|
Revenue
|
1,247.40M | 5,864.30M | 6,040.30M | 6,393.60M | 7,386.10M | 7,512.40M | 6,967.20M | 6,783.60M |
|
Cost of Revenue
|
814.60M | 4,044.50M | 4,119.60M | 4,313.10M | 4,883.40M | 4,909.60M | 4,603.40M | 4,504.30M |
|
Gross Profit
|
432.80M | 1,819.80M | 1,920.70M | 2,080.50M | 2,502.70M | 2,602.80M | 2,363.80M | 2,279.30M |
|
Selling, General & Administrative
|
449.70M | 1,405.30M | 1,368.90M | 1,373.70M | 1,530.50M | 1,472.60M | 1,506.60M | 1,641.10M |
|
Other Operating Expenses
|
| | | | | | | 446.60M |
|
Operating Expenses
|
449.70M | 1,405.30M | 1,368.90M | 1,373.70M | 1,530.50M | 1,472.60M | 1,506.60M | 1,641.10M |
|
Operating Income
|
-210.40M | 413.50M | 551.80M | 706.80M | 972.20M | 1,130.20M | 696.40M | 1,084.80M |
|
EBIT
|
-210.40M | 413.50M | 551.80M | 706.80M | 972.20M | 1,130.20M | 696.40M | 1,084.80M |
|
Other Non Operating Income
|
-56.40M | -3.50M | -73.70M | -346.80M | -12.40M | -12.50M | -6.90M | -10.90M |
|
Non Operating Income
|
7.50M | -3.50M | 2.50M | 9.90M | 10.60M | -0.80M | 5.80M | -1.20M |
|
EBT
|
-460.20M | -113.80M | 40.60M | 62.30M | 753.00M | 851.10M | 410.50M | 853.90M |
|
Tax Provisions
|
-314.90M | -26.90M | 2.80M | -54.30M | 180.40M | 164.60M | 89.40M | 142.40M |
|
Profit After Tax
|
-145.30M | -86.90M | 37.80M | 116.60M | 572.60M | 686.50M | 321.10M | 711.50M |
|
Income from Non-Controlling Interests
|
-32.60M | | | | | | | |
|
Income from Continuing Operations
|
-145.30M | -86.90M | 37.80M | 116.60M | 572.60M | 686.50M | 321.10M | 711.50M |
|
Consolidated Net Income
|
-145.30M | -86.90M | 37.80M | 116.60M | 572.60M | 686.50M | 321.10M | 711.50M |
|
Income towards Parent Company
|
-145.30M | -86.90M | 37.80M | 116.60M | 572.60M | 686.50M | 321.10M | 711.50M |
|
Preferred Dividend Payments
|
274.40M | 269.50M | 220.40M | 64.60M | 64.60M | 24.20M | | |
|
Net Income towards Common Stockholders
|
-414.90M | -356.40M | -335.10M | 52.00M | 508.00M | 662.30M | 321.10M | 711.50M |
|
EPS (Basic)
|
-2.75 | -2.69 | -0.84 | 0.09 | 0.86 | 1.02 | 0.48 | 1.05 |
|
EPS (Weighted Average and Diluted)
|
| -2.69 | -0.84 | 0.09 | 0.85 | 1.01 | 0.47 | 1.04 |
|
Shares Outstanding (Weighted Average)
|
| 525.59M | 571.73M | 580.80M | 609.45M | 674.20M | 676.39M | 680.61M |
|
Shares Outstanding (Diluted Average)
|
| 132.70M | 401.20M | 583.40M | 599.60M | 679.40M | 678.40M | 681.90M |
|
EBITDA
|
-210.40M | 413.50M | 551.80M | 706.80M | 972.20M | 1,130.20M | 696.40M | 1,084.80M |
|
Interest Expenses
|
200.90M | 523.80M | 440.00M | 307.60M | 217.40M | 265.80M | 284.80M | 218.80M |
|
Tax Rate
|
68.43% | 23.64% | 6.90% | | 23.96% | 19.34% | 21.78% | 16.68% |