|
Revenue
|
946.00M | 1,090.00M | 1,192.00M | 1,353.00M | 1,091.00M | 948.00M | 1,320.00M | 1,122.00M | 1,173.00M | 697.00M | 1,238.00M | -19.00M | 301.00M | 516.00M | 509.00M | 489.00M | 650.00M | 467.00M | 390.00M | 630.00M | 812.00M |
|
Cost of Revenue
|
482.00M | 285.00M | 232.00M | 243.00M | 222.00M | 306.00M | 235.00M | 434.00M | 282.00M | 277.00M | 221.00M | | | | | 1.00M | | | | | |
|
Gross Profit
|
464.00M | 805.00M | 960.00M | 1,110.00M | 869.00M | 642.00M | 1,085.00M | 688.00M | 891.00M | 420.00M | 1,017.00M | | 301.00M | | | 488.00M | | | | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | 25.00M | 47.00M | 35.00M | 28.00M | 30.00M | 30.00M | 26.00M | 18.00M | 27.00M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | 23.00M | 53.00M | 60.00M | 56.00M | 56.00M | 53.00M | 55.00M | 52.00M | 46.00M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | 18.00M | 37.00M | 43.00M | 40.00M | 38.00M | 42.00M | 34.00M | 41.00M | 38.00M |
|
Other Operating Expenses
|
-876.00M | 991.00M | 1,412.00M | 2,657.00M | | | | | 140.00M | 423.00M | | -603.00M | -3.00M | -8.00M | | -7.00M | -7.00M | -24.00M | -7.00M | -9.00M | -27.00M |
|
Operating Expenses
|
-876.00M | 991.00M | 1,412.00M | 2,657.00M | 913.00M | 913.00M | 1,666.00M | 1,028.00M | 862.00M | 649.00M | 1,045.00M | | 41.00M | 90.00M | 103.00M | 96.00M | 94.00M | 95.00M | 89.00M | 93.00M | 84.00M |
|
Operating Income
|
-79.00M | 16.00M | 189.00M | 271.00M | 178.00M | 35.00M | -346.00M | 94.00M | 311.00M | 48.00M | 193.00M | -311.00M | 55.00M | 7.00M | 25.00M | 27.00M | 158.00M | 16.00M | -106.00M | 66.00M | 263.00M |
|
EBIT
|
-79.00M | 16.00M | 189.00M | 271.00M | 178.00M | 35.00M | -346.00M | 94.00M | 311.00M | 48.00M | 193.00M | -311.00M | 55.00M | 7.00M | 25.00M | 27.00M | 158.00M | 16.00M | -106.00M | 66.00M | 263.00M |
|
Other Non Operating Income
|
6.00M | 7.00M | 10.00M | 7.00M | 7.00M | 3.00M | 1.00M | -129.00M | 6.00M | 6.00M | 9.00M | -65.00M | -11.00M | -7.00M | 23.00M | 17.00M | 20.00M | 1.00M | 3.00M | 4.00M | 2.00M |
|
Non Operating Income
|
6.00M | 7.00M | 10.00M | 7.00M | 7.00M | 3.00M | 1.00M | -129.00M | 6.00M | 6.00M | 9.00M | -65.00M | -11.00M | -7.00M | 23.00M | 17.00M | 20.00M | 1.00M | 3.00M | 4.00M | 2.00M |
|
EBT
|
-105.00M | -9.00M | 168.00M | 249.00M | 149.00M | -17.00M | -400.00M | -100.00M | 257.00M | -6.00M | 142.00M | -1721.00M | 50.00M | -42.00M | 388.00M | 570.00M | 179.00M | -26.00M | -187.00M | 97.00M | 304.00M |
|
Tax Provisions
|
-47.00M | -11.00M | 74.00M | 100.00M | 53.00M | -43.00M | 1.00M | 32.00M | 106.00M | -3.00M | 54.00M | -192.00M | 19.00M | 3.00M | 69.00M | 112.00M | 11.00M | -94.00M | -52.00M | 25.00M | 97.00M |
|
Profit After Tax
|
-66.00M | 13.00M | 101.00M | 362.00M | 96.00M | 90.00M | -311.00M | -62.00M | 151.00M | -3.00M | 88.00M | -1529.00M | 31.00M | -45.00M | 319.00M | 458.00M | 168.00M | 68.00M | -135.00M | 72.00M | 207.00M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | 2.00M | 1.00M | 25.00M | 4.00M | | -14.00M | | | |
|
Income from Continuing Operations
|
-58.00M | 2.00M | 94.00M | 149.00M | 96.00M | 26.00M | -401.00M | -132.00M | 151.00M | -3.00M | 88.00M | -1529.00M | 31.00M | -45.00M | 319.00M | 458.00M | 168.00M | 68.00M | -135.00M | 72.00M | 207.00M |
|
Consolidated Net Income
|
-8.00M | 11.00M | 7.00M | 213.00M | | | | | 151.00M | -3.00M | 88.00M | -1529.00M | 31.00M | -45.00M | 319.00M | 458.00M | 168.00M | 68.00M | -135.00M | 72.00M | 207.00M |
|
Income towards Parent Company
|
-8.00M | 11.00M | 7.00M | 213.00M | | | | | 151.00M | -3.00M | 88.00M | -1529.00M | 31.00M | -45.00M | 319.00M | 458.00M | 168.00M | 68.00M | -135.00M | 72.00M | 207.00M |
|
Net Income towards Common Stockholders
|
-8.00M | 11.00M | 7.00M | 213.00M | | | | | 151.00M | -3.00M | 88.00M | -1529.00M | 29.00M | -48.00M | 319.00M | 454.00M | 168.00M | 82.00M | -135.00M | 72.00M | 207.00M |
|
EPS (Basic)
|
-0.79 | 0.16 | 1.21 | 2.55 | 1.15 | 0.26 | -3.12 | -0.48 | 1.18 | -0.02 | 0.69 | | 0.49 | -0.81 | 5.00 | 7.90 | 3.30 | 1.51 | -2.94 | 1.58 | 4.52 |
|
EPS (Weighted Average and Diluted)
|
-0.79 | 0.16 | 1.21 | 2.55 | 1.15 | 0.26 | -3.12 | -0.48 | 1.17 | -0.02 | 0.68 | | 0.49 | -0.81 | 4.84 | 7.60 | 3.16 | 1.45 | -2.94 | 1.50 | 4.25 |
|
Shares Outstanding (Weighted Average)
|
| 83.52M | 83.52M | 83.52M | 83.52M | 98.35M | 128.51M | 109.90M | 128.53M | 128.53M | 128.53M | | 59.03M | 59.03M | 58.81M | 58.12M | 55.70M | 54.25M | 45.85M | 45.70M | 45.69M |
|
Shares Outstanding (Diluted Average)
|
| 83.52M | 83.52M | 83.52M | 83.52M | 98.38M | 128.51M | 109.90M | 129.02M | 129.47M | 130.14M | | 59.09M | 59.03M | 60.72M | 60.27M | 57.76M | 56.49M | 45.85M | 47.91M | 48.59M |
|
EBITDA
|
-79.00M | 16.00M | 189.00M | 271.00M | 178.00M | 35.00M | -346.00M | 94.00M | 311.00M | 48.00M | 193.00M | -311.00M | 78.00M | 60.00M | 85.00M | 83.00M | 214.00M | 69.00M | -51.00M | 118.00M | 309.00M |
|
Interest Expenses
|
32.00M | 32.00M | 31.00M | 29.00M | 36.00M | 55.00M | 55.00M | 65.00M | 60.00M | 60.00M | 60.00M | 179.00M | 33.00M | 68.00M | 59.00M | 62.00M | 66.00M | 51.00M | 74.00M | 62.00M | 67.00M |
|
Tax Rate
|
44.76% | 122.22% | 44.05% | 40.16% | 35.57% | 252.94% | -0.25% | -32.00% | 41.25% | 50.00% | 38.03% | 11.16% | 38.00% | -7.14% | 17.78% | 19.65% | 6.15% | 361.54% | 27.81% | 25.77% | 31.91% |