|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
562.43M
|
552.68M
|
545.88M
|
531.09M
|
516.67M
|
|
Total Other Revenue
|
51.32M
|
49.42M
|
46.52M
|
46.59M
|
50.46M
|
|
Total Revenue
|
613.76M
|
602.09M
|
592.40M
|
577.68M
|
567.13M
|
|
|
|
Cost of Revenue
|
150.62M
|
143.13M
|
138.77M
|
134.75M
|
132.23M
|
|
Gross Profit
|
463.14M
|
458.96M
|
453.63M
|
442.92M
|
434.90M
|
|
|
|
SG&A Expenses
|
86.98M
|
85.08M
|
83.95M
|
82.69M
|
82.32M
|
|
Depreciation & Amortization
|
312.21M
|
306.72M
|
304.99M
|
299.11M
|
298.53M
|
|
Other Operating Expenses
|
11.81M
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
561.63M
|
534.93M
|
527.71M
|
516.55M
|
513.08M
|
|
|
|
Operating Income
|
52.13M
|
67.17M
|
64.69M
|
61.13M
|
54.05M
|
|
Income Before Tax
|
-230.41M
|
-166.89M
|
-161.95M
|
-156.65M
|
-135.14M
|
|
Income Tax Expenses
|
--
|
--
|
--
|
--
|
--
|
|
|
|
Earnings from Continuing Operations
|
-230.41
|
-166.89
|
-161.95
|
-156.65
|
-135.14
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
59.92M
|
42.55M
|
37.19M
|
33.54M
|
25.74M
|
|
Net Income
|
-170.49M
|
-124.35M
|
-124.76M
|
-123.11M
|
-109.41M
|
|
|
|
EBIT
|
52.13M
|
67.17M
|
64.69M
|
61.13M
|
54.05M
|
|
EBITDA
|
349.47M
|
359.62M
|
353.96M
|
343.74M
|
334.71M
|
|
|
|
EPS Basic
|
-0.61
|
-0.45
|
-0.46
|
-0.45
|
-0.40
|
|
Normalized Basic EPS
|
-0.34
|
-0.35
|
-0.36
|
-0.37
|
-0.41
|
|
EPS Diluted
|
-0.61
|
-0.45
|
-0.46
|
-0.45
|
-0.40
|
|
Normalized Diluted EPS
|
-0.27
|
-0.28
|
-0.30
|
-0.31
|
-0.35
|
|
|
|
Average Basic Shares Outstanding
|
1.11B
|
1.10B
|
1.09B
|
1.09B
|
1.09B
|
|
Average Diluted Shares Outstanding
|
1.40B
|
1.38B
|
1.34B
|
1.33B
|
1.29B
|
|
Dividend Per Share
|
0.63
|
0.62
|
0.62
|
0.61
|
0.60
|
|
Payout Ratio
|
-71.68%
|
-94.11%
|
-88.85%
|
-85.56%
|
-89.78%
|