|
Revenue
|
97.26M | 112.30M | 189.12M | 451.65M | 1,322.81M | 2,368.27M | 2,413.30M | 2,364.86M |
|
Cost of Revenue
|
78.69M | 95.74M | 183.36M | 278.77M | 616.01M | 1,010.43M | 877.45M | 1,064.67M |
|
Gross Profit
|
18.57M | 16.56M | -21.13M | 125.30M | 581.81M | 1,357.84M | 1,535.85M | 1,300.19M |
|
Depreciation & Amortization - Total
|
3.21M | 3.90M | 7.53M | 32.12M | 80.22M | 104.82M | 141.07M | 144.17M |
|
Selling, General & Administrative
|
33.34M | 62.14M | 152.92M | 120.14M | 199.88M | 236.05M | 205.10M | 285.52M |
|
Restructuring Costs
|
| | | 4.03M | 44.67M | 21.80M | 6.95M | 12.28M |
|
Other Operating Expenses
|
85.69M | 104.75M | 215.95M | -264.07M | 759.16M | 1,268.22M | 29.38M | -77.56M |
|
Operating Expenses
|
122.25M | 170.79M | 376.40M | 607.01M | 1,083.93M | 1,630.89M | 1,470.63M | 1,826.22M |
|
Operating Income
|
-24.99M | -58.49M | -187.28M | -155.36M | 238.88M | 737.38M | 942.67M | 538.64M |
|
EBIT
|
-24.99M | -58.49M | -187.28M | -155.36M | 238.88M | 737.38M | 942.67M | 538.64M |
|
Other Non Operating Income
|
0.30M | -9.57M | 2.81M | -33.06M | 17.15M | 48.04M | -10.41M | -270.06M |
|
Non Operating Income
|
0.30M | 0.78M | 2.81M | -5.00M | 17.15M | 48.04M | -10.41M | -113.08M |
|
EBT
|
-31.14M | -78.52M | -203.88M | -259.15M | 90.73M | 533.57M | 654.42M | -172.88M |
|
Tax Provisions
|
0.53M | -0.34M | 0.44M | 4.82M | 12.46M | -123.44M | 115.51M | 69.51M |
|
Profit After Tax
|
-31.67M | -78.18M | -204.32M | -263.96M | 97.10M | 184.79M | 548.88M | -242.39M |
|
Equity Income
|
-31.63M | -78.23M | | | 14.44M | -472.22M | 9.97M | |
|
Net Income - Minority
|
| | | | -202.48M | -152.04M | -137.78M | -122.66M |
|
Income from Non-Controlling Interests
|
| -0.11M | -170.70M | -81.82M | -5.62M | -10.79M | 1.41M | 5.62M |
|
Income from Continuing Operations
|
-31.67M | -78.18M | -204.32M | -263.96M | 78.27M | 657.00M | 538.90M | -242.39M |
|
Consolidated Net Income
|
-31.67M | -78.18M | -204.32M | -263.96M | 78.27M | 657.00M | 538.90M | -242.39M |
|
Income towards Parent Company
|
-31.67M | -78.18M | -204.32M | -263.96M | -124.21M | 504.97M | 401.13M | -365.05M |
|
Net Income towards Common Stockholders
|
-31.67M | -78.18M | -204.32M | -263.96M | -124.21M | 194.48M | 547.88M | -270.11M |
|
EPS (Basic)
|
-0.19 | -0.47 | -1.62 | -1.71 | 0.49 | 0.93 | 2.66 | -1.24 |
|
EPS (Weighted Average and Diluted)
|
| | -1.62 | -1.71 | 0.47 | 0.93 | 2.65 | -1.25 |
|
Shares Outstanding (Weighted Average)
|
167.11M | 167.90M | 167.95M | 168.74M | 206.86M | 208.77M | 205.03M | 251.42M |
|
Shares Outstanding (Diluted Average)
|
| | 20.86M | 106.65M | 201.70M | 209.85M | 206.48M | 218.62M |
|
EBITDA
|
-30.37M | -80.86M | -204.54M | -261.96M | 94.84M | 263.98M | 565.42M | -317.48M |
|
Interest Expenses
|
6.46M | 11.25M | 19.41M | 65.72M | 154.32M | 236.86M | 277.84M | 328.38M |
|
Tax Rate
|
| 0.43% | | | 13.73% | | 17.65% | |