|
Revenue
|
107.54M | 89.30M | 135.88M | 145.94M | 133.63M | 131.62M | 175.16M | 163.48M | 269.90M | 241.16M | 143.85M | 159.52M | 136.01M | 369.54M | 335.46M | 358.19M | 244.24M | 572.20M | 288.40M | 375.10M | 266.09M | 204.16M | 240.78M | 247.43M | 477.20M | 384.82M | 466.49M | 436.93M | 429.42M | 602.76M | 489.87M | 579.88M | 658.39M | 1,294.82M | 948.72M | 1,310.16M | 715.00M | 611.87M | 801.29M | 937.72M | 813.36M | 1,093.29M | 677.69M | 1,053.98M | 735.81M | 874.91M | 1,129.74M | 1,259.00M | 1,088.81M | 1,350.13M | 1,657.63M |
|
Amortization - Intangibles
|
| | | | | | | | | 16.65M | | | | 7.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | 1.95M | | | | 1.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
16.98M | 25.66M | 56.49M | 39.58M | 38.77M | 39.46M | 41.74M | 46.87M | 45.55M | 53.33M | 50.86M | 75.06M | 39.96M | 38.69M | 38.20M | 42.93M | 47.34M | 50.75M | 47.10M | 51.54M | 44.45M | 59.92M | 51.16M | 60.44M | 51.19M | 65.42M | 79.39M | 74.23M | 62.33M | 58.08M | 69.94M | 68.65M | 67.66M | 83.36M | 134.45M | 158.71M | 120.52M | 122.57M | 319.35M | 132.81M | 148.34M | 141.15M | 211.84M | 158.81M | 170.93M | 169.43M | 197.02M | 199.12M | 227.91M | 232.16M | 246.15M |
|
Restructuring Costs
|
| 2.07M | | | 1.42M | 1.29M | 4.87M | 3.46M | 2.22M | 3.53M | 1.49M | 36.20M | 0.50M | 0.09M | -17.61M | 0.15M | 275.34M | 0.76M | 2.88M | -558.93M | -0.32M | 0.05M | 0.25M | -2.92M | | | | | | 3.19M | | | | 9.63M | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
196.09M | 82.06M | 19.19M | 24.29M | 20.79M | 11.18M | 11.21M | 0.12M | 12.23M | 10.89M | 3.27M | -19.01M | 89.08M | 263.23M | 262.79M | 256.49M | 168.79M | 396.69M | 204.15M | 818.36M | 162.15M | 161.05M | 175.78M | 158.35M | 317.92M | 270.29M | 316.32M | 288.06M | 19.63M | 50.90M | 322.64M | 423.73M | 457.45M | 4.80M | 678.81M | 888.27M | 491.16M | 430.30M | 578.75M | 553.62M | 480.29M | 696.59M | 349.12M | 611.72M | 367.56M | 395.11M | 657.87M | 781.64M | 786.41M | 905.42M | 1,062.06M |
|
Operating Expenses
|
213.07M | 109.79M | 237.04M | 242.00M | 184.13M | 259.10M | 203.34M | 213.47M | 234.46M | 212.57M | 136.39M | 185.62M | 129.54M | 303.94M | 283.37M | 299.57M | 491.47M | 448.20M | 254.13M | 310.97M | 206.28M | 221.02M | 227.19M | 215.87M | 369.11M | 335.70M | 395.70M | 362.29M | 81.96M | 483.57M | 392.58M | 492.38M | 525.11M | 1,024.73M | 813.27M | 1,046.97M | 611.68M | 552.87M | 898.10M | 686.43M | 628.64M | 837.74M | 560.96M | 770.52M | 538.49M | 564.54M | 854.89M | 980.77M | 1,014.33M | 1,137.58M | 1,308.22M |
|
Operating Income
|
| | | | | | | | | | | | | | | | 13.17M | | | | 4.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
378.76M | -128.06M | 514.80M | 543.34M | 419.72M | 397.25M | 140.02M | 273.60M | 169.08M | 174.33M | -5.74M | -37.55M | -8.97M | 83.01M | 125.42M | 98.46M | 13.17M | 157.51M | 129.44M | 179.70M | 4.91M | 108.33M | 115.45M | 78.05M | 201.69M | 153.09M | 175.83M | 176.08M | -215.12M | 247.18M | 227.46M | 72.53M | 264.60M | 326.68M | 258.51M | 555.89M | 176.96M | 84.29M | -42.07M | 716.52M | 399.17M | 565.99M | 428.49M | 697.02M | 440.49M | 536.02M | 528.67M | 615.97M | 298.42M | 433.40M | 808.97M |
|
Non Operating Investment Income
|
105.22M | -11.14M | 261.08M | 353.89M | 67.34M | 261.40M | 11.11M | 184.26M | 14.84M | 10.92M | -38.23M | 15.40M | -29.81M | -3.15M | 26.34M | 6.90M | 32.04M | -36.67M | 48.06M | 47.39M | -13.09M | 34.49M | 6.54M | -919.64M | 4.42M | 0.93M | -2.39M | 2,055.91M | -254.76M | 0.29M | 17.97M | 144.26M | 26.47M | 4.98M | 8.33M | 5,154.88M | 8.11M | -1.77M | 4.43M | 293.30M | 12.77M | 98.43M | 79.59M | 425.77M | 34.42M | 93.52M | 64.83M | 1,450.70M | 88.41M | 130.28M | 198.78M |
|
Interest & Investment Income
|
311.69M | 2.25M | 331.66M | 291.16M | 345.35M | 203.46M | 191.11M | 199.68M | 4.49M | 5.28M | 5.04M | 104.07M | 22.45M | 22.43M | 34.04M | 71.47M | 53.02M | 38.33M | 48.18M | 59.72M | 64.42M | 92.63M | 93.06M | 87.76M | 93.18M | 102.21M | 107.92M | 92.29M | 113.22M | 116.31M | 126.10M | -347.57M | 115.84M | 4.48M | 1.38M | 431.00M | 1.50M | 1.48M | 2.09M | 582.68M | 223.03M | 234.66M | 255.81M | 297.14M | 257.28M | 240.90M | 234.68M | 201.03M | 160.07M | 161.89M | 130.82M |
|
Other Non Operating Income
|
| | | | | | | 1.20M | -3.05M | -1.99M | 2.77M | 22.48M | 5.24M | 5.67M | 23.04M | 1.69M | 16.50M | 2.82M | -2.49M | 2.64M | 0.46M | -2.98M | 0.81M | 0.39M | -4.87M | 5.08M | -2.99M | -10.21M | 5.46M | 2.18M | 8.54M | 22.77M | -4.15M | -1.82M | 36.65M | -15.61M | 1.78M | 5.81M | 2.60M | -26.68M | -4.45M | -10.49M | 5.74M | -1.16M | 0.90M | -1.92M | -18.80M | 7.08M | -10.71M | -47.13M | -7.33M |
|
Non Operating Income
|
353.11M | -109.93M | 512.15M | 440.55M | 325.18M | 318.97M | -48.71M | 217.62M | 11.01M | 28.96M | -39.55M | 36.88M | -15.45M | 17.41M | 73.34M | 39.84M | 56.63M | -8.92M | 54.15M | 72.81M | 2.24M | 67.93M | 38.75M | -12.68M | 27.87M | 35.26M | 32.79M | 26.62M | -227.86M | 121.91M | 62.35M | 109.52M | 56.78M | 49.69M | 111.54M | 45.67M | 57.99M | 18.50M | 36.43M | 91.52M | 56.40M | 126.42M | 116.58M | 199.64M | 62.18M | 93.19M | 52.25M | 121.64M | 66.56M | 74.39M | 302.86M |
|
EBT
|
247.58M | -130.42M | 410.99M | 344.49M | 274.68M | 191.49M | -76.89M | 167.64M | 46.45M | 57.55M | -32.09M | 9.57M | -8.97M | 83.01M | 125.42M | 98.46M | -190.59M | 115.08M | 88.42M | 136.94M | 62.05M | 51.07M | 52.34M | 18.88M | 135.96M | 84.38M | 103.58M | 101.26M | -296.41M | 241.10M | 159.64M | 275.15M | 190.06M | 319.78M | 246.99M | 308.86M | 161.31M | 67.07M | -60.38M | 342.81M | 241.12M | 381.97M | 226.87M | 483.10M | 231.05M | 317.32M | 327.11M | 399.87M | 141.04M | 286.94M | 652.27M |
|
Tax Provisions
|
24.45M | 6.31M | 4.79M | 23.71M | -6.70M | 5.27M | 2.40M | 10.28M | 4.06M | 6.10M | 5.58M | 3.32M | 4.67M | -4.43M | 7.64M | 3.15M | -34.26M | 1.25M | 4.55M | 5.41M | -12.40M | 36.90M | 5.13M | 2.50M | 14.40M | 9.51M | 11.70M | 16.78M | -20.62M | 24.42M | 18.31M | 32.87M | 25.80M | 48.50M | 30.30M | 42.88M | 20.41M | 13.50M | -11.60M | 49.62M | 33.81M | 49.71M | 29.90M | 59.55M | 27.23M | 41.07M | 46.45M | 49.86M | 17.54M | 60.96M | 111.89M |
|
Profit After Tax
|
223.13M | -136.73M | 406.20M | 320.78M | 281.37M | 186.22M | -79.28M | 157.35M | 42.39M | 51.45M | -37.66M | 6.25M | -13.64M | 87.44M | 117.78M | 95.32M | -156.32M | 113.83M | 83.87M | 131.54M | 74.42M | 14.17M | 47.21M | 16.34M | 121.58M | 74.88M | 91.88M | 84.47M | -275.80M | 56.37M | 141.33M | 242.28M | 164.31M | 271.32M | 216.71M | 145.59M | 140.90M | 53.61M | -48.78M | 21.82M | 180.62M | 264.57M | 116.69M | -87.56M | 73.03M | 170.76M | 216.41M | 528.54M | 67.52M | 221.98M | 472.97M |
|
Equity Income
|
| | | | | | | | | | | | | | | | 5.80M | 38.30M | 8.90M | 28.10M | 3.50M | 3.80M | -3.80M | -3.80M | 29.00M | 5.40M | 11.10M | 11.80M | -28.80M | 21.70M | 8.90M | 20.70M | 26.60M | 53.80M | 18.90M | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | -6047.86M | | -5573.28M | 4,600.00M | | | | -469.71M | | | | -447.62M | -502.77M | -464.26M | -608.58M | -358.19M | -709.02M | -756.74M | -755.51M | -332.44M | -327.30M | -352.88M | -450.99M | -472.29M | -514.17M | -552.49M | -691.61M | -738.37M | -706.38M | | -1322.87M | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
205.50M | -139.55M | 373.84M | 300.00M | 215.97M | 233.28M | 122.03M | 196.97M | 34.81M | 0.18M | -16.98M | 4.01M | -27.36M | 48.47M | 66.51M | 54.85M | -131.04M | 72.60M | 37.84M | -7.35M | 33.11M | 21.74M | 18.13M | 7.31M | 59.00M | 34.39M | 42.64M | 48.18M | -216.17M | 94.79M | 52.16M | 216.34M | 56.04M | 124.31M | 84.29M | -265.99M | 50.75M | 29.35M | -29.67M | -189.25M | -1.82M | 0.73M | 0.76M | -544.76M | -65.59M | -0.39M | 1.32M | -0.90M | 0.32M | -0.27M | 1.80M |
|
Income from Continuing Operations
|
223.13M | -136.73M | 406.20M | 320.78M | 281.37M | 186.22M | -79.28M | 157.35M | 42.39M | 51.45M | -37.66M | 6.25M | -13.64M | 87.44M | 117.78M | 95.31M | -156.32M | 113.83M | 83.87M | 131.54M | 74.45M | 14.17M | 47.21M | 16.38M | 121.56M | 74.88M | 91.88M | 84.48M | -275.80M | 216.68M | 141.33M | 242.28M | 164.26M | 271.28M | 216.69M | 265.98M | 140.90M | 53.57M | -48.78M | 293.19M | 207.32M | 332.25M | 196.97M | 423.55M | 203.81M | 276.25M | 280.65M | 350.02M | 123.50M | 225.98M | 540.38M |
|
Consolidated Net Income
|
223.13M | -136.73M | 406.20M | 320.78M | 281.37M | 186.22M | -79.28M | 157.35M | 42.39M | 51.45M | -37.66M | 6.25M | -13.64M | 87.44M | 117.78M | 95.31M | -156.32M | 113.83M | 83.87M | 131.54M | 74.45M | 14.17M | 47.21M | 16.38M | 121.56M | 74.88M | 91.88M | 84.48M | -275.80M | 216.68M | 141.33M | 242.28M | 164.26M | 271.28M | 216.69M | 265.98M | 140.90M | 53.57M | -48.78M | 293.19M | 207.32M | 332.25M | 196.97M | 423.55M | 203.81M | 276.25M | 280.65M | 350.02M | 123.50M | 225.98M | 540.38M |
|
Income towards Parent Company
|
223.13M | -136.73M | 406.20M | 320.78M | -5766.49M | 186.22M | -5652.57M | 4,757.35M | 42.39M | 51.45M | -37.66M | -463.46M | -13.64M | 87.44M | 117.78M | -352.30M | -659.09M | -350.43M | -524.70M | -226.65M | -634.58M | -742.58M | -708.30M | -316.06M | -205.74M | -278.00M | -359.11M | -387.80M | -789.96M | -335.81M | -550.28M | -496.09M | -542.12M | 271.28M | -1106.18M | 265.98M | 140.90M | 53.57M | -48.78M | 293.19M | 207.32M | 332.25M | 196.97M | 423.55M | 203.81M | 276.25M | 280.65M | 350.02M | 123.50M | 225.98M | 540.38M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | 6.75M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | | | | | | | | | | | | | | 22.78M | 25.31M | 25.31M | 25.31M |
|
Net Income towards Common Stockholders
|
223.13M | -136.73M | 406.20M | 320.78M | -5766.49M | 186.22M | -5652.57M | 34.99M | 42.39M | 51.45M | -11.35M | 0.18M | -3.09M | 37.57M | 36.55M | 28.59M | -46.56M | 44.45M | 22.41M | 34.17M | 35.52M | -17.20M | 10.48M | 6.51M | 39.52M | 26.71M | 27.91M | 33.04M | -36.46M | 50.95M | 42.12M | 73.84M | 52.95M | 124.98M | 84.73M | 124.09M | 45.86M | 39.73M | -35.55M | 117.49M | 94.04M | 144.51M | 61.82M | 173.95M | 73.03M | 94.94M | 118.46M | 154.54M | 21.86M | 111.75M | 263.57M |
|
EPS (Basic)
|
| | | | | 0.22 | 0.17 | 0.44 | 0.23 | 0.15 | -0.14 | 0.00 | -0.04 | 0.46 | 0.45 | 0.35 | -0.58 | 0.54 | 0.26 | 0.42 | 0.39 | -0.20 | 0.09 | 0.07 | 0.38 | 0.26 | 0.26 | 0.31 | -0.31 | 0.36 | 0.29 | 0.55 | 0.35 | 0.76 | 0.50 | 0.76 | 0.26 | 0.23 | -0.20 | 0.67 | 0.53 | 0.79 | 0.30 | 0.90 | 0.33 | 0.43 | 0.55 | 0.78 | 0.10 | 0.46 | 1.15 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.22 | 0.17 | 0.44 | 0.23 | 0.15 | -0.14 | 0.00 | -0.04 | 0.46 | 0.43 | 0.34 | -0.58 | 0.53 | 0.26 | 0.42 | 0.28 | -0.20 | 0.09 | 0.07 | 0.36 | 0.23 | 0.23 | 0.28 | -0.31 | 0.35 | 0.27 | 0.49 | 0.32 | 0.69 | 0.45 | 0.69 | 0.26 | 0.23 | -0.20 | 0.67 | 0.53 | 0.75 | 0.30 | 0.88 | 0.33 | 0.43 | 0.55 | 0.78 | 0.10 | 0.46 | 1.15 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | 80.67M | 80.36M | 80.67M | | 80.68M | 80.67M | 80.68M | 80.72M | 80.79M | 80.75M | 81.11M | 81.83M | 82.17M | 81.84M | 85.62M | 98.04M | 98.71M | 96.02M | 102.91M | 104.05M | 105.55M | 107.91M | 118.37M | 133.64M | 143.47M | 135.07M | 149.27M | 164.79M | 168.93M | 163.70M | 174.22M | 175.16M | 175.63M | 175.51M | 178.98M | 183.00M | 186.22M | 184.52M | 192.62M | 196.19M | 200.72M | 198.05M | 209.35M | 218.92M | 219.88M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 81.36M | 80.36M | 80.67M | | 80.68M | 80.67M | 80.68M | 82.33M | 84.46M | 82.94M | 81.11M | 84.32M | 82.17M | 81.84M | 213.85M | 98.04M | 98.71M | 96.02M | 110.70M | 116.60M | 121.89M | 119.88M | 118.37M | 146.90M | 158.12M | 149.51M | 163.66M | 181.03M | 186.52M | 180.11M | 174.22M | 175.16M | 175.63M | 175.51M | 178.98M | 192.16M | 182.76M | 195.77M | 192.62M | 196.19M | 200.72M | 198.05M | 209.35M | 218.92M | 219.88M |
|
EBITDA
|
378.76M | -128.06M | 514.80M | 543.34M | 419.72M | 397.25M | 140.02M | 273.60M | 169.08M | 176.28M | -5.74M | -37.55M | -8.97M | 84.94M | 125.42M | 98.46M | 13.17M | 157.51M | 129.44M | 179.70M | 4.91M | 108.33M | 115.45M | 78.05M | 201.69M | 153.09M | 175.83M | 176.08M | -215.12M | 247.18M | 227.46M | 72.53M | 264.60M | 326.68M | 258.51M | 555.89M | 176.96M | 84.29M | -42.07M | 716.52M | 399.17M | 565.99M | 428.49M | 697.02M | 440.49M | 536.02M | 528.67M | 615.97M | 298.42M | 433.40M | 808.97M |
|
Interest Expenses
|
131.18M | 2.37M | 103.81M | 198.85M | 145.04M | 205.77M | 216.90M | 105.97M | 122.63M | 116.78M | 26.34M | -47.12M | | | | | 33.49M | 42.43M | 41.01M | 42.76M | 44.72M | 57.26M | 63.10M | 59.17M | 65.72M | 68.71M | 72.25M | 74.82M | 81.30M | 6.08M | 67.82M | -202.62M | 74.53M | 6.91M | 11.52M | 247.03M | 15.65M | 17.22M | 18.31M | 373.71M | 158.04M | 184.02M | 201.62M | 213.92M | 209.44M | 218.69M | 201.56M | 216.10M | 157.38M | 146.47M | 156.70M |
|
Tax Rate
|
9.88% | -4.84% | 1.17% | 6.88% | -2.44% | 2.75% | -3.12% | 6.13% | 8.74% | 10.60% | -17.39% | 34.72% | -51.98% | -5.34% | 6.09% | 3.20% | 17.98% | 1.09% | 5.15% | 3.95% | -19.99% | 72.26% | 9.80% | 13.25% | 10.59% | 11.26% | 11.30% | 16.57% | 6.96% | 10.13% | 11.47% | 11.95% | 13.57% | 15.17% | 12.27% | 13.88% | 12.65% | 20.13% | 19.21% | 14.47% | 14.02% | 13.02% | 13.18% | 12.33% | 11.79% | 12.94% | 14.20% | 12.47% | 12.43% | 21.24% | 17.15% |