|
Revenue
|
2,028.40M | 2,166.72M | 2,256.53M | 2,374.57M | 2,285.80M | 2,438.30M | 2,601.23M | 3,941.25M | 2,878.13M | 3,147.70M | 3,334.11M |
|
Cost of Revenue
|
1,693.66M | 1,794.65M | 1,898.23M | -3834.89M | 186.18M | 194.32M | 201.02M | 1,088.03M | 211.54M | 216.44M | 220.78M |
|
Gross Profit
|
334.71M | 372.07M | 358.30M | 368.71M | 292.49M | 312.18M | 323.09M | 660.68M | 338.37M | 374.85M | 392.01M |
|
Selling, General & Administrative
|
283.16M | 292.45M | 410.55M | 300.45M | 307.83M | 273.52M | 294.00M | 506.72M | 287.63M | 326.30M | 304.17M |
|
Operating Expenses
|
283.16M | 292.45M | 410.55M | 300.45M | 307.83M | 273.52M | 294.00M | 506.72M | 287.63M | 326.30M | 304.17M |
|
Operating Income
|
51.55M | 79.62M | -52.25M | 68.26M | -15.34M | 38.65M | 29.10M | 153.96M | 50.74M | 48.56M | 87.84M |
|
EBIT
|
51.55M | 79.62M | -52.25M | 68.26M | -15.34M | 38.65M | 29.10M | 153.96M | 50.74M | 48.56M | 87.84M |
|
Other Non Operating Income
|
| | | | -12.73M | | | | | | |
|
EBT
|
-26.62M | -0.07M | -135.93M | -14.99M | -82.53M | -4.63M | -17.52M | 69.70M | 8.98M | 9.78M | 49.61M |
|
Tax Provisions
|
-4.35M | -2.83M | -5.81M | 45.04M | -26.50M | -13.12M | 8.15M | 48.45M | -0.24M | 1.24M | 12.12M |
|
Profit After Tax
|
-22.28M | 3.99M | -130.67M | -7.20M | -56.03M | 19.92M | -25.67M | 52.69M | 29.54M | 28.21M | 55.84M |
|
Income from Non-Controlling Interests
|
-0.89M | -1.22M | 0.55M | -0.66M | -0.64M | -0.48M | -0.75M | -0.59M | -0.53M | -0.67M | -0.59M |
|
Income from Continuing Operations
|
-22.28M | 2.77M | -130.12M | -60.03M | -56.03M | 8.49M | -25.67M | 21.25M | 9.22M | 8.54M | 37.49M |
|
Consolidated Net Income
|
-22.28M | 2.77M | -130.12M | -60.03M | 9.64M | 10.96M | 16.69M | 21.25M | 19.79M | 19.00M | 17.75M |
|
Income towards Parent Company
|
-22.28M | 2.77M | -130.12M | -60.03M | 9.64M | 10.96M | 16.69M | 21.25M | 19.79M | 19.00M | 17.75M |
|
Net Income towards Common Stockholders
|
-22.28M | 2.77M | -130.12M | -60.03M | 9.64M | 10.96M | 16.69M | 21.25M | 19.79M | 19.00M | 17.75M |
|
EPS (Basic)
|
-0.18 | 0.03 | -1.11 | -0.05 | -0.31 | 0.10 | -0.13 | 0.11 | 0.15 | 0.14 | 0.27 |
|
EPS (Weighted Average and Diluted)
|
-0.18 | 0.03 | -1.11 | -0.05 | -0.31 | 0.10 | -0.13 | 0.11 | 0.14 | 0.13 | 0.26 |
|
Shares Outstanding (Weighted Average)
|
117.87M | 117.88M | 117.87M | 117.87M | 175.53M | 197.51M | 198.49M | 193.00M | 201.00M | 201.81M | 203.49M |
|
Shares Outstanding (Diluted Average)
|
117.87M | 126.45M | 117.87M | 117.87M | 175.53M | 208.99M | 198.49M | 193.00M | 214.93M | 216.34M | 218.52M |
|
EBITDA
|
51.55M | 79.62M | -52.25M | 68.26M | -15.34M | 38.65M | 29.10M | 153.96M | 50.74M | 48.56M | 87.84M |
|
Interest Expenses
|
78.18M | 79.68M | 83.68M | 83.05M | 54.47M | 43.28M | 46.61M | 84.02M | 41.76M | 38.78M | 38.23M |
|
Tax Rate
|
16.32% | 4,167.65% | 4.27% | -300.49% | 32.11% | 283.32% | -46.55% | 69.52% | -2.67% | 12.66% | 24.43% |