|
Revenue
|
294.94M | 252.61M | 322.38M | 357.24M | 396.27M | 495.16M | 658.64M | 587.94M | 512.84M | 570.49M | 768.78M | 740.76M | 667.65M |
|
Amortization - Intangibles
|
3.18M | 2.96M | 2.77M | 2.31M | 2.79M | 2.91M | 3.25M | 3.32M | 5.20M | 3.75M | 3.89M | 4.00M | 4.00M |
|
Selling, General & Administrative
|
46.34M | 42.39M | 45.81M | 49.23M | 63.03M | 101.78M | 54.85M | 64.92M | 62.39M | 88.96M | 62.70M | 68.83M | 74.30M |
|
Other Operating Expenses
|
330.98M | 269.24M | 222.00M | 263.77M | 278.20M | 292.01M | 325.87M | 320.15M | 386.39M | 404.84M | 521.61M | 401.48M | 413.06M |
|
Operating Expenses
|
377.32M | 311.63M | 267.81M | 313.00M | 341.23M | 393.79M | 380.72M | 385.06M | 448.78M | 493.80M | 584.31M | 470.30M | 487.36M |
|
EBIT
|
-146.28M | -54.58M | 60.10M | 49.44M | 60.34M | 106.80M | 283.63M | 208.91M | 69.46M | 82.21M | 190.07M | 275.19M | 185.22M |
|
Non Operating Investment Income
|
-67.38M | -53.29M | 35.13M | 19.41M | 47.34M | 107.73M | 255.37M | 151.25M | 48.23M | 56.56M | 248.79M | 208.03M | 115.14M |
|
Interest & Investment Income
|
-5.25M | 0.70M | 2.36M | 7.29M | 8.07M | 12.74M | 12.62M | 13.72M | 17.33M | 19.60M | 18.93M | 21.07M | 22.73M |
|
Other Non Operating Income
|
1.91M | -9.24M | -2.05M | -3.34M | 1.43M | -2.23M | -2.12M | -1.78M | -5.97M | 6.65M | -2.53M | -4.51M | 2.62M |
|
EBT
|
-150.38M | -59.02M | 54.58M | 44.24M | 55.03M | 101.38M | 277.92M | 202.88M | 64.06M | 76.69M | 184.47M | 270.46M | 180.29M |
|
Tax Provisions
|
1.05M | 0.00M | 1.57M | 2.95M | 2.39M | -31.97M | 0.59M | 2.50M | 3.03M | 2.28M | 3.21M | 2.67M | 3.87M |
|
Profit After Tax
|
-151.44M | -59.02M | 53.00M | 41.29M | 52.65M | 133.35M | 277.33M | 200.38M | 78.25M | 74.41M | 181.27M | 267.79M | 176.43M |
|
Income from Non-Controlling Interests
|
-15.32M | -0.01M | 1.51M | 4.50M | 9.06M | 6.48M | 120.16M | 69.30M | -17.21M | 40.49M | 100.39M | 80.37M | 40.23M |
|
Income from Continuing Operations
|
-151.44M | -59.02M | 53.00M | 41.29M | 52.65M | 133.35M | 277.33M | 200.38M | 61.03M | 74.41M | 181.27M | 267.79M | 176.43M |
|
Consolidated Net Income
|
-151.44M | -59.02M | 53.00M | 41.29M | 52.65M | 133.35M | 277.33M | 200.38M | 61.03M | 74.41M | 181.27M | 267.79M | 176.43M |
|
Income towards Parent Company
|
-151.44M | -59.02M | 53.00M | 41.29M | 52.65M | 133.35M | 277.33M | 200.38M | 61.03M | 74.41M | 181.27M | 267.79M | 176.43M |
|
Net Income towards Common Stockholders
|
-151.44M | -59.02M | 53.00M | 41.29M | 52.65M | 133.35M | 277.33M | 200.38M | 61.03M | 74.41M | 181.27M | 267.79M | 176.43M |
|
EPS (Basic)
|
-1.32 | -0.57 | 0.50 | 0.35 | 0.42 | 1.20 | 1.42 | 1.24 | 0.77 | 0.36 | 0.79 | 1.85 | 1.37 |
|
EPS (Weighted Average and Diluted)
|
-1.32 | -0.57 | 0.49 | 0.35 | 0.41 | 1.18 | 1.38 | 1.20 | 0.74 | 0.34 | 0.77 | 1.79 | 1.32 |
|
EBITDA
|
-146.28M | -54.58M | 60.10M | 49.44M | 60.34M | 106.80M | 283.63M | 208.91M | 69.46M | 82.21M | 190.07M | 275.19M | 185.22M |
|
Interest Expenses
|
4.10M | 4.44M | 5.53M | 5.20M | 5.30M | 5.43M | 5.71M | 6.03M | 5.40M | 5.52M | 5.60M | 4.73M | 4.93M |
|
Tax Rate
|
-0.70% | 0.00% | 2.88% | 6.66% | 4.34% | -31.54% | 0.21% | 1.23% | 4.73% | 2.98% | 1.74% | 0.99% | 2.14% |