|
Revenue
|
126.96M | 240.50M | 435.51M | 626.07M | 614.91M | 864.81M | 1,822.74M | 2,435.07M | 2,281.23M |
|
Gross Profit
|
88.52M | 170.19M | 346.43M | 522.30M | 472.30M | 557.55M | 1,315.25M | 1,832.57M | 1,698.06M |
|
Wages, Salaries and Other
|
| | 116.17M | 140.10M | 154.35M | 266.99M | 476.85M | | |
|
Share-based Compensation (IS)
|
15.32M | | | | | | | | |
|
Selling, General & Administrative
|
-30.62M | -54.78M | -69.73M | -69.46M | -72.70M | -145.82M | -213.16M | | |
|
Other Operating Expenses
|
-16.08M | -42.09M | -19.10M | -14.02M | -32.80M | -33.33M | -57.50M | -48.72M | -68.61M |
|
Operating Expenses
|
170.04M | 270.42M | 313.40M | 360.79M | 404.76M | 1,122.10M | 1,895.67M | 2,036.13M | 2,456.40M |
|
Operating Income
|
-81.52M | -100.22M | 33.02M | 161.50M | 67.54M | -564.55M | -580.42M | -203.56M | -758.35M |
|
EBIT
|
-81.52M | -100.22M | 33.02M | 161.50M | 67.54M | -564.55M | -580.42M | -203.56M | -758.35M |
|
Non Operating Investment Income
|
| | | | | 2.29M | 3.86M | 2.21M | |
|
Interest & Investment Income
|
71.40M | 129.31M | 220.99M | 312.98M | 305.07M | 336.63M | 881.63M | 1,258.30M | 1,320.86M |
|
Other Non Operating Income
|
| | | | | -0.78M | -0.75M | -2.74M | |
|
Non Operating Income
|
74.99M | 136.23M | 232.22M | | | | | | |
|
EBT
|
-43.06M | -30.01M | 121.99M | 265.07M | 208.87M | -259.16M | -73.62M | 398.10M | -175.11M |
|
Profit After Tax
|
-35.26M | -32.93M | 84.18M | 195.45M | 155.12M | -246.93M | -100.06M | 323.28M | -259.32M |
|
Equity Income
|
0.02M | 0.10M | -0.12M | -0.20M | -1.28M | -1.87M | -0.68M | -0.84M | 0.07M |
|
Net Income - Minority
|
| | | | -0.00M | -2.00M | -0.02M | -0.16M | |
|
Income from Non-Controlling Interests
|
-0.68M | 1.18M | 1.10M | 0.23M | -3.08M | -3.32M | -1.33M | 1.69M | 1.41M |
|
Income from Continuing Operations
|
-43.06M | -30.01M | 121.99M | 265.07M | 208.87M | -259.16M | -73.62M | 398.10M | -175.11M |
|
Consolidated Net Income
|
-43.06M | -30.01M | 121.99M | 265.07M | 208.87M | -259.16M | -73.62M | 398.10M | -175.11M |
|
Income towards Parent Company
|
-34.58M | -34.11M | 83.08M | 195.22M | 158.20M | -243.61M | -98.73M | 321.59M | -260.73M |
|
Net Income towards Common Stockholders
|
-33.73M | -33.47M | 83.11M | 195.22M | 158.20M | -243.61M | -98.73M | 321.59M | -260.73M |
|
EPS (Basic)
|
-0.18 | -0.15 | 0.36 | 0.70 | 0.55 | -0.79 | -0.32 | 1.03 | -0.86 |
|
EPS (Weighted Average and Diluted)
|
-0.18 | -0.15 | 0.36 | 0.69 | 0.54 | -0.79 | -0.32 | 0.96 | -0.86 |
|
Shares Outstanding (Weighted Average)
|
277.41M | 277.41M | 277.41M | 277.36M | 277.78M | 312.53M | 312.64M | 314.25M | 314.25M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 63.14M | 51.88M |
|
EBITDA
|
-81.52M | 0.81M | -3.59M | -17.57 | -0.93 | -6.42 | -82.25 | -64.72M | -758.35M |
|
Interest Expenses
|
70.61M | 74.38M | 83.03M | 85.90M | 62.95M | 227.52M | 668.11M | 807.88M | 635.56M |