|
Revenue
|
499.37M | 228.98M | 436.34M | 612.12M | 486.48M | 265.55M | 484.84M | 619.30M | 514.84M | 272.06M | 370.18M | 398.44M | 78.24M |
|
Cost of Revenue
|
414.55M | 191.81M | 345.82M | 488.35M | 414.57M | 218.68M | 424.74M | 516.17M | 454.60M | 226.73M | 312.27M | 335.42M | -223.45M |
|
Gross Profit
|
84.81M | 37.17M | 90.52M | 123.77M | 71.91M | 46.86M | 60.10M | 103.14M | 60.24M | 45.33M | 57.92M | 63.02M | |
|
Amortization - Intangibles
|
1.88M | 2.86M | 4.65M | 2.15M | 3.32M | | 3.77M | 3.42M | 3.58M | 2.57M | 2.92M | -20.52M | |
|
Research & Development
|
| | | | | | 1.75M | | | | 1.28M | | |
|
Share-based Compensation (IS)
|
| | | | 0.10M | 0.38M | 1.22M | | | | 0.42M | | |
|
Selling, General & Administrative
|
-44.41M | -66.38M | -60.21M | -57.60M | -58.52M | 432.19M | -65.62M | -76.78M | -70.62M | | -57.52M | -240.12M | 615.16M |
|
Other Operating Expenses
|
-3.10M | 4.44M | 2.60M | 3.44M | -63.98M | 4.99M | 0.07M | 4.36M | 0.40M | 2.63M | 0.24M | 3.52M | |
|
Operating Expenses
|
-44.41M | -66.38M | -60.21M | -57.60M | -58.52M | 432.19M | -63.87M | -76.78M | -70.62M | | -56.24M | -240.12M | 615.16M |
|
Operating Income
|
37.31M | -24.76M | 32.91M | 69.61M | -50.60M | -11.93M | -5.65M | 30.55M | -9.47M | -12.49M | 2.47M | -173.99M | |
|
EBIT
|
37.31M | -24.76M | 32.91M | 69.61M | -50.60M | -11.93M | -5.65M | 30.55M | -9.47M | -12.49M | 2.47M | -173.99M | |
|
Non Operating Investment Income
|
| | | | | | -5.39M | | | | 4.23M | | |
|
Interest & Investment Income
|
27.15M | 15.39M | 16.95M | 13.51M | 18.66M | 6.29M | 17.60M | 22.50M | 25.18M | 15.44M | 8.94M | 19.20M | |
|
Other Non Operating Income
|
10.28M | -11.13M | 0.09M | -2.09M | 0.47M | 29.81M | 4.33M | -3.61M | -10.81M | -18.04M | -1.05M | -17.63M | |
|
EBT
|
20.95M | -41.87M | 4.69M | 37.70M | -79.97M | -40.10M | -32.07M | -6.76M | -59.26M | -63.01M | -31.74M | -226.71M | |
|
Profit After Tax
|
12.74M | -16.30M | 11.38M | 28.46M | -74.33M | -19.50M | -14.55M | -3.03M | -64.90M | -77.36M | -48.16M | -230.90M | |
|
Equity Income
|
| | | | | | 0.20M | -0.16M | 0.51M | 0.14M | -0.71M | | |
|
Income from Non-Controlling Interests
|
1.72M | -4.89M | 3.52M | 6.86M | 0.30M | -2.85M | -0.91M | 58.57M | -5.67M | -2.74M | -3.34M | -16.04M | |
|
Income from Continuing Operations
|
20.95M | -41.87M | 4.69M | 37.70M | -79.97M | -40.10M | -32.07M | -6.76M | -59.26M | -63.01M | -31.74M | -226.71M | |
|
Consolidated Net Income
|
20.95M | -41.87M | 4.69M | 37.70M | -79.97M | -40.10M | -32.07M | -6.76M | -59.26M | -63.01M | -31.74M | -226.71M | |
|
Income towards Parent Company
|
20.95M | -41.87M | 4.69M | 37.70M | -74.63M | -16.65M | -13.63M | -3.03M | -59.23M | -74.63M | -44.82M | -214.86M | |
|
Net Income towards Common Stockholders
|
20.95M | -41.87M | 4.69M | 37.70M | -74.63M | -16.65M | -13.63M | -3.03M | -59.23M | -74.63M | -44.82M | -214.86M | |
|
EBITDA
|
37.31M | -24.76M | 32.91M | 69.61M | -50.60M | -11.93M | 26.37 | 30.55M | -9.47M | -12.49M | 2.47M | -173.99M | |
|
Interest Expenses
|
-43.51M | -28.61M | -43.41M | -43.33M | -48.50M | 321.52M | -48.36M | -56.21M | -64.16M | 375.90M | -42.10M | -54.29M | |