|
Revenue
|
41.67M | 43.15M | 14.91M | 38.89M | 34.59M | 28.86M | 13.36M | 18.32M | 9.74M | 10.70M | 35.61M | 0.68M | 4.51M | 13.85M | 14.11M |
|
Selling, General & Administrative
|
4.74M | 5.15M | -8.36M | 10.28M | 4.65M | 4.94M | -10.89M | 0.76M | 1.57M | 3.99M | 4.05M | 1.98M | 2.51M | 1.61M | 5.41M |
|
Other Operating Expenses
|
| | | | | | | | | | | 0.06M | 0.92M | 2.43M | 2.52M |
|
Operating Expenses
|
4.74M | 5.15M | -8.36M | 10.28M | 4.65M | 4.94M | -10.89M | 0.76M | 1.57M | 3.99M | 4.05M | 2.04M | 3.43M | 4.05M | 7.93M |
|
EBIT
|
-31.91M | -102.60M | 38.48M | 280.55M | 39.58M | 29.86M | 1.61M | 164.84M | 9.11M | 18.16M | 128.42M | -0.78M | 8.63M | 14.67M | 21.92M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | 0.46M | 2.95M |
|
Other Non Operating Income
|
| 0.18M | 2.49M | 250.04M | 0.94M | 20.05M | | | | | | | | | |
|
EBT
|
-63.16M | -134.15M | 8.98M | 254.31M | 7.29M | 8.02M | -14.98M | 141.50M | 3.69M | 13.02M | 124.18M | -1.56M | 7.32M | 10.26M | 10.39M |
|
Tax Provisions
|
| 0.56M | -0.83M | 0.39M | 1.06M | -0.24M | 0.21M | 0.30M | 0.14M | 0.17M | -0.29M | 0.04M | 0.55M | -0.26M | 0.67M |
|
Profit After Tax
|
2.90M | -134.71M | 9.91M | 254.59M | 6.22M | 13.72M | -16.08M | 141.19M | 3.69M | 12.90M | 122.93M | -3.12M | 6.77M | 10.53M | 9.73M |
|
Equity Income
|
0.37M | 1.06M | 1.25M | 0.95M | 0.84M | 0.31M | 1.54M | 0.70M | 0.20M | 0.41M | 0.47M | | | | |
|
Income from Non-Controlling Interests
|
| | | -0.67M | 8.07M | -5.47M | -7.76M | 74.07M | 1.07M | 5.90M | 17.74M | 1.52M | 4.02M | 2.21M | 2.65M |
|
Income from Continuing Operations
|
-63.16M | -134.71M | 9.82M | 253.92M | 6.22M | 8.26M | -15.19M | 141.19M | 3.55M | 12.85M | 124.48M | -1.60M | 6.77M | 10.53M | 9.73M |
|
Consolidated Net Income
|
-63.16M | -134.71M | 9.82M | 253.92M | 6.22M | 8.26M | -15.19M | -0.57M | -0.34M | 0.05M | -1.27M | -1.60M | 6.77M | 10.53M | 9.73M |
|
Income towards Parent Company
|
-63.16M | -134.71M | 9.82M | 253.92M | 6.22M | 8.26M | -15.19M | -0.57M | -0.34M | 0.05M | -1.27M | -1.60M | 6.77M | 10.53M | 9.73M |
|
Net Income towards Common Stockholders
|
-63.16M | -134.71M | 9.82M | 253.92M | 6.22M | 8.26M | -15.19M | -0.57M | -0.34M | 0.05M | -1.27M | -1.60M | 6.77M | 10.53M | 9.73M |
|
EPS (Basic)
|
0.13 | -6.02 | 0.44 | 11.35 | -0.08 | 0.60 | -3.66 | 29.39 | 1.15 | 3.02 | 42.21 | -1.03 | 0.22 | 0.29 | 0.28 |
|
EPS (Weighted Average and Diluted)
|
0.13 | -6.02 | 0.44 | 11.04 | -0.08 | 0.57 | -3.66 | 27.64 | 1.08 | 2.84 | 40.65 | -1.03 | 0.22 | 0.29 | 0.28 |
|
Shares Outstanding (Weighted Average)
|
2.19M | 2.20M | 2.20M | 2.19M | 2.22M | 2.22M | 2.22M | 2.22M | 2.22M | 2.25M | 2.42M | 2.93M | 2.93M | 28.80M | |
|
Shares Outstanding (Diluted Average)
|
22.67M | 22.39M | 22.37M | 23.07M | 24.02M | 24.12M | 23.95M | 2.43M | 24.43M | 24.62M | 24.75M | 3.02M | 12.40M | | |
|
EBITDA
|
-31.91M | -102.60M | 38.48M | 280.55M | 39.58M | 29.86M | 1.61M | 164.84M | 9.11M | 18.16M | 128.42M | -0.78M | 8.63M | 14.67M | 21.92M |
|
Interest Expenses
|
31.25M | 31.56M | 29.50M | 26.25M | 32.30M | 21.84M | 16.59M | 23.34M | 5.41M | 5.15M | 4.24M | 0.78M | 1.31M | 4.41M | 11.53M |
|
Tax Rate
|
| | | 0.15% | 14.56% | | | 0.21% | 3.87% | 1.28% | | | 7.57% | | 6.41% |