|
Revenue
|
1,621.38M | 1,766.22M | 1,464.68M | 1,726.30M | 1,744.98M | 1,789.58M | 2,783.75M | 1,554.31M | 1,750.95M | 1,937.81M | 2,104.61M | 2,056.76M | 2,015.36M | 1,795.30M | 2,025.40M | 2,262.82M |
|
Gross Profit
|
1,621.38M | 1,766.22M | 1,464.68M | 1,726.30M | 1,744.98M | 1,789.58M | 2,783.75M | 1,554.31M | 1,750.95M | 1,937.81M | 2,104.61M | 2,056.76M | 2,015.36M | 1,795.30M | 2,025.40M | 2,262.82M |
|
Share-based Compensation (IS)
|
| | | | | | | | 233.24M | 200.06M | 170.62M | 183.54M | 256.16M | 251.07M | 355.38M | 369.14M |
|
Restructuring Costs
|
| | | | | -3.29M | 0.07M | -13.75M | | | | | | | | |
|
Other Operating Expenses
|
1,380.75M | 1,540.07M | -35.10M | 28.20M | 2,078.06M | -133.80M | 258.50M | 1,394.82M | 1,634.98M | 1,672.72M | 1,854.91M | 1,798.70M | 1,989.89M | 1,559.62M | 1,830.09M | 2,013.03M |
|
Operating Expenses
|
1,531.42M | 1,690.70M | 1,410.33M | 1,711.26M | 2,232.16M | 1,844.80M | 2,864.62M | 1,526.37M | 1,777.87M | 1,823.92M | 2,041.03M | 1,991.54M | 2,178.22M | 1,717.12M | 1,992.83M | 2,182.26M |
|
Operating Income
|
| 19.92M | 19.02M | 19.51M | 92.97M | -4.82M | 153.58M | 42.16M | 1.45M | 36.10M | 25.63M | 16.36M | | | | |
|
EBIT
|
103.80M | 19.92M | 19.02M | 19.51M | 92.97M | -4.82M | 153.58M | 42.16M | 1.45M | 36.10M | 25.63M | 16.36M | 245.83M | 155.43M | 134.94M | 264.22M |
|
Non Operating Investment Income
|
| | | | | 8.63M | 27.10M | 0.36M | | | | | | | | |
|
Other Non Operating Income
|
| | | 52.47M | 39.47M | 49.43M | 122.71M | 81.93M | 25.86M | 50.65M | 30.51M | 1.58M | 19.70M | 9.37M | 15.99M | 45.39M |
|
Non Operating Income
|
69.46M | 78.97M | 69.58M | 64.25M | 753.11M | 151.06M | 519.65M | 92.52M | 70.14M | 71.87M | 118.67M | 89.05M | 339.35M | 87.43M | 74.28M | 92.59M |
|
EBT
|
89.96M | 75.52M | 54.36M | 55.74M | 265.92M | -13.76M | 438.78M | 120.46M | 4.14M | 171.92M | 116.63M | 72.22M | 176.50M | 97.50M | 57.71M | 173.14M |
|
Tax Provisions
|
33.03M | 14.47M | 16.00M | 31.77M | 174.16M | 26.84M | 120.62M | 88.44M | 92.77M | 87.50M | 49.81M | 21.30M | 23.01M | 38.58M | 18.93M | 49.91M |
|
Profit After Tax
|
56.93M | 60.20M | 38.36M | 35.51M | 173.75M | -14.41M | 318.16M | 253.84M | -88.64M | 286.61M | 66.82M | 50.92M | 153.49M | 58.87M | 38.77M | 126.99M |
|
Equity Income
|
-12.12M | -9.21M | -6.61M | -11.78M | -9.51M | -7.97M | 2.60M | 3.54M | 4.63M | 7.40M | 4.12M | 5.02M | 6.71M | 10.92M | 9.20M | 8.43M |
|
Income from Non-Controlling Interests
|
29.00M | 32.12M | 18.22M | 11.65M | 102.83M | -11.36M | 158.20M | 70.00M | 36.17M | 53.12M | 22.91M | 5.86M | 29.48M | 10.15M | 2.51M | -3.76M |
|
Income from Continuing Operations
|
56.93M | 61.04M | 38.36M | 23.96M | 91.77M | -40.60M | 318.16M | 32.02M | -88.64M | 84.41M | 66.82M | 50.92M | 153.49M | 58.92M | 38.77M | 123.23M |
|
Consolidated Net Income
|
56.93M | 61.04M | 38.36M | 23.96M | 91.77M | -40.60M | 318.16M | 189.72M | 170.37M | 178.46M | 66.82M | 50.92M | 153.49M | 58.92M | 38.77M | 123.23M |
|
Income towards Parent Company
|
56.93M | 61.04M | 38.36M | 23.96M | 91.77M | -40.60M | 318.16M | 189.72M | 170.37M | 178.46M | 66.82M | 50.92M | 153.49M | 58.92M | 38.77M | 123.23M |
|
Net Income towards Common Stockholders
|
50.71M | 53.76M | 20.14M | 23.86M | 70.92M | -3.05M | 159.96M | 185.02M | 51.48M | 76.86M | 58.87M | 64.79M | 174.00M | 63.48M | 34.07M | 121.27M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
81.85M | 98.96M | 129.25M | 151.94M | 214.30M | 219.56M | 250.96M | 278.90M | 288.86M | 330.05M | 348.64M | 362.59M | 368.74M | 370.78M | 496.24M | 479.72M |
|
Shares Outstanding (Diluted Average)
|
294.38M | 303.28M | 116.51M | 280.81M | | | | | | | | | | | 489.99M | 479.14M |
|
EBITDA
|
103.80M | 20.22M | 17.36M | 23.43M | 92.97M | -4.82M | 153.58M | 42.16M | 1.45M | 36.10M | 25.63M | 16.36M | 245.83M | 155.43M | 134.94M | 264.22M |
|
Tax Rate
|
36.71% | 19.17% | 29.43% | 57.01% | 65.49% | | 27.49% | 73.42% | | 50.90% | 42.71% | 29.50% | 13.04% | 39.57% | 32.81% | 28.83% |