|
Revenue
|
347.15M | 326.50M | 321.75M | 365.02M | 364.56M | 379.94M | 1.40M | 394.96M | 449.54M | 440.32M | 441.48M | 444.97M | 1,193.17M | 404.19M | 426.61M | 444.79M | 417.20M | 436.22M | 491.37M | 547.57M | 669.13M | 685.29M | 881.75M | 640.65M | 653.77M | 734.82M | -598.03M | 783.19M | 848.90M | 827.03M | -708.17M | 524.77M | 491.04M | 455.64M | 466.35M | 544.75M | 551.19M | 521.14M | 487.16M | 603.17M | 519.09M | 455.04M | 479.43M | 567.58M | 512.45M | 473.75M | 461.59M | 506.46M | 435.76M | 416.57M | 436.51M | 532.87M | 493.08M | 482.69M | 516.76M | 578.61M | 550.76M | 561.11M | 572.33M | 664.24M | 784.00M | 736.85M |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.39M | 45.60M | 34.90M | 80.17M | 12.14M | 45.00M | 44.09M | 69.39M | 42.20M | 27.82M | 33.01M | 80.52M | 33.49M | 58.29M | 78.49M | 85.89M | 57.88M | 46.13M | 57.73M | 89.33M | 81.37M | 126.64M | 69.27M | 78.09M | 96.08M | 66.21M | 85.69M | 121.17M | 75.32M | 83.93M | 74.45M |
|
Other Operating Expenses
|
332.96M | 271.97M | 265.81M | 311.20M | 305.34M | 354.47M | 310.23M | 6.40M | 2.90M | 0.70M | 18.20M | 392.05M | 947.58M | 352.77M | 385.66M | 7.60M | -40.50M | 1.10M | -102.00M | 25.10M | 9.30M | 38.40M | 164.30M | 16.30M | 584.48M | 640.71M | -492.17M | 680.38M | 710.62M | 723.01M | -479.03M | 427.44M | 412.24M | 370.36M | 462.68M | 425.41M | 469.82M | 474.92M | 481.86M | 516.06M | 426.22M | -0.01M | 456.62M | 452.54M | 449.58M | 0.09M | 633.02M | 424.75M | 369.02M | -0.18M | 398.44M | 458.80M | 485.27M | 424.86M | 461.16M | 507.26M | 459.20M | 502.84M | 543.72M | 543.95M | 665.21M | 657.99M |
|
Operating Expenses
|
361.09M | 300.13M | 294.80M | 340.48M | 341.08M | 384.42M | 344.35M | 376.05M | 445.09M | 436.70M | 453.41M | 431.27M | 984.92M | 390.68M | 425.30M | 429.05M | 402.67M | 449.53M | 563.56M | 543.09M | 654.90M | 665.46M | 1,001.18M | 619.24M | 635.44M | 689.74M | -500.56M | 731.21M | 760.93M | 774.97M | -489.25M | 464.59M | 446.61M | 409.51M | 503.22M | 471.41M | 514.93M | 519.62M | 529.25M | 567.13M | 473.46M | 444.07M | 502.34M | 500.93M | 496.74M | 500.80M | 679.75M | 463.41M | 408.95M | 406.12M | 438.63M | 499.96M | 525.76M | 464.89M | 502.22M | 548.07M | 500.15M | 548.04M | 586.00M | 586.52M | 711.69M | 705.61M |
|
EBIT
|
-11.03M | 30.17M | 30.74M | 28.93M | 28.25M | 2.27M | 19.51M | 26.47M | 12.03M | 13.37M | 38.75M | 23.40M | 218.24M | 51.83M | 10.79M | 20.58M | 24.14M | 39.13M | -59.68M | 52.17M | 35.73M | 100.27M | 329.64M | 32.85M | 43.83M | 163.41M | -108.88M | 76.56M | 120.77M | 166.83M | -360.02M | 103.59M | 56.96M | 73.31M | -19.45M | 124.11M | 50.70M | 20.54M | -13.05M | 48.55M | 65.50M | 36.94M | 2.34M | 91.37M | 37.55M | -3.90M | 120.81M | 59.66M | 45.79M | 33.54M | 16.44M | 48.97M | -11.36M | 44.65M | 52.68M | 91.23M | 76.72M | 44.83M | 51.44M | 104.63M | 109.08M | 67.32M |
|
Interest & Investment Income
|
| | | | | | | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | 31.86M | 7.61M | -2.22M | 1.67M | 45.89M | 4.09M | 31.20M | 1.33M | 59.73M | 30.45M | -2.92M | 10.01M | 91.66M | -16.26M | 5.02M | 4.71M | 88.19M | -72.06M | 31.41M | 1.48M | 15.12M | 2.63M | 16.58M | 0.19M | 2.10M | 11.64M | -6.01M | 1.13M | 4.78M | 1.69M | 5.41M | 1.92M | 4.51M | 7.86M | -0.50M | 1.91M | 5.54M | 2.42M | -1.74M | -1.01M | 3.97M | 14.77M | 38.76M | 1.81M | 4.28M | 0.54M | -0.10M | 0.58M | -0.04M |
|
Non Operating Income
|
4.39M | 27.44M | 7.04M | 25.08M | 6.20M | 23.36M | 14.94M | 9.49M | 15.05M | 26.62M | 13.08M | 17.30M | 59.78M | 29.16M | 5.31M | 16.58M | 13.58M | 45.89M | 94.17M | 31.79M | 27.18M | 63.49M | 421.32M | 22.84M | 23.71M | 99.50M | -23.55M | 42.39M | 50.27M | 90.35M | -78.12M | 34.03M | 14.55M | 16.45M | 18.89M | 37.42M | 21.35M | 42.26M | 29.49M | 17.53M | 21.48M | 28.37M | 21.57M | 16.04M | 23.77M | 24.61M | 274.93M | 17.77M | 23.01M | 19.95M | 26.70M | 12.51M | 13.22M | 22.03M | 26.52M | 40.55M | 13.33M | 26.95M | 37.74M | 10.75M | 24.65M | 42.38M |
|
EBT
|
-13.94M | 26.37M | 26.96M | 24.54M | 23.48M | -4.48M | 10.82M | 18.91M | 4.45M | 3.61M | 28.76M | 13.70M | 208.25M | 42.66M | 1.31M | 11.25M | 14.91M | 29.94M | -69.86M | 36.27M | 17.29M | 83.32M | 301.89M | 19.39M | 29.20M | 144.58M | -112.73M | 57.79M | 94.28M | 142.40M | -290.34M | 94.22M | 46.93M | 62.59M | -31.82M | 110.76M | 35.57M | 5.14M | -29.40M | 31.04M | 47.87M | 17.27M | -19.47M | 73.52M | 18.87M | -20.63M | 104.75M | 45.36M | 31.45M | 19.04M | 1.66M | 33.23M | -31.28M | 23.87M | 31.89M | 71.10M | 55.16M | 19.71M | 27.17M | 79.98M | 75.28M | 33.50M |
|
Tax Provisions
|
-2.99M | 6.88M | 5.87M | 7.40M | 6.03M | -1.34M | 3.90M | 7.20M | 0.07M | 2.62M | 21.88M | 3.10M | 78.71M | 10.68M | 81.67M | 0.74M | 3.60M | 18.81M | 3.68M | 10.05M | 2.27M | 28.74M | 79.56M | 4.84M | 10.55M | 30.27M | 42.73M | 6.68M | 16.55M | 31.85M | 37.69M | 21.55M | 14.57M | 23.02M | 28.36M | 25.78M | 13.26M | 6.69M | 4.08M | 10.88M | 8.60M | 8.56M | -6.73M | 14.94M | -1.19M | -6.69M | 15.96M | 14.66M | 15.11M | 10.81M | -1.99M | 12.06M | -9.07M | 5.31M | 10.63M | 22.06M | 17.99M | 6.00M | 3.87M | 26.55M | 19.06M | 7.43M |
|
Profit After Tax
|
-9.62M | 19.50M | 24.02M | 17.14M | 17.45M | -3.14M | 6.92M | 11.71M | 4.38M | 0.99M | 18.43M | 10.60M | 129.54M | 31.99M | 1.62M | 10.50M | 11.31M | 11.13M | -47.36M | 26.22M | 15.02M | 54.59M | 222.33M | 14.55M | 18.66M | 114.30M | 66.36M | 51.12M | 77.73M | 110.55M | -328.03M | 97.43M | 49.99M | 162.30M | -23.11M | 84.97M | 22.31M | -6.30M | -33.48M | 20.17M | 39.27M | 8.85M | -12.74M | 58.58M | 20.06M | -13.94M | 88.79M | 30.70M | 16.34M | 8.22M | 3.60M | 21.17M | -22.21M | 18.55M | 21.26M | 49.21M | 37.83M | 14.75M | 25.20M | 55.16M | 57.55M | 27.88M |
|
Equity Income
|
-1.75M | -1.61M | -1.89M | -1.66M | -1.40M | -1.68M | -1.87M | -2.46M | -2.65M | -3.00M | -3.67M | -3.29M | -1.22M | -2.71M | -2.29M | -2.27M | -1.29M | -2.64M | -1.77M | 0.80M | 0.83M | 1.04M | -0.08M | 0.89M | 0.86M | 0.80M | 1.00M | 0.24M | 1.60M | 2.15M | 0.64M | 2.62M | 1.01M | 1.33M | 2.40M | 0.78M | 0.74M | 1.53M | 1.06M | 1.02M | 1.12M | 1.53M | 1.35M | 1.50M | 1.32M | 1.82M | 2.10M | 2.80M | 2.73M | 3.23M | 2.12M | 2.10M | 2.41M | 2.10M | 2.60M | 1.80M | 2.74M | 2.40M | 1.53M | 2.40M | 2.40M | 2.30M |
|
Income from Non-Controlling Interests
|
-6.74M | 13.27M | 12.27M | 8.47M | 7.79M | -1.11M | 3.08M | 3.52M | 2.42M | 1.44M | 4.27M | 3.60M | 95.07M | 6.66M | -2.51M | 2.49M | 3.71M | 3.92M | -21.49M | 12.17M | 5.67M | 16.21M | 124.14M | 2.04M | 4.19M | 27.09M | 23.11M | 14.29M | 24.81M | 29.02M | -31.95M | 28.67M | 12.36M | 34.06M | 4.13M | 24.52M | 8.34M | 4.75M | -12.91M | 6.50M | 11.35M | -0.14M | -10.41M | 15.86M | 3.82M | -2.54M | 12.34M | 4.73M | 1.58M | 2.46M | 1.38M | 2.19M | -2.51M | 1.51M | 1.32M | -0.17M | -0.65M | -1.03M | -1.90M | -1.74M | -1.33M | -1.82M |
|
Income from Continuing Operations
|
-10.95M | 19.50M | 21.09M | 17.14M | 17.45M | -3.14M | 6.92M | 11.71M | 4.38M | 0.99M | 6.88M | 10.60M | 129.54M | 31.99M | -80.36M | 10.50M | 11.31M | 11.13M | -73.54M | 26.22M | 15.02M | 54.59M | 222.33M | 14.55M | 18.66M | 114.30M | -155.46M | 51.12M | 77.73M | 110.55M | -328.03M | 72.67M | 32.36M | 39.57M | -60.19M | 84.97M | 22.31M | -1.55M | -33.48M | 20.17M | 39.27M | 8.71M | -12.74M | 58.58M | 20.06M | -13.94M | 88.79M | 30.70M | 16.34M | 8.22M | 3.65M | 21.17M | -22.21M | 18.55M | 21.26M | 49.04M | 37.17M | 13.71M | 23.30M | 53.43M | 56.22M | 26.06M |
|
Consolidated Net Income
|
-10.95M | 19.50M | 21.09M | 17.14M | 17.45M | -3.14M | 6.92M | 11.71M | 4.38M | 0.99M | 6.88M | 10.60M | 129.54M | 31.99M | -80.36M | 10.50M | 11.31M | 11.13M | -73.54M | 26.22M | 15.02M | 54.59M | 222.33M | 14.55M | 18.66M | 114.30M | -155.46M | 51.12M | 77.73M | 110.55M | -328.03M | 24.76M | 17.63M | 122.74M | 13.33M | 84.97M | 22.31M | -1.55M | -33.48M | 20.17M | 39.27M | 8.71M | -12.74M | 58.58M | 20.06M | -13.94M | 88.79M | 30.70M | 16.34M | 8.22M | 3.65M | 21.17M | -22.21M | 18.55M | 21.26M | 49.04M | 37.17M | 13.71M | 23.30M | 53.43M | 56.22M | 26.06M |
|
Income towards Parent Company
|
-10.95M | 19.50M | 21.09M | 17.14M | 17.45M | -3.14M | 6.92M | 11.71M | 4.38M | 0.99M | 6.88M | 10.60M | 129.54M | 31.99M | -80.36M | 10.50M | 11.31M | 11.13M | -73.54M | 26.22M | 15.02M | 54.59M | 222.33M | 14.55M | 18.66M | 114.30M | -155.46M | 51.12M | 77.73M | 110.55M | -328.03M | 24.76M | 17.63M | 122.74M | 13.33M | 84.97M | 22.31M | -1.55M | -33.48M | 20.17M | 39.27M | 8.71M | -12.74M | 58.58M | 20.06M | -13.94M | 88.79M | 30.70M | 16.34M | 8.22M | 3.65M | 21.17M | -22.21M | 18.55M | 21.26M | 49.04M | 37.17M | 13.71M | 23.30M | 53.43M | 56.22M | 26.06M |
|
Net Income towards Common Stockholders
|
-10.94M | 15.98M | 28.73M | 20.83M | 9.66M | -2.03M | 3.84M | 8.19M | 1.96M | -0.45M | 14.17M | 7.00M | 34.47M | 25.33M | 4.13M | 8.01M | 7.60M | 7.21M | -25.87M | 14.05M | 9.35M | 38.37M | 98.19M | 12.51M | 14.47M | 87.21M | 44.44M | 36.83M | 81.87M | 81.53M | -119.80M | 44.00M | 50.45M | 122.74M | 13.33M | -4.55M | -4.78M | -10.27M | 78.47M | -1.28M | 40.17M | 8.85M | -6.82M | 61.70M | 23.26M | -11.40M | 117.96M | 33.64M | 19.71M | 7.37M | 2.76M | 24.16M | -19.70M | 15.99M | 18.82M | 46.42M | 36.07M | 14.19M | 24.35M | 52.81M | 55.14M | 26.77M |
|
EPS (Basic)
|
-0.05 | 0.07 | 0.13 | 0.09 | 0.09 | -0.02 | 0.02 | 0.06 | 0.01 | 0.00 | 0.09 | 0.04 | 0.20 | 0.12 | 0.01 | 0.04 | 0.03 | 0.03 | -0.11 | 0.06 | 0.04 | 0.15 | 0.40 | 0.05 | 0.05 | 0.31 | 0.16 | 0.13 | 0.18 | 0.28 | -0.42 | 0.14 | 0.11 | 0.36 | 0.04 | 0.18 | 0.04 | -0.01 | -0.08 | 0.04 | 0.08 | 0.02 | -0.02 | 0.11 | 0.04 | -0.03 | 0.21 | 0.07 | 0.04 | 0.02 | 0.01 | 0.05 | -0.05 | 0.03 | 0.04 | 0.10 | 0.08 | 0.03 | 0.06 | 0.11 | 0.11 | 0.06 |
|
EPS (Weighted Average and Diluted)
|
-0.05 | 0.07 | 0.13 | 0.09 | 0.09 | -0.02 | 0.02 | 0.06 | 0.01 | | 0.09 | 0.04 | 0.18 | 0.11 | 0.01 | 0.04 | 0.03 | 0.03 | -0.11 | 0.06 | 0.04 | 0.15 | 0.37 | 0.05 | 0.05 | 0.31 | -0.52 | 0.13 | 0.18 | 0.28 | -1.02 | 0.14 | 0.06 | 0.10 | -0.06 | 0.17 | 0.04 | -0.02 | -0.06 | 0.04 | 0.07 | 0.02 | -0.01 | 0.11 | 0.04 | -0.03 | 0.20 | 0.07 | 0.04 | 0.01 | 0.01 | 0.05 | -0.05 | 0.03 | 0.04 | 0.10 | 0.08 | 0.03 | 0.05 | 0.11 | 0.11 | 0.06 |
|
Shares Outstanding (Weighted Average)
|
82.97M | 90.84M | 98.96M | 98.96M | 119.78M | 123.09M | 129.25M | 138.67M | 139.79M | 146.39M | 151.94M | 164.08M | 168.03M | 171.87M | 214.30M | 218.44M | 218.97M | 217.16M | 219.56M | 221.43M | 246.20M | 250.32M | 250.96M | 272.70M | 274.35M | 276.75M | 278.90M | 282.49M | 284.93M | 286.37M | 288.86M | 306.24M | 317.80M | 326.84M | 330.05M | 340.89M | 340.89M | 345.11M | 348.64M | 354.87M | 357.53M | 359.64M | 362.59M | 369.60M | 384.39M | 385.58M | 368.74M | 366.98M | 374.87M | 373.28M | 370.78M | 373.83M | 384.37M | 498.81M | 496.24M | 493.85M | 493.35M | 486.60M | 479.72M | 482.88M | 488.17M | 474.32M |
|
Shares Outstanding (Diluted Average)
|
226.50M | 228.29M | 228.57M | 237.06M | 244.11M | 124.28M | 116.51M | 264.17M | | | 280.81M | | | | | | | | | | | | | | | | | | 451.86M | | | | 481.46M | | | | | | | | 546.12M | 544.48M | | 557.07M | 563.92M | 452.08M | | 502.88M | 507.00M | 501.96M | | 501.07M | 391.75M | 494.55M | 489.99M | 477.97M | 480.86M | 479.16M | 479.14M | 485.55M | 485.09M | 482.86M |
|
EBITDA
|
-11.03M | 30.17M | 30.74M | 28.93M | 28.25M | 2.27M | 19.51M | 26.47M | 12.03M | 13.37M | 38.75M | 23.40M | 218.24M | 51.83M | 10.79M | 20.58M | 24.14M | 39.13M | -59.68M | 52.17M | 35.73M | 100.27M | 329.64M | 32.85M | 43.83M | 163.41M | -108.88M | 76.56M | 120.77M | 166.83M | -360.02M | 103.59M | 56.96M | 73.31M | -19.45M | 124.11M | 50.70M | 20.54M | -13.05M | 48.55M | 65.50M | 36.94M | 2.34M | 91.37M | 37.55M | -3.90M | 120.81M | 59.66M | 45.79M | 33.54M | 16.44M | 48.97M | -11.36M | 44.65M | 52.68M | 91.23M | 76.72M | 44.83M | 51.44M | 104.63M | 109.08M | 67.32M |
|
Interest Expenses
|
2.91M | 3.80M | 3.78M | 4.39M | 4.77M | 6.75M | 8.69M | 7.56M | 7.58M | 9.76M | 9.99M | 9.70M | 9.99M | 9.16M | 9.48M | 9.34M | 9.23M | 9.20M | 10.18M | 15.90M | 18.44M | 16.94M | 27.74M | 13.46M | 14.62M | 18.83M | 3.85M | 18.76M | 26.49M | 24.43M | -69.68M | 9.37M | 10.03M | 10.72M | 12.38M | 13.35M | 15.14M | 15.40M | 16.35M | 17.51M | 17.62M | 19.66M | 21.81M | 17.85M | 18.68M | 16.73M | 16.06M | 14.30M | 14.34M | 14.50M | 14.79M | 15.74M | 19.91M | 20.78M | 20.80M | 20.14M | 21.55M | 25.12M | 24.26M | 24.65M | 33.80M | 33.82M |
|
Tax Rate
|
21.43% | 26.08% | 21.79% | 30.16% | 25.69% | 29.85% | 36.08% | 38.08% | 1.57% | 72.62% | 76.07% | 22.60% | 37.80% | 25.02% | | 6.62% | 24.14% | 62.83% | | 27.70% | 13.14% | 34.49% | 26.35% | 24.96% | 36.12% | 20.94% | | 11.55% | 17.56% | 22.37% | | 22.87% | 31.05% | 36.78% | | 23.28% | 37.28% | | | 35.03% | 17.96% | 49.55% | 34.56% | 20.32% | | 32.43% | 15.23% | 32.31% | 48.03% | 56.80% | | 36.29% | 28.99% | 22.27% | 33.32% | 31.02% | 32.61% | 30.42% | 14.25% | 33.20% | 25.32% | 22.19% |