|
Revenue
|
1,368.73M | 1,377.73M | 1,346.03M | 1,439.05M | 1,470.92M | 1,449.82M | 1,606.29M | 1,497.23M | 1,645.28M | 1,576.75M |
|
Cost of Revenue
|
252.79M | 249.55M | 249.69M | 257.78M | 259.39M | 251.86M | 264.09M | 258.86M | 270.64M | 275.88M |
|
Gross Profit
|
1,115.95M | 1,128.18M | 1,096.34M | 1,181.27M | 1,211.53M | 1,197.95M | 1,342.20M | 1,238.38M | 1,374.64M | 1,300.87M |
|
Other Operating Expenses
|
1,275.51M | 1,307.25M | 1,264.56M | 1,345.28M | 1,351.77M | 1,355.50M | 1,401.23M | 1,384.99M | 1,485.47M | 1,540.84M |
|
Operating Expenses
|
1,300.92M | 1,331.76M | 1,337.21M | 1,382.48M | 1,388.74M | 1,392.75M | 1,439.04M | 1,423.04M | 1,523.29M | 1,578.95M |
|
Operating Income
|
-184.97M | -203.58M | -240.87M | -201.22M | -177.21M | -194.79M | -96.84M | -184.66M | -148.65M | -278.08M |
|
EBIT
|
-184.97M | -203.58M | -240.87M | -201.22M | -177.21M | -194.79M | -96.84M | -184.66M | -148.65M | -278.08M |
|
Other Non Operating Income
|
| | | | -1.90M | | | | | |
|
Non Operating Income
|
0.52M | | 1.09M | | 0.26M | 2.81M | 23.20M | 21.28M | -0.56M | 2.60M |
|
EBT
|
67.82M | 45.97M | 8.83M | 56.56M | 82.18M | 57.07M | 167.25M | 74.20M | 121.99M | -2.20M |
|
Tax Provisions
|
12.11M | 7.30M | -1.96M | 10.71M | 15.22M | 11.10M | 26.35M | 15.23M | 26.30M | -3.41M |
|
Profit After Tax
|
55.71M | 38.71M | 10.78M | 45.85M | 66.96M | 46.01M | 140.89M | 58.97M | 95.70M | -23.48M |
|
Income from Non-Controlling Interests
|
22.63M | 17.87M | 14.93M | 18.80M | 24.19M | 19.68M | 26.69M | 17.58M | 22.75M | 24.68M |
|
Income from Continuing Operations
|
55.71M | 38.67M | 10.79M | 45.85M | 66.96M | 45.97M | 140.89M | 58.97M | 95.69M | 1.21M |
|
Consolidated Net Income
|
55.71M | 38.67M | 10.79M | 45.85M | 66.96M | 45.97M | 140.89M | 58.97M | 95.69M | 1.21M |
|
Income towards Parent Company
|
55.71M | 38.67M | 10.79M | 45.85M | 66.96M | 45.97M | 140.89M | 58.97M | 95.69M | 1.21M |
|
Net Income towards Common Stockholders
|
55.71M | 38.67M | 10.79M | 45.85M | 66.96M | 45.97M | 140.89M | 58.97M | 95.69M | 1.21M |
|
EPS (Basic)
|
0.26 | 0.17 | -0.03 | 0.21 | 0.34 | 0.19 | 1.06 | 0.30 | 0.52 | -0.17 |
|
EPS (Weighted Average and Diluted)
|
0.26 | 0.17 | -0.03 | 0.21 | 0.34 | 0.19 | 1.06 | 0.29 | 0.52 | -0.17 |
|
Shares Outstanding (Weighted Average)
|
126.12M | 126.12M | 126.12M | 126.12M | 126.12M | 137.11M | 132.44M | 140.06M | 140.37M | 141.23M |
|
Shares Outstanding (Diluted Average)
|
126.12M | 126.12M | 126.12M | 126.12M | 126.12M | 137.54M | 132.74M | 140.70M | 141.52M | 141.24M |
|
EBITDA
|
-184.97M | -203.58M | -240.87M | -201.22M | -177.21M | -194.79M | -96.84M | -184.66M | -148.65M | -278.08M |
|
Interest Expenses
|
18.69M | 19.04M | 18.45M | 19.26M | 18.16M | 14.63M | 13.53M | 14.18M | 14.73M | 13.91M |
|
Tax Rate
|
17.86% | 15.88% | -22.24% | 18.94% | 18.52% | 19.45% | 15.76% | 20.53% | 21.56% | 154.79% |