Revenue | 2,459 | 3,296 | 3,663 | 2,827 | 1,924 | |
Revenue Growth (YoY) | -25.39% | -10.02% | 29.56% | 46.96% | -20.42% | |
Cost of Revenue | 2,328 | 3,131 | 3,550 | 2,648 | 1,838 | |
Gross Profit | 130.45 | 164.75 | 112.68 | 179 | 85.43 | |
Selling, General & Admin | 118.05 | 133.35 | 118.93 | 91.14 | 84.93 | |
Operating Expenses | 208.63 | 231.59 | 211.63 | 183.09 | 163.18 | |
Operating Income | -78.18 | -66.84 | -98.95 | -4.09 | -77.75 | |
Interest Expense | -33.1 | -37.7 | -32.64 | -67.14 | -39.99 | |
Interest & Investment Income | 7.56 | 11.71 | 5.28 | 0.58 | 0.66 | |
Earnings From Equity Investments | -3.68 | 0.43 | 0.07 | 0.7 | 21.09 | |
Other Non Operating Income (Expenses) | 1.7 | 1.83 | -0.09 | -1.94 | 0.9 | |
EBT Excluding Unusual Items | -105.7 | -90.58 | -126.33 | -71.9 | -95.09 | |
Impairment of Goodwill | - | - | - | - | -24.09 | |
Gain (Loss) on Sale of Assets | 30.72 | 5.27 | - | 29.6 | -20.86 | |
Other Unusual Items | - | 3.4 | 27.7 | - | - | |
Pretax Income | -74.98 | -81.92 | -98.63 | -42.3 | -140.04 | |
Income Tax Expense | 6.21 | -5.62 | 4.75 | 1.85 | -50.38 | |
Earnings From Continuing Operations | -81.19 | -76.3 | -103.38 | -44.15 | -89.65 | |
Net Income to Company | -81.19 | -76.3 | -103.38 | -44.15 | -89.65 | |
Minority Interest in Earnings | -1.31 | -17.09 | -23.84 | -21.85 | -19.12 | |
Net Income | -82.5 | -93.38 | -127.22 | -65.99 | -108.78 | |
Net Income to Common | -82.5 | -93.38 | -127.22 | -65.99 | -108.78 | |
Shares Outstanding (Basic) | 64 | 59 | 56 | 47 | 35 | |
Shares Outstanding (Diluted) | 64 | 59 | 56 | 47 | 35 | |
Shares Change (YoY) | 8.47% | 5.89% | 19.05% | 34.71% | -9.13% | |
EPS (Basic) | -1.29 | -1.59 | -2.29 | -1.41 | -3.14 | |
EPS (Diluted) | -1.29 | -1.59 | -2.29 | -1.41 | -3.14 | |
Free Cash Flow | -125.05 | -51.75 | -142.66 | -182.95 | -11.68 | |
Free Cash Flow Per Share | -1.96 | -0.88 | -2.57 | -3.92 | -0.34 | |
Dividend Per Share | - | - | - | - | 0.120 | |
Dividend Growth | - | - | - | - | -50.00% | |
Gross Margin | 5.30% | 5.00% | 3.08% | 6.33% | 4.44% | |
Operating Margin | -3.18% | -2.03% | -2.70% | -0.14% | -4.04% | |
Profit Margin | -3.36% | -2.83% | -3.47% | -2.33% | -5.65% | |
Free Cash Flow Margin | -5.09% | -1.57% | -3.90% | -6.47% | -0.61% | |
EBITDA | 12.41 | 31.4 | -6.25 | 87.86 | 0.5 | |
EBITDA Margin | 0.50% | 0.95% | -0.17% | 3.11% | 0.03% | |
D&A For EBITDA | 90.59 | 98.24 | 92.7 | 91.95 | 78.24 | |
EBIT | -78.18 | -66.84 | -98.95 | -4.09 | -77.75 | |
EBIT Margin | -3.18% | -2.03% | -2.70% | -0.14% | -4.04% | |