|
Revenue
|
298.19M | 309.21M | 287.78M | 3,987.38M | 239.83M | 4.04M | 209.83M | 241.58M | 9.03M | 224.12M | 202.43M | 226.55M | 191.06M | 201.86M | 184.97M | 223.45M | 200.30M | 204.22M | 181.27M | 209.34M | 1,518.37M | 1,546.10M | 1,482.58M | 1,732.27M | 1,385.17M | 1,316.22M | 1,280.24M | 144.36M | 133.13M | 124.17M | 113.85M | 134.53M | 123.48M | 127.77M | 112.57M | 141.41M | 143.25M | 125.67M | 106.43M | 131.49M | 120.71M | 103.60M | 98.03M | 111.35M | 91.07M | 67.85M | 98.59M | 119.11M | 122.43M | 130.54M | 120.05M | 132.24M | 133.00M | 124.74M | 117.56M | 118.86M | 92.41M | 90.93M | 81.54M | 90.49M | 91.80M | 90.89M | 82.37M | 80.04M | 82.15M | 88.63M | 86.98M |
|
Cost of Revenue
|
170.56M | 162.06M | 149.26M | 1,835.08M | 107.73M | | 93.49M | 109.59M | | 116.23M | 113.88M | 116.58M | 98.22M | 102.80M | 90.42M | 112.18M | 103.78M | 105.11M | 96.33M | 115.69M | 964.74M | 1,146.88M | 1,069.80M | 1,233.59M | 977.31M | 908.43M | 862.02M | 95.47M | 87.47M | 81.69M | 77.35M | 85.73M | 89.81M | 84.23M | 78.85M | 374.89M | 102.83M | 88.31M | 77.93M | 95.42M | 84.34M | 74.61M | 69.88M | 75.82M | 59.83M | 50.12M | 66.46M | 81.67M | 78.04M | 83.46M | 76.89M | 85.11M | 87.43M | 85.58M | 73.30M | 74.89M | 59.46M | 57.82M | 52.69M | 63.27M | 57.90M | 56.21M | 56.12M | 49.58M | 54.07M | 58.41M | 55.65M |
|
Gross Profit
|
76.07M | 88.29M | 74.21M | 1,277.74M | 93.33M | | 71.15M | 109.32M | | 107.89M | 88.56M | 109.97M | 92.84M | 99.07M | 94.55M | 111.27M | 96.52M | 99.11M | 84.93M | 93.64M | 553.63M | 399.21M | 412.79M | 498.68M | 407.87M | 407.80M | 418.22M | 48.89M | 45.66M | 42.48M | 36.50M | 48.80M | 33.56M | 43.65M | 33.72M | 40.86M | 40.42M | 37.35M | 28.50M | 36.07M | 36.37M | 28.88M | 28.15M | 35.42M | 31.13M | 17.73M | 32.01M | 37.44M | 44.39M | 47.21M | 43.16M | 47.13M | 45.57M | 39.16M | 44.26M | 43.97M | 32.84M | 33.10M | 28.85M | 27.33M | 33.89M | 34.57M | 26.25M | 30.45M | 27.98M | 30.11M | 31.33M |
|
Selling, General & Administrative
|
-14.98M | -15.45M | -17.24M | -220.86M | -15.09M | | -12.40M | -16.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.51M | -9.95M | -10.50M | -9.65M | -11.76M | -9.66M | -9.55M | -9.01M | -9.85M | -9.16M | -6.72M | -8.76M | -8.94M | -8.44M | -9.88M | -9.55M | -11.33M | -9.32M | -9.18M | -9.18M | -9.69M | -9.55M | -10.67M | -9.36M | -11.19M | -9.23M | -10.77M | -9.33M | -9.62M | -10.52M | -11.21M | -10.76M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | | | | -0.68M | -0.11M | -0.34M | -0.11M | -0.55M | -0.33M | -0.11M | -0.93M | -0.83M | | -0.12M | -0.12M | -0.23M | -0.11M | | -0.20M | -1.43M | -0.11M | -0.11M | -0.11M | -0.32M | -0.11M | | | -0.21M | -0.11M | -0.34M | |
|
Operating Expenses
|
-14.98M | -15.45M | -17.24M | -220.86M | -15.09M | | -12.40M | -16.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.51M | -9.95M | -10.50M | -9.65M | -11.76M | -9.66M | -9.55M | -9.01M | -9.85M | -9.16M | -6.72M | -8.76M | -8.94M | -8.44M | -9.88M | -9.55M | -11.33M | -9.32M | -9.18M | -9.18M | -9.69M | -9.55M | -10.67M | -9.36M | -11.19M | -9.23M | -10.77M | -9.33M | -9.62M | -10.52M | -11.21M | -10.76M |
|
Operating Income
|
-20.94M | -9.41M | -24.74M | -120.07M | 0.97M | | -4.52M | 0.41M | | -10.21M | -15.84M | -17.92M | -12.72M | -1.03M | -3.88M | -12.32M | -12.41M | -13.19M | -15.50M | -16.06M | -145.26M | -150.91M | -103.53M | -108.74M | -55.36M | -48.63M | -21.13M | 0.88M | 1.21M | -1.13M | -4.02M | 3.24M | -10.87M | -4.95M | -10.11M | -28.14M | -4.05M | -5.73M | -9.89M | -29.11M | -3.41M | -8.76M | -9.68M | -24.90M | -5.41M | -8.48M | -0.47M | -12.64M | 3.98M | 1.81M | -0.47M | 0.69M | 1.68M | 1.17M | 4.13M | 1.84M | -0.97M | | -1.52M | -7.85M | 0.65M | -0.43M | -4.17M | -2.78M | -0.84M | -3.06M | -1.99M |
|
EBIT
|
-20.94M | -9.41M | -24.74M | -120.07M | 0.97M | | -4.52M | 0.41M | | -10.21M | -15.84M | -17.92M | -12.72M | -1.03M | -3.88M | -12.32M | -12.41M | -13.19M | -15.50M | -16.06M | -145.26M | -150.91M | -103.53M | -108.74M | -55.36M | -48.63M | -21.13M | 0.88M | 1.21M | -1.13M | -4.02M | 3.24M | -10.87M | -4.95M | -10.11M | -28.14M | -4.05M | -5.73M | -9.89M | -29.11M | -3.41M | -8.76M | -9.68M | -24.90M | -5.41M | -8.48M | -0.47M | -12.64M | 3.98M | 1.81M | -0.47M | 0.69M | 1.68M | 1.17M | 4.13M | 1.84M | -0.97M | | -1.52M | -7.85M | 0.65M | -0.43M | -4.17M | -2.78M | -0.84M | -3.06M | -1.99M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 0.12M | | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | | | | 0.23M | | | 0.60M | 0.20M | 0.11M | 0.22M | 0.44M | 0.22M | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | 0.11M | 0.12M |
|
Other Non Operating Income
|
| | | -42.99M | 1.25M | 0.13M | -2.07M | 0.81M | | -1.29M | -1.27M | 2.16M | -0.39M | 1.28M | -2.50M | -1.56M | 1.98M | -3.53M | -0.53M | -1.50M | 10.96M | 4.12M | -19.91M | -25.00M | -45.19M | 23.21M | -11.12M | -0.33M | 0.11M | 1.69M | -0.11M | 0.76M | 0.75M | 0.66M | 0.82M | 1.53M | 0.86M | | 0.23M | 2.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-20.94M | -1.48M | -24.74M | -120.07M | 0.97M | | -4.52M | 0.41M | | -10.21M | -15.84M | -17.92M | -12.72M | -1.03M | -3.88M | -12.32M | -12.41M | -13.19M | -15.50M | -16.06M | -145.26M | -150.91M | -103.53M | -108.74M | -55.36M | -35.36M | -21.13M | 0.88M | 1.21M | -6.78M | -4.91M | 3.13M | -11.40M | -3.74M | -10.58M | -32.85M | -6.14M | -8.47M | 75.25M | -13.70M | -5.00M | -11.24M | -12.69M | -6.09M | -8.50M | -9.80M | -3.62M | -0.95M | 8.08M | 0.96M | -2.24M | 3.55M | 2.02M | -0.53M | 6.96M | -4.69M | -3.43M | 0.11M | -2.61M | -10.33M | -1.96M | -2.37M | -7.80M | -3.95M | -4.10M | -6.57M | -5.03M |
|
Tax Provisions
|
-1.33M | -1.88M | 0.14M | 10.38M | -3.60M | | -0.52M | -1.09M | | -0.72M | 0.42M | -10.65M | -1.05M | -1.03M | -0.88M | -2.46M | -1.32M | -2.74M | -0.53M | -0.95M | -6.85M | -4.12M | -5.31M | -7.50M | -1.13M | -2.21M | -8.90M | 0.66M | -0.22M | -0.23M | -13.39M | -2.81M | -0.32M | -0.66M | | -3.41M | -0.37M | -1.79M | -6.05M | -0.57M | -0.23M | -0.56M | -0.33M | -1.44M | -0.11M | -0.22M | -1.52M | -3.34M | -0.96M | -1.08M | -1.77M | -1.37M | -0.56M | -0.11M | -1.01M | -0.61M | -0.11M | -0.44M | -0.33M | -0.22M | | -0.11M | -0.33M | -0.21M | -0.11M | -0.11M | -0.94M |
|
Profit After Tax
|
-31.14M | -3.36M | -23.04M | -296.46M | -1.80M | -5.34M | -7.23M | -1.90M | -4.05M | 15.25M | -14.57M | -21.70M | -11.02M | -0.51M | -6.50M | -15.69M | -7.92M | -18.28M | -24.78M | -40.42M | -134.30M | -203.04M | -45.05 | -192.47M | -110.72M | -38.68M | -56.73M | -18.09M | -0.22M | -0.90M | -6.25M | -7.02M | -11.72M | -4.51M | -12.81M | -35.79M | -6.51M | -10.26M | 69.21M | -14.27M | -5.23M | -11.80M | -13.02M | -7.64M | -8.61M | -10.02M | -5.14M | -4.29M | 7.12M | -0.12M | -3.89M | 2.17M | 1.46M | -0.64M | 5.95M | -5.41M | -3.54M | -0.44M | -2.94M | -10.54M | -1.96M | -2.48M | -8.13M | -4.17M | -4.31M | -6.68M | -5.96M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -0.57M | 0.45M | 0.67M | 0.45M | -0.44M | 0.44M | 0.55M | 0.12M | 0.60M | 1.33M | 1.08M | 0.94M | 0.92M | 1.12M | -0.21M | 1.11M | -1.63M | 1.18M | 0.87M | 0.44M | 0.54M | -0.22M | 0.32M | | 0.32M | -0.21M | 0.11M | -0.12M |
|
Net Income - Minority
|
0.13M | 0.27M | 0.42M | 7.41M | | -0.13M | -0.13M | -2.85M | | 1.44M | 1.27M | 0.94M | | 0.13M | 0.13M | 0.13M | | 0.26M | 0.27M | -0.27M | | | | -39.99M | -36.15M | | | | | | -1.12M | -3.67M | -3.41M | -3.19M | -2.47M | -2.35M | -2.70M | -2.15M | -1.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.32M | 0.21M | 0.11M | | 2.35M | 0.12M | 0.12M | -0.12M | -0.23M | | -0.11M | -0.11M | -0.22M | -0.11M | -0.22M | 0.47M | 0.36M | -0.24M | -0.24M | 0.35M | 0.46M | 0.34M | 0.43M | 0.50M | 0.71M | -0.11M | | | | -0.11M | 0.11M | 0.33M | -0.64M | 0.11M | 4.30M | 4.56M |
|
Income from Continuing Operations
|
-19.61M | 0.40M | -24.88M | -130.44M | 4.57M | | -4.00M | 1.49M | | -9.49M | -16.27M | -7.28M | -11.67M | | -3.00M | -9.86M | -11.09M | -10.45M | -14.97M | -15.11M | -138.41M | -146.79M | -98.22M | -101.24M | -54.23M | -33.15M | -12.24M | 0.22M | 1.43M | -6.55M | 8.48M | 5.94M | -11.08M | -3.08M | -10.58M | -29.44M | -5.77M | -6.68M | 81.30M | -13.13M | -4.77M | -10.67M | -12.35M | -4.65M | -8.39M | -9.58M | -2.10M | 2.38M | 9.05M | 2.05M | -0.47M | 4.92M | 2.58M | -0.43M | 7.97M | -4.08M | -3.33M | 0.54M | -2.29M | -10.11M | -1.96M | -2.26M | -7.47M | -3.74M | -4.00M | -6.45M | -4.09M |
|
Consolidated Net Income
|
-19.61M | 0.40M | -24.88M | -130.44M | 4.57M | | -4.00M | 1.49M | | -9.49M | -16.27M | -7.28M | -11.67M | | -3.00M | -9.86M | -11.09M | -10.45M | -14.97M | -15.11M | -138.41M | -146.79M | -98.22M | -101.24M | -54.23M | -33.15M | -12.24M | 0.22M | 1.43M | -6.55M | 8.48M | 5.94M | -11.08M | -3.08M | -10.58M | -29.44M | -5.77M | -6.68M | 81.30M | -13.13M | -4.77M | -10.67M | -12.35M | -4.65M | -8.39M | -9.58M | -2.10M | 2.38M | 9.05M | 2.05M | -0.47M | 4.92M | 2.58M | -0.43M | 7.97M | -4.08M | -3.33M | 0.54M | -2.29M | -10.11M | -1.96M | -2.26M | -7.47M | -3.74M | -4.00M | -6.45M | -4.09M |
|
Income towards Parent Company
|
-19.48M | 0.67M | -24.45M | -123.03M | 4.57M | -0.13M | -4.13M | -1.36M | | -8.06M | -15.00M | -6.33M | -11.67M | 0.13M | -2.88M | -9.73M | -11.09M | -10.18M | -14.71M | -15.38M | -138.41M | -146.79M | -98.22M | -141.23M | -90.39M | -33.15M | -12.24M | 0.22M | 1.43M | -6.55M | 7.37M | 2.27M | -14.49M | -6.27M | -13.04M | -7.77M | -6.63M | -10.26M | 69.32M | -14.04M | -5.23M | -11.80M | -12.91M | -7.42M | -8.50M | -9.80M | -5.14M | -4.65M | 7.36M | 0.24M | -4.25M | 1.72M | 1.12M | -1.07M | 5.44M | -6.12M | -3.54M | -0.33M | -2.94M | -10.54M | -1.85M | -2.58M | -8.46M | -3.53M | -4.31M | -6.79M | -6.20M |
|
Net Income towards Common Stockholders
|
-19.48M | 0.67M | -24.45M | -123.03M | 4.57M | -0.13M | -4.13M | -1.36M | | -8.06M | -15.00M | -6.33M | -11.67M | 0.13M | -2.88M | -9.73M | -11.09M | -10.18M | -14.71M | -15.38M | -138.41M | -146.79M | -98.22M | -141.23M | -90.39M | -33.15M | -12.24M | 0.22M | 1.43M | -6.55M | 7.37M | 2.27M | -14.49M | -6.27M | -13.04M | -7.77M | -6.63M | -10.26M | 69.32M | -14.04M | -5.23M | -11.80M | -12.91M | -7.42M | -8.50M | -9.80M | -5.14M | -4.65M | 7.36M | 0.24M | -4.25M | 1.72M | 1.12M | -1.07M | 5.44M | -6.12M | -3.54M | -0.33M | -2.94M | -10.54M | -1.85M | -2.58M | -8.46M | -3.53M | -4.31M | -6.79M | -6.20M |
|
EPS (Basic)
|
| | | | | | | -0.02 | | | | -0.09 | | | | -0.14 | | | | -0.21 | | | | -2.06 | | | | 0.00 | | | -0.11 | 0.04 | -0.21 | -0.08 | -0.24 | -0.12 | -0.12 | -0.19 | 1.27 | -0.02M | -0.09 | -0.21 | -0.23 | -0.13 | -0.15 | -0.18 | -0.09 | -0.08 | 0.13 | | -0.08 | 0.03 | 0.02 | -0.02 | 0.10 | -0.11 | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | -0.02 | | | | -0.09 | | | | -0.14 | | | | -0.21 | | | | -2.06 | | | | 0.00 | | | | 0.04 | | | | -0.12 | | | | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 74.49M | | | | 73.93M | | | | 71.14M | | | | 74.66M | | | | 68.56M | | | | 60.13M | | | | 59.23M | | | | 64.59M | | | | 696.25 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 74.49M | | | | 73.93M | | | | 71.14M | | | | 74.66M | | | | 68.56M | | | | 60.13M | | | | 59.23M | | | | 64.59M | | | | 696.25 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-20.94M | -9.41M | -24.74M | -120.07M | 9.42M | | 4.39M | 7.47M | | -0.72M | -5.80M | -8.36M | -3.80M | 4.75M | 2.25M | -3.76M | -3.96M | -4.31M | -5.96M | -7.08M | -80.85M | -109.75M | -49.11M | -63.74M | -15.82M | -9.95M | 16.68M | 75.63M | 1.21M | 27.12M | 24.56M | 3.24M | -10.87M | -4.95M | -10.11M | -28.14M | -4.05M | -5.73M | -9.89M | -17.69M | -3.41M | -8.76M | -9.68M | 1.11M | -5.41M | -8.48M | -0.47M | 14.67M | 3.98M | 1.81M | -0.47M | 28.48M | 1.68M | 1.17M | 4.13M | 1.84M | -0.97M | | -1.52M | -7.85M | 0.65M | -0.43M | -4.17M | -2.78M | -0.84M | -3.06M | -1.99M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.42M | -1.72M | -1.43M | -1.63M | -1.83M | -2.84M | -2.47M | -2.67M | -0.89M | -1.77M | -1.54M | -1.99M | -3.70M | -1.93M | -2.05M | -2.24M | -1.72M | -2.02M | -2.13M | -2.22M | -2.75M | -2.25M | -2.94M | -2.07M | -2.80M | -2.82M | -2.58M | -2.64M | -3.10M | -2.31M | -2.60M | -2.57M |
|
Tax Rate
|
6.33% | 127.27% | -0.57% | -8.64% | -371.43% | | 11.43% | -266.67% | | 7.04% | -2.68% | 59.40% | 8.25% | 100.00% | 22.58% | 20.00% | 10.64% | 20.79% | 3.42% | 5.93% | 4.72% | 2.73% | 5.13% | 6.90% | 2.04% | 6.25% | 42.11% | 75.00% | -18.18% | 3.33% | 272.73% | -89.66% | 2.80% | 17.65% | | 10.39% | 6.00% | 21.13% | -8.04% | 4.17% | 4.55% | 5.00% | 2.63% | 23.64% | 1.30% | 2.25% | 41.94% | 350.00% | -11.94% | -112.50% | 78.95% | -38.71% | -27.78% | 20.00% | -14.49% | 13.04% | 3.13% | -400.00% | 12.50% | 2.08% | | 4.55% | 4.23% | 5.41% | 2.56% | 1.72% | 18.60% |