|
Revenue (Quarter)
|
| 130.40M | 1.53M | 144.59M | 156.19M | 126.53M | 273.54M | 269.45M | 248.26M | 258.21M | 302.08M | 329.09M | 288.35M | 346.86M | 388.49M | 379.16M | 362.12M | 370.69M | 373.23M | 355.79M | 345.25M | 384.81M |
|
Cost of Revenue (Quarter)
|
| -346.76M | 0.27M | 150.38M | 161.33M | -456.52M | 0.86M | 267.45M | 254.78M | 1,053.83M | 285.57M | 0.86M | 279.22M | 367.68M | 0.32M | 365.17M | 0.13M | 1,558.50M | 372.04M | 351.35M | 0.25M | 0.34M |
|
Gross Profit (Quarter)
|
| 477.15M | 1.26M | -5.79M | -5.14M | 583.05M | 272.68M | 2.01M | -6.52M | -795.62M | 16.51M | 328.23M | 9.13M | -20.82M | 388.17M | 13.99M | 361.99M | -1187.82M | 1.18M | 4.44M | 345.00M | 384.48M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | 21.16M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | 0.33M | | | | 0.60M | 0.60M | 0.70M | 0.60M | 0.60M | 0.60M | 0.50M | 0.50M | 0.50M | 0.60M | 0.60M | 0.70M | 0.60M | 0.60M | 0.50M | 0.50M |
|
Selling, General & Administrative (Quarter)
|
| | 15.06M | 18.39M | 20.43M | 46.36M | 38.60M | 41.10M | 37.86M | 39.72M | 37.64M | 27.22M | 33.06M | 24.43M | 27.40M | 26.61M | 27.22M | 31.37M | 25.00M | 23.30M | 22.14M | 35.88M |
|
Other Operating Expenses (Quarter)
|
| | -12.55M | -17.69M | -0.99M | 142.15M | 286.51M | 1,139.94M | 269.71M | 754.44M | 312.65M | 322.30M | 288.61M | 386.19M | 404.42M | 383.28M | 441.30M | 13.27M | 385.71M | 366.02M | 366.84M | 0.18M |
|
Operating Expenses (Quarter)
|
| | 164.29M | 170.56M | 184.31M | 188.51M | 325.71M | 1,181.64M | 308.27M | 794.76M | 350.89M | 350.12M | 322.17M | 411.12M | 432.32M | 410.49M | 469.11M | 509.19M | 411.31M | 389.91M | 389.48M | 538.68M |
|
Operating Income (Quarter)
|
| 477.15M | -12.99M | -6.53M | -28.12M | 36.34M | -52.17M | -912.19M | -60.01M | -536.55M | -48.82M | -21.03M | -33.82M | -64.26M | -43.83M | -31.33M | -106.99M | -138.50M | -38.09M | -34.12M | -44.22M | -153.87M |
|
EBIT (Quarter)
|
| 477.15M | -12.99M | -6.53M | -28.12M | 36.34M | -52.17M | -912.19M | -60.01M | -536.55M | -48.82M | -21.03M | -33.82M | -64.26M | -43.83M | -31.33M | -106.99M | -138.50M | -38.09M | -34.12M | -44.22M | -153.87M |
|
Interest & Investment Income (Quarter)
|
| | | 0.01M | 0.00M | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | -0.01M | -0.03M | 0.21M | 2.58M | 0.10M | -0.74M | 0.19M | 0.21M | 0.34M | 0.29M | 0.45M | 0.38M | 0.32M | 0.58M | -2.16M | -2.15M |
|
Non Operating Income (Quarter)
|
| | -11.66M | -3.49M | -3.93M | 1.74M | -0.01M | -0.03M | -5.32M | 2.58M | -3.34M | -0.74M | -3.06M | 0.21M | 0.34M | 3.53M | 0.45M | 14.31M | 0.32M | 0.58M | -2.16M | -49.50M |
|
EBT (Quarter)
|
| 477.15M | -24.65M | -29.46M | -32.05M | -60.23M | -60.79M | -903.11M | -65.33M | -530.47M | -52.16M | -27.36M | -36.88M | -67.34M | -47.53M | -27.81M | -106.45M | -124.20M | -43.17M | -41.68M | -69.45M | -166.75M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | 1.86M | 0.29M | 0.23M | 0.41M | 1.77M | 2.07M | 0.97M | -3.60M | 4.95M | 1.07M | 1.98M | 0.01M | -1.04M |
|
Profit After Tax (Quarter)
|
| 477.15M | -24.65M | -29.46M | -32.05M | -60.23M | -60.80M | -903.10M | -65.33M | -1385.50M | -52.40M | -9.82M | -37.30M | -154.12M | -49.60M | -28.77M | -102.85M | -58.62M | -44.20M | -20.36M | -31.59M | -250.67M |
|
Income from Non-Controlling Interests (Quarter)
|
| 7.76M | -3.28M | -1.96M | 2.80M | | -50.21M | -748.76M | -54.16M | -438.31M | -43.25M | -17.77M | -23.99M | -43.65M | -30.91M | -16.75M | -56.34M | -70.53M | -23.77M | -23.30M | -37.87M | -90.19M |
|
Income from Continuing Operations (Quarter)
|
| 477.15M | -24.65M | -29.46M | -32.05M | -60.23M | -60.79M | -903.11M | -65.33M | -532.33M | -52.45M | -27.58M | -37.29M | -69.11M | -49.61M | -28.77M | -102.85M | -129.15M | -44.25M | -43.66M | -69.46M | -165.71M |
|
Consolidated Net Income (Quarter)
|
| 477.15M | -24.65M | -29.46M | -32.05M | -60.23M | -60.79M | -903.11M | -65.33M | -532.33M | -52.45M | -27.58M | -37.29M | -69.11M | -49.61M | -28.77M | -102.85M | -129.15M | -44.25M | -43.66M | -69.46M | -165.71M |
|
Income towards Parent Company (Quarter)
|
| 477.15M | -24.65M | -29.46M | -32.05M | -60.23M | -60.79M | -903.11M | -65.33M | -532.33M | -52.45M | -27.58M | -37.29M | -69.11M | -49.61M | -28.77M | -102.85M | -129.15M | -44.25M | -43.66M | -69.46M | -165.71M |
|
Net Income towards Common Stockholders (Quarter)
|
| 477.15M | -24.65M | -29.46M | -32.05M | -60.23M | -10.58M | -903.11M | -65.33M | -532.33M | -52.45M | -27.58M | -37.29M | -69.11M | -49.61M | -28.77M | -102.85M | -129.15M | -44.25M | -43.66M | -69.46M | -165.71M |
|
EPS (Basic) (Quarter)
|
| 555.90 | 0.12 | -1.09 | 0.12 | -0.31 | -0.25 | -3.71 | -0.27 | -2.26 | -0.22 | -0.09 | -0.12 | -0.24 | -7.86 | -4.40 | -14.36 | -34.76 | -6.28 | -6.23 | -9.67 | -23.08 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | -0.25 | -3.73 | -0.27 | -2.23 | -0.22 | -0.09 | -0.12 | -0.22 | -7.86 | -7.37 | -15.70 | -21.89 | -6.28 | -6.23 | -9.67 | -23.08 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
4.00M | 0.86M | 7.71M | 30.50M | 32.46M | 196.55M | 41.58M | 41.58M | 41.58M | 41.58M | 41.58M | 74.70M | 88.01M | 94.89M | 2.38M | 2.56M | 3.24M | 2.90M | 3.26M | 3.26M | 3.27M | 3.27M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | 41.58M | 240.36M | 243.04M | 41.58M | 41.58M | 276.03M | 312.68M | 294.59M | 2.38M | 2.82M | 2.83M | 2.94M | 3.26M | 3.26M | 3.27M | 3.27M |
|
EBITDA (Quarter)
|
| 477.15M | -12.66M | -6.53M | -28.12M | 36.34M | -51.57M | -911.59M | -59.31M | -535.95M | -48.22M | -20.43M | -33.32M | -63.76M | -43.33M | -30.73M | -106.39M | -137.80M | -37.49M | -33.52M | -43.72M | -153.37M |
|
Tax Rate (Quarter)
|
| | | | | | | | | -0.35% | -0.56% | -0.83% | -1.12% | -2.62% | -4.36% | -3.48% | 3.39% | -3.99% | -2.49% | -4.75% | -0.02% | 0.62% |