|
Revenue
|
837.00M | 843.00M | 960.00M | 773.00M | 768.00M | 767.00M | 826.00M | 798.00M | 829.00M | 917.00M | 1,004.00M | 776.00M | 784.00M | 773.00M |
|
Amortization - Intangibles
|
43.00M | 43.00M | 42.00M | 41.00M | 41.00M | 42.00M | 42.00M | 38.00M | 38.00M | 37.00M | 36.00M | 36.00M | 35.00M | 37.00M |
|
Depreciation & Amortization - Total
|
24.00M | 24.00M | 24.00M | 24.00M | 32.00M | 24.00M | 25.00M | 25.00M | 25.00M | 26.00M | 25.00M | 26.00M | 24.00M | 25.00M |
|
Selling, General & Administrative
|
195.00M | 190.00M | 207.00M | 191.00M | 190.00M | 176.00M | 190.00M | 196.00M | 194.00M | 201.00M | 203.00M | 192.00M | 200.00M | 203.00M |
|
Other Operating Expenses
|
4.00M | 28.00M | 27.00M | -6.00M | -5.00M | | 8.00M | | -2.00M | 13.00M | 9.00M | -8.00M | 539.00M | 36.00M |
|
Operating Expenses
|
730.00M | 689.00M | 707.00M | 752.00M | 771.00M | 730.00M | 1,212.00M | 756.00M | 765.00M | 738.00M | 738.00M | 762.00M | 763.00M | 715.00M |
|
Operating Income
|
107.00M | 154.00M | 253.00M | 21.00M | -3.00M | 37.00M | -386.00M | 42.00M | 64.00M | 179.00M | 266.00M | 14.00M | 21.00M | 58.00M |
|
EBIT
|
107.00M | 154.00M | 253.00M | 21.00M | -3.00M | 37.00M | -386.00M | 42.00M | 64.00M | 179.00M | 266.00M | 14.00M | 21.00M | 58.00M |
|
Other Non Operating Income
|
-105.00M | 10.00M | 26.00M | 11.00M | -38.00M | -21.00M | 3.00M | 40.00M | -42.00M | 24.00M | 7.00M | -66.00M | -18.00M | 29.00M |
|
Non Operating Income
|
-153.00M | -16.00M | -34.00M | -32.00M | -104.00M | -94.00M | -76.00M | 40.00M | -42.00M | -54.00M | -41.00M | -214.00M | -97.00M | -58.00M |
|
EBT
|
-46.00M | 138.00M | 219.00M | -11.00M | -107.00M | -57.00M | -462.00M | 21.00M | 24.00M | 125.00M | 225.00M | -200.00M | -76.00M | |
|
Tax Provisions
|
-40.00M | 109.00M | 157.00M | -204.00M | -20.00M | -12.00M | -122.00M | -4.00M | 5.00M | 29.00M | 46.00M | -46.00M | -14.00M | -1.00M |
|
Profit After Tax
|
-11.00M | 29.00M | 62.00M | 193.00M | -89.00M | -46.00M | -352.00M | 25.00M | 19.00M | 96.00M | 179.00M | -156.00M | -64.00M | -1.00M |
|
Equity Income
|
3.00M | 33.00M | 8.00M | 31.00M | -1.00M | | -1.00M | 14.00M | 78.00M | | 26.00M | -6.00M | -1.00M | -2.00M |
|
Income from Non-Controlling Interests
|
5.00M | 5.00M | 1.00M | 12.00M | 2.00M | 1.00M | 1.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M |
|
Income from Continuing Operations
|
-6.00M | 29.00M | 62.00M | 193.00M | -87.00M | -45.00M | -340.00M | 25.00M | 19.00M | 96.00M | 179.00M | -154.00M | -62.00M | 1.00M |
|
Consolidated Net Income
|
-6.00M | 29.00M | 62.00M | 193.00M | -87.00M | -45.00M | -340.00M | 25.00M | 19.00M | 96.00M | 179.00M | -154.00M | -62.00M | 1.00M |
|
Income towards Parent Company
|
-6.00M | 29.00M | 62.00M | 193.00M | -87.00M | -45.00M | -340.00M | 25.00M | 19.00M | 96.00M | 179.00M | -154.00M | -62.00M | 1.00M |
|
Net Income towards Common Stockholders
|
-6.00M | 29.00M | 62.00M | 193.00M | -87.00M | -45.00M | -340.00M | 25.00M | 19.00M | 96.00M | 179.00M | -154.00M | -62.00M | 1.00M |
|
EPS (Basic)
|
-0.17 | 0.32 | 0.95 | 2.65 | -1.38 | -0.74 | -5.21 | 0.35 | 0.27 | 1.43 | 2.72 | -2.28 | -0.91 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
-0.17 | 0.32 | 0.95 | 2.64 | -1.38 | -0.74 | -5.21 | 0.35 | 0.27 | 1.43 | 2.71 | -2.28 | -0.91 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
71.53M | 70.98M | 70.65M | 69.74M | 66.86M | 65.67M | 65.12M | 64.16M | 66.19M | 66.36M | 65.78M | 67.49M | 69.59M | 69.66M |
|
Shares Outstanding (Diluted Average)
|
71.53M | 70.98M | 70.66M | 69.86M | 66.95M | 65.73M | 65.12M | 64.40M | 66.19M | 66.53M | 66.10M | 67.49M | 69.59M | 69.66M |
|
EBITDA
|
131.00M | 178.00M | 277.00M | 45.00M | 29.00M | 61.00M | -361.00M | 67.00M | 89.00M | 205.00M | 291.00M | 40.00M | 45.00M | 83.00M |
|
Interest Expenses
|
54.00M | 59.00M | 68.00M | 74.00M | 76.00M | 77.00M | 78.00M | 76.00M | 76.00M | 78.00M | 74.00M | 144.00M | 82.00M | 85.00M |
|
Tax Rate
|
86.96% | 78.99% | 71.69% | 1,854.55% | 18.69% | 21.05% | 26.41% | -19.05% | 20.83% | 23.20% | 20.44% | 23.00% | 18.42% | |