|
Revenue
|
| 292.79M | 204.54M | 194.03M | 199.91M | 278.66M | 240.38M | 260.65M | 253.49M | 302.98M | | | | | | | |
|
Cost of Revenue
|
| 352.04M | 227.58M | 219.44M | 235.81M | 285.24M | 266.37M | 263.74M | 273.11M | 330.84M | | | | | | | |
|
Gross Profit
|
| -59.25M | -23.04M | -25.41M | -35.90M | -6.58M | -25.99M | -3.09M | -19.62M | -27.86M | | | | | | | |
|
Amortization - Intangibles
|
| 5.29M | | 2.52M | -0.03M | 6.29M | | 2.29M | | | | | | | | | |
|
Selling, General & Administrative
|
| -52.75M | -19.75M | -20.86M | -46.60M | -232.98M | -91.08M | -136.81M | -79.69M | -68.84M | | | | | | | |
|
Restructuring Costs
|
| -0.98M | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| -43.01M | -26.14M | -25.51M | -32.53M | 126.46M | 11.10M | 20.76M | 0.20M | -51.31M | | | | | | | |
|
Operating Expenses
|
| -53.72M | -19.75M | -20.86M | | -232.98M | -91.08M | -136.81M | -79.69M | -68.84M | | | | | | | |
|
Operating Income
|
| -146.38M | -56.83M | -82.57M | -88.48M | -266.82M | -137.16M | -177.87M | -169.10M | -1642.69M | | | | | | | |
|
EBIT
|
| -146.38M | -56.83M | -82.57M | -88.48M | -266.82M | -137.16M | -177.87M | -169.10M | -1642.69M | | | | | | | |
|
Non Operating Investment Income
|
| | 533.00 | -0.00M | 0.05M | 43.07M | -0.95M | 0.95M | 0.01M | -1.20M | | | | | | | |
|
Other Non Operating Income
|
| -3.74M | 2.84M | 3.73M | 6.13M | 1.23M | 1.70M | 0.92M | 1.99M | 2.74M | | | | | | | |
|
Non Operating Income
|
| 43.01M | | 25.51M | | -126.46M | | -20.76M | | | | | | | | | |
|
EBT
|
| -235.92M | -82.47M | -106.07M | -168.08M | -147.82M | -126.37M | -156.26M | -181.13M | -1694.58M | | | | | | | |
|
Tax Provisions
|
| -0.09M | -0.40M | -0.68M | -1.25M | -0.53M | -0.47M | -0.61M | -0.37M | -3.03M | | | | | | | |
|
Profit After Tax
|
| -235.96M | -0.08M | -106.58M | -0.17M | -149.14M | -0.13M | -0.16M | -181.49M | -1697.61M | | | | | | | |
|
Equity Income
|
| 0.05M | -0.04M | 0.18M | | -0.78M | 0.01M | -0.03M | -0.03M | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 3.24M | -0.84M | -2.39M | -12.27M | -3.96M | 6.59M | 7.79M | -11.18M | | | | | | | | |
|
Income from Continuing Operations
|
| -235.83M | -82.06M | -105.39M | -166.83M | -147.29M | -125.90M | -155.64M | -180.76M | -1691.55M | | | | | | | |
|
Consolidated Net Income
|
| -235.83M | -82.06M | -105.39M | | -147.29M | -125.90M | -155.64M | -180.76M | -1691.55M | | | | | | | |
|
Income towards Parent Company
|
| -235.83M | -82.06M | -105.39M | | -147.29M | -125.90M | -155.64M | -180.76M | -1691.55M | | | | | | | |
|
Net Income towards Common Stockholders
|
| -235.83M | -82.06M | -105.39M | | -147.29M | -125.90M | -155.64M | -180.76M | -1691.55M | | | | | | | |
|
EPS (Basic)
|
| -663.88 | -1.31 | -1.68 | -2.66 | -299.69 | -1.51 | -1.84 | -2.13 | -0.03M | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| -33.19 | -1.31 | -1.68 | -2.66 | -299.69 | -1.51 | -1.84 | -2.13 | -0.03M | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.66M | 0.36M | 62.81M | 62.81M | 62.81M | 0.49M | 83.57M | 84.52M | 84.81M | 0.06M | 0.01M | 0.05M | 5,326.59M | 0.08M | 806.43M | 0.16M | 2,170.46M |
|
Shares Outstanding (Diluted Average)
|
6.27M | 7.10M | 62.81M | 62.81M | 62.81M | 0.49M | 83.57M | 84.52M | 84.81M | 0.06M | 663.26M | 0.05M | 63.38M | 0.08M | | 0.16M | 2,170.46M |
|
EBITDA
|
| -146.38M | -77.45M | -82.57M | -169.34M | -144.41M | -123.57M | -177.87M | -179.85M | -1700.87M | | | | | | | |
|
Tax Rate
|
| 0.04% | 0.49% | 0.64% | 0.74% | 0.36% | 0.37% | 0.39% | 0.20% | 0.18% | | | | | | | |