|
Revenue
|
88.10M | 115.33M | 101.70M | 157.67M | 369.39M | 529.28M | 443.98M | 496.07M | 972.76M | 1,017.32M | 978.43M | 995.13M | 1,469.68M | 1,521.54M | 1,439.99M | 1,431.66M | 2,142.30M | 2,219.34M | 2,423.48M | 2,392.44M | 3,046.26M | 2,863.95M | 2,985.98M | 2,805.24M |
|
Cost of Revenue
|
84.22M | 55.51M | 85.39M | 84.23M | 268.05M | 419.88M | 453.58M | 482.49M | 734.57M | 808.64M | 852.69M | 884.90M | 1,091.59M | 1,182.00M | 1,163.19M | 1,205.24M | 1,554.77M | 1,708.72M | 2,003.98M | 2,065.11M | 2,259.65M | 2,552.97M | 2,586.33M | 2,620.07M |
|
Gross Profit
|
3.89M | 59.81M | 16.31M | 73.44M | 101.34M | 109.40M | -9.60M | 13.57M | 238.20M | 208.68M | 125.74M | 110.22M | 378.09M | 339.54M | 276.80M | 226.42M | 587.53M | 510.62M | 419.50M | 327.32M | 786.61M | 310.97M | 399.65M | 185.16M |
|
Selling, General & Administrative
|
31.84M | 35.99M | 36.55M | 62.28M | 64.57M | 51.17M | 60.00M | 89.34M | 74.66M | 80.75M | 78.56M | 1,023.45M | 398.52M | 337.24M | 325.85M | 364.15M | 394.16M | 435.21M | 460.38M | 465.82M | 482.76M | 534.49M | 521.59M | 511.03M |
|
Other Operating Expenses
|
152.21M | 118.68M | 145.28M | 282.23M | 368.86M | 550.62M | 595.66M | 602.98M | 966.63M | 1,043.05M | 1,092.24M | 194.16M | 1,096.53M | 1,190.82M | 1,172.38M | 1,212.98M | 1,562.59M | 1,716.32M | 2,011.48M | 2,074.35M | 2,266.38M | 2,559.94M | 2,593.64M | 2,627.95M |
|
Operating Expenses
|
184.05M | 154.68M | 181.83M | 344.51M | 433.43M | 601.79M | 655.66M | 692.32M | 1,041.29M | 1,123.81M | 1,170.80M | 1,217.61M | 1,495.05M | 1,528.06M | 1,498.23M | 1,577.13M | 1,956.75M | 2,151.53M | 2,471.86M | 2,540.17M | 2,749.14M | 3,094.43M | 3,115.23M | 3,138.98M |
|
Operating Income
|
-95.95M | -39.35M | -80.13M | -186.84M | -64.04M | -72.51M | -211.68M | -196.25M | -68.53M | -106.49M | -192.37M | -222.48M | 36.06M | 41.48M | -58.24M | -355.52M | 185.56M | 67.81M | 50.33M | -19.27M | 297.12M | -230.48M | -129.25M | -549.69M |
|
EBIT
|
-95.95M | -39.35M | -80.13M | -186.84M | -64.04M | -72.51M | -211.68M | -196.25M | -68.53M | -106.49M | -192.37M | -222.48M | 36.06M | 41.48M | -58.24M | -355.52M | 185.56M | 67.81M | 50.33M | -19.27M | 297.12M | -230.48M | -129.25M | -549.69M |
|
Non Operating Investment Income
|
0.65M | -0.21M | 0.49M | 0.30M | 0.11M | 0.14M | 0.02M | -0.06M | -0.58M | 0.07M | -0.76M | -0.00M | -0.04M | 0.03M | -0.06M | | | | | | | | | |
|
Other Non Operating Income
|
| | | | -20.18M | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | -1.20M | -3.05M | 0.79M | 3.34M | 1.34M | -6.11M | -1.61M | -0.41M | 1.05M | -1.18M | -0.87M | 1.88M | 0.07M | -2.92M | 2.79M | -3.18M | -20.03M |
|
EBT
|
-95.95M | -39.35M | -80.13M | -190.35M | -87.92M | -72.73M | -212.08M | -197.85M | -75.80M | -111.83M | -195.16M | -227.28M | -37.61M | -14.26M | -64.79M | -150.64M | 178.48M | 60.95M | -52.31M | -153.69M | 288.21M | -233.54M | -139.29M | -352.68M |
|
Tax Provisions
|
0.93M | 1.59M | -1.00M | -0.48M | 0.96M | 0.59M | -0.60M | -0.11M | 1.52M | 0.29M | -1.61M | -0.71M | 2.02M | 1.16M | 0.92M | -0.81M | 1.00M | 4.64M | 2.08M | -0.40M | 12.71M | -5.04M | -1.81M | -0.25M |
|
Profit After Tax
|
-96.88M | -40.94M | -79.13M | -189.87M | -88.88M | -73.32M | -211.48M | -198.92M | -77.32M | -112.16M | -193.55M | -226.56M | -39.77M | -15.53M | -65.70M | -149.97M | 177.48M | 56.31M | -54.60M | -153.28M | 275.51M | -228.49M | -137.48M | -352.61M |
|
Income from Non-Controlling Interests
|
| | | | | | | 1.18M | -2.17M | 0.04M | -0.63M | -0.51M | 0.14M | 0.10M | -0.30M | 0.19M | 0.11M | 0.10M | 0.21M | 0.26M | 0.23M | -0.13M | -0.03M | 0.18M |
|
Income from Continuing Operations
|
-96.88M | -40.94M | -79.13M | -189.87M | -88.88M | -73.32M | -211.48M | -197.74M | -77.32M | -112.12M | -193.55M | -226.56M | -39.63M | -15.43M | -65.70M | -149.84M | 177.48M | 56.31M | -54.39M | -153.28M | 275.51M | -228.49M | -137.48M | -352.43M |
|
Consolidated Net Income
|
-96.88M | -40.94M | -79.13M | -189.87M | -88.88M | -73.32M | -211.48M | -197.74M | -77.32M | -112.12M | -193.55M | -226.56M | -39.63M | -15.43M | -65.70M | -149.84M | 177.48M | 56.31M | -54.39M | -153.28M | 275.51M | -228.49M | -137.48M | -352.43M |
|
Income towards Parent Company
|
-96.88M | -40.94M | -79.13M | -189.87M | -88.88M | -73.32M | -211.48M | -197.74M | -77.32M | -112.12M | -193.55M | -226.56M | -39.63M | -15.43M | -65.70M | -149.84M | 177.48M | 56.31M | -54.39M | -153.28M | 275.51M | -228.49M | -137.48M | -352.43M |
|
Net Income towards Common Stockholders
|
-96.88M | -40.94M | -79.13M | -189.87M | -88.88M | -73.32M | -211.48M | -197.74M | -77.32M | -112.12M | -193.55M | -226.56M | -39.63M | -15.43M | -65.70M | -149.84M | 177.48M | 56.31M | -54.39M | -153.28M | 275.51M | -228.49M | -137.48M | -352.43M |
|
EPS (Basic)
|
-3.36 | -1.42 | -2.72 | -6.66 | -1.00 | -0.35 | -1.02 | -0.98 | -0.36 | -0.53 | -0.91 | -1.05 | -0.18 | -0.07 | -0.29 | -0.67 | 0.77 | 0.24 | -0.22 | -0.64 | 1.10 | -0.89 | -0.53 | -1.34 |
|
EPS (Weighted Average and Diluted)
|
-3.36 | -1.42 | -2.72 | -6.66 | -1.00 | -0.35 | -1.02 | -0.98 | -0.36 | -0.53 | -0.91 | -1.05 | -0.18 | -0.07 | -0.29 | -0.67 | 0.62 | 0.20 | -0.22 | -0.55 | 0.92 | -0.89 | -0.53 | -1.34 |
|
Shares Outstanding (Weighted Average)
|
28.87M | 28.91M | 29.04M | 29.26M | 88.87M | 207.48M | 208.16M | 178.97M | 210.55M | 211.31M | 212.82M | 212.47M | 216.91M | 219.40M | 223.10M | 221.66M | 231.44M | 238.67M | 243.11M | 240.39M | 251.28M | 255.53M | 259.27M | 262.39M |
|
Shares Outstanding (Diluted Average)
|
28.87M | 28.91M | 29.04M | 29.26M | 88.87M | 207.48M | 208.16M | 178.97M | 210.55M | 211.31M | 212.82M | 212.47M | 216.91M | 219.40M | 223.10M | 221.66M | 293.80M | 303.96M | 301.46M | 265.85M | 305.94M | 270.24M | 259.27M | 262.39M |
|
EBITDA
|
-95.95M | -39.35M | -80.13M | -186.84M | -64.04M | -72.51M | -211.68M | -196.25M | -68.53M | -106.49M | -192.37M | -222.48M | 36.06M | 41.48M | -58.24M | -355.52M | 185.56M | 67.81M | 50.33M | -19.27M | 297.12M | -230.48M | -129.25M | -549.69M |
|
Interest Expenses
|
| | | 3.51M | 3.70M | 0.23M | 0.40M | 0.40M | 4.22M | 6.14M | 6.13M | 6.13M | 6.14M | 6.12M | 6.13M | 6.22M | 5.90M | 5.99M | 5.82M | 6.03M | 5.99M | 5.85M | 6.86M | -1.10M |
|
Tax Rate
|
-0.97% | -4.05% | 1.25% | 0.25% | -1.10% | -0.81% | 0.28% | 0.06% | -2.00% | -0.26% | 0.83% | 0.31% | -5.37% | -8.16% | -1.41% | 0.54% | 0.56% | 7.61% | -3.97% | 0.26% | 4.41% | 2.16% | 1.30% | 0.07% |