Revenue | 1,348 | 1,283 | 1,079 |
Revenue Growth (YoY) | 5.12% | 18.84% | - |
Cost of Revenue | 1,009 | 987.26 | 806.38 |
Gross Profit | 339.07 | 295.49 | 273.01 |
Selling, General & Admin | 406.96 | 323.09 | 378.13 |
Operating Expenses | 406.96 | 323.09 | 378.13 |
Operating Income | -67.89 | -27.6 | -105.12 |
Interest Expense | -0.05 | -0.08 | -0.84 |
Interest & Investment Income | 18.46 | 3.01 | 1.17 |
Earnings From Equity Investments | -1.12 | -12.34 | -4.69 |
Currency Exchange Gain (Loss) | -2.1 | -7.59 | -12.04 |
Other Non Operating Income (Expenses) | 1.69 | -1.34 | 2.75 |
EBT Excluding Unusual Items | -51.01 | -45.94 | -118.78 |
Impairment of Goodwill | -69.74 | -63.41 | - |
Gain (Loss) on Sale of Investments | 2.26 | -22.59 | 0.62 |
Gain (Loss) on Sale of Assets | -0.81 | -0.82 | - |
Other Unusual Items | -30 | - | - |
Pretax Income | -149.31 | -132.75 | -118.15 |
Income Tax Expense | 3.6 | 12.01 | 14.37 |
Earnings From Continuing Operations | -152.91 | -144.76 | -132.52 |
Minority Interest in Earnings | 9.01 | 28.3 | 2.65 |
Net Income | -143.91 | -116.46 | -129.87 |
Preferred Dividends & Other Adjustments | -0.12 | -0.21 | - |
Net Income to Common | -143.78 | -116.25 | -129.87 |
Shares Outstanding (Basic) | 119 | 110 | 107 |
Shares Outstanding (Diluted) | 119 | 110 | 107 |
Shares Change (YoY) | 8.88% | 2.82% | - |
EPS (Basic) | -1.21 | -1.06 | -1.22 |
EPS (Diluted) | -1.21 | -1.06 | -1.22 |
Free Cash Flow | 15.48 | 4.61 | -143.3 |
Free Cash Flow Per Share | 0.13 | 0.04 | -1.35 |
Gross Margin | 25.14% | 23.04% | 25.29% |
Operating Margin | -5.04% | -2.15% | -9.74% |
Profit Margin | -10.66% | -9.06% | -12.03% |
Free Cash Flow Margin | 1.15% | 0.36% | -13.28% |
EBITDA | -31.72 | 8.26 | -72.29 |
EBITDA Margin | -2.35% | 0.64% | -6.70% |
D&A For EBITDA | 36.17 | 35.86 | 32.84 |
EBIT | -67.89 | -27.6 | -105.12 |
EBIT Margin | -5.04% | -2.15% | -9.74% |
Advertising Expenses | 36.6 | 28.3 | 70.9 |