|
Revenue (Quarter)
|
40.34M | 44.45M | 41.56M | 41.51M | 44.09M | 47.39M | 44.09M | 44.60M | 54.50M | 71.00M | 108.50M | 114.00M | 137.10M | 194.00M | 257.20M | 282.40M | 581.00M | 662.50M | 830.70M | 703.00M | 1,215.90M | 2,362.00M | 3,342.30M | 3,545.70M | 3,683.30M | 3,713.80M | 3,676.60M | 3,539.50M | 3,760.30M | 3,887.10M | 4,194.10M | 4,192.00M | 4,363.00M | 4,335.00M | 4,389.00M | 4,120.00M | 4,238.00M | 4,154.00M | -1831.00M | 2,459.00M | 2,127.00M | 2,675.00M | 2,938.00M | 1,727.00M | 1,873.00M | 1,830.00M | 1,772.00M | 1,894.00M | 2,047.00M | 1,946.00M | 1,831.00M | 1,907.00M | 1,917.00M | 1,980.00M | 1,940.00M | 2,018.00M | 2,079.00M | 2,053.00M | 1,922.00M | 1,954.00M | 2,080.00M | 2,111.00M | 2,011.00M |
|
Cost of Revenue (Quarter)
|
33.10M | 36.31M | 35.13M | 34.30M | 36.91M | 39.17M | 36.91M | | 46.10M | | 92.80M | | | 2.10M | 4.30M | 224.00M | 459.10M | 71.00M | 171.00M | 151.20M | 707.30M | 1,237.30M | 1,099.50M | 1,106.20M | 1,130.20M | 1,153.40M | 1,960.20M | 1,888.00M | 1,202.70M | 2,043.40M | 4,515.90M | 2,225.00M | 2,274.00M | 2,249.00M | 2,265.00M | 2,096.00M | 2,108.00M | 2,068.00M | 1,087.00M | 1,898.00M | 1,641.00M | 1,814.00M | -1040.00M | 2,053.00M | 2,186.00M | 2,306.00M | -4611.00M | 510.00M | 525.00M | 480.00M | 449.00M | 457.00M | 444.00M | 437.00M | 422.00M | 438.00M | 436.00M | 430.00M | 398.00M | 399.00M | 426.00M | 424.00M | 412.00M |
|
Gross Profit (Quarter)
|
7.24M | 8.14M | 6.42M | 7.21M | 7.18M | 8.22M | 7.17M | 6.77M | 8.47M | 9.92M | 15.66M | 16.26M | 19.34M | 34.84M | 53.07M | 58.40M | 121.90M | 591.50M | 659.70M | 551.80M | 508.60M | 1,124.70M | 2,242.80M | 2,439.50M | 2,553.10M | 2,560.40M | 1,716.40M | 1,651.50M | 2,557.60M | 1,843.70M | -321.80M | 1,967.00M | 2,089.00M | 2,086.00M | 2,124.00M | 2,024.00M | 2,130.00M | 2,086.00M | -2918.00M | 561.00M | 486.00M | 861.00M | 3,978.00M | -326.00M | -313.00M | -476.00M | 6,383.00M | 1,384.00M | 1,522.00M | 1,466.00M | 1,382.00M | 1,450.00M | 1,473.00M | 1,543.00M | 1,518.00M | 1,580.00M | 1,643.00M | 1,623.00M | 1,524.00M | 1,555.00M | 1,654.00M | 1,687.00M | 1,599.00M |
|
Selling, General & Administrative (Quarter)
|
4.60M | 5.22M | 5.06M | 5.21M | 5.54M | 7.75M | 9.56M | 11.00M | 11.80M | 19.20M | 26.80M | 27.60M | 33.40M | 51.20M | 57.30M | 75.80M | 106.60M | 117.70M | 122.40M | 115.80M | 220.40M | 282.60M | 494.80M | 432.00M | 409.50M | 383.20M | 427.30M | 401.70M | 412.10M | 399.60M | 447.60M | 450.00M | 455.00M | 446.00M | 486.00M | 486.00M | 455.00M | 456.00M | -329.00M | 525.00M | 632.00M | 294.00M | -169.00M | 338.00M | 324.00M | 339.00M | -245.00M | 344.00M | 324.00M | 298.00M | -288.00M | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | -45.65M | 37.80M | 46.10M | 61.10M | -6.93M | -18.40M | -18.01M | -8.25M | -11.28M | -35.71M | -14.49M | 558.40M | 702.30M | 592.00M | 1,025.60M | 2,035.40M | 2,885.50M | 3,051.30M | 3,103.50M | 3,161.80M | -6352.60M | 3,034.00M | 3,173.10M | 3,310.80M | -6172.90M | 3,601.00M | 3,680.00M | 3,680.00M | -7073.00M | 920.00M | 3,525.00M | 3,469.00M | 1,784.00M | 835.00M | 738.00M | 16.00M | 5,102.00M | | | | | 450.00M | -16.00M | | -434.00M | 427.00M | 390.00M | 406.00M | 400.00M | | | | | 11.00M | 2.00M | | |
|
Operating Expenses (Quarter)
|
4.60M | 5.22M | 5.06M | 5.21M | 5.54M | 7.75M | 9.56M | 48.80M | 57.90M | 80.30M | 119.60M | 125.30M | 151.20M | 212.40M | 265.70M | 303.80M | 592.90M | 676.10M | 824.70M | 707.80M | 1,246.00M | 2,318.00M | 3,380.30M | 3,483.30M | 3,513.00M | 3,545.00M | -5925.30M | 3,435.70M | 3,585.20M | 3,710.40M | -5725.30M | 4,051.00M | 4,135.00M | 4,126.00M | -6587.00M | 1,406.00M | 3,980.00M | 3,925.00M | 1,455.00M | 1,360.00M | 1,370.00M | 310.00M | 4,933.00M | 1,656.00M | 1,682.00M | 366.00M | 434.00M | 418.00M | 434.00M | 425.00M | 410.00M | 427.00M | 390.00M | 406.00M | 400.00M | 413.00M | 402.00M | 399.00M | 376.00M | 393.00M | 384.00M | 406.00M | 388.00M |
|
Operating Income (Quarter)
|
2.64M | 2.92M | 1.36M | 2.00M | 1.64M | 0.47M | -2.39M | -4.20M | -3.40M | -9.30M | -11.10M | -11.30M | -14.10M | -18.40M | -8.50M | -21.40M | -11.90M | -13.60M | 6.00M | -4.80M | -30.10M | 44.30M | -38.00M | 62.40M | 170.30M | 168.80M | 86.60M | 103.80M | 175.10M | 176.70M | 126.40M | 141.00M | 228.00M | 209.00M | 126.00M | 132.00M | 258.00M | 229.00M | -58.00M | 38.00M | -101.00M | 138.00M | 153.00M | 61.00M | 120.00M | 65.00M | 66.00M | 63.00M | 171.00M | 139.00M | 4.00M | 58.00M | 107.00M | 154.00M | 119.00M | 138.00M | 197.00M | 176.00M | 149.00M | 151.00M | 198.00M | 164.00M | 143.00M |
|
EBIT (Quarter)
|
2.64M | 2.92M | 1.36M | 2.00M | 1.64M | 0.47M | -2.39M | -4.20M | -3.40M | -9.30M | -11.10M | -11.30M | -14.10M | -18.40M | -8.50M | -21.40M | -11.90M | -13.60M | 6.00M | -4.80M | -30.10M | 44.30M | -38.00M | 62.40M | 170.30M | 168.80M | 86.60M | 103.80M | 175.10M | 176.70M | 126.40M | 141.00M | 228.00M | 209.00M | 126.00M | 132.00M | 258.00M | 229.00M | -58.00M | 38.00M | -101.00M | 138.00M | 153.00M | 61.00M | 120.00M | 65.00M | 66.00M | 63.00M | 171.00M | 139.00M | 4.00M | 58.00M | 107.00M | 154.00M | 119.00M | 138.00M | 197.00M | 176.00M | 149.00M | 151.00M | 198.00M | 164.00M | 143.00M |
|
Other Non Operating Income (Quarter)
|
| | | -0.03M | -0.03M | | 0.01M | | | -0.30M | | -0.10M | -0.20M | | -0.20M | | | -0.30M | -0.40M | -0.20M | -2.10M | -14.50M | 0.80M | -5.50M | | -35.20M | -16.50M | -9.00M | -28.30M | -15.00M | -22.40M | -10.00M | -10.00M | 18.00M | -70.00M | -2.00M | 13.00M | | -46.00M | 18.00M | -3.00M | -39.00M | | 16.00M | 10.00M | -46.00M | 15.00M | 14.00M | -26.00M | | -13.00M | 5.00M | -23.00M | 4.00M | -2.00M | 10.00M | 6.00M | 15.00M | | -5.00M | | | 11.00M |
|
Non Operating Income (Quarter)
|
0.03M | 0.05M | 0.04M | -0.03M | -0.03M | | 0.01M | | | -0.30M | | -0.10M | -0.20M | | -0.20M | -0.10M | -0.30M | -0.30M | 0.30M | -0.20M | -2.10M | -1.60M | 0.80M | 1.20M | 4.40M | 1.10M | 27.30M | 6.50M | 12.50M | 16.80M | 21.20M | 19.00M | 30.00M | 18.00M | 42.00M | 17.00M | 13.00M | 11.00M | -18.00M | 18.00M | 21.00M | 12.00M | 16.00M | 16.00M | 10.00M | 19.00M | 15.00M | 14.00M | 13.00M | 15.00M | 13.00M | 5.00M | 3.00M | 4.00M | 3.00M | 10.00M | 6.00M | 15.00M | 6.00M | 1.00M | 2.00M | 2.00M | 2.00M |
|
EBT (Quarter)
|
2.52M | 2.84M | 1.26M | 1.92M | 1.56M | 0.42M | -2.43M | -4.20M | -3.40M | -9.60M | -14.30M | -14.50M | -17.40M | -24.80M | -14.30M | -31.60M | -15.60M | -31.70M | -10.80M | -28.30M | -88.30M | -33.50M | -132.70M | -35.00M | 83.40M | 24.00M | 34.60M | 15.10M | 85.00M | 101.40M | 59.50M | 79.00M | 213.00M | 156.00M | 118.00M | 71.00M | 191.00M | 170.00M | -131.00M | 35.00M | -205.00M | 68.00M | -49.00M | 82.00M | 143.00M | 32.00M | -150.00M | 40.00M | 127.00M | 119.00M | -28.00M | 21.00M | 44.00M | 117.00M | 78.00M | 90.00M | 147.00M | 135.00M | 101.00M | 91.00M | 143.00M | 112.00M | 91.00M |
|
Tax Provisions (Quarter)
|
1.01M | 1.11M | -0.48M | 0.81M | 0.65M | 0.23M | -0.97M | -1.50M | 1.80M | -6.50M | -5.00M | 0.20M | 0.10M | -19.10M | -3.70M | -3.30M | -1.80M | -20.10M | -0.90M | -13.60M | -9.50M | 1.90M | -69.60M | -15.70M | 33.00M | 2.70M | 2.00M | -9.80M | 27.80M | 30.40M | -147.40M | | 54.00M | 41.00M | 27.00M | 19.00M | 46.00M | 34.00M | -39.00M | 10.00M | -71.00M | 31.00M | -18.00M | 19.00M | 30.00M | 11.00M | -49.00M | 8.00M | 31.00M | 27.00M | 8.00M | 4.00M | 13.00M | 31.00M | 20.00M | 23.00M | -41.00M | 40.00M | 26.00M | 22.00M | 37.00M | 30.00M | 32.00M |
|
Profit After Tax (Quarter)
|
1.50M | 1.73M | 0.82M | 1.12M | 0.91M | 0.19M | -1.46M | -2.70M | -5.20M | -3.10M | -9.30M | -14.70M | -17.50M | -5.70M | -10.60M | -28.30M | -13.80M | -11.60M | -9.90M | -14.70M | -78.80M | -35.00M | -63.10M | -19.30M | 46.60M | 15.10M | 32.10M | 24.90M | 57.20M | 71.00M | 224.30M | 159.00M | 159.00M | 109.00M | 113.00M | 52.00M | 135.00M | 130.00M | 86.00M | -9.00M | -107.00M | 37.00M | 128.00M | 5.00M | 158.00M | -13.00M | 47.00M | 32.00M | 96.00M | 92.00M | -36.00M | 14.00M | 33.00M | 86.00M | 58.00M | 67.00M | 150.00M | 95.00M | 75.00M | 69.00M | 106.00M | 82.00M | 59.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -8.00M | -331.60M | -343.70M | -355.60M | -348.80M | -353.90M | -337.60M | -346.70M | -369.60M | -389.60M | -406.00M | -424.20M | -407.70M | -408.30M | -395.00M | -395.00M | -407.00M | -393.00M | -153.00M | -150.00M | -150.00M | -136.00M | -140.00M | -138.00M | -40.00M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 3.00M | 2.00M | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
1.50M | 1.73M | 1.74M | 1.12M | 0.91M | 0.19M | -1.46M | -2.70M | -5.20M | -3.10M | -9.30M | -14.70M | -17.50M | -5.70M | -10.60M | -28.30M | -13.80M | -11.60M | -9.90M | -14.70M | -78.80M | -35.40M | -63.10M | -19.30M | 50.40M | 21.30M | 32.60M | 24.90M | 57.20M | 71.00M | 206.90M | 79.00M | 159.00M | 115.00M | 91.00M | 52.00M | 145.00M | 136.00M | -92.00M | 25.00M | -134.00M | 37.00M | -31.00M | 63.00M | 113.00M | 21.00M | -101.00M | 32.00M | 96.00M | 92.00M | -36.00M | 17.00M | 31.00M | 86.00M | 58.00M | 67.00M | 188.00M | 95.00M | 75.00M | 69.00M | 106.00M | 82.00M | 59.00M |
|
Consolidated Net Income (Quarter)
|
1.50M | 1.73M | 1.74M | 1.12M | 0.91M | 0.19M | -1.46M | -2.70M | -5.20M | -3.10M | -9.30M | -14.70M | -17.50M | -5.70M | -10.60M | -28.30M | -13.80M | -11.60M | -9.90M | -14.70M | -78.80M | -35.40M | -63.10M | -19.30M | 50.40M | 21.30M | 32.60M | 24.90M | 57.20M | 71.00M | 206.90M | 79.00M | 159.00M | 115.00M | 91.00M | 52.00M | 145.00M | 136.00M | -92.00M | 34.00M | -27.00M | 61.00M | 62.00M | 113.00M | 101.00M | -44.00M | 75.00M | 456.00M | 45.00M | 39.00M | -58.00M | -3.00M | 2.00M | -2.00M | | | | | | 69.00M | 106.00M | 82.00M | 59.00M |
|
Income towards Parent Company (Quarter)
|
1.50M | 1.73M | 1.74M | 1.12M | 0.91M | 0.19M | -1.46M | -2.70M | -5.20M | -3.10M | -9.30M | -14.70M | -17.50M | -5.70M | -10.60M | -28.30M | -13.80M | -11.60M | -9.90M | -14.70M | -86.80M | -367.00M | -406.80M | -374.90M | -298.40M | -332.60M | -305.00M | -321.80M | -312.40M | -318.60M | -199.10M | -345.20M | -248.70M | -293.30M | -304.00M | -343.00M | -262.00M | -257.00M | -245.00M | -116.00M | -177.00M | -75.00M | -78.00M | -25.00M | 61.00M | -44.00M | 75.00M | 456.00M | 45.00M | 39.00M | -58.00M | -3.00M | 2.00M | -2.00M | | | | | | 69.00M | 106.00M | 82.00M | 59.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | 44.59M | 0.75M | 0.80M | 0.80M | 0.70M | 0.70M | 0.80M | 0.80M | 0.70M | 0.70M | 0.80M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 52.00M | 0.70M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
1.50M | 1.73M | 0.82M | 1.12M | 0.91M | -44.40M | -2.21M | -3.50M | -6.00M | -3.80M | -10.00M | -15.50M | -18.30M | -6.40M | -11.30M | -29.10M | -14.50M | -12.30M | -51.50M | -15.40M | -75.10M | -92.60M | -62.80M | -23.20M | 42.60M | 13.80M | 27.30M | 19.50M | 47.60M | 57.50M | 187.50M | 67.00M | 138.00M | 101.00M | 84.00M | 43.00M | 122.00M | 117.00M | 97.00M | -11.00M | -132.00M | 28.00M | 93.00M | 115.00M | 57.00M | -13.00M | 122.00M | 488.00M | 141.00M | 131.00M | -36.00M | 14.00M | 31.00M | 84.00M | 58.00M | 67.00M | | | | 69.00M | 106.00M | 82.00M | 59.00M |
|
EPS (Basic) (Quarter)
|
0.05 | 0.21 | 0.10 | 0.14 | 0.11 | -5.38 | -0.27 | -0.36 | -0.34 | -0.22 | -0.57 | -0.85 | -1.00 | -0.28 | -0.37 | -0.70 | -0.28 | -0.23 | -0.77 | -0.20 | -0.89 | -0.94 | -0.58 | -0.21 | 0.39 | 0.13 | 0.25 | 0.18 | 0.43 | 0.49 | 1.62 | 0.56 | 1.14 | 0.81 | 0.67 | 0.40 | 1.32 | 1.27 | -0.82 | 0.23 | -1.45 | 0.30 | 0.37 | 0.04 | 0.51 | -0.50 | 0.40 | 4.25 | 0.83 | 0.80 | -0.81 | 0.15 | 0.28 | 0.73 | 0.50 | 0.58 | 1.29 | 0.81 | 0.65 | 0.59 | 0.90 | 0.69 | 0.51 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
0.05 | 0.21 | 0.09 | 0.13 | 0.11 | -5.38 | -0.27 | -0.36 | -0.34 | -0.22 | -0.57 | -0.85 | -1.00 | -0.28 | -0.37 | -0.70 | -0.28 | -0.23 | -0.77 | -0.20 | -0.89 | -0.94 | -0.58 | -0.21 | 0.35 | 0.11 | 0.22 | 0.16 | 0.38 | 0.44 | 1.46 | 0.50 | 1.03 | 0.74 | 0.62 | 0.37 | 1.19 | 1.14 | -0.74 | -0.11 | -1.16 | 0.27 | 0.33 | 0.04 | 1.38 | -0.50 | 1.05 | 0.28 | 1.22 | 1.13 | -0.31 | 0.13 | 0.28 | 0.72 | 0.49 | 0.56 | 1.25 | 0.79 | 0.63 | 0.58 | 0.89 | 0.68 | 0.49 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
32.04M | 8.10M | 8.06M | 8.18M | 8.25M | 8.25M | 8.25M | 9.50M | 16.63M | 14.95M | 15.69M | 18.03M | 18.11M | 20.17M | 22.75M | 41.31M | 52.56M | 54.47M | 53.60M | 78.83M | 84.30M | 87.30M | 92.80M | 109.60M | 110.00M | 110.30M | 110.00M | 111.40M | 111.60M | 117.50M | 115.00M | 120.00M | 120.00M | 125.00M | 123.00M | 107.00M | 92.00M | 92.00M | 96.00M | 92.00M | 91.00M | 91.00M | | 106.00M | 112.00M | 111.00M | 112.00M | 115.00M | 115.00M | 115.00M | 115.00M | 116.00M | 116.00M | 116.00M | 116.00M | 116.00M | 116.00M | 116.00M | 116.00M | 117.00M | 118.00M | 118.00M | 118.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
32.65M | 8.25M | 8.28M | 8.52M | 8.55M | 8.23M | 8.25M | 9.50M | 17.64M | 14.95M | 15.70M | 18.03M | 18.11M | 20.17M | 22.80M | 41.30M | 52.60M | 54.50M | 53.60M | 78.80M | 84.30M | 87.30M | 92.80M | 109.60M | 118.90M | 119.20M | 123.00M | 124.40M | 124.70M | 129.80M | 128.00M | 133.00M | 134.00M | 137.00M | 135.00M | 117.00M | 110.00M | 107.00M | 106.00M | 103.00M | 91.00M | 91.00M | | 112.00M | 113.00M | 114.00M | 114.00M | 116.00M | 116.00M | 116.00M | 116.00M | 116.00M | 117.00M | 119.00M | 118.00M | 120.00M | 120.00M | 120.00M | 120.00M | 120.00M | 119.00M | 120.00M | 119.00M |
|
EBITDA (Quarter)
|
2.64M | 2.92M | 1.36M | 2.00M | 1.64M | 0.47M | -2.39M | -4.20M | -3.40M | -9.30M | -11.10M | -11.30M | -14.10M | -18.40M | -8.50M | -21.40M | -11.90M | -13.60M | 6.00M | -4.80M | -30.10M | 44.30M | -38.00M | 62.40M | 170.30M | 168.80M | 86.60M | 103.80M | 175.10M | 176.70M | 126.40M | 141.00M | 228.00M | 209.00M | 126.00M | 132.00M | 258.00M | 229.00M | -58.00M | 38.00M | -101.00M | 138.00M | 153.00M | 61.00M | 120.00M | 65.00M | 66.00M | 63.00M | 171.00M | 139.00M | 4.00M | 58.00M | 107.00M | 154.00M | 119.00M | 138.00M | 197.00M | 176.00M | 149.00M | 151.00M | 198.00M | 164.00M | 143.00M |
|
Interest Expenses (Quarter)
|
0.09M | 0.03M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | | | | 3.17M | 3.10M | 3.10M | 6.40M | 5.60M | 10.10M | 3.40M | 17.80M | 16.70M | 23.10M | 36.30M | 61.50M | 95.90M | 93.10M | 94.70M | 93.00M | 80.20M | 75.60M | 74.30M | 72.50M | 61.60M | 59.00M | 55.00M | 51.00M | 52.00M | 71.00M | 72.00M | 75.00M | 50.00M | 72.00M | 82.00M | 81.00M | 82.00M | 65.00M | 58.00M | 53.00M | 35.00M | 37.00M | 31.00M | 35.00M | 32.00M | 42.00M | 43.00M | 41.00M | 42.00M | 58.00M | 56.00M | 56.00M | 53.00M | 56.00M | 56.00M | 54.00M | 53.00M |
|
Tax Rate (Quarter)
|
40.29% | 39.08% | -37.92% | 41.88% | 41.52% | 54.87% | 39.81% | 35.71% | -52.94% | 67.71% | 34.97% | -1.38% | -0.57% | 77.02% | 25.87% | 10.44% | 11.54% | 63.41% | 8.33% | 48.06% | 10.76% | -5.67% | 52.45% | 44.86% | 39.57% | 11.25% | 5.78% | -64.90% | 32.71% | 29.98% | -247.73% | | 25.35% | 26.28% | 22.88% | 26.76% | 24.08% | 20.00% | 29.77% | 28.57% | 34.63% | 45.59% | 36.73% | 23.17% | 20.98% | 34.38% | 32.67% | 20.00% | 24.41% | 22.69% | -28.57% | 19.05% | 29.55% | 26.50% | 25.64% | 25.56% | -27.89% | 29.63% | 25.74% | 24.18% | 25.87% | 26.79% | 35.16% |