|
Revenue
|
3,728.00M | 985.00M | 3,587.00M | 3,940.00M | 6,558.00M | 6,928.00M | 7,018.00M |
|
Cost of Revenue
|
2,941.00M | 787.00M | 2,831.00M | 3,001.00M | 4,844.00M | 4,988.00M | 4,840.00M |
|
Gross Profit
|
787.00M | 198.00M | 756.00M | 939.00M | 1,714.00M | 1,940.00M | 2,178.00M |
|
Selling, General & Administrative
|
625.00M | 359.00M | 725.00M | 803.00M | 1,552.00M | 1,581.00M | 1,694.00M |
|
Other Operating Expenses
|
-109.00M | -203.00M | | -189.00M | | | |
|
Operating Expenses
|
625.00M | 359.00M | 725.00M | 803.00M | 1,552.00M | 1,581.00M | 1,694.00M |
|
Operating Income
|
162.00M | -161.00M | -166.00M | 136.00M | 162.00M | 359.00M | 484.00M |
|
EBIT
|
162.00M | -161.00M | -166.00M | 136.00M | 162.00M | 359.00M | 484.00M |
|
Interest & Investment Income
|
| | | | -125.00M | -145.00M | -146.00M |
|
Other Non Operating Income
|
-16.00M | 10.00M | -18.00M | -57.00M | -69.00M | -127.00M | -154.00M |
|
Non Operating Income
|
-16.00M | 10.00M | -18.00M | -57.00M | -69.00M | -127.00M | -154.00M |
|
EBT
|
146.00M | -151.00M | -184.00M | 79.00M | 93.00M | 232.00M | 330.00M |
|
Tax Provisions
|
11.00M | 5.00M | 43.00M | 32.00M | 20.00M | 79.00M | 80.00M |
|
Profit After Tax
|
136.00M | -153.00M | -153.00M | 47.00M | 73.00M | 153.00M | 250.00M |
|
Income from Continuing Operations
|
135.00M | -156.00M | -227.00M | 47.00M | 73.00M | 153.00M | 250.00M |
|
Consolidated Net Income
|
135.00M | -156.00M | -227.00M | 47.00M | 73.00M | 153.00M | 250.00M |
|
Income towards Parent Company
|
135.00M | -156.00M | -227.00M | 47.00M | 73.00M | 153.00M | 250.00M |
|
Preferred Dividend Payments
|
| | 222.00M | | 44.00M | 270.00M | 95.00M |
|
Net Income towards Common Stockholders
|
136.00M | -153.00M | -375.00M | -137.00M | 29.00M | -161.00M | -224.00M |
|
EPS (Basic)
|
| -1.15 | -2.21 | -0.67 | 0.10 | -0.68 | -0.84 |
|
EPS (Weighted Average and Diluted)
|
| -1.15 | -2.21 | -0.67 | 0.10 | -0.68 | -0.84 |
|
Shares Outstanding (Weighted Average)
|
| 253.94M | 254.69M | 336.94M | 351.81M | 353.34M | 412.16M |
|
Shares Outstanding (Diluted Average)
|
| 133.00M | 169.00M | 206.00M | 266.08M | 235.14M | 268.00M |
|
EBITDA
|
162.00M | -161.00M | -166.00M | 136.00M | 162.00M | 359.00M | 484.00M |
|
Interest Expenses
|
22.00M | 15.00M | 52.00M | 60.00M | 125.00M | 145.00M | |
|
Tax Rate
|
7.53% | | | 40.51% | 21.51% | 34.05% | 24.24% |