|
Revenue
|
-3.38M | -5.30M | 2.38M | 11.68M | 1.26M | 7.23M | 29.17M | 75.58M | 129.11M | 334.48M | 278.68M | 284.51M | 303.64M | 344.59M | 303.67M |
|
Selling, General & Administrative
|
5.56M | 5.65M | 8.54M | 7.56M | 6.15M | 9.49M | 24.98M | 20.73M | 20.47M | 24.10M | 26.85M | 28.84M | 29.66M | 29.52M | 29.65M |
|
Other Operating Expenses
|
3.34M | 4.73M | 6.14M | 10.01M | 11.96M | 16.62M | 23.39M | 31.65M | 36.42M | 40.73M | 39.75M | 60.73M | 91.49M | 118.98M | 129.47M |
|
Operating Expenses
|
8.89M | 10.38M | 14.68M | 17.57M | 18.11M | 26.11M | 48.37M | 52.38M | 56.89M | 64.83M | 66.60M | 89.57M | 121.15M | 148.50M | 159.12M |
|
EBIT
|
| | | | | | | | | | | 386.04M | 535.76M | 524.68M | 384.71M |
|
Non Operating Investment Income
|
-0.09M | -2.70M | -0.57M | -0.00M | 4.07M | 4.11M | 31.16M | -42.69M | 39.06M | -14.43M | | | | | |
|
Interest & Investment Income
|
18.11M | 25.32M | 15.35M | 12.27M | 21.19M | 33.19M | 39.05M | 14.60M | | | | | | | |
|
Other Non Operating Income
|
| 0.01M | 0.01M | 0.02M | -4.05M | -4.89M | 40.02M | 18.51M | -30.34M | 19.82M | 26.92M | -31.69M | -116.40M | 52.03M | -37.48M |
|
Non Operating Income
|
0.02M | 0.01M | 0.01M | | | | | | | | | | | | |
|
EBT
|
| | | | | | | | | | | 223.51M | 265.23M | 58.57M | -119.24M |
|
Tax Provisions
|
| | | | | | | | | | | | | 0.44M | 0.40M |
|
Profit After Tax
|
11.00M | 25.88M | 40.18M | 52.48M | 82.74M | 103.26M | 157.88M | 193.03M | 219.99M | 230.17M | 18.38M | 223.51M | 265.23M | 58.13M | -119.64M |
|
Equity Income
|
| | | | -0.16M | 3.46M | -0.10M | -2.85M | | | | | | | |
|
Income from Continuing Operations
|
| | | | | | | | | | | 223.51M | 265.23M | 58.13M | -119.64M |
|
Consolidated Net Income
|
| | | | | | | | | | | 223.51M | 265.23M | 58.13M | -119.64M |
|
Income towards Parent Company
|
| | | | | | | | | | | 223.51M | 265.23M | 58.13M | -119.64M |
|
Preferred Dividend Payments
|
| | 3.08M | 7.44M | 7.44M | 11.88M | 30.30M | 36.76M | 27.34M | 18.52M | 13.54M | 12.96M | 12.27M | 12.27M | 12.27M |
|
Net Income towards Common Stockholders
|
11.00M | 25.88M | 37.10M | 45.05M | 75.30M | 91.37M | 127.58M | 156.27M | 192.65M | 211.65M | 4.84M | 210.55M | 252.96M | 45.85M | -131.91M |
|
EPS (Basic)
|
0.87 | 1.35 | 1.64 | 1.26 | 1.72 | 1.54 | 1.74 | 1.54 | 1.52 | 1.41 | 0.01 | 1.48 | 1.77 | 0.29 | -0.97 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | 1.74 | 1.54 | 1.48 | 1.40 | 0.01 | 1.46 | 1.68 | 0.29 | -0.97 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | 153.54M | 140.30M | 139.89M | 140.60M | 141.36M | 138.17M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 175.79M | 148.00M | 168.40M | 165.50M | 141.28M | 139.67M |
|
Interest Expenses
|
10.71M | 14.45M | 8.40M | 4.36M | 26.54M | 48.86M | 63.76M | 78.06M | 114.60M | 152.93M | 148.89M | 162.52M | 270.52M | 466.11M | 503.95M |
|
Tax Rate
|
| | | | | | | | | | | | | 0.75% | |