|
Revenue
|
2.36M | 66.62M | 37.04M | 37.95M | 11.50M | 18.47M | 2.74M | 42.76M | 10.23M | 42.96M | 11.03M | 8.56M | 4.74M | -16.37M | 12.80M | 3.20M | 25.40M |
|
Other Operating Expenses
|
25.60M | 33.22M | 48.91M | 35.05M | 33.76M | 30.55M | 1,153.23M | 339.00M | 905.72M | 151.90M | -34.29M | 22.28M | 13.93M | 14.33M | 80.03M | 15.10M | 14.73M |
|
Operating Expenses
|
25.60M | 33.22M | 48.91M | 35.05M | 33.76M | 30.55M | 1,153.23M | 339.00M | 905.72M | 151.90M | -34.29M | 22.28M | 13.93M | 14.33M | 80.03M | 15.10M | 14.73M |
|
Operating Income
|
-23.24M | -99.83M | -85.95M | -73.00M | -45.21M | -49.02M | -1155.97M | -381.76M | -915.95M | -194.86M | | -13.71M | -9.51M | -45.30M | | -17.86M | 3.94M |
|
EBIT
|
-23.24M | -99.83M | -85.95M | -73.00M | -45.21M | -49.02M | -1155.97M | -381.76M | -915.95M | -194.86M | 48.63M | -13.71M | -9.51M | -45.30M | -89.23M | -17.86M | 3.94M |
|
Non Operating Investment Income
|
-2.18M | -56.01M | -12.02M | -21.04M | -23.04M | 4.68M | -3.46M | -42.77M | -18.02M | -40.26M | -1.18M | -0.18M | -0.52M | -0.36M | -0.04M | 0.21M | 43.84M |
|
Other Non Operating Income
|
| 0.00M | | 0.09M | | | | | -8.85M | | | | 0.00M | | | | |
|
Non Operating Income
|
2.57M | 6.15M | 7.08M | 6.73M | 7.07M | 6.82M | 6.94M | 5.15M | 5.51M | 4.25M | 3.08M | 2.79M | 2.68M | 2.98M | 2.49M | 2.44M | 1.95M |
|
EBT
|
-30.42M | -101.94M | -89.57M | -76.59M | -45.21M | -49.02M | -1155.97M | -381.76M | -924.80M | -194.86M | 44.34M | 9.75M | -9.51M | -45.30M | -92.65M | -17.86M | 5.94M |
|
Tax Provisions
|
-0.27M | 1.07M | 0.40M | 0.89M | -2.36M | | | | 0.07M | 0.71M | 0.03M | | 0.71M | -0.66M | | 0.04M | |
|
Profit After Tax
|
-22.96M | -100.91M | -86.35M | -73.90M | -42.90M | -49.00M | -1155.97M | -381.76M | -924.87M | -195.57M | 44.31M | 9.75M | -10.23M | -52.74M | -92.65M | -17.91M | 19.91M |
|
Income from Non-Controlling Interests
|
-12.83M | -60.27M | -36.25M | -72.65M | -9.95M | -18.10M | -44.55M | -14.20M | -386.94M | -133.65M | -7.71M | -7.59M | -6.08M | -48.41M | -32.20M | -18.97M | -18.74M |
|
Income from Continuing Operations
|
-30.15M | -103.02M | -89.97M | -77.48M | -42.85M | -49.02M | -1155.97M | -381.76M | -924.87M | -195.57M | 44.31M | 9.75M | -10.23M | -44.63M | -92.65M | -17.91M | 5.94M |
|
Consolidated Net Income
|
-30.15M | -103.02M | -89.97M | -77.48M | -42.85M | -49.02M | -1155.97M | -381.76M | -924.87M | -195.57M | 44.31M | 9.75M | -10.23M | -44.63M | -92.65M | -17.91M | 5.94M |
|
Income towards Parent Company
|
-30.15M | -103.02M | -89.97M | -77.48M | -42.85M | -49.02M | -1155.97M | -381.76M | -924.87M | -195.57M | 44.31M | 9.75M | -10.23M | -44.63M | -92.65M | -17.91M | 5.94M |
|
Net Income towards Common Stockholders
|
-6.80M | -44.43M | -53.97M | -5.16M | -36.89M | -34.96M | -1115.52M | -371.74M | -542.17M | -66.22M | 47.67M | 12.91M | -8.64M | -0.78M | -65.08M | -3.63M | 5.94M |
|
EPS (Basic)
|
-0.14 | -0.66 | -0.27 | -0.03 | -0.19 | -15.52 | -440.25 | -115.95 | -158.36 | -5.00 | 12.11 | 2.98 | -10.60 | -96.55 | -7.19 | -0.37 | 1.19 |
|
EPS (Weighted Average and Diluted)
|
-0.14 | -0.66 | -0.27 | -0.03 | -0.19 | -15.52 | -440.25 | -115.95 | -158.36 | -5.00 | 0.17 | 0.03 | -10.60 | -0.88 | -7.19 | -0.37 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
48.21M | 67.49M | 180.18M | 180.18M | 180.18M | 2.25M | 184.16M | 237.74M | 254.92M | 2.90M | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
48.21M | 67.49M | 180.18M | 180.18M | 180.18M | 2.25M | 184.16M | 237.74M | 254.92M | 2.90M | | | | | | | |
|
EBITDA
|
-6.80M | -44.43M | -55.77M | -5.16M | -38.20M | -34.96M | -1115.52M | -371.84M | -542.17M | -66.22M | 47.67M | 12.94M | -8.76M | -0.78M | -65.08M | -3.63M | 19.91M |
|
Interest Expenses
|
7.18M | 2.11M | 3.62M | 3.59M | 4.15M | 4.12M | 3.78M | 5.11M | 4.67M | 3.99M | 4.29M | 4.32M | 3.24M | 3.06M | 3.42M | 4.90M | 5.81M |
|
Tax Rate
|
0.90% | -1.05% | -0.44% | -1.16% | 5.21% | | | | -0.01% | -0.37% | 0.06% | | -7.50% | 1.46% | | -0.24% | |