|
Revenue
|
599.09M | 223.42M | 241.20M | 1,803.96M | 3,669.03M | -41.72M | 7.26M | -18.08M | 0.04M | 0.13M | 0.73M | 189.49M | 160.89M | 460.24M | -145.69M | 272.56M | -30.96M | 49.77M | 229.28M | -18.69M | 122.41M | 252.46M | -1.58M | 103.33M | 90.58M | 103.13M | 111.29M | 116.61M | 122.04M | 125.30M | 127.26M | 100.31M | 97.46M | 78.95M | 84.30M | 89.65M | 81.96M | 68.59M | 58.66M | 71.15M | 88.20M | 45.21M | 60.53M | 49.86M |
|
Cost of Revenue
|
0.99M | 1.13M | 1.21M | 1.25M | 1.51M | 2.15M | 2.85M | 3.16M | 3.55M | 3.92M | 3.95M | 6.25M | 6.53M | 9.18M | 9.15M | 12.39M | 14.53M | 14.32M | 12.42M | 14.95M | 16.05M | 15.83M | 16.15M | 8.73M | 14.86M | 17.64M | 14.78M | 9.32M | 16.04M | 17.47M | 13.14M | 9.79M | 14.49M | 15.52M | 17.03M | -19.56M | 15.56M | 14.01M | 13.34M | -19.09M | 6.80M | 5.71M | 8.88M | 7.24M |
|
Gross Profit
|
| | | | | | | | -3.51M | -3.79M | -3.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.65M | 0.75M | 0.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.80M | | | | | | | 86.70M | | | | | | 0.72M | 145.10M | -139.80M | -0.29M |
|
Other Operating Expenses
|
0.80M | 1.13M | 1.28M | 2.17M | 3.06M | 4.88M | 7.63M | 8.33M | 10.29M | 11.53M | 12.88M | 16.14M | 13.35M | 22.08M | 24.18M | 27.27M | 31.87M | 33.37M | 40.55M | 29.81M | 38.10M | 36.90M | 38.68M | 37.85M | 34.53M | 34.33M | 33.77M | 31.51M | 28.87M | 38.61M | 31.84M | 30.59M | 40.75M | 38.51M | 36.66M | 46.70M | 47.55M | 44.39M | 47.88M | 51.94M | 49.53M | 49.18M | 50.94M | 42.67M |
|
Operating Expenses
|
1.44M | 1.88M | 2.08M | 2.17M | 3.06M | 4.88M | 7.63M | 8.33M | 10.29M | 11.53M | 12.88M | 16.14M | 13.35M | 22.08M | 24.18M | 27.27M | 31.87M | 33.37M | 40.55M | 29.81M | 38.10M | 36.90M | 38.68M | 37.85M | 34.53M | 34.33M | 34.95M | 33.31M | 28.87M | 38.61M | 31.84M | 30.59M | 40.75M | 38.51M | 123.37M | 46.70M | 47.55M | 44.39M | 47.88M | 51.94M | 50.25M | 194.28M | -88.86M | 42.38M |
|
Operating Income
|
| | | | | | | | -13.80M | -15.32M | -16.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
5.31M | 4.18M | 11.03M | 18.98M | 25.63M | -2.20M | 71.22M | 54.48M | -13.80M | -15.32M | -16.11M | 196.07M | 171.14M | 461.46M | -144.95M | 272.20M | -36.97M | 41.35M | 213.45M | -16.98M | 117.64M | 249.57M | -5.37M | 255.85M | -43.24M | 20.11M | 158.93M | 407.72M | 118.15M | 88.50M | 187.31M | 267.44M | 435.15M | 241.85M | 225.75M | -385.55M | 127.55M | 104.29M | 493.22M | 299.67M | -1715.49M | -129.61M | 222.90M | 237.63M |
|
Non Operating Investment Income
|
1.20M | 0.83M | 2.58M | 1.52M | 1.54M | 3.19M | 31.43M | 0.36M | 9.93M | 1.79M | 2.53M | 108.22M | 26.97M | 50.86M | -230.11M | 97.85M | -38.66M | 37.69M | 59.47M | 28.70M | 129.46M | 69.93M | 64.12M | 99.87M | 29.47M | 8.33M | 28.29M | -173.47M | -52.35M | 31.25M | 5.62M | -19.21M | -20.67M | -31.88M | -43.00M | -245.76M | -19.29M | 22.44M | 248.83M | 28.14M | -1081.61M | 53.49M | -9.11M | 37.36M |
|
Interest & Investment Income
|
6.16M | 9.12M | 11.87M | 12.97M | 19.87M | 40.83M | 67.74M | 73.20M | 85.50M | 105.90M | 126.31M | 137.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.95M | 0.15M | 3.10M | 2.96M | 5.35M | 9.77M | 22.36M | -10.72M | -8.90M | -7.58M | 2.85M | -27.28M | 18.97M | 259.83M | -55.41M | 21.84M | -105.53M | -116.02M | 28.52M | -152.62M | -126.44M | 44.95M | -171.66M | 42.53M | -125.48M | -48.05M | -12.03M | 231.99M | -27.86M | -76.71M | -18.92M | -3.17M | 150.54M | 29.13M | 75.86M | -310.39M | 104.28M | -88.78M | 85.86M | -10.80M | -250.60M | 76.61M | 65.60M | -14.69M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | -143.42M | -65.43M | 111.70M | -143.21M | -7.10M | 134.11M | -119.29M | 160.31M | -133.68M | -95.00M | 31.96M | 304.10M | -35.59M | -57.20M | 23.06M | 103.29M | 281.98M | 93.17M | 112.51M | -590.70M | -70.18M | -107.49M | 297.31M | 116.48M | -1920.74M | -42.66M | 44.33M | 207.51M |
|
EBT
|
4.79M | 3.31M | 9.63M | 17.33M | 23.13M | -6.07M | 64.00M | 45.35M | 44.27M | 7.58M | 21.64M | 171.71M | 147.30M | 436.74M | -169.87M | 245.28M | -63.05M | 16.40M | 188.73M | -48.68M | 84.14M | 214.54M | -42.45M | 219.28M | -83.48M | -31.74M | 100.96M | 344.50M | 47.47M | 3.22M | 87.88M | 172.65M | 338.59M | 133.44M | 73.36M | -547.85M | -35.97M | -88.15M | 302.14M | 132.38M | -1882.79M | -191.73M | 193.71M | 214.99M |
|
Tax Provisions
|
-0.54M | -0.77M | -0.25M | 0.87M | 0.76M | -5.08M | 9.39M | -6.17M | -7.58M | -16.61M | -7.83M | -10.20M | 4.96M | 49.12M | 23.73M | 6.60M | -33.90M | -23.26M | -4.86M | -11.72M | -10.66M | -6.96M | -7.66M | 8.78M | 5.46M | -14.76M | -16.82M | 38.44M | -24.52M | 8.76M | -5.34M | 10.62M | 3.78M | -6.05M | 37.41M | 6.68M | -10.04M | 2.41M | -3.56M | -2.37M | -13.14M | -18.20M | -8.20M | 3.80M |
|
Profit After Tax
|
5.33M | 4.09M | 9.88M | 16.46M | 22.38M | -0.98M | 54.61M | 51.52M | 51.85M | 24.18M | 29.48M | 181.91M | 142.34M | 387.62M | -193.60M | 238.68M | -29.14M | 39.66M | 193.59M | -36.96M | 94.79M | 221.50M | -34.79M | 210.50M | -88.94M | -88.93M | 117.79M | 341.40M | 71.99M | 71.98M | 104.74M | 167.00M | 334.81M | 139.49M | 35.95M | -554.53M | -25.93M | -90.56M | 305.70M | 134.75M | -1869.66M | -173.56M | 201.91M | 211.17M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 1.09M | | | | | | | | | | | | |
|
Income from Continuing Operations
|
5.33M | 4.09M | 9.88M | 16.46M | 22.38M | -0.98M | 54.61M | 51.52M | 51.85M | 24.18M | 29.48M | 181.91M | 142.34M | 387.62M | -193.60M | 238.68M | -29.14M | 39.66M | 193.59M | -36.96M | 94.79M | 221.50M | -34.79M | 210.50M | -88.94M | -16.98M | 117.78M | 306.06M | 71.99M | -5.54M | 93.22M | 162.03M | 334.81M | 139.49M | 35.95M | -554.53M | -25.93M | -90.56M | 305.70M | 134.75M | -1869.66M | -173.53M | 201.91M | 211.18M |
|
Consolidated Net Income
|
5.33M | 4.09M | 9.88M | 16.46M | 22.38M | -0.98M | 54.61M | -0.09M | -0.05M | -0.18M | -2.67M | 7.39M | 1.38M | 1.02M | 0.87M | 0.73M | -29.14M | 39.66M | 193.59M | -36.96M | 94.79M | 221.50M | -34.79M | 210.50M | -88.94M | -16.98M | 117.78M | 306.06M | 13.45M | 14.16M | 8.84M | 3.88M | 334.81M | 139.49M | 35.95M | -554.53M | -25.93M | -90.56M | 305.70M | 134.75M | -1869.66M | -173.53M | 201.91M | 211.18M |
|
Income towards Parent Company
|
5.33M | 4.09M | 9.88M | 16.46M | 22.38M | -0.98M | 54.61M | -0.09M | -0.05M | -0.18M | -2.67M | 7.39M | 1.38M | 1.02M | 0.87M | 0.73M | -29.14M | 39.66M | 193.59M | -36.96M | 94.79M | 221.50M | -34.79M | 210.50M | -88.94M | -16.98M | 117.78M | 306.06M | 13.45M | 14.16M | 8.84M | 3.88M | 334.81M | 139.49M | 35.95M | -554.53M | -25.93M | -90.56M | 305.70M | 134.75M | -1869.66M | -173.53M | 201.91M | 211.18M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 8.89M | 11.95M | 13.75M | 13.75M | 18.95M | 18.95M | 18.95M | 18.95M | 18.95M | 18.95M | 18.95M | 18.95M | 18.95M | 18.95M |
|
Net Income towards Common Stockholders
|
5.33M | 4.09M | 9.88M | 16.46M | 22.38M | -0.98M | 54.61M | 51.43M | 51.80M | 24.00M | 26.80M | 189.30M | 143.72M | 388.64M | -192.73M | 239.41M | -29.14M | 39.66M | 193.59M | -36.96M | 94.79M | 221.50M | -34.79M | 210.71M | -88.93M | -16.98M | 117.79M | 341.40M | 71.98M | 4.33M | 93.18M | 153.96M | 321.06M | 125.74M | 17.00M | -573.49M | -44.88M | -109.51M | 286.75M | 115.80M | -1888.61M | -192.51M | 182.96M | 192.22M |
|
EPS (Basic)
|
0.40 | 0.18 | 0.38 | 0.60 | 0.49 | -0.01 | 0.42 | 0.37 | 0.28 | 0.11 | 0.11 | 0.64 | 0.47 | 1.06 | -0.53 | 0.66 | -0.08 | 0.11 | 0.53 | -0.10 | 0.26 | 0.60 | -0.09 | 0.59 | -0.54 | -0.14 | 0.68 | 1.96 | 0.41 | -0.06 | 0.53 | 0.88 | 1.83 | 0.72 | 0.08 | -2.31 | -0.18 | -0.40 | 1.05 | 0.42 | -6.91 | -0.70 | 0.67 | -18.00 |
|
EPS (Weighted Average and Diluted)
|
0.40 | 0.18 | 0.38 | 0.60 | 0.49 | -0.01 | 0.42 | 0.37 | 0.28 | 0.11 | 0.11 | 0.64 | 0.47 | 1.06 | -0.53 | 0.66 | -0.08 | 0.11 | 0.53 | -0.10 | | | | 1.15 | -0.54 | -0.14 | 0.68 | 1.96 | 0.41 | -0.06 | 0.52 | 0.84 | 1.69 | 0.68 | 0.08 | -2.31 | -0.18 | -0.40 | 1.00 | 0.41 | -6.91 | -0.70 | 0.64 | -18.00 |
|
Shares Outstanding (Weighted Average)
|
3.26M | 3.26M | 3.26M | 3.26M | 5.06M | 8.66M | 17.57M | 17.57M | 26.78M | 26.78M | 34.92M | 37.36M | 37.36M | 45.66M | 45.72M | 45.55M | 45.76M | 45.76M | 45.77M | 45.76M | 45.83M | 45.82M | 45.94M | 45.51M | 43.45M | 43.45M | 43.45M | 43.46M | 43.61M | 43.61M | 43.62M | 43.62M | 43.86M | 43.86M | 62.02M | 62.02M | 62.77M | 68.21M | 68.23M | 68.41M | 68.38M | 68.38M | 68.43M | |
|
Shares Outstanding (Diluted Average)
|
13.40M | 22.47M | 26.13M | 27.53M | 45.61M | 77.10M | 130.61M | 98.83M | 186.86M | 214.81M | 270.94M | 242.43M | 306.96M | 366.06M | 365.17M | 350.99M | 365.61M | 366.08M | 366.12M | 366.01M | | | | 182.62M | | | 174.11M | 174.04M | | 174.47M | 188.91M | 188.13M | 192.82M | 193.21M | 224.40M | 206.02M | 252.36M | 272.86M | 291.05M | 267.83M | 273.39M | 273.60M | 291.88M | |
|
EBITDA
|
5.31M | 4.18M | 11.03M | 18.98M | 31.49M | 13.53M | -17.96M | 19.04M | 195.71M | 141.61M | 524.40M | 185.36M | 247.97M | -146.08M | 54.05M | 171.38M | 152.59M | 230.82M | 152.61M | 42.18M | 88.86M | 2.67M | -92.82M | -3.23M | -67.58M | 122.31M | 136.53M | 2.19M | 145.75M | 90.29M | 173.17M | 78.77M | -9.97M | 104.60M | -83.85M | -288.99M | 330.22M | 219.99M | 276.54M | 75.80M | -2067.73M | 19.23M | 238.13M | 132.43M |
|
Interest Expenses
|
0.52M | 0.86M | 1.40M | 1.64M | 2.50M | 3.86M | 7.22M | 9.13M | 11.47M | 15.53M | 20.74M | 24.37M | 23.84M | 24.72M | 24.93M | 26.92M | 26.08M | 24.95M | 24.72M | 31.70M | 33.50M | 35.03M | 37.08M | 36.57M | 40.24M | 51.85M | 57.97M | 63.22M | 70.69M | 85.28M | 99.43M | 94.80M | 96.56M | 108.41M | 152.40M | 162.30M | 163.53M | 192.44M | 191.08M | 167.28M | 167.31M | 62.11M | 29.18M | 22.64M |
|
Tax Rate
|
| | | 5.03% | 3.27% | 83.78% | 14.67% | | | | | | 3.37% | 11.25% | | 2.69% | 53.77% | | | 24.07% | | | 18.04% | 4.00% | | 46.50% | | 11.16% | | | | 6.15% | 1.12% | | 51.00% | | 27.91% | | | | 0.70% | 9.49% | | 1.77% |