|
Revenue
|
1.26M | 16.94M | 69.72M | 189.22M | 792.59M | 900.72M | 898.20M | 919.99M | 1,041.77M | 1,106.19M |
|
Cost of Revenue
|
| | | 75.25M | 195.82M | 165.39M | 157.12M | 180.25M | 213.16M | 217.98M |
|
Gross Profit
|
| | | 113.97M | 596.77M | 735.33M | 741.08M | 739.73M | 828.61M | 888.22M |
|
Amortization - Intangibles
|
| | | | 57.01M | 70.67M | 70.67M | 70.67M | 70.67M | 70.67M |
|
Depreciation & Amortization - Total
|
| | | | 95.53M | 108.79M | 108.79M | 131.76M | 136.06M | 140.00M |
|
Selling, General & Administrative
|
| 0.81M | 41.13M | 43.85M | 118.11M | 52.21M | 63.84M | 62.12M | 71.07M | 86.09M |
|
Other Operating Expenses
|
| | | | 977.44M | -2.93M | -3.63M | 2.25M | -6.03M | -0.72M |
|
Operating Expenses
|
| 0.81M | 41.13M | 43.85M | 1,191.08M | 1,018.36M | 342.88M | 380.52M | 429.91M | 447.03M |
|
Operating Income
|
0.44M | 16.13M | -41.13M | -43.85M | -398.49M | -117.64M | 555.33M | 539.47M | 611.86M | 659.17M |
|
EBIT
|
0.44M | 16.13M | -41.13M | -43.85M | -398.49M | -117.64M | 555.33M | 539.47M | 611.86M | 659.17M |
|
Interest & Investment Income
|
| | | | | | | -189.95M | -217.25M | -207.03M |
|
Other Non Operating Income
|
| | | | -59.09M | -60.58M | -106.59M | -95.73M | -111.79M | -110.55M |
|
Non Operating Income
|
| | | | -59.09M | -60.58M | -106.59M | -95.73M | -111.79M | -110.55M |
|
EBT
|
1.26M | 16.13M | 28.59M | 98.92M | -457.58M | -178.22M | 448.74M | 443.74M | 500.07M | 548.62M |
|
Tax Provisions
|
0.48M | 6.79M | 26.26M | 33.62M | -102.47M | -55.69M | 117.12M | 117.49M | 128.29M | 147.73M |
|
Profit After Tax
|
0.78M | 9.71M | 2.33M | 66.61M | -355.11M | -122.53M | 331.62M | 326.24M | 371.79M | 400.89M |
|
Equity Income
|
1.26M | 16.94M | 69.72M | 142.91M | 51.31M | 86.43M | 90.45M | 94.22M | 105.46M | 110.57M |
|
Income from Non-Controlling Interests
|
| | 0.78M | 5.24M | | | | | | |
|
Income from Continuing Operations
|
0.78M | 9.34M | 2.33M | 65.30M | -355.11M | -122.53M | 331.62M | 326.24M | 371.79M | 400.89M |
|
Consolidated Net Income
|
0.78M | 9.34M | 2.33M | 65.30M | -355.11M | -122.53M | 331.62M | 326.24M | 371.79M | 400.89M |
|
Income towards Parent Company
|
0.78M | 9.34M | 2.33M | 65.30M | -355.11M | -122.53M | 331.62M | 326.24M | 371.79M | 400.89M |
|
Preferred Dividend Payments
|
| | 5.91M | | | | | | | |
|
Net Income towards Common Stockholders
|
0.78M | 9.34M | 6.48M | 61.37M | -355.11M | -122.53M | 331.62M | 326.24M | 371.79M | 400.89M |
|
EPS (Basic)
|
| 0.05 | 0.03 | 0.33 | -0.80 | -0.26 | 0.69 | 0.68 | 0.77 | 0.83 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.33 | -0.80 | -0.26 | 0.69 | 0.68 | 0.77 | 0.83 |
|
Shares Outstanding (Weighted Average)
|
| 186.17M | 186.18M | 186.22M | 503.42M | 476.64M | 477.50M | 478.48M | 479.71M | 481.32M |
|
EBITDA
|
0.44M | 16.13M | -41.13M | -43.85M | -302.97M | -8.85M | 664.12M | 671.23M | 747.92M | 799.17M |
|
Tax Rate
|
38.21% | 42.08% | 91.87% | 33.98% | 22.39% | 31.25% | 26.10% | 26.48% | 25.65% | 26.93% |