|
Revenue
|
0.57M | 2.52M | 155.43M | 307.00M | 747.99M | 229.39M | 460.23M | 421.62M | 394.90M | 350.36M | 280.36M | 243.80M | 79.42M | 37.15M | -162.86M | -157.65M |
|
Cost of Revenue
|
1.25M | 4.58M | 9.67M | 17.68M | 37.26M | 56.23M | 56.76M | 56.60M | 54.16M | 27.48M | 23.83M | 28.63M | 28.76M | 42.01M | 62.31M | 76.24M |
|
Restructuring Costs
|
9.57M | | | | | | | 2.99M | | 86.70M | | 5.71M | | | | |
|
Other Operating Expenses
|
2.92M | 7.57M | 23.91M | 50.85M | 86.88M | 135.60M | 142.88M | 134.14M | 129.92M | 162.63M | 191.76M | 192.35M | 150.05M | 509.79M | 590.29M | 661.58M |
|
Operating Expenses
|
12.50M | 7.57M | 23.91M | 50.85M | 86.88M | 135.60M | 142.88M | 137.13M | 129.92M | 249.33M | 191.76M | 198.06M | 150.05M | 82.73M | 115.18M | 165.99M |
|
EBIT
|
| 39.49M | 149.12M | 317.30M | 759.86M | 200.85M | 617.30M | 543.52M | 647.95M | 517.20M | 1,024.73M | -1384.58M | 280.59M | 582.85M | 559.83M | 952.56M |
|
Non Operating Investment Income
|
0.34M | 6.13M | 36.52M | 122.47M | -54.43M | 87.20M | 363.38M | -107.37M | -34.70M | -341.31M | 280.12M | -999.86M | 121.62M | -603.94M | -69.97M | -40.04M |
|
Interest & Investment Income
|
2.87M | 40.12M | 201.63M | 455.05M | | | | | | | | | | | | |
|
Other Non Operating Income
|
| 7.16M | 26.75M | -159.78M | 245.23M | -345.65M | -210.62M | 99.38M | -70.16M | -54.86M | 260.00M | -310.81M | -251.28M | 29.50M | -166.21M | 147.87M |
|
Non Operating Income
|
| | | | 292.81M | -240.37M | 167.84M | 107.39M | 33.57M | -103.03M | 236.12M | -1711.57M | 262.05M | -139.76M | -395.64M | 6.82M |
|
EBT
|
| 35.07M | 126.42M | 245.20M | 659.45M | 93.40M | 475.51M | 330.24M | 297.76M | -2.47M | 310.40M | -1665.82M | 191.42M | 324.45M | -83.39M | 344.75M |
|
Tax Provisions
|
-0.32M | -0.68M | -1.11M | -42.22M | 84.41M | -73.74M | -16.56M | 12.31M | -10.50M | 41.82M | -13.60M | -35.70M | 4.20M | 104.21M | 23.00M | 46.60M |
|
Profit After Tax
|
-8.74M | 35.76M | 127.52M | 287.42M | 575.04M | 167.14M | 492.21M | 353.28M | 352.38M | -44.29M | 323.96M | -1630.13M | 187.23M | 220.24M | -106.37M | 298.17M |
|
Income from Non-Controlling Interests
|
| | | | | | | | 3.81M | | | | | | | |
|
Income from Continuing Operations
|
| 35.76M | 127.52M | 287.42M | 575.04M | 167.14M | 492.07M | 317.92M | 308.26M | -44.29M | 324.00M | -1630.12M | 187.22M | 220.24M | -106.39M | 298.15M |
|
Consolidated Net Income
|
| 35.76M | -0.09M | 4.49M | 4.00M | 167.14M | 0.14M | 35.36M | 44.15M | -44.29M | 324.00M | -1630.12M | 187.22M | 220.24M | -106.39M | 298.15M |
|
Income towards Parent Company
|
| 35.76M | -0.09M | 4.49M | 4.00M | 167.14M | 0.14M | 35.36M | 44.15M | -44.29M | 324.00M | -1630.12M | 187.22M | 220.24M | -106.39M | 298.15M |
|
Preferred Dividend Payments
|
| | | | | | | | 25.12M | 65.39M | 75.80M | 75.80M | 58.46M | 53.61M | 48.61M | 47.14M |
|
Net Income towards Common Stockholders
|
-8.84M | 35.76M | 127.43M | 291.91M | 579.04M | 167.14M | 492.21M | 353.28M | 323.45M | -109.69M | 248.16M | -1705.94M | 128.77M | 186.78M | -152.00M | 251.68M |
|
EPS (Basic)
|
-0.39 | 1.60 | 1.29 | 1.21 | 1.65 | 0.46 | 2.70 | 2.03 | 1.85 | -0.53 | 0.93 | -24.94 | 1.72 | 2.15 | -1.60 | 2.41 |
|
EPS (Weighted Average and Diluted)
|
| 1.60 | 1.29 | 1.20 | 1.65 | 0.46 | 2.70 | 2.03 | 1.81 | -0.53 | 0.93 | -24.94 | 1.72 | 2.13 | -1.60 | 2.37 |
|
Shares Outstanding (Weighted Average)
|
| 3.26M | 17.57M | 37.36M | 45.55M | 45.76M | 45.51M | 43.46M | 43.62M | 62.02M | 68.41M | | | | | |
|
Shares Outstanding (Diluted Average)
|
| 27.53M | 98.83M | 242.43M | 350.99M | 366.01M | 182.62M | 174.04M | 188.13M | 206.02M | 267.83M | | | | | |
|
EBITDA
|
-9.69M | 59.32M | 46.10M | 1,047.08M | 327.32M | 578.19M | -4.52M | 193.44M | 487.97M | -278.20M | 902.54M | -1677.93M | -268.03M | -244.82M | -4.09M | 154.07M |
|
Interest Expenses
|
0.13M | 4.42M | 22.71M | 72.11M | 100.41M | 107.45M | 141.79M | 213.28M | 350.19M | 519.67M | 714.33M | 281.25M | 89.17M | 258.39M | 643.23M | 607.81M |
|
Tax Rate
|
| | | | 12.80% | | | 3.73% | | | | 2.14% | 2.19% | 32.12% | | 13.52% |