|
Revenue
|
550.17M | 612.74M | 679.96M | 447.58M | 554.21M | 630.76M | 744.30M | 625.77M | 596.72M | 668.87M | 760.87M | 639.78M | 618.55M | 745.61M | 831.82M | 680.91M | 631.94M | 718.57M | 822.19M | 706.24M | 679.00M | 755.00M | 846.00M | 731.00M | 698.00M | 782.00M | 896.00M | 783.00M | 743.00M | 827.00M | 930.00M | 802.00M | 756.00M | 844.00M | 936.00M | 821.00M | 761.00M | 853.00M | 976.00M | 850.00M | 813.00M | 882.00M | 1,013.00M | 902.00M | 844.00M | 931.00M | 1,079.00M | 923.00M | 888.00M | 999.00M | 1,092.00M | 951.00M | 842.00M | 937.00M | 1,082.00M | 931.00M | 938.00M | 1,097.00M | 1,167.00M | 1,032.00M | 1,011.00M | 1,149.00M | 1,323.00M | 1,201.00M | 1,142.00M | 1,276.00M | 1,451.00M |
|
Cost of Revenue
|
314.40M | 330.60M | 340.86M | 196.51M | 305.64M | 314.02M | 346.18M | 330.16M | 310.82M | 327.16M | 340.34M | 323.48M | 310.00M | 327.58M | 355.13M | 336.79M | 312.20M | 323.32M | 337.67M | 326.15M | 325.18M | 337.85M | 341.35M | 345.62M | 324.00M | 336.00M | 364.00M | 380.00M | 348.00M | 351.00M | 432.00M | 368.00M | 334.00M | 347.00M | 322.00M | 366.00M | 347.00M | 348.00M | 390.00M | 394.00M | 365.00M | 372.00M | 395.00M | 412.00M | 383.00M | 391.00M | 419.00M | 429.00M | 419.00M | 431.00M | 436.00M | 491.00M | 364.00M | 376.00M | 416.00M | 433.00M | 393.00M | 419.00M | 436.00M | 472.00M | 416.00M | 427.00M | 496.00M | 519.00M | 468.00M | 480.00M | 523.00M |
|
Gross Profit
|
235.77M | 282.14M | 339.09M | 251.06M | 248.56M | 316.75M | 398.12M | 295.61M | 285.89M | 341.72M | 420.53M | 316.30M | 308.55M | 418.03M | 476.69M | 344.12M | 319.74M | 395.25M | 484.52M | 380.10M | 353.82M | 417.15M | 504.65M | 385.38M | 374.00M | 446.00M | 532.00M | 403.00M | 395.00M | 476.00M | 498.00M | 434.00M | 422.00M | 497.00M | 614.00M | 455.00M | 414.00M | 505.00M | 586.00M | 456.00M | 448.00M | 510.00M | 618.00M | 490.00M | 461.00M | 540.00M | 660.00M | 494.00M | 469.00M | 568.00M | 656.00M | 460.00M | 478.00M | 561.00M | 666.00M | 498.00M | 545.00M | 678.00M | 731.00M | 560.00M | 595.00M | 722.00M | 827.00M | 682.00M | 674.00M | 796.00M | 928.00M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | 5.18M | 5.73M | 250.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.20M | 0.01M | -0.78M | 299.97M | -0.07M | 446.63M | 482.43M | 463.44M | 453.46M | 462.30M | 473.73M | 212.37M | 458.82M | 474.98M | 504.18M | 491.86M | 471.90M | 482.38M | 499.02M | 488.83M | 491.56M | 499.99M | 508.88M | 507.56M | 1.00M | 1.00M | | 1.00M | 1.00M | 2.00M | 5.00M | 2.00M | | 2.00M | 7.00M | 7.00M | 2.00M | | 18.00M | | 3.00M | 6.00M | | -53.00M | | | | | 659.00M | 669.00M | 675.00M | 731.00M | 596.00M | | | 19.00M | 643.00M | 1.00M | | | 685.00M | 1.00M | | -1.00M | 771.00M | | -1.00M |
|
Operating Expenses
|
885.54M | 0.46M | 465.55M | 299.97M | 442.11M | 446.63M | 482.43M | 463.44M | 453.46M | 467.48M | 479.46M | 462.70M | 458.82M | 474.98M | 504.18M | 491.86M | 471.90M | 482.38M | 499.02M | 488.83M | 491.56M | 499.99M | 508.88M | 507.56M | 494.00M | 504.00M | 535.00M | 551.00M | 529.00M | 528.00M | 611.00M | 549.00M | 526.00M | 534.00M | 504.00M | 540.00M | 544.00M | 551.00M | 641.00M | 602.00M | 575.00M | 580.00M | 607.00M | 634.00M | 605.00M | 618.00M | 646.00M | 660.00M | 659.00M | 669.00M | 675.00M | 731.00M | 596.00M | 610.00M | 643.00M | 670.00M | 643.00M | 665.00M | 689.00M | 733.00M | 685.00M | 700.00M | 780.00M | 801.00M | 771.00M | 787.00M | 837.00M |
|
Operating Income
|
-335.37M | 157.19M | 214.41M | -168.34M | 123.83M | 188.37M | 266.48M | 149.44M | 143.25M | 201.40M | 281.41M | 177.08M | 159.74M | 270.63M | 327.64M | 166.96M | 165.32M | 242.03M | 323.17M | 217.79M | 187.00M | 255.00M | 337.00M | 224.00M | 204.00M | 278.00M | 361.00M | 232.00M | 214.00M | 299.00M | 319.00M | 248.00M | 230.00M | 310.00M | 432.00M | 281.00M | 217.00M | 302.00M | 335.00M | 248.00M | 238.00M | 302.00M | 406.00M | 224.00M | 239.00M | 313.00M | 433.00M | 263.00M | 229.00M | 330.00M | 417.00M | 220.00M | 246.00M | 327.00M | 439.00M | 261.00M | 295.00M | 432.00M | 478.00M | 299.00M | 326.00M | 449.00M | 543.00M | 400.00M | 371.00M | 489.00M | 614.00M |
|
EBIT
|
-335.37M | 157.19M | 214.41M | -168.34M | 123.83M | 188.37M | 266.48M | 149.44M | 143.25M | 201.40M | 281.41M | 177.08M | 159.74M | 270.63M | 327.64M | 166.96M | 165.32M | 242.03M | 323.17M | 217.79M | 187.00M | 255.00M | 337.00M | 224.00M | 204.00M | 278.00M | 361.00M | 232.00M | 214.00M | 299.00M | 319.00M | 248.00M | 230.00M | 310.00M | 432.00M | 281.00M | 217.00M | 302.00M | 335.00M | 248.00M | 238.00M | 302.00M | 406.00M | 224.00M | 239.00M | 313.00M | 433.00M | 263.00M | 229.00M | 330.00M | 417.00M | 220.00M | 246.00M | 327.00M | 439.00M | 261.00M | 295.00M | 432.00M | 478.00M | 299.00M | 326.00M | 449.00M | 543.00M | 400.00M | 371.00M | 489.00M | 614.00M |
|
Non Operating Investment Income
|
| -0.81M | -0.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-71.98M | -73.69M | -74.12M | | -78.72M | | | | | | | | | | | | | | | | | | | | -75.00M | -76.00M | -77.00M | -80.00M | -80.00M | -81.00M | -81.00M | -83.00M | -85.00M | -85.00M | -89.00M | -83.00M | -84.00M | -86.00M | -89.00M | -91.00M | -93.00M | -94.00M | -97.00M | 288.00M | -96.00M | -101.00M | -99.00M | 298.00M | | | | 4.00M | 13.00M | 12.00M | 14.00M | 13.00M | 14.00M | 15.00M | 23.00M | 21.00M | 24.00M | 25.00M | 22.00M | 23.00M | 22.00M | 22.00M | 23.00M |
|
Other Non Operating Income
|
-3.05M | -1.41M | -0.31M | 17.34M | -8.01M | 1.99M | 0.51M | 2.15M | -1.16M | 0.68M | 0.01M | -0.58M | -0.62M | 0.34M | 0.04M | -0.68M | -0.78M | -0.26M | -0.45M | -39.52M | -1.54M | -0.32M | -0.73M | 8.59M | 4.00M | 2.00M | 3.00M | 6.00M | 2.00M | 7.00M | 5.00M | 1.00M | 3.00M | 3.00M | -6.00M | 6.00M | 4.00M | 4.00M | 4.00M | 3.00M | 3.00M | 15.00M | 5.00M | 6.00M | 3.00M | 8.00M | 6.00M | 5.00M | 4.00M | 3.00M | 4.00M | 7.00M | 15.00M | 17.00M | 6.00M | -18.00M | 11.00M | 12.00M | 14.00M | 10.00M | 7.00M | 11.00M | 13.00M | 11.00M | 17.00M | 12.00M | 11.00M |
|
Non Operating Income
|
-0.03M | -71.07M | -72.61M | -79.23M | 11.25M | -73.69M | -71.41M | -77.49M | -74.61M | -75.31M | -74.52M | -75.02M | -75.09M | -73.37M | -72.62M | -72.64M | -75.42M | -74.17M | -74.88M | -115.53M | -73.09M | -72.28M | -73.47M | -74.15M | -71.00M | -74.00M | -74.00M | -74.00M | -78.00M | -74.00M | -76.00M | -87.00M | -85.00M | -84.00M | -92.00M | -80.00M | -77.00M | -80.00M | -80.00M | -78.00M | -86.00M | -75.00M | -88.00M | -132.00M | -80.00M | -81.00M | -81.00M | -82.00M | -74.00M | -79.00M | -77.00M | 674.00M | -53.00M | -57.00M | -72.00M | -83.00M | -81.00M | -75.00M | -71.00M | -81.00M | -84.00M | -88.00M | -90.00M | -97.00M | -101.00M | -113.00M | -120.00M |
|
EBT
|
-402.51M | 86.13M | 141.80M | -446.84M | 0.05M | 114.59M | 195.12M | 72.22M | 68.64M | 126.08M | 206.89M | 102.06M | 84.64M | 197.26M | 255.02M | 93.45M | 88.81M | 167.72M | 248.28M | 101.95M | 114.35M | 182.50M | 263.81M | 149.33M | 133.00M | 204.00M | 287.00M | 158.00M | 136.00M | 225.00M | 243.00M | 166.00M | 145.00M | 226.00M | 340.00M | 201.00M | 140.00M | 222.00M | 255.00M | 170.00M | 152.00M | 227.00M | 318.00M | 136.00M | 159.00M | 232.00M | 352.00M | 181.00M | 155.00M | 251.00M | 340.00M | 894.00M | 193.00M | 270.00M | 367.00M | 178.00M | 214.00M | 357.00M | 407.00M | 218.00M | 242.00M | 361.00M | 453.00M | 303.00M | 270.00M | 376.00M | 494.00M |
|
Tax Provisions
|
10.57M | 34.14M | 50.16M | 18.92M | 18.67M | 46.57M | 75.76M | 33.71M | 27.95M | 51.27M | 78.39M | 41.14M | 35.39M | 80.60M | 100.91M | 39.88M | 31.17M | 66.46M | 98.37M | 40.67M | 45.24M | 72.33M | 107.20M | 55.23M | 53.00M | 81.00M | 113.00M | 59.00M | 54.00M | 88.00M | 95.00M | 65.00M | 52.00M | 95.00M | 137.00M | 202.00M | 34.00M | 60.00M | 70.00M | 58.00M | 39.00M | 57.00M | 78.00M | 38.00M | 35.00M | 56.00M | 88.00M | 36.00M | 22.00M | 44.00M | 62.00M | 249.00M | 35.00M | 52.00M | 70.00M | 31.00M | 44.00M | 77.00M | 84.00M | 47.00M | 57.00M | 84.00M | 103.00M | 64.00M | 65.00M | 87.00M | 115.00M |
|
Profit After Tax
|
-413.08M | 51.99M | 91.64M | -562.46M | 30.81M | 72.75M | 124.11M | 40.15M | 40.70M | 81.11M | 137.42M | 64.85M | 49.25M | 116.66M | 154.11M | 55.48M | 58.45M | 101.37M | 150.66M | 61.12M | 68.00M | 109.00M | 152.00M | 94.00M | 80.00M | 123.00M | 174.00M | 99.00M | 82.00M | 137.00M | 148.00M | 101.00M | 93.00M | 131.00M | 203.00M | -1.00M | 106.00M | 162.00M | 187.00M | 112.00M | 113.00M | 170.00M | 240.00M | 98.00M | 124.00M | 176.00M | 264.00M | 145.00M | 133.00M | 207.00M | 278.00M | 645.00M | 158.00M | 218.00M | 297.00M | 147.00M | 170.00M | 280.00M | 323.00M | 171.00M | 185.00M | 277.00M | 350.00M | 239.00M | 205.00M | 289.00M | 379.00M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-413.08M | 51.99M | 91.64M | -465.76M | -18.62M | 68.02M | 119.36M | 38.51M | 40.70M | 74.82M | 128.50M | 60.92M | 49.25M | 116.66M | 154.11M | 53.58M | 57.64M | 101.26M | 149.91M | 61.28M | 69.11M | 110.17M | 156.61M | 94.11M | 80.00M | 123.00M | 174.00M | 99.00M | 82.00M | 137.00M | 148.00M | 101.00M | 93.00M | 131.00M | 203.00M | -1.00M | 106.00M | 162.00M | 185.00M | 112.00M | 113.00M | 170.00M | 240.00M | 98.00M | 124.00M | 176.00M | 264.00M | 145.00M | 133.00M | 207.00M | 278.00M | 645.00M | 158.00M | 218.00M | 297.00M | 147.00M | 170.00M | 280.00M | 323.00M | 171.00M | 185.00M | 277.00M | 350.00M | 239.00M | 205.00M | 289.00M | 379.00M |
|
Consolidated Net Income
|
-413.08M | 51.99M | 91.64M | -465.76M | 1.13M | 4.73M | 4.76M | 8.90M | -14.47M | 12.35M | 14.16M | 9.40M | -7.50M | -12.35M | -0.49M | 1.90M | | | 0.76M | -1.85M | -0.99M | -0.88M | -4.42M | -0.71M | 80.00M | 123.00M | 174.00M | 99.00M | 82.00M | 137.00M | 148.00M | 101.00M | 93.00M | 131.00M | 203.00M | -1.00M | 106.00M | 162.00M | 185.00M | 112.00M | 113.00M | 170.00M | 240.00M | 98.00M | 124.00M | 176.00M | 264.00M | 145.00M | 133.00M | 207.00M | 278.00M | 645.00M | 158.00M | 218.00M | 297.00M | 147.00M | 170.00M | 280.00M | 323.00M | 171.00M | 185.00M | 277.00M | 350.00M | 239.00M | 205.00M | 289.00M | 379.00M |
|
Income towards Parent Company
|
-413.08M | 51.99M | 91.64M | -465.76M | 1.13M | 4.73M | 4.76M | 8.90M | -14.47M | 12.35M | 14.16M | 9.40M | -7.50M | -12.35M | -0.49M | 1.90M | | | 0.76M | -1.85M | -0.99M | -0.88M | -4.42M | -0.71M | 80.00M | 123.00M | 174.00M | 99.00M | 82.00M | 137.00M | 148.00M | 101.00M | 93.00M | 131.00M | 203.00M | -1.00M | 106.00M | 162.00M | 185.00M | 112.00M | 113.00M | 170.00M | 240.00M | 98.00M | 124.00M | 176.00M | 264.00M | 145.00M | 133.00M | 207.00M | 278.00M | 645.00M | 158.00M | 218.00M | 297.00M | 147.00M | 170.00M | 280.00M | 323.00M | 171.00M | 185.00M | 277.00M | 350.00M | 239.00M | 205.00M | 289.00M | 379.00M |
|
Net Income towards Common Stockholders
|
-413.08M | 51.99M | 91.64M | -465.76M | 1.13M | 4.73M | 4.76M | 8.90M | -14.47M | 81.09M | 137.41M | 64.83M | 41.74M | 107.01M | 153.79M | 55.44M | 57.64M | 101.24M | 150.65M | -1.85M | 68.11M | -0.88M | 152.17M | -0.71M | 80.03M | 123.00M | 174.00M | 99.00M | 82.00M | 137.00M | 148.00M | 101.00M | 93.00M | 131.00M | 203.00M | -1.00M | 106.00M | 162.00M | 185.00M | 112.00M | 113.00M | 170.00M | 240.00M | 98.00M | 124.00M | 176.00M | 264.00M | 145.00M | 133.00M | 207.00M | 278.00M | 645.00M | 158.00M | 218.00M | 297.00M | 147.00M | 170.00M | 280.00M | 323.00M | 171.00M | 185.00M | 277.00M | 350.00M | 239.00M | 205.00M | 289.00M | 379.00M |
|
EPS (Basic)
|
2.58 | 0.32 | 0.52 | -2.77 | 0.18 | 0.42 | 0.71 | 0.05 | 0.23 | 0.46 | 0.78 | 0.37 | 0.28 | 0.66 | 0.87 | 0.31 | 0.33 | 0.57 | 0.85 | -0.01 | 0.38 | 0.61 | 0.85 | 0.00 | 0.45 | 0.69 | 0.97 | 0.55 | 0.46 | 0.77 | 0.83 | 0.57 | 0.52 | 0.74 | 1.14 | -0.01 | 0.60 | 0.90 | 1.04 | 0.62 | 0.62 | 0.94 | 1.33 | 0.54 | 0.69 | 0.97 | 1.46 | 0.80 | 0.73 | 1.14 | 1.53 | 3.54 | 0.87 | 1.20 | 1.63 | 0.81 | 0.91 | 1.44 | 1.66 | 0.88 | 0.95 | 1.42 | 1.80 | 1.23 | 1.05 | 1.48 | 1.94 |
|
EPS (Weighted Average and Diluted)
|
-2.58 | 0.32 | 0.52 | -2.77 | 0.18 | 0.42 | 0.71 | 0.05 | 0.23 | 0.46 | 0.78 | 0.37 | 0.28 | 0.66 | 0.87 | 0.31 | 0.33 | 0.57 | 0.84 | -0.01 | 0.38 | 0.61 | 0.85 | 0.00 | 0.44 | 0.68 | 0.96 | 0.55 | 0.46 | 0.77 | 0.83 | 0.56 | 0.52 | 0.73 | 1.13 | -0.01 | 0.59 | 0.91 | 1.04 | 0.62 | 0.62 | 0.94 | 1.33 | 0.54 | 0.68 | 0.97 | 1.46 | 0.80 | 0.73 | 1.14 | 1.53 | 3.54 | 0.87 | 1.20 | 1.63 | 0.81 | 0.91 | 1.44 | 1.66 | 0.88 | 0.95 | 1.42 | 1.80 | 1.23 | 1.05 | 1.48 | 1.94 |
|
Shares Outstanding (Weighted Average)
|
| 163.23M | 174.59M | 168.16M | 174.72M | 174.77M | 174.86M | 174.83M | 175.26M | 175.47M | 175.55M | 175.48M | 175.91M | 176.33M | 176.62M | 176.44M | 177.33M | 177.72M | 177.97M | 178.00M | 178.54M | | | 179.00M | | | | 179.00M | | | 178.00M | 178.00M | 178.00M | 178.00M | 178.00M | 178.00M | 178.00M | 179.00M | 181.00M | 180.00M | 181.00M | 181.00M | 181.00M | 181.00M | 181.00M | 181.00M | 181.00M | 181.00M | 181.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 186.00M | 195.00M | 195.00M | 193.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M |
|
Shares Outstanding (Diluted Average)
|
| 163.30M | 174.69M | 168.16M | 174.80M | 174.85M | 175.06M | 175.12M | 176.05M | 176.42M | 176.59M | 176.53M | 177.03M | 177.49M | 177.84M | 177.67M | 178.47M | 178.91M | 179.15M | 179.00M | 179.46M | | | 180.00M | | | | 180.00M | | | 179.00M | 179.00M | 179.00M | 179.00M | 179.00M | 179.00M | 179.00M | 179.00M | 181.00M | 180.00M | 181.00M | 181.00M | 181.00M | 181.00M | 181.00M | 181.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 186.00M | 195.00M | 195.00M | 193.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M |
|
EBITDA
|
-335.37M | 157.19M | 214.41M | -168.34M | 32.28M | 73.41M | 125.57M | 29.79M | 27.72M | 82.37M | 137.56M | 35.73M | 43.88M | 108.69M | 156.19M | 30.79M | 59.55M | 103.08M | 153.23M | 134.96M | 67.61M | 109.78M | 150.91M | 47.58M | 80.41M | 124.53M | 174.77M | 232.00M | 214.00M | 299.00M | 319.00M | 248.00M | 230.00M | 310.00M | 432.00M | 281.00M | 217.00M | 302.00M | 335.00M | 248.00M | 238.00M | 302.00M | 406.00M | 224.00M | 239.00M | 313.00M | 433.00M | 263.00M | 229.00M | 330.00M | 417.00M | 220.00M | 246.00M | 327.00M | 439.00M | 261.00M | 295.00M | 432.00M | 478.00M | 299.00M | 326.00M | 449.00M | 543.00M | 400.00M | 371.00M | 489.00M | 614.00M |
|
Interest Expenses
|
| | | | 78.70M | 78.44M | 74.57M | 82.31M | 76.19M | 78.47M | 78.56M | 79.19M | 79.65M | 79.73M | 76.62M | 74.79M | 78.11M | 77.76M | 77.39M | 74.90M | 73.56M | 73.67M | 75.44M | 75.14M | 75.67M | 75.42M | 77.64M | | | | | | | | | | | | | | | | | | | | | | 98.00M | 101.00M | 101.00M | 103.00M | 100.00M | 106.00M | 111.00M | 116.00M | 115.00M | 110.00M | 117.00M | 118.00M | 124.00M | 131.00M | 132.00M | 136.00M | 144.00M | 151.00M | 158.00M |
|
Tax Rate
|
-2.63% | 39.64% | 35.38% | -4.23% | 37,126.38% | 40.64% | 38.83% | 46.68% | 40.71% | 40.66% | 37.89% | 40.31% | 41.81% | 40.86% | 39.57% | 42.67% | 35.09% | 39.62% | 39.62% | 39.90% | 39.56% | 39.63% | 40.64% | 36.98% | 39.85% | 39.71% | 39.37% | 37.34% | 39.71% | 39.11% | 39.09% | 39.16% | 35.86% | 42.04% | 40.29% | 100.50% | 24.29% | 27.03% | 27.45% | 34.12% | 25.66% | 25.11% | 24.53% | 27.94% | 22.01% | 24.14% | 25.00% | 19.89% | 14.19% | 17.53% | 18.24% | 27.85% | 18.13% | 19.26% | 19.07% | 17.42% | 20.56% | 21.57% | 20.64% | 21.56% | 23.55% | 23.27% | 22.74% | 21.12% | 24.07% | 23.14% | 23.28% |