|
Revenue
|
| | | 879.40M | 641.54M | 784.35M | 850.39M | 791.02M | 849.95M | 928.76M | 1,032.56M | 914.81M | 981.08M | 1,051.10M | 699.36M | 944.38M | 963.76M | 1,019.71M | 991.95M | 861.41M | 873.36M | 939.27M | 892.28M | 2.20M | 873.71M | 915.01M |
|
Cost of Revenue
|
| | | 746.69M | 509.92M | 625.36M | 669.51M | 653.34M | 698.23M | 766.25M | 846.30M | 785.94M | 841.79M | 908.52M | 637.24M | 826.86M | 847.55M | 892.35M | 862.40M | 751.84M | 751.34M | 794.96M | 760.91M | 722.75M | 746.93M | 776.42M |
|
Gross Profit
|
| | | 132.70M | 131.62M | 158.98M | 180.88M | 137.68M | 151.73M | 162.51M | 186.26M | 128.87M | 139.29M | 142.57M | 62.13M | 117.53M | 116.21M | 127.36M | 129.54M | 109.57M | 122.02M | 144.31M | 131.37M | -720.55M | 126.78M | 138.59M |
|
Selling, General & Administrative
|
0.00M | 0.14M | 0.28M | 41.06M | 80.57M | 11.86M | 172.80M | 40.48M | 46.61M | 37.74M | 43.26M | 48.07M | 52.58M | 37.95M | 36.77M | 56.29M | 48.48M | 68.29M | 78.06M | 89.08M | 62.86M | 98.44M | 74.22M | 64.86M | 68.66M | 57.57M |
|
Other Operating Expenses
|
| | | 806.90M | 560.97M | 37.82M | -151.00M | 712.95M | 6.48M | 23.90M | -32.59M | 843.71M | 3.26M | 21.47M | -49.32M | 881.35M | 900.03M | 944.76M | 660.37M | 802.28M | 901.76M | | | 771.55M | 795.04M | 8.47M |
|
Operating Expenses
|
0.00M | 0.14M | 0.28M | 847.96M | 641.54M | 695.77M | 903.39M | 753.43M | 807.51M | 863.16M | 948.15M | 891.78M | 952.81M | 1,004.25M | 2,291.44M | 937.64M | 948.51M | 1,013.05M | 738.44M | 891.36M | 964.62M | 942.45M | 1,062.88M | 836.41M | 863.70M | 874.85M |
|
Operating Income
|
-0.00M | -0.19M | -0.38M | 31.44M | 0.00M | 88.57M | -53.01M | 37.59M | 42.45M | 65.60M | 84.41M | 23.02M | 28.27M | 46.84M | -1592.08M | 6.74M | 15.25M | 6.65M | 20.66M | -29.95M | -91.26M | -3.18M | -170.60M | -14.62M | 10.01M | 40.16M |
|
EBIT
|
-0.00M | -0.19M | -0.38M | 31.44M | 0.00M | 88.57M | -53.01M | 37.59M | 42.45M | 65.60M | 84.41M | 23.02M | 28.27M | 46.84M | -1592.08M | 6.74M | 15.25M | 6.65M | 20.66M | -29.95M | -91.26M | -3.18M | -170.60M | -14.62M | 10.01M | 40.16M |
|
Interest & Investment Income
|
| 1.70M | 3.58M | 1.46M | 0.21M | 0.03M | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | 51.79M | -51.52M | -48.24M | -95.85M | 36.39M | -30.13M | -33.00M | -39.36M | 3.56M | -23.27M | -22.46M | -40.98M | -47.09M | -30.52M | -42.86M | -44.98M | -36.05M | -39.07M | -39.01M | -32.08M | -34.37M | -35.83M | -34.84M |
|
EBT
|
-0.00M | 1.51M | 3.20M | -20.36M | -51.52M | 40.33M | -148.85M | 1.20M | 12.32M | 32.60M | 45.05M | 26.58M | 4.99M | 24.39M | -1633.05M | -40.35M | -15.27M | -36.21M | -24.32M | -66.00M | -130.33M | -42.19M | -202.68M | -48.99M | -25.82M | 5.32M |
|
Tax Provisions
|
| 0.35M | 0.73M | 1.37M | -13.70M | 3.62M | 17.74M | 1.74M | 6.56M | 8.28M | 27.05M | 9.05M | 1.32M | 1.16M | -169.97M | -5.98M | -2.24M | -6.58M | 64.04M | -15.87M | -17.31M | -4.87M | -24.75M | 7.14M | 4.62M | -15.25M |
|
Profit After Tax
|
-0.00M | 1.16M | 2.47M | -21.72M | -37.81M | 36.70M | -152.64M | -0.55M | 6.12M | 24.33M | 28.01M | 18.96M | 3.68M | 23.23M | -1463.09M | -47.68M | -13.02M | -29.63M | -0.52M | -50.13M | -113.02M | -42.78M | -177.94M | -56.13M | -30.44M | 20.57M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | -0.69M | 0.57M | 2.81M | -0.63M | 1.57M | 2.59M | 1.41M |
|
Income from Non-Controlling Interests
|
| | | -0.01M | -0.41M | 0.76M | 0.41M | -0.43M | -0.37M | 1.02M | 2.84M | -1.43M | 0.30M | 2.17M | 2.71M | -0.09M | 0.91M | 1.44M | | 2.19M | | | | | | |
|
Income from Continuing Operations
|
-0.00M | 1.16M | 2.47M | -21.72M | -37.81M | 36.70M | -166.59M | -0.55M | 5.75M | 24.33M | 18.00M | 17.53M | 3.68M | 23.23M | -1463.09M | -34.37M | -13.02M | -29.63M | -88.36M | -50.13M | -113.02M | -37.32M | -177.94M | -56.13M | -30.44M | 20.57M |
|
Consolidated Net Income
|
-0.00M | 1.16M | 2.47M | -21.72M | -37.81M | 36.70M | -166.59M | -0.55M | 5.75M | 24.33M | 18.00M | 17.53M | 3.68M | 23.23M | -1463.09M | -13.31M | 5.18M | 7.05M | 20.39M | 47.02M | 12.18M | -5.46M | -0.11M | | | |
|
Income towards Parent Company
|
-0.00M | 1.16M | 2.47M | -21.72M | -37.81M | 36.70M | -166.59M | -0.55M | 5.75M | 24.33M | 18.00M | 17.53M | 3.68M | 23.23M | -1463.09M | -13.31M | 5.18M | 7.05M | 20.39M | 47.02M | 12.18M | -5.46M | -0.11M | | | |
|
Net Income towards Common Stockholders
|
-0.00M | 1.16M | 2.47M | -21.72M | -37.81M | 36.70M | -166.59M | -0.55M | -0.94M | 24.33M | 18.00M | 17.53M | 3.37M | 23.23M | -1463.09M | -13.31M | 5.18M | 7.05M | 20.39M | 47.02M | 12.18M | -5.46M | -0.11M | | | |
|
EPS (Basic)
|
0.00 | 0.03 | 0.01 | -0.11 | -0.18 | 0.18 | -0.68 | 0.00 | 0.02 | 0.07 | 0.08 | 0.06 | 0.01 | 0.07 | -4.59 | -0.04 | -0.04 | -0.09 | 0.06 | 0.15 | 0.04 | -0.02 | 0.00 | | | |
|
EPS (Weighted Average and Diluted)
|
| | 0.01 | | -0.18 | 0.18 | -0.68 | 0.00 | 0.00 | 0.07 | 0.08 | 0.06 | 0.01 | 0.07 | -4.59 | -0.04 | -0.04 | -0.09 | 0.06 | 0.15 | 0.04 | -0.02 | 0.00 | | | |
|
Shares Outstanding (Weighted Average)
|
11.25M | 45.00M | 203.75M | 203.75M | 203.75M | 203.75M | 223.23M | 317.60M | 318.46M | 318.56M | 318.20M | 317.78M | 318.42M | 318.82M | 318.68M | 321.14M | 324.18M | 324.71M | 323.68M | 321.46M | 322.79M | 321.77M | 321.52M | 321.68M | 324.31M | 325.92M |
|
Shares Outstanding (Diluted Average)
|
| | 203.75M | | 203.75M | 203.75M | 223.23M | 317.60M | 323.29M | 320.12M | 321.00M | 318.72M | 319.11M | 319.73M | 318.68M | 321.14M | 324.18M | 324.71M | 323.68M | 321.46M | 322.79M | 321.77M | 321.52M | 321.68M | 324.31M | |
|
EBITDA
|
-0.00M | -0.19M | -0.38M | -29.87M | -35.56M | 41.92M | -143.47M | -2.54M | 6.75M | 20.87M | 24.26M | 20.35M | -9.90M | 7.44M | -1412.77M | -46.06M | -5.04M | -30.05M | 23.71M | -29.95M | -91.26M | -3.18M | -170.60M | -14.62M | 10.01M | 40.16M |
|
Interest Expenses
|
| | | 51.79M | 51.52M | 48.24M | 82.49M | 30.86M | 37.19M | 36.49M | 33.38M | 11.88M | 28.19M | 23.56M | 40.76M | 47.16M | 30.45M | 42.27M | 45.85M | 35.76M | 39.75M | 38.97M | 32.31M | 34.36M | 35.81M | 34.95M |
|
Tax Rate
|
| 22.92% | 22.83% | -6.72% | 26.60% | 8.98% | -11.92% | 145.61% | 53.28% | 25.38% | 60.04% | 34.04% | 26.36% | 4.75% | 10.41% | 14.82% | 14.70% | 18.16% | -263.36% | 24.04% | 13.28% | 11.53% | 12.21% | -14.57% | -17.90% | -286.92% |