|
Revenue
|
| 668.00M | 720.00M | 689.00M | 672.00M | 690.00M | 725.00M | 715.00M | 750.00M | 17.00M | 586.00M | 561.00M | 557.00M | 682.00M | 559.00M | 538.00M | 555.00M | 680.00M | 548.00M | 528.00M | 533.00M |
|
Cost of Revenue
|
| 423.00M | 500.00M | 452.00M | 436.00M | 442.00M | 491.00M | 483.00M | 523.00M | -25.00M | 382.00M | 356.00M | 372.00M | 394.00M | 356.00M | 345.00M | 358.00M | 383.00M | 351.00M | 325.00M | 327.00M |
|
Gross Profit
|
| 227.00M | 202.00M | 218.00M | 217.00M | 238.00M | 223.00M | 219.00M | 212.00M | 32.00M | 187.00M | 187.00M | 166.00M | 270.00M | 182.00M | 167.00M | 174.00M | 271.00M | 171.00M | 176.00M | 178.00M |
|
Amortization - Intangibles
|
| 51.00M | | | | 74.00M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| 24.00M | | | | 14.00M | | | | 9.00M | | | 25.00M | 23.00M | 26.00M | 30.00M | 27.00M | 32.00M | 30.00M | 30.00M | 33.00M |
|
Selling, General & Administrative
|
| 128.00M | 3.26M | 117.00M | 157.00M | 135.00M | 140.00M | 157.00M | 178.00M | 4.00M | 151.00M | 149.00M | 136.00M | 154.00M | 146.00M | 146.00M | 142.00M | 151.00M | 104.00M | 130.00M | 87.00M |
|
Restructuring Costs
|
| 10.00M | 20.00M | 7.00M | 2.00M | 3.00M | 6.00M | 14.00M | 23.00M | 20.00M | | | | | | | | | | | |
|
Other Operating Expenses
|
0.11M | -70.00M | -22.00M | 48.00M | 2.00M | -111.00M | 79.00M | 71.00M | 61.00M | 18.00M | 76.00M | 74.00M | 50.00M | 53.00M | 50.00M | 43.00M | 47.00M | 44.00M | 45.00M | 1,026.00M | 1,380.00M |
|
Operating Expenses
|
0.11M | 185.00M | 3.26M | 172.00M | 161.00M | 213.00M | 225.00M | 242.00M | 262.00M | 51.00M | 227.00M | 223.00M | 211.00M | 230.00M | 222.00M | 219.00M | 216.00M | 227.00M | 179.00M | 1,186.00M | 1,500.00M |
|
Operating Income
|
-0.11M | 42.00M | -3.26M | 46.00M | -23.00M | 25.00M | -2.00M | -23.00M | -50.00M | -19.00M | -40.00M | -36.00M | -45.00M | 40.00M | -40.00M | -52.00M | -42.00M | 44.00M | -8.00M | -1010.00M | -1322.00M |
|
EBIT
|
-0.11M | 42.00M | -3.26M | 46.00M | -23.00M | 25.00M | -2.00M | -23.00M | -50.00M | -19.00M | -40.00M | -36.00M | -45.00M | 40.00M | -40.00M | -52.00M | -42.00M | 44.00M | -8.00M | -1010.00M | -1322.00M |
|
Interest & Investment Income
|
0.12M | 0.39M | 0.85M | 0.14M | 0.02M | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| -3.00M | -8.00M | -8.00M | 7.00M | | 1.00M | 7.00M | 6.00M | -2.00M | -1.00M | | | 4.00M | -1.00M | | 12.00M | 11.00M | 11.00M | 7.00M | 8.00M |
|
Non Operating Income
|
-30.89M | -64.00M | -70.00M | -8.00M | 7.00M | -145.00M | -10.00M | 66.00M | -15.00M | -71.00M | -67.00M | -44.00M | -9.00M | -136.00M | -108.00M | 50.00M | 12.00M | 11.00M | -12.00M | -66.00M | 69.00M |
|
EBT
|
-31.00M | -22.00M | -114.28M | -24.00M | 43.00M | -120.00M | -12.00M | 43.00M | -65.00M | -90.00M | -107.00M | -80.00M | -54.00M | -96.00M | -148.00M | -2.00M | -53.00M | 55.00M | -20.00M | -1076.00M | -1253.00M |
|
Tax Provisions
|
0.02M | 17.00M | 0.15M | -3.00M | -2.00M | | 1.00M | -9.00M | -20.00M | 44.00M | -23.00M | -8.00M | -14.00M | 25.00M | -27.00M | 2.00M | -9.00M | 26.00M | -3.00M | -3.00M | -198.00M |
|
Profit After Tax
|
-31.02M | -39.00M | -114.43M | -21.00M | -4.00M | -120.00M | -13.00M | 52.00M | -45.00M | -134.00M | -84.00M | -72.00M | -48.00M | -166.00M | -121.00M | 23.00M | -74.00M | 10.00M | -25.00M | -1074.00M | -1068.00M |
|
Income from Non-Controlling Interests
|
| | | | | -13.00M | 6.00M | 2.00M | -8.00M | -1.00M | -6.00M | -5.00M | 2.00M | -11.00M | -6.00M | | | | | -1.00M | -1.00M |
|
Income from Continuing Operations
|
-31.02M | -39.00M | -114.43M | -21.00M | 45.00M | -120.00M | -13.00M | 52.00M | -45.00M | -134.00M | -84.00M | -72.00M | -40.00M | -121.00M | -121.00M | -4.00M | -44.00M | 29.00M | -17.00M | -1073.00M | -1055.00M |
|
Consolidated Net Income
|
-31.02M | -39.00M | -114.43M | -21.00M | 45.00M | -120.00M | -13.00M | 52.00M | -45.00M | -134.00M | 10.00M | -72.00M | -6.00M | -49.00M | 5.00M | 27.00M | -30.00M | -21.00M | -8.00M | -1.00M | -13.00M |
|
Income towards Parent Company
|
-31.02M | -39.00M | -114.43M | -21.00M | 45.00M | -120.00M | -13.00M | 52.00M | -45.00M | -134.00M | 10.00M | -72.00M | -6.00M | -49.00M | 5.00M | 27.00M | -30.00M | -21.00M | -8.00M | -1.00M | -13.00M |
|
Net Income towards Common Stockholders
|
-30.96M | -39.00M | -114.99M | 78.01M | -24.26M | -120.00M | -13.00M | 52.00M | -45.00M | -134.00M | 10.00M | -72.00M | -6.00M | -49.00M | 5.00M | 27.00M | -30.00M | -21.00M | -8.00M | -1.00M | -13.00M |
|
EPS (Basic)
|
-1.20 | -1.84 | -4.44 | 3.02 | -0.94 | -0.24 | -0.02 | 0.11 | -0.08 | -0.29 | -0.14 | -0.14 | -0.10 | -0.31 | -0.22 | 0.04 | -0.14 | 0.02 | -0.05 | -2.03 | -2.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.24 | -0.02 | 0.10 | -0.08 | -0.28 | -0.14 | -0.14 | -0.10 | -0.31 | -0.22 | 0.04 | -0.14 | 0.02 | -0.05 | -2.03 | -2.02 |
|
Shares Outstanding (Weighted Average)
|
93.75M | 129.38M | 129.38M | 129.38M | 538.45M | 538.45M | 557.01M | 557.02M | 557.21M | 555.74M | 557.27M | 556.55M | 557.27M | 552.93M | 562.98M | 561.49M | 546.38M | 543.02M | 543.09M | 538.26M | 539.29M |
|
EBITDA
|
-0.11M | -21.00M | 4.00M | 21.00M | 10.00M | -123.00M | 31.00M | 70.00M | -13.00M | -60.00M | -94.00M | -52.00M | -52.00M | -198.00M | -115.00M | 13.00M | -91.00M | 7.00M | -33.00M | -1079.00M | -1072.00M |
|
Interest Expenses
|
| 61.00M | 62.00M | 62.00M | 29.00M | 28.00M | 29.00M | 29.00M | 37.00M | 29.00M | 51.00M | 33.00M | 34.00M | 31.00M | 31.00M | 33.00M | 19.00M | 20.00M | 22.00M | 22.00M | 24.00M |
|
Tax Rate
|
| | | 12.50% | | | | | 30.77% | | 21.50% | 10.00% | 25.93% | | 18.24% | | 16.98% | 47.27% | 15.00% | 0.28% | 15.80% |