|
Revenue
|
15.14M | 76.75M | 135.80M | 410.18M | 662.04M | 1,213.49M | 1,256.41M | 1,482.93M |
|
Cost of Revenue
|
16.60M | 53.92M | 55.86M | 93.70M | 233.62M | 541.52M | 515.72M | 620.62M |
|
Gross Profit
|
-1.46M | 22.83M | 79.94M | 316.47M | 428.43M | 671.97M | 740.69M | 862.31M |
|
Depreciation & Amortization - Total
|
5.60M | 18.70M | 39.80M | 97.40M | 106.80M | 139.60M | 158.60M | 184.10M |
|
Selling, General & Administrative
|
3.99M | 7.37M | 10.30M | 22.92M | 28.59M | 94.27M | 97.91M | 134.16M |
|
Other Operating Expenses
|
17.09M | 62.92M | 1,371.49M | -3.45M | -0.38M | -12.61M | -19.40M | -4.04M |
|
Operating Expenses
|
26.68M | 88.99M | 1,421.59M | 1,430.65M | 608.55M | 1,063.00M | 1,097.16M | 1,303.70M |
|
Operating Income
|
-11.53M | -12.24M | -1285.79M | -1020.47M | 53.49M | 150.49M | 159.25M | 179.23M |
|
EBIT
|
-11.53M | -12.24M | -1285.79M | -1020.47M | 53.49M | 150.49M | 159.25M | 179.23M |
|
Interest & Investment Income
|
| 1.61M | 3.61M | -135.52M | -117.36M | -149.25M | -205.85M | -217.24M |
|
Other Non Operating Income
|
| | -8.50M | 0.87M | 0.00M | 89.10M | -1.88M | -0.53M |
|
Non Operating Income
|
| 1.61M | 24.76M | -134.35M | -50.14M | 102.85M | -5.71M | 88.03M |
|
EBT
|
-11.53M | -10.74M | -1262.82M | -1154.82M | 3.35M | 253.34M | 153.54M | 267.27M |
|
Tax Provisions
|
7.04M | -10.50M | 64.90M | 0.97M | 1.86M | 2.62M | -232.91M | 23.04M |
|
Profit After Tax
|
-18.57M | -0.24M | -1327.72M | -1155.79M | 1.48M | 250.72M | 386.45M | 244.23M |
|
Equity Income
|
| | 19.07M | -0.31M | 63.07M | 180.96M | 200.01M | 213.19M |
|
Income from Non-Controlling Interests
|
| 4.15M | -1008.04M | -1155.79M | 1.48M | 94.78M | 97.01M | 164.22M |
|
Income from Continuing Operations
|
-18.57M | -0.24M | -1327.72M | -1155.79M | 1.48M | 250.72M | 386.45M | 244.23M |
|
Consolidated Net Income
|
-18.57M | -0.24M | -1327.72M | -1155.79M | 1.48M | 250.72M | 386.45M | 244.23M |
|
Income towards Parent Company
|
-18.57M | -0.24M | -1327.72M | -1155.79M | 1.48M | 250.72M | 386.45M | 244.23M |
|
Preferred Dividend Payments
|
| | 38.81M | | | 115.20M | | |
|
Net Income towards Common Stockholders
|
-18.57M | -4.39M | -358.49M | -1155.79M | 1.48M | 40.73M | 289.44M | 80.01M |
|
EPS (Basic)
|
-0.30 | -0.51 | -95.70 | -35.57 | 0.05 | 1.47 | 5.25 | 1.03 |
|
EPS (Weighted Average and Diluted)
|
-0.30 | -0.51 | -95.70 | | | 1.47 | 2.52 | 1.02 |
|
Shares Outstanding (Weighted Average)
|
4.72M | 4.72M | 32.49M | 32.49M | 32.49M | 137.35M | 148.61M | 157.54M |
|
Shares Outstanding (Diluted Average)
|
62.26M | 8.66M | 3.75M | | | 41.66M | 146.20M | 60.12M |
|
EBITDA
|
-5.93M | 6.46M | -1245.99M | -923.07M | 160.29M | 290.09M | 317.86M | 363.33M |
|
Interest Expenses
|
| 0.11M | 1.79M | 2.19M | 10.60M | | | |
|
Tax Rate
|
| 97.77% | | | 55.72% | 1.03% | | 8.62% |