Operations (Quarter)
|
| | | | -8.56M | -96.83M | 8.36M | 58.97M | 35.93M | -168.20M | 56.57M | 13.97M | 514.66M | -124.04M | 28.90M | 78.17M | 136.25M | 57.30M | -320.15M | -35.86M | 59.99M | -112.43M | -310.65M | -110.07M |
|
Consolidated Net Income (Quarter)
|
| | | | -8.56M | -96.83M | 8.36M | 58.97M | 35.93M | -168.20M | 56.57M | 13.97M | 514.66M | -124.04M | 28.90M | 78.17M | 136.25M | 57.30M | -320.15M | -35.86M | 59.99M | -112.43M | -310.65M | -110.07M |
|
Income towards Parent Company (Quarter)
|
| | | | 41.68M | -41.50M | 32.78M | 22.75M | -8.41M | -44.89M | 10.30M | 7.74M | 102.19M | -0.54M | 7.42M | 35.45M | 25.92M | 13.12M | -90.42M | -87.49M | 15.15M | -25.63M | -90.03M | -110.07M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | 41.68M | -41.50M | 32.78M | 17.96M | -8.41M | -44.89M | 10.30M | 7.74M | 102.19M | -0.54M | 7.42M | 35.45M | 25.92M | 13.12M | -90.42M | -87.49M | 15.15M | -25.63M | -90.03M | -110.07M |
|
EPS (Basic) (Quarter)
|
| | | | 0.84 | -0.84 | 0.73 | 1.49 | -0.70 | -3.68 | 0.84 | 0.59 | 7.72 | -0.04 | 0.55 | 2.59 | 1.86 | 0.93 | -6.49 | -6.08 | 1.03 | -1.73 | -6.15 | -7.35 |
|
EPS (Diluted) (Quarter)
|
| | | | 0.82 | -0.81 | 0.70 | 1.32 | -0.61 | -3.68 | 0.84 | 0.53 | 6.85 | -0.04 | 0.49 | 2.59 | 1.63 | 0.82 | -6.49 | -6.08 | 0.91 | -1.73 | -6.15 | -7.35 |
|
Shares Outstanding (Quarter)
|
| | | | 49.55M | 49.55M | 45.17M | 12.02M | 12.07M | 12.21M | 12.31M | 13.02M | 13.24M | 13.35M | 13.42M | 13.71M | 13.91M | 14.05M | 13.94M | 14.38M | 14.68M | 14.80M | 14.64M | 14.98M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | 50.70M | 50.99M | 46.62M | 13.56M | 13.81M | 12.21M | 12.31M | 14.64M | 14.92M | 15.16M | 15.29M | 13.71M | 15.86M | 16.06M | 13.94M | 14.38M | 16.56M | 14.80M | 14.64M | 14.98M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | 40.31M | 39.36M | 35.83M | 10.71M | 9.47M | 9.36M | 9.43M | 10.83M | 9.86M | 9.96M | 10.00M | 10.17M | 10.17M | 10.30M | 10.16M | 10.02M | 10.68M | 10.75M | 10.64M | 11.10M |
|
EBITDA (Quarter)
|
| | | | -49.63M | 21.43M | 114.69M | 23.35M | 16.02M | 21.56M | 102.40M | 111.50M | 344.29M | 21.07M | 90.59M | 27.50M | 21.95M | 20.16M | 52.58M | 2.88M | -5.81M | -14.67M | 28.52M | -59.33M |
|
Interest Expenses (Quarter)
|
| | | | 95.93M | 14.41M | 38.75M | -48.50M | -24.21M | -11.75M | 49.58M | -48.21M | -53.78M | -2.02M | 47.88M | -43.00M | -45.29M | -43.57M | 41.48M | 39.49M | 41.46M | 42.81M | 38.13M | 44.82M |
|
Tax Rate (Quarter)
|
| | | | 27.74% | -208.79% | 74.50% | -24.27% | -717.62% | 2.08% | 4.08% | 35.11% | -15.28% | 1,214.20% | -35.11% | -7.07% | -18.09% | -7.07% | 10.64% | -1.82% | -4.79% | -12.20% | 11.32% | 5.83% |