|
Revenue
|
49.40M | 62.10M | 219.70M | 413.85M | 735.11M | 1,030.78M | 1,829.62M | 2,810.91M | 2,836.32M | 1,904.69M | 2,008.38M | 2,089.93M | 2,314.39M | 2,610.40M | 2,928.74M | 3,153.96M |
|
Cost of Revenue
|
6.72M | 6.87M | 20.17M | 42.78M | 80.57M | 110.65M | 206.75M | 312.56M | 331.83M | 243.67M | 259.54M | 262.27M | 301.34M | 349.28M | 388.91M | 440.79M |
|
Gross Profit
|
42.68M | 55.23M | 199.53M | 371.07M | 654.54M | 920.13M | 1,622.87M | 2,498.36M | 2,504.49M | 1,661.02M | 1,748.85M | 1,827.66M | 2,013.06M | 2,261.12M | 2,539.83M | 2,713.18M |
|
Depreciation & Amortization - Total
|
| 0.90M | 2.70M | 7.40M | 16.30M | 32.10M | 63.00M | 134.80M | 143.00M | 80.30M | 87.90M | 95.30M | 106.70M | 117.80M | 132.30M | 149.60M |
|
Restructuring Costs
|
| 0.92M | 41.55M | 8.11M | 7.15M | 13.65M | 36.57M | 48.32M | 24.27M | 29.72M | 21.16M | 11.72M | 12.78M | 23.79M | 394.18M | 46.75M |
|
Other Operating Expenses
|
45.70M | 51.84M | 205.14M | 351.28M | 610.66M | 820.50M | 1,497.64M | -178.81M | 2,355.48M | 1,692.97M | 1,785.44M | 1,761.75M | 1,880.64M | 2,049.20M | 9.75M | 2,567.87M |
|
Operating Expenses
|
46.59M | 54.95M | 254.96M | 374.63M | 644.16M | 878.45M | 1,629.74M | 2,777.96M | 2,599.52M | 1,837.30M | 1,929.99M | 1,906.13M | 2,038.63M | 2,236.26M | 2,954.10M | 2,812.08M |
|
Operating Income
|
-3.91M | 0.29M | -55.43M | 80.96M | 145.33M | 215.49M | 404.83M | 608.59M | 604.36M | 593.58M | -181.14M | -78.47M | -25.58M | 24.87M | -414.27M | -98.91M |
|
EBIT
|
-3.91M | 0.29M | -55.43M | 80.96M | 145.33M | 215.49M | 404.83M | 608.59M | 604.36M | 593.58M | -181.14M | -78.47M | -25.58M | 24.87M | -414.27M | -98.91M |
|
Other Non Operating Income
|
| | | | -9.35M | 15.26M | -10.82M | -4.25M | -0.81M | -1.81M | | -7.23M | -24.65M | | | |
|
EBT
|
2.81M | 7.16M | -38.47M | 32.83M | 69.25M | 126.15M | 164.75M | 32.95M | 236.80M | 67.39M | 78.39M | 183.80M | 275.76M | 374.14M | -25.36M | 341.88M |
|
Tax Provisions
|
0.05M | 0.62M | -5.27M | 12.32M | 25.98M | 42.92M | 53.39M | 28.78M | 37.21M | 16.64M | 25.09M | 40.61M | 67.56M | 94.11M | 84.28M | 77.40M |
|
Profit After Tax
|
2.88M | 6.68M | -34.89M | 20.50M | 43.27M | 83.23M | 112.55M | 6.14M | 199.84M | -175.75M | 110.12M | -672.13M | 208.20M | 280.03M | -21.67M | 264.48M |
|
Equity Income
|
| | | | | | | 65.56M | 259.28M | 98.67M | -174.22M | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | -1.08M | -1.97M | -0.25M | 0.26M | 1.20M | 2.93M | 4.93M | 6.89M | 6.01M | 8.87M |
|
Income from Continuing Operations
|
2.76M | 6.54M | -33.19M | 20.50M | 43.27M | 83.23M | 111.36M | 4.18M | 199.59M | 50.75M | 53.31M | 143.19M | 208.20M | 280.03M | -109.64M | 264.48M |
|
Consolidated Net Income
|
0.12M | -0.47M | -1.70M | -0.10M | -0.69M | -0.19M | 0.11M | 4.18M | 199.59M | -232.97M | 56.81M | -812.39M | -12.64M | 280.03M | -109.64M | 264.48M |
|
Income towards Parent Company
|
0.12M | -0.47M | -1.70M | -0.10M | -0.69M | -0.19M | 0.11M | 4.18M | 199.59M | -232.97M | 56.81M | -812.39M | -12.64M | 280.03M | -109.64M | 264.48M |
|
Net Income towards Common Stockholders
|
0.12M | -0.47M | -1.70M | -0.10M | -0.69M | -0.19M | 0.11M | 4.18M | 199.59M | -232.97M | 56.81M | -812.39M | -12.64M | 280.03M | -109.64M | 264.48M |
|
EPS (Basic)
|
0.16 | 0.38 | -1.86 | 0.53 | 0.87 | 1.51 | 1.65 | 0.07 | 2.30 | -2.01 | 1.24 | -7.65 | 2.29 | 3.05 | -0.24 | 2.79 |
|
EPS (Weighted Average and Diluted)
|
0.16 | 0.38 | -1.86 | 0.53 | 0.86 | 1.50 | 1.64 | 0.07 | 2.30 | -2.01 | 1.24 | -7.59 | 2.24 | 2.98 | -0.24 | 2.78 |
|
Shares Outstanding (Weighted Average)
|
| 34.39M | 39.72M | 41.82M | 50.52M | 59.92M | 71.69M | 87.50M | 87.85M | 88.26M | 88.57M | 88.99M | 89.94M | 90.98M | 92.22M | 92.89M |
|
Shares Outstanding (Diluted Average)
|
0.02M | 0.02M | 0.02M | | | | | | | | | | | | | |
|
EBITDA
|
-3.91M | 1.19M | -52.73M | 88.36M | 161.63M | 247.59M | 467.83M | 743.39M | 747.36M | 673.88M | -93.24M | 16.82M | 81.12M | 142.67M | -281.97M | 50.69M |
|
Interest Expenses
|
0.77M | 0.74M | 9.19M | 29.77M | | | | | | | | | | | | |
|
Tax Rate
|
1.89% | 8.69% | 13.71% | 37.54% | 37.51% | 34.02% | 32.40% | 87.33% | 15.71% | 24.70% | 32.00% | 22.09% | 24.50% | 25.15% | | 22.64% |