|
Revenue
|
| 165.50M | 172.08M | 169.07M | 166.23M | 200.32M | 412.47M | 427.16M | 432.04M | 874.38M | 846.70M | 856.82M | -1481.34M | 321.99M | 320.14M | 306.03M | 312.38M | 346.92M | 356.26M | 330.99M | 336.96M | 462.33M | 477.62M | 496.65M |
|
Cost of Revenue
|
| 146.33M | 119.37M | 144.85M | 179.54M | 214.42M | 458.50M | 436.32M | 441.93M | 861.72M | 858.79M | 839.80M | -1567.23M | 274.79M | 244.26M | 235.78M | 249.75M | 265.16M | 248.35M | 249.77M | 243.04M | 353.44M | 377.99M | 423.47M |
|
Gross Profit
|
| 19.18M | 52.72M | 24.22M | -13.31M | -14.10M | -46.03M | -9.16M | -9.89M | 12.66M | -12.09M | 17.02M | 85.89M | 47.20M | 75.88M | 70.24M | 62.63M | 81.76M | 107.91M | 81.21M | 93.92M | 108.89M | 99.63M | 73.18M |
|
Amortization - Intangibles
|
| -5.71M | -4.82M | | | -13.66M | -0.01M | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 28.48M | 21.47M | 29.85M | 41.03M | 38.62M | 45.65M | 45.85M | 55.18M | 57.70M | 47.04M | 47.83M | 51.11M | 57.64M | 41.71M | 41.03M | 42.70M | 44.57M | 44.42M | 35.20M | 52.29M | 50.67M | 48.48M | 48.95M |
|
Other Operating Expenses
|
| 163.65M | 127.44M | 160.84M | 192.83M | 280.80M | 548.69M | 530.57M | 563.65M | 904.16M | 902.39M | 883.08M | -1510.09M | 344.05M | 307.31M | 298.61M | 332.81M | 325.06M | 304.65M | 304.57M | 306.12M | 412.93M | 439.69M | 472.07M |
|
Operating Expenses
|
| 192.13M | 148.91M | 190.69M | 233.86M | 319.41M | 594.33M | 576.42M | 618.83M | 961.86M | 949.43M | 930.91M | -1458.98M | 401.69M | 349.02M | 339.64M | 375.52M | 369.62M | 349.07M | 339.77M | 358.41M | 463.61M | 488.18M | 521.03M |
|
Operating Income
|
| -26.63M | 23.17M | -21.62M | -67.63M | -119.09M | -181.86M | -149.25M | -186.79M | -87.48M | -102.73M | -74.10M | -22.36M | -79.70M | -28.88M | -33.62M | -63.13M | -22.70M | 7.19M | -8.79M | -21.45M | -1.27M | -10.56M | -24.38M |
|
EBIT
|
| -26.63M | 23.17M | -21.62M | -67.63M | -119.09M | -181.86M | -149.25M | -186.79M | -87.48M | -102.73M | -74.10M | -22.36M | -79.70M | -28.88M | -33.62M | -63.13M | -22.70M | 7.19M | -8.79M | -21.45M | -1.27M | -10.56M | -24.38M |
|
Non Operating Investment Income
|
| | | | | | | | | 12.39M | -1.23M | -0.98M | -0.97M | | | | -4.73M | -0.47M | | | | | | |
|
Other Non Operating Income
|
| 14.23M | 5.16M | 68.08M | 6.28M | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| -34.45M | 14.69M | -30.89M | -78.06M | -120.26M | -183.07M | -149.66M | -187.19M | -87.88M | -103.12M | -74.50M | -22.50M | -79.70M | -28.89M | -33.62M | -63.13M | -22.70M | 7.19M | -8.79M | -21.45M | -1.27M | -10.56M | -24.38M |
|
Profit After Tax
|
| -28.16M | 5.40M | 12.76M | -126.39M | -48.42M | -317.61M | -34.53M | -187.20M | -75.49M | -104.36M | -75.49M | -84.23M | -79.70M | -28.89M | -41.47M | -70.47M | -23.17M | 7.41M | -9.15M | -21.48M | -1.27M | -10.58M | -24.38M |
|
Income from Continuing Operations
|
| -34.45M | 14.69M | -30.89M | -78.06M | -120.26M | -183.07M | -149.66M | -187.19M | -87.88M | -103.12M | -74.50M | -22.50M | -79.70M | -28.89M | -33.62M | -63.13M | -22.70M | 7.19M | -8.79M | -21.45M | -1.27M | -10.56M | -24.38M |
|
Consolidated Net Income
|
| -34.45M | 14.69M | -30.89M | -78.06M | -120.26M | -183.07M | -149.66M | -187.19M | -87.88M | -103.12M | -74.50M | -22.50M | 7.09M | 0.07M | -7.85M | -2.53M | 4.00M | 0.24M | -0.40M | -0.64M | | | |
|
Income towards Parent Company
|
| -34.45M | 14.69M | -30.89M | -78.06M | -120.26M | -183.07M | -149.66M | -187.19M | -87.88M | -103.12M | -74.50M | -22.50M | 7.09M | 0.07M | -7.85M | -2.53M | 4.00M | 0.24M | -0.40M | -0.64M | | | |
|
Net Income towards Common Stockholders
|
| -28.16M | 14.69M | -30.89M | -78.06M | -48.42M | -183.07M | -149.66M | -187.19M | -87.88M | -103.12M | -74.50M | -22.50M | 7.09M | 0.07M | -7.85M | -2.53M | 4.00M | 0.24M | -0.40M | -0.64M | | | |
|
EPS (Basic)
|
| -0.32 | 0.02 | 0.06 | -1.43 | -0.13 | -0.78 | -0.08 | -0.44 | -0.16 | -0.22 | -0.16 | 0.01 | -0.17 | -0.06 | -0.07 | -0.14 | -0.05 | 0.01 | -0.02 | 0.00 | | -0.02 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
| | 0.01 | 0.02 | -1.43 | -0.13 | -0.78 | -0.08 | -0.44 | -0.16 | -0.22 | -0.16 | 0.01 | -0.17 | -0.06 | -0.07 | -0.14 | -0.05 | 0.01 | -0.02 | 0.00 | | -0.02 | -0.05 |
|
Shares Outstanding (Weighted Average)
|
87.83M | 88.33M | 88.61M | 88.86M | 88.69M | 376.17M | 408.16M | 414.57M | 412.92M | 473.03M | 476.06M | 477.69M | 476.24M | 478.81M | 479.82M | 480.92M | 482.18M | 486.37M | 487.58M | 490.18M | 490.02M | 497.06M | 509.04M | 512.74M |
|
Shares Outstanding (Diluted Average)
|
87.83M | | 242.63M | 248.13M | 88.69M | 376.17M | 408.16M | 414.57M | 412.92M | 473.03M | 476.06M | 477.69M | 476.24M | 478.81M | 479.82M | 480.92M | 482.18M | 486.37M | 495.18M | 490.18M | 490.02M | 497.06M | 509.04M | 512.74M |
|
EBITDA
|
| -26.44M | 5.01M | 12.15M | -127.14M | -48.91M | -317.54M | -34.72M | -188.53M | -80.81M | -105.46M | -77.90M | -82.84M | -70.26M | -28.50M | -39.83M | -67.77M | -19.36M | 7.71M | -6.04M | -24.53M | 0.24M | -10.33M | -24.08M |
|
Interest Expenses
|
| 7.82M | 8.48M | 9.27M | 10.43M | 1.18M | 1.21M | 0.40M | 0.40M | 0.40M | 0.39M | 0.40M | 0.14M | | 0.01M | | | | | | | | | |