|
Revenue
|
330.10M | 432.70M | 428.90M | 2,051.80M | 453.20M | 537.50M | 553.70M | 520.00M | 540.10M | 686.10M | 673.80M | 658.40M | 589.30M | 651.90M |
|
Cost of Revenue
|
180.40M | 351.80M | 119.60M | 159.60M | 158.30M | 191.70M | 189.20M | 182.30M | 222.70M | 237.80M | 513.00M | 429.20M | 296.70M | 180.70M |
|
Gross Profit
|
149.70M | 80.90M | 309.30M | 1,892.20M | 294.90M | 345.80M | 364.50M | 337.70M | 317.40M | 448.30M | 160.80M | 229.20M | 292.60M | 471.20M |
|
Selling, General & Administrative
|
41.90M | 58.70M | 29.40M | 16.60M | 18.60M | 21.80M | 25.70M | 23.60M | 24.40M | 22.70M | 23.60M | 22.00M | 22.30M | 27.20M |
|
Other Operating Expenses
|
272.00M | 469.30M | 264.80M | 300.40M | 343.60M | 420.10M | 402.20M | 401.30M | 452.80M | 545.50M | 789.70M | 686.70M | 544.80M | 463.90M |
|
Operating Expenses
|
313.90M | 528.00M | 294.20M | 317.00M | 362.20M | 441.90M | 427.90M | 424.90M | 477.20M | 568.20M | 813.30M | 708.70M | 567.10M | 491.10M |
|
Operating Income
|
-164.20M | -447.10M | 15.10M | 1,575.20M | -67.30M | -96.10M | -63.40M | -87.20M | -159.80M | -119.90M | -652.50M | -479.50M | -274.50M | -19.90M |
|
EBIT
|
-164.20M | -447.10M | 15.10M | 1,575.20M | -67.30M | -96.10M | -63.40M | -87.20M | -159.80M | -119.90M | -652.50M | -479.50M | -274.50M | -19.90M |
|
Non Operating Investment Income
|
| -12.30M | 3.80 | | | -5.30M | 7.30M | | | -0.50M | -12.10M | 5.90M | | |
|
Interest & Investment Income
|
| | | | | | | | 46.00M | 52.10M | 51.40M | | 44.60M | 45.90M |
|
Other Non Operating Income
|
-0.70M | -4.30M | -2.70M | 1.50M | 0.10M | -2.40M | 4.90M | -2.50M | 2.60M | 4.80M | -6.50M | 2.50M | -2.00M | 1.70M |
|
EBT
|
16.20M | -95.30M | 134.70M | 1,734.80M | 91.00M | 95.60M | 125.80M | 95.10M | 62.90M | 117.90M | -139.50M | -50.30M | 22.20M | 160.80M |
|
Tax Provisions
|
-5.20M | 4.20M | -12.10M | 2.20M | -7.10M | -7.90M | 102.50M | -13.90M | -9.20M | -17.30M | 17.30M | 7.80M | -2.50M | -30.30M |
|
Profit After Tax
|
11.00M | -91.10M | 122.60M | 1,732.60M | 83.90M | 87.70M | 228.30M | 81.20M | 53.70M | 100.60M | -122.20M | 42.50M | 19.70M | 130.50M |
|
Income from Non-Controlling Interests
|
-2.60M | -1.60M | -2.70M | | | | | | | | | | | |
|
Income from Continuing Operations
|
21.40M | -99.50M | 146.80M | 1,732.60M | 98.10M | 103.50M | 23.30M | 109.00M | 72.10M | 135.20M | -156.80M | -58.10M | 24.70M | 191.10M |
|
Consolidated Net Income
|
21.40M | -99.50M | 146.80M | 1,732.60M | 98.10M | 103.50M | 23.30M | 109.00M | 72.10M | 135.20M | -156.80M | -58.10M | 24.70M | 191.10M |
|
Income towards Parent Company
|
21.40M | -99.50M | 146.80M | 1,732.60M | 98.10M | 103.50M | 23.30M | 109.00M | 72.10M | 135.20M | -156.80M | -58.10M | 24.70M | 191.10M |
|
Net Income towards Common Stockholders
|
8.40M | -92.70M | 119.90M | 1,732.60M | 83.90M | 87.70M | 228.30M | 109.00M | 72.10M | 135.20M | -156.80M | -58.10M | 24.70M | 191.10M |
|
EPS (Basic)
|
0.04 | -0.48 | 0.62 | 15.64 | 0.76 | 0.75 | 2.00 | 0.69 | 0.46 | 0.88 | -1.36 | -0.38 | 0.18 | 1.25 |
|
EPS (Weighted Average and Diluted)
|
0.04 | -0.48 | 0.60 | 15.64 | 0.76 | 0.74 | 2.00 | 0.69 | 0.46 | 0.88 | -1.36 | -0.38 | 0.18 | 1.24 |
|
Shares Outstanding (Weighted Average)
|
| 194.32M | 194.29M | 110.77M | 110.77M | | 114.31M | 117.66M | 117.37M | | 115.22M | 111.54M | | 108.16M |
|
Shares Outstanding (Diluted Average)
|
198.94M | 194.32M | 199.32M | | 110.83M | | 114.32M | 118.35M | 117.86M | 116.85M | 115.63M | | | |
|
EBITDA
|
-164.20M | -117.40M | 136.50M | 1,755.50M | 74.80M | 88.00M | 286.90M | 81.00M | 58.60M | 179.00M | -173.80M | 25.00M | 30.40M | 137.90M |
|
Tax Rate
|
-32.10% | -4.41% | -8.98% | 0.13% | -7.80% | -8.26% | 81.48% | -14.62% | -14.63% | -14.67% | -12.40% | -15.51% | -11.26% | -18.84% |