|
Revenue
|
25.67M | | 96.88M | 254.19M | 434.95M | 627.06M | 687.12M | 924.64M | 907.96M | 1,352.01M | 1,963.90M | 2,554.74M |
|
Cost of Revenue
|
30.02M | | 57.40M | 155.18M | 269.35M | 327.82M | 513.03M | 696.58M | 657.55M | 1,035.43M | 1,503.43M | 2,187.39M |
|
Gross Profit
|
-4.35M | | 39.48M | 99.01M | 165.60M | 299.24M | 174.09M | 228.06M | 250.41M | 316.58M | 460.47M | 367.35M |
|
Depreciation & Amortization - Total
|
0.80M | | 1.20M | 2.60M | 9.20M | 17.30M | 23.30M | 28.30M | 30.60M | 32.00M | 32.40M | 30.30M |
|
Selling, General & Administrative
|
15.60M | | 75.29M | 160.69M | 205.67M | 235.42M | 236.45M | 210.41M | 219.50M | 269.27M | 358.11M | 263.05M |
|
Other Operating Expenses
|
0.00M | | 63.36M | 0.00M | 0.17M | 0.11M | 9.60M | -0.70M | 700.27M | 1,047.10M | 1,644.60M | -18.92M |
|
Operating Expenses
|
46.83M | | 139.85M | 491.61M | 507.79M | 674.54M | 996.01M | 1,187.49M | 950.37M | 1,348.37M | 2,035.11M | 2,595.23M |
|
Operating Income
|
-21.16M | | -42.97M | -237.42M | -72.84M | -47.48M | -308.88M | -262.85M | -42.41M | 3.64M | -71.21M | -40.48M |
|
EBIT
|
-21.16M | -25.25M | -42.97M | -237.42M | -72.84M | -47.48M | -308.88M | -262.85M | -42.41M | 3.64M | -71.21M | -40.48M |
|
Non Operating Investment Income
|
| | 414.13M | | | | | | | | | |
|
Interest & Investment Income
|
| | 0.29M | 0.97M | 1.66M | 3.44M | 3.41M | 2.63M | 0.41M | 1.37M | 5.26M | 5.54M |
|
Other Non Operating Income
|
| | | | | | | -0.12M | -21.34M | -10.19M | -21.01M | 0.24M |
|
Non Operating Income
|
| | | | | | | -0.12M | -0.15M | 0.06M | -0.54M | 0.24M |
|
EBT
|
20.03M | -25.25M | 343.29M | -237.53M | -76.40M | -54.15M | -329.99M | -330.54M | -29.80M | -62.08M | -202.41M | -63.04M |
|
Tax Provisions
|
0.01M | | 23.50M | -10.76M | -6.64M | 0.04M | -22.80M | -2.40M | 0.50M | -43.40M | -89.40M | -1.41M |
|
Profit After Tax
|
20.02M | -25.25M | 332.49M | -226.78M | -69.77M | -54.19M | -307.19M | -334.25M | -37.60M | -19.16M | -113.04M | -61.62M |
|
Equity Income
|
-4.24M | -25.25M | -28.16M | -0.84M | -1.80M | -4.74M | -9.50M | 10.04M | 13.20M | 4.60M | 1.30M | -3.44M |
|
Income from Non-Controlling Interests
|
| | -12.68M | -67.04M | -9.10M | -1.53M | -3.61M | | | | | |
|
Income from Continuing Operations
|
20.02M | -25.25M | 319.79M | -226.78M | -69.77M | -54.19M | -307.19M | -328.14M | -30.30M | -18.68M | -113.00M | -61.62M |
|
Consolidated Net Income
|
20.02M | -25.25M | 319.79M | -226.78M | -69.77M | -54.19M | 1.61M | -6.07M | -7.32M | -0.46M | -113.00M | -61.62M |
|
Income towards Parent Company
|
20.02M | -25.25M | 319.79M | -226.78M | -69.77M | -54.19M | 1.61M | -6.07M | -7.32M | -0.46M | -113.00M | -61.62M |
|
Preferred Dividend Payments
|
| 5.14M | 2.18M | | | | | | | | 29.22M | 31.83M |
|
Net Income towards Common Stockholders
|
2.96M | -31.14M | 330.31M | -159.74M | -60.66M | -54.19M | -301.97M | -334.25M | -37.60M | -19.16M | -142.26M | -93.45M |
|
EPS (Basic)
|
2.51 | -13.46 | 13.14 | -3.55 | -0.94 | -0.68 | -3.73 | -3.94 | -0.44 | -0.20 | -1.28 | -0.81 |
|
EPS (Weighted Average and Diluted)
|
0.99 | -13.46 | 6.93 | -3.55 | -0.94 | | -3.73 | -3.94 | -0.44 | -0.20 | -1.28 | -0.81 |
|
Shares Outstanding (Weighted Average)
|
| | 59.00M | 67.92M | 77.34M | 82.23M | 84.61M | 85.78M | 89.41M | 101.19M | 114.96M | 116.56M |
|
Shares Outstanding (Diluted Average)
|
2.99M | 2.31M | 46.14M | 45.03M | 64.35M | | 82.36M | 84.93M | 86.07M | 93.70M | 111.25M | 114.68M |
|
EBITDA
|
-20.36M | -25.25M | -41.77M | -226.78M | -69.77M | -54.37M | -305.63M | -334.29M | -37.69M | -19.98M | -142.34M | -93.95M |
|
Interest Expenses
|
| | | 0.25M | 3.64M | 5.48M | 14.55M | 28.32M | 25.43M | 15.57M | 54.20M | 24.72M |
|
Tax Rate
|
0.04% | | 6.85% | 4.53% | 8.69% | | 6.91% | 0.73% | | 69.91% | 44.17% | 2.24% |