|
Revenue
|
55.60M | 49.77M | 35.30M | 32.95M | 35.15M | 115.62M | 258.22M | 313.70M | 303.01M | 396.48M | 424.18M | 264.50M | 554.33M | 1,256.10M | 1,312.90M | -62.87M |
|
Selling, General & Administrative
|
22.17M | 6.04M | 8.98M | 10.37M | 11.51M | 27.80M | 36.71M | 27.72M | 29.92M | 35.53M | 38.85M | 45.87M | 43.17M | 52.19M | 51.14M | 53.92M |
|
Restructuring Costs
|
| | | | | | 0.33M | 0.17M | 0.18M | | | | | | | |
|
Other Operating Expenses
|
| | | | 5.94M | 19.49M | 42.55M | 55.79M | 54.66M | 74.83M | 78.44M | 77.92M | 88.47M | 110.29M | 119.09M | 102.52M |
|
Operating Expenses
|
22.17M | 6.04M | 8.98M | 10.37M | 17.44M | 47.29M | 79.59M | 83.67M | 84.76M | 110.36M | 117.29M | 123.79M | 131.63M | 162.49M | 170.23M | 156.44M |
|
EBIT
|
-497.34M | -61.46M | 351.61M | 320.52M | 44.44M | 170.16M | 364.81M | 430.91M | 453.18M | 645.75M | 765.39M | 488.24M | 762.92M | 964.96M | 1,655.26M | -176.86M |
|
Non Operating Investment Income
|
| | | 51.90M | 7.42M | 13.26M | 21.97M | 13.42M | | | | | | | | |
|
Other Non Operating Income
|
| 3.13M | 271.03M | 5.84M | 0.04M | | | | | | | | | | 4.62M | 5.35M |
|
Non Operating Income
|
| | | 5.84M | 0.04M | | | | | | | | | | | |
|
EBT
|
-577.13M | -185.43M | 254.63M | 282.39M | 26.42M | 101.01M | 212.39M | 246.64M | 218.28M | 286.12M | 306.89M | 140.74M | 422.70M | 254.06M | 255.26M | -199.46M |
|
Tax Provisions
|
-0.69M | 0.01M | 1.43M | 0.17M | 0.99M | 0.52M | 0.50M | 0.20M | 0.31M | 0.31M | -0.51M | 0.32M | 0.42M | 3.00M | 5.40M | 2.40M |
|
Profit After Tax
|
-576.44M | -185.44M | 258.14M | 282.21M | 25.42M | 100.49M | 211.88M | 246.44M | 217.97M | 285.81M | 307.39M | 140.41M | 422.27M | 251.06M | 249.90M | -204.09M |
|
Equity Income
|
-3.74M | 3.61M | 3.65M | 1.78M | | 28.04M | 11.80M | 3.19M | | | | | | | | -2.75M |
|
Income from Non-Controlling Interests
|
| | -5.82M | 98.78M | 10.39M | 10.45M | 15.06M | 8.14M | 0.34M | 0.73M | 1.83M | 2.74M | 3.08M | 2.42M | 3.34M | 2.25M |
|
Income from Continuing Operations
|
-576.44M | -185.44M | 253.21M | 282.21M | 25.42M | 100.49M | 211.88M | 246.44M | 217.97M | 285.81M | 307.39M | 140.41M | 422.27M | 251.06M | 249.86M | -201.86M |
|
Consolidated Net Income
|
-576.44M | 0.10M | -0.89M | -2.14M | 25.42M | 100.49M | 211.88M | 246.44M | 217.97M | 285.81M | 307.39M | 140.41M | 422.27M | 251.06M | 249.86M | -201.86M |
|
Income towards Parent Company
|
-576.44M | 0.10M | -0.89M | -2.14M | 25.42M | 100.49M | 211.88M | 246.44M | 217.97M | 285.81M | 307.39M | 140.41M | 422.27M | 251.06M | 249.86M | -201.86M |
|
Net Income towards Common Stockholders
|
-576.44M | 0.10M | -0.89M | -2.14M | 25.42M | 100.49M | 211.88M | 246.44M | 217.97M | 285.81M | 307.39M | 140.41M | 422.27M | 251.06M | 249.86M | -201.86M |
|
EPS (Basic)
|
-25.76 | -8.29 | 114.31 | 78.19 | 0.81 | 1.86 | 2.41 | 2.53 | 2.27 | 2.50 | 2.35 | 0.97 | 2.77 | 1.46 | 1.43 | -1.17 |
|
EPS (Weighted Average and Diluted)
|
-25.76 | -8.29 | 108.17 | 74.16 | 0.81 | 1.86 | | | | | 2.35 | 0.97 | 2.77 | 1.46 | 1.43 | -1.17 |
|
Shares Outstanding (Weighted Average)
|
| 2.20M | 2.22M | 2.42M | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| 22.37M | 23.95M | 24.75M | | | | | | | | | | | | |
|
Interest Expenses
|
79.79M | 123.96M | 96.97M | 38.14M | 18.02M | 69.14M | 152.42M | 184.27M | 234.90M | 359.62M | 458.50M | 347.50M | 340.22M | 710.90M | 1,400.00M | 22.60M |
|
Tax Rate
|
0.12% | | 0.56% | 0.06% | 3.77% | 0.51% | 0.24% | 0.08% | 0.14% | 0.11% | | 0.23% | 0.10% | 1.18% | 2.12% | |