|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.95M | 55.89M | 58.95M | 65.97M | 74.34M | 78.54M | 80.37M | 83.72M | 84.39M | 91.21M | 93.85M | 99.44M | 102.82M | 107.29M | 107.94M | 116.39M | 118.28M | 122.73M | 141.44M | 145.13M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.05M | 15.33M | 17.03M | 20.20M | 25.35M | 26.12M | 25.75M | 26.42M | 27.08M | 27.41M | 45.19M | 29.84M | 30.77M | 32.66M | 34.89M | 36.19M | 38.62M | 40.60M | 43.70M | 44.92M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | 2.18M | 2.21M | 2.04M | 2.59M | 3.15M | 2.78M | 3.04M | 2.97M | 2.97M | 2.83M | 3.34M | 3.21M | 2.81M | 3.45M | 2.90M | 3.15M | 3.54M | 4.06M | 3.15M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.74M | 1.19M | 1.63M | 1.09M | 1.18M | 1.53M | 1.17M | 1.85M | 2.03M | 1.98M | 2.04M | 1.45M | 2.07M | 1.47M | 1.35M | 1.42M | 1.79M | 2.30M | 1.86M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.36M | 30.59M | 35.72M | 47.90M | 50.86M | 51.38M | 50.30M | 47.14M | 46.50M | 45.05M | 40.84M | 48.10M | 49.62M | 53.55M | 50.36M | 60.80M | 60.58M | 65.38M | 86.04M | 84.89M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.95M | 48.84M | 56.14M | 71.77M | 79.90M | 81.83M | 80.36M | 77.77M | 78.40M | 77.46M | 90.85M | 83.32M | 85.05M | 91.09M | 90.17M | 101.25M | 103.77M | 111.31M | 136.11M | 134.83M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.94M | 68.63M | 70.51M | | 76.68M | 78.13M | 79.26M | | |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.63M | 14.93M | 6.77M | 66.94M | 68.63M | 70.51M | 43.88M | 76.68M | 78.13M | 79.26M | 37.80M | 34.45M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.98M | 24.58M | 53.90M | 29.64M | 1.69M | -90.10M | 36.88M | | -0.08M | -36.76M | | | 1.05M | -0.65M | 9.98M | 0.51M | 46.71M | -57.21M | 0.17M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.52M | 1.78M | | 0.42M | 0.84M | 2.86M | -0.70M | 1.02M | 1.30M | 1.62M | 1.29M | 1.32M | 2.06M | 1.91M | 1.31M | 2.55M | 4.16M | 3.11M | 3.28M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.57M | 8.64M | -1.34M | 30.59M | -1.01M | -26.83M | 0.11M | -8.52M | 1.02M | -32.77M | -115.23M | 1.29M | 1.32M | -15.37M | 95.27M | -44.60M | 2.55M | -16.70M | 3.11M | 3.28M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.25M | -19.03M | -32.35M | -21.59M | -17.83M | 0.82M | -6.90M | -29.46M | -40.84M | -5.28M | -33.66M | -36.63M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94M | 4.73M | 3.18M | 4.64M | 1.66M | 10.27M | 1.38M | 3.97M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.57M | 15.69M | 9.02M | 24.79M | -5.59M | -30.12M | -37.77M | -2.57M | -22.75M | -14.41M | -23.26M | -21.59M | -21.77M | -3.91M | -10.08M | -18.03M | -22.57M | -15.50M | -19.12M | -21.31M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | -1.01M | 1.72M | 1.59M | 0.67M | -2.45M | -0.20M | -1.08M | 0.15M | 2.28M | 5.83M | 2.94M | 3.48M | 3.51M | 15.64M | 15.93M | 13.48M | 22.61M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 1.65M | 0.05M | 0.25M | -0.92M | -0.25M | -6.94M | -0.55M | -0.23M | -0.15M | -19.80M | -6.48M | -0.11M | -1.62M | -4.52M | -15.94M | -0.15M | -0.05M | -0.10M | -19.13M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.25M | -19.03M | -32.35M | -21.59M | -21.77M | -3.91M | -10.08M | -34.09M | -42.50M | -15.55M | -35.04M | -40.60M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.25M | -19.03M | -32.35M | -21.59M | -21.77M | -3.91M | -10.08M | -34.09M | -42.50M | -15.55M | -35.04M | -40.60M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.25M | -19.03M | -32.35M | -21.59M | -21.77M | -3.91M | -10.08M | -34.09M | -42.50M | -15.55M | -35.04M | -40.60M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.25M | -19.03M | -32.35M | -21.59M | -21.77M | -3.91M | -10.08M | -34.09M | -42.50M | -15.55M | -35.04M | -40.60M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | 0.09 | 0.05 | 0.12 | -0.03 | -0.12 | -0.16 | -0.01 | -0.11 | -0.07 | -0.12 | -0.08 | -0.08 | -0.01 | -0.03 | -0.10 | -0.13 | -0.05 | -0.10 | -0.10 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | 0.09 | 0.05 | 0.12 | -0.03 | -0.12 | -0.16 | -0.01 | -0.11 | -0.07 | -0.12 | -0.08 | -0.08 | -0.01 | -0.03 | -0.10 | -0.13 | -0.05 | -0.10 | -0.10 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.13M | 157.03M | 154.77M | 178.53M | 184.88M | 200.67M | 194.04M | 206.77M | 206.21M | 204.97M | 203.29M | 195.68M | 190.85M | 185.45M | 188.34M | 178.63M | 178.40M | 178.75M | 183.52M | 211.07M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.25M | 168.47M | 174.33M | 32.15M | 224.86M | 36.09M | 233.30M | 263.03M | 264.96M | 264.82M | 267.56M | 281.37M | 289.52M | 317.59M | 305.18M | 337.45M | 336.45M | 335.06M | 342.37M | 399.85M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.71M | 42.35M | 51.96M | 96.79M | 99.40M | 103.17M | 78.77M | 112.86M | 116.75M | 119.85M | 81.50M | 79.37M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.05M | 17.87M | 19.02M | 24.41M | 33.77M | 42.26M | 102.81M | 19.60M | 37.88M | 33.97M | 39.12M | 44.23M | 45.88M | 47.42M | 50.78M | 55.38M | 58.96M | 65.57M | 71.45M | 71.08M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.69M | 32.15M | 56.33M | 59.43M | 195.10M | 42.46M | 7.87M | 49.90M | 51.05M | 7.01M | 197.23M | 6.88M | 62.11M | 44.96M | 180.31M | 58.63M | 58.98M | 3.96M | 62.21M | 34.77M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.09 | 577.05 | -46.04 | -15.74 | -4.06 | -194.58 | -4.11 | -10.83 |