|
Revenue
|
2,522.49M | 3,132.38M | 4,098.78M | 5,200.56M | 5,570.24M | 5,742.40M |
|
Cost of Revenue
|
2,316.13M | 2,990.47M | 3,720.79M | 4,587.08M | 4,629.40M | 4,657.25M |
|
Gross Profit
|
206.36M | 141.91M | 377.99M | 613.49M | 940.84M | 1,085.15M |
|
Amortization - Intangibles
|
251.80M | 318.75M | 368.02M | 397.51M | 359.69M | 322.18M |
|
Depreciation & Amortization - Total
|
350.69M | 605.10M | 743.53M | 775.86M | 744.43M | 822.94M |
|
Share-based Compensation (IS)
|
10.93M | 28.29M | 36.47M | | 92.50M | 76.47M |
|
Selling, General & Administrative
|
298.83M | 379.51M | 449.01M | 561.80M | 721.82M | 751.73M |
|
Other Operating Expenses
|
2,332.11M | 3,159.85M | 122.33M | 3.77M | 430.25M | -351.91M |
|
Operating Expenses
|
2,981.63M | 4,144.46M | 4,686.23M | 5,492.85M | 5,382.20M | 6,445.78M |
|
Operating Income
|
-2775.27M | -4002.55M | -4308.24M | -4879.36M | -4441.36M | -5360.62M |
|
EBIT
|
-2775.27M | -4002.55M | -4308.24M | -4879.36M | -4441.36M | -5360.62M |
|
Other Non Operating Income
|
36.85M | 27.84M | -12.93M | -167.45M | 54.03M | -213.28M |
|
EBT
|
-459.14M | -1012.08M | -587.45M | -276.36M | 142.38M | -690.08M |
|
Tax Provisions
|
-118.70M | -189.16M | -87.14M | -135.45M | 118.51M | -151.27M |
|
Profit After Tax
|
-340.44M | -742.67M | -500.32M | -239.29M | 23.87M | -538.82M |
|
Equity Income
|
| | | 15.92M | -45.73M | 13.29M |
|
Income from Non-Controlling Interests
|
| | | -0.54M | 9.78M | 10.96M |
|
Income from Continuing Operations
|
-340.44M | -822.92M | -500.32M | -140.91M | 23.87M | -538.82M |
|
Consolidated Net Income
|
-340.44M | -822.92M | 16.12M | -98.38M | 23.87M | -538.82M |
|
Income towards Parent Company
|
-340.44M | -822.92M | -484.20M | -239.83M | 33.65M | -527.86M |
|
Net Income towards Common Stockholders
|
-340.44M | -822.92M | -484.20M | -239.83M | 33.65M | -527.86M |
|
EPS (Basic)
|
-1.88 | -2.31 | -1.46 | -0.83 | -0.10 | -1.54 |
|
EPS (Weighted Average and Diluted)
|
| -2.31 | -1.46 | -0.83 | -0.10 | -1.54 |
|
Shares Outstanding (Weighted Average)
|
320.78M | 320.78M | 332.85M | 343.44M | 369.98M | 393.38M |
|
EBITDA
|
622.31M | 803.73M | 1,125.84M | 1,323.58M | -3696.94M | -4537.68M |
|
Interest Expenses
|
401.11M | 446.10M | 345.12M | 376.35M | 464.86M | 492.95M |
|
Tax Rate
|
25.85% | 18.69% | 14.83% | 49.01% | 83.24% | 21.92% |