|
Revenue
|
864.00M | 1,051.00M | 903.00M | 1,317.00M | 822.00M | 1,112.00M | 1,003.00M | 1,424.00M | 886.00M | 1,278.00M | 1,127.00M | 1,408.00M | 952.00M | 1,326.00M | 1,158.00M | 1,644.00M | 1,224.00M | 1,399.00M | 1,211.00M | 1,331.00M | 1,309.00M | 1,431.00M | 1,294.00M | 1,287.00M | 1,302.00M | 1,439.00M | 1,283.00M | 1,326.00M | 1,339.00M | 1,459.00M | 1,295.00M | 1,337.00M | 1,348.00M | 1,441.00M | 1,254.00M | 1,344.00M | 1,346.00M | 1,518.00M | 1,299.00M | 1,361.00M | 1,390.00M | 1,483.00M | 1,262.00M | 1,334.00M | 1,052.00M | 103.00M | 198.00M | 267.00M | 399.00M | 649.00M | 844.00M | 998.00M | 1,074.00M | 1,381.00M | 1,189.00M | 1,263.00M | 1,381.00M | 1,393.00M | 1,214.00M | 1,323.00M | 1,471.00M | 1,466.00M | 1,319.00M | 1,428.00M | 1,594.00M | 1,586.00M | 1,331.00M |
|
Cost of Revenue
|
195.00M | 228.00M | 203.00M | 306.00M | 578.00M | 743.00M | 702.00M | 96.00M | 199.00M | 265.00M | 234.00M | 295.00M | 208.00M | 268.00M | 233.00M | 345.00M | 272.00M | 286.00M | 248.00M | 289.00M | 284.00M | 285.00M | 260.00M | 280.00M | 283.00M | 289.00M | 258.00M | 280.00M | 284.00M | 289.00M | 257.00M | 476.00M | 277.00M | 324.00M | 309.00M | 321.00M | 315.00M | 336.00M | 321.00M | 330.00M | 327.00M | 334.00M | 320.00M | 314.00M | 319.00M | 113.00M | 109.00M | 145.00M | 160.00M | 209.00M | 252.00M | 269.00M | 273.00M | 300.00M | 300.00M | 308.00M | 315.00M | 323.00M | 314.00M | 328.00M | 334.00M | 343.00M | 345.00M | 361.00M | 364.00M | 375.00M | 357.00M |
|
Gross Profit
|
669.00M | 823.00M | 700.00M | 1,011.00M | 244.00M | 369.00M | 301.00M | 1,328.00M | 687.00M | 1,013.00M | 893.00M | 1,113.00M | 744.00M | 1,058.00M | 925.00M | 1,299.00M | 952.00M | 1,113.00M | 963.00M | 1,042.00M | 1,025.00M | 1,146.00M | 1,034.00M | 1,007.00M | 1,019.00M | 1,150.00M | 1,025.00M | 1,046.00M | 1,055.00M | 1,170.00M | 1,038.00M | 861.00M | 1,071.00M | 1,117.00M | 945.00M | 1,023.00M | 1,031.00M | 1,182.00M | 978.00M | 1,031.00M | 1,063.00M | 1,149.00M | 942.00M | 1,020.00M | 733.00M | -10.00M | 89.00M | 122.00M | 239.00M | 440.00M | 592.00M | 729.00M | 801.00M | 1,081.00M | 889.00M | 955.00M | 1,066.00M | 1,070.00M | 900.00M | 995.00M | 1,137.00M | 1,123.00M | 974.00M | 1,067.00M | 1,230.00M | 1,211.00M | 974.00M |
|
Selling, General & Administrative
|
16.00M | 17.00M | 19.00M | 65.00M | 25.00M | 24.00M | 20.00M | 39.00M | 25.00M | 22.00M | 12.00M | 53.00M | 22.00M | 21.00M | 31.00M | 33.00M | 26.00M | 37.00M | 27.00M | 31.00M | 34.00M | 29.00M | -38.00M | 18.00M | 24.00M | 23.00M | 21.00M | 26.00M | 27.00M | 27.00M | 28.00M | 24.00M | 29.00M | 26.00M | 24.00M | 19.00M | 28.00M | 30.00M | 24.00M | 22.00M | 29.00M | 25.00M | 26.00M | 27.00M | 25.00M | 25.00M | 18.00M | 21.00M | 24.00M | 25.00M | 24.00M | 26.00M | 23.00M | 25.00M | 29.00M | 30.00M | 31.00M | 30.00M | 29.00M | 42.00M | 27.00M | 29.00M | 25.00M | 42.00M | 31.00M | 25.00M | 27.00M |
|
Other Operating Expenses
|
828.00M | 930.00M | 892.00M | 1,219.00M | -87.00M | 22.00M | -50.00M | 125.00M | -59.00M | 66.00M | -31.00M | 25.00M | 914.00M | 1,128.00M | -35.00M | -34.00M | 61.00M | 122.00M | 19.00M | -168.00M | 112.00M | 163.00M | 139.00M | -261.00M | 4.00M | 53.00M | 5.00M | 33.00M | 59.00M | 172.00M | 14.00M | 8.00M | 17.00M | 29.00M | 59.00M | -91.00M | 120.00M | | 547.00M | -660.00M | 5.00M | -71.00M | 4.00M | 1.00M | -30.00M | 2.00M | -5.00M | 33.00M | -11.00M | | 5.00M | 3.00M | -40.00M | 7.00M | 10.00M | | | 3.00M | 54.00M | 29.00M | 31.00M | 56.00M | 29.00M | -6.00M | 10.00M | 9.00M | 5.00M |
|
Operating Expenses
|
844.00M | 947.00M | 911.00M | 1,284.00M | 825.00M | 1,002.00M | 980.00M | 1,332.00M | 896.00M | 1,132.00M | 1,077.00M | 1,302.00M | 936.00M | 1,149.00M | 1,097.00M | 1,535.00M | 1,134.00M | 1,194.00M | 1,132.00M | 1,193.00M | 1,175.00M | 1,206.00M | 1,092.00M | 1,154.00M | 1,169.00M | 1,217.00M | 1,150.00M | 1,183.00M | 1,188.00M | 1,220.00M | 1,151.00M | 1,187.00M | 1,177.00M | 1,197.00M | 1,127.00M | 1,210.00M | 1,175.00M | 1,255.00M | 1,391.00M | 1,173.00M | 1,174.00M | 1,203.00M | 1,125.00M | 1,168.00M | 1,063.00M | 456.00M | 516.00M | 538.00M | 565.00M | 717.00M | 939.00M | 919.00M | 952.00M | 1,054.00M | 1,041.00M | 1,085.00M | 1,133.00M | 1,144.00M | 1,057.00M | 1,150.00M | 1,180.00M | 1,174.00M | 1,184.00M | 1,271.00M | 1,309.00M | 1,309.00M | 1,230.00M |
|
Operating Income
|
20.00M | 104.00M | -8.00M | 33.00M | -1.00M | 110.00M | 23.00M | 91.00M | -3.00M | 151.00M | 55.00M | 122.00M | 16.00M | 177.00M | 61.00M | 117.00M | 90.00M | 205.00M | 79.00M | 138.00M | 134.00M | 225.00M | 202.00M | 133.00M | 133.00M | 222.00M | 133.00M | 143.00M | 151.00M | 239.00M | 144.00M | 150.00M | 171.00M | 244.00M | 127.00M | 134.00M | 171.00M | 263.00M | -92.00M | 188.00M | 216.00M | 280.00M | 137.00M | 166.00M | -11.00M | -353.00M | -318.00M | -271.00M | -166.00M | -68.00M | -95.00M | 79.00M | 122.00M | 327.00M | 148.00M | 178.00M | 248.00M | 249.00M | 157.00M | 173.00M | 291.00M | 292.00M | 135.00M | 157.00M | 285.00M | 277.00M | 101.00M |
|
EBIT
|
20.00M | 104.00M | -8.00M | 33.00M | -1.00M | 110.00M | 23.00M | 91.00M | -3.00M | 151.00M | 55.00M | 122.00M | 16.00M | 177.00M | 61.00M | 117.00M | 90.00M | 205.00M | 79.00M | 138.00M | 134.00M | 225.00M | 202.00M | 133.00M | 133.00M | 222.00M | 133.00M | 143.00M | 151.00M | 239.00M | 144.00M | 150.00M | 171.00M | 244.00M | 127.00M | 134.00M | 171.00M | 263.00M | -92.00M | 188.00M | 216.00M | 280.00M | 137.00M | 166.00M | -11.00M | -353.00M | -318.00M | -271.00M | -166.00M | -68.00M | -95.00M | 79.00M | 122.00M | 327.00M | 148.00M | 178.00M | 248.00M | 249.00M | 157.00M | 173.00M | 291.00M | 292.00M | 135.00M | 157.00M | 285.00M | 277.00M | 101.00M |
|
Interest & Investment Income
|
2.00M | 2.00M | 1.00M | 2.00M | -3.00M | -4.00M | -3.00M | 18.00M | 4.00M | 5.00M | 5.00M | 5.00M | 4.00M | 3.00M | 4.00M | 12.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 2.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 2.00M | 3.00M | 2.00M | 3.00M | 7.00M | 8.00M | 7.00M | 8.00M | 9.00M | 6.00M | 1.00M | | 1.00M | 1.00M | | 1.00M | | 1.00M | 6.00M | 10.00M | 13.00M | 14.00M | 20.00M | 22.00M | 19.00M | 18.00M | 14.00M | 11.00M | 11.00M | 8.00M | 7.00M | 7.00M |
|
Other Non Operating Income
|
-3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 57.00M | 274.00M | 3.00M | -2.00M | 15.00M | 1.00M | 195.00M | -1.00M | 3.00M | 2.00M | 302.00M | 13.00M | 1.00M | 5.00M | -2.00M | 69.00M | | 1.00M | 1.00M | | | 1.00M | -1.00M | 4.00M | 22.00M | 122.00M |
|
EBT
|
-68.00M | 69.00M | -92.00M | -75.00M | -104.00M | 33.00M | -66.00M | -25.00M | -80.00M | 75.00M | -32.00M | 10.00M | -68.00M | 92.00M | -29.00M | 50.00M | 27.00M | 131.00M | 13.00M | 60.00M | 181.00M | 174.00M | 151.00M | 249.00M | 90.00M | 227.00M | 96.00M | 161.00M | 175.00M | 383.00M | 127.00M | 126.00M | 155.00M | 239.00M | 147.00M | 110.00M | 260.00M | 228.00M | 420.00M | 393.00M | 191.00M | 306.00M | 376.00M | 89.00M | -40.00M | -402.00M | -389.00M | -130.00M | -199.00M | -83.00M | -133.00M | 313.00M | 102.00M | 299.00M | 122.00M | 146.00M | 289.00M | 228.00M | 128.00M | 143.00M | 270.00M | 258.00M | 90.00M | 103.00M | 250.00M | 252.00M | 172.00M |
|
Tax Provisions
|
-14.00M | 10.00M | -25.00M | -10.00M | -22.00M | 6.00M | -5.00M | -10.00M | -20.00M | 8.00M | 3.00M | 19.00M | -13.00M | 12.00M | 11.00M | 21.00M | -7.00M | 15.00M | 11.00M | 2.00M | -4.00M | 15.00M | 6.00M | -2.00M | -9.00M | 13.00M | 9.00M | -4.00M | -9.00M | 32.00M | 19.00M | -2.00M | -6.00M | 27.00M | 42.00M | 17.00M | 4.00M | 17.00M | 42.00M | 87.00M | 2.00M | 16.00M | 4.00M | 8.00M | -37.00M | -46.00M | -73.00M | -64.00M | -46.00M | -22.00M | -13.00M | -10.00M | -16.00M | 39.00M | 6.00M | -3.00M | -2.00M | 14.00M | 15.00M | 9.00M | -2.00M | 16.00M | 6.00M | -6.00M | -1.00M | 27.00M | 9.00M |
|
Profit After Tax
|
-60.00M | -69.00M | -67.00M | -72.00M | -85.00M | 19.00M | -61.00M | -6.00M | -61.00M | 66.00M | -35.00M | 19.00M | -55.00M | 83.00M | -40.00M | 15.00M | 60.00M | 121.00M | 19.00M | 126.00M | 185.00M | 159.00M | 146.00M | 252.00M | 99.00M | 215.00M | 87.00M | 165.00M | 184.00M | 352.00M | 108.00M | 128.00M | 161.00M | 212.00M | 106.00M | 93.00M | 256.00M | 211.00M | 378.00M | 306.00M | 189.00M | 290.00M | 372.00M | 81.00M | -3.00M | -356.00M | -316.00M | -66.00M | -153.00M | -61.00M | -120.00M | 323.00M | 118.00M | 260.00M | 116.00M | 149.00M | 291.00M | 214.00M | 113.00M | 134.00M | 272.00M | 242.00M | 84.00M | 109.00M | 251.00M | 225.00M | 163.00M |
|
Equity Income
|
3.00M | -32.00M | -2.00M | 4.00M | -92.00M | 21.00M | -23.00M | 114.00M | -2.00M | 4.00M | -5.00M | 7.00M | -2.00M | 5.00M | -1.00M | | -2.00M | 6.00M | -1.00M | -20.00M | -8.00M | 4.00M | -1.00M | 33.00M | 3.00M | 24.00M | 5.00M | 45.00M | 2.00M | 9.00M | 8.00M | 2.00M | 7.00M | 8.00M | 4.00M | 11.00M | 10.00M | 9.00M | 6.00M | 5.00M | 5.00M | 4.00M | 4.00M | 1.00M | 4.00M | -25.00M | -5.00M | -4.00M | 9.00M | 25.00M | 2.00M | -5.00M | 2.00M | 2.00M | -1.00M | | 7.00M | 4.00M | -4.00M | -1.00M | 8.00M | 2.00M | 2.00M | -5.00M | 10.00M | 4.00M | 2.00M |
|
Income from Non-Controlling Interests
|
-1.00M | -1.00M | -3.00M | | 1.00M | 1.00M | -3.00M | | 1.00M | 2.00M | -2.00M | -2.00M | 2.00M | 1.00M | -1.00M | 1.00M | 4.00M | 2.00M | -1.00M | 3.00M | 6.00M | 4.00M | 2.00M | -2.00M | 1.00M | 3.00M | 2.00M | 2.00M | 2.00M | 4.00M | 1.00M | 2.00M | 3.00M | 2.00M | 1.00M | 1.00M | 3.00M | 2.00M | 56.00M | 3.00M | 3.00M | 4.00M | 4.00M | 1.00M | | -4.00M | -3.00M | -2.00M | -1.00M | -1.00M | -1.00M | 3.00M | 2.00M | 4.00M | 2.00M | 2.00M | 4.00M | 4.00M | 2.00M | 2.00M | 4.00M | 3.00M | 2.00M | 1.00M | 3.00M | 4.00M | 2.00M |
|
Income from Continuing Operations
|
-54.00M | 59.00M | -67.00M | -65.00M | -82.00M | 27.00M | -61.00M | -15.00M | -60.00M | 67.00M | -35.00M | -9.00M | -55.00M | 80.00M | -40.00M | 29.00M | 34.00M | 116.00M | 2.00M | 58.00M | 185.00M | 159.00M | 145.00M | 251.00M | 99.00M | 214.00M | 87.00M | 165.00M | 184.00M | 351.00M | 108.00M | 128.00M | 161.00M | 212.00M | 105.00M | 93.00M | 256.00M | 211.00M | 378.00M | 306.00M | 189.00M | 290.00M | 372.00M | 81.00M | -3.00M | -356.00M | -316.00M | -66.00M | -153.00M | -61.00M | -120.00M | 323.00M | 118.00M | 260.00M | 116.00M | 149.00M | 291.00M | 214.00M | 113.00M | 134.00M | 272.00M | 242.00M | 84.00M | 109.00M | 251.00M | 225.00M | 163.00M |
|
Consolidated Net Income
|
-6.00M | -58.00M | 9.00M | -7.00M | -2.00M | -2.00M | 6.00M | -2.00M | -1.00M | -2.00M | | -3.00M | 55.00M | 3.00M | 4.00M | 1.00M | 26.00M | 5.00M | 16.00M | 68.00M | 109.00M | 159.00M | 145.00M | 251.00M | 99.00M | 214.00M | 87.00M | 165.00M | 184.00M | 351.00M | 108.00M | 128.00M | 161.00M | 212.00M | 105.00M | 93.00M | 256.00M | 211.00M | 378.00M | 306.00M | 189.00M | 290.00M | 372.00M | 81.00M | -3.00M | -356.00M | -316.00M | -66.00M | -153.00M | -61.00M | -120.00M | 323.00M | 118.00M | 260.00M | 116.00M | 149.00M | 291.00M | 214.00M | 113.00M | 134.00M | 272.00M | 242.00M | 84.00M | 109.00M | 251.00M | 225.00M | 163.00M |
|
Income towards Parent Company
|
-6.00M | -58.00M | 9.00M | -7.00M | -2.00M | -2.00M | 6.00M | -2.00M | -1.00M | -2.00M | | -3.00M | 55.00M | 3.00M | 4.00M | 1.00M | 26.00M | 5.00M | 16.00M | 68.00M | 109.00M | 159.00M | 145.00M | 251.00M | 99.00M | 214.00M | 87.00M | 165.00M | 184.00M | 351.00M | 108.00M | 128.00M | 161.00M | 212.00M | 105.00M | 93.00M | 256.00M | 211.00M | 378.00M | 306.00M | 189.00M | 290.00M | 372.00M | 81.00M | -3.00M | -356.00M | -316.00M | -66.00M | -153.00M | -61.00M | -120.00M | 323.00M | 118.00M | 260.00M | 116.00M | 149.00M | 291.00M | 214.00M | 113.00M | 134.00M | 272.00M | 242.00M | 84.00M | 109.00M | 251.00M | 225.00M | 163.00M |
|
Preferred Dividend Payments
|
2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-59.00M | -70.00M | -57.00M | -73.00M | -86.00M | 12.00M | -58.00M | -6.00M | -60.00M | 62.00M | -33.00M | 17.00M | -2.00M | 82.00M | -35.00M | 15.00M | 56.00M | 119.00M | 19.00M | 123.00M | 186.00M | 155.00M | 144.00M | 251.00M | 99.00M | 214.00M | 87.00M | 165.00M | 184.00M | 351.00M | 108.00M | 128.00M | 161.00M | 212.00M | 105.00M | 93.00M | 256.00M | 211.00M | 378.00M | 306.00M | 189.00M | 290.00M | 372.00M | 81.00M | -3.00M | -356.00M | -316.00M | -66.00M | -153.00M | -61.00M | -120.00M | 323.00M | 118.00M | 260.00M | 116.00M | 149.00M | 291.00M | 214.00M | 113.00M | 134.00M | 272.00M | 242.00M | 84.00M | 109.00M | 251.00M | 225.00M | 163.00M |
|
EPS (Basic)
|
-0.12 | -0.12 | -0.11 | -0.12 | -0.13 | 0.02 | -0.09 | -0.01 | -0.09 | 0.09 | -0.05 | 0.03 | -0.08 | 0.12 | -0.05 | 0.02 | 0.08 | 0.16 | 0.03 | 0.17 | 0.24 | 0.21 | 0.19 | 0.34 | 0.13 | 0.29 | 0.12 | 0.21 | 0.25 | 0.48 | 0.15 | 0.18 | 0.22 | 0.29 | 0.14 | 0.12 | 0.35 | 0.29 | 0.44 | 0.41 | 0.25 | 0.39 | 0.51 | 0.12 | | -0.50 | -0.44 | -0.09 | -0.22 | -0.09 | -0.17 | 0.45 | 0.16 | 0.36 | 0.16 | 0.21 | 0.40 | 0.30 | 0.16 | 0.19 | 0.38 | 0.34 | 0.12 | 0.15 | 0.35 | 0.32 | 0.23 |
|
EPS (Weighted Average and Diluted)
|
-0.12 | -0.12 | -0.11 | -0.12 | -0.13 | 0.02 | -0.09 | -0.01 | -0.09 | 0.09 | -0.05 | 0.03 | -0.08 | 0.12 | -0.05 | 0.02 | 0.08 | 0.16 | 0.03 | 0.16 | 0.24 | 0.21 | 0.19 | 0.33 | 0.13 | 0.29 | 0.12 | 0.21 | 0.25 | 0.48 | 0.15 | 0.17 | 0.22 | 0.29 | 0.14 | 0.12 | 0.35 | 0.29 | 0.44 | 0.41 | 0.25 | 0.39 | 0.51 | 0.12 | | -0.50 | -0.44 | -0.09 | -0.22 | -0.09 | -0.17 | 0.45 | 0.16 | 0.36 | 0.16 | 0.20 | 0.40 | 0.29 | 0.16 | 0.19 | 0.38 | 0.34 | 0.12 | 0.15 | 0.35 | 0.32 | 0.23 |
|
EBITDA
|
20.00M | 104.00M | -8.00M | 33.00M | -1.00M | 110.00M | 23.00M | 91.00M | -3.00M | 151.00M | 55.00M | 122.00M | 16.00M | 177.00M | 61.00M | 117.00M | 90.00M | 205.00M | 79.00M | 138.00M | 134.00M | 225.00M | 202.00M | 133.00M | 133.00M | 222.00M | 133.00M | 143.00M | 151.00M | 239.00M | 144.00M | 150.00M | 171.00M | 244.00M | 127.00M | 134.00M | 171.00M | 263.00M | -92.00M | 188.00M | 216.00M | 280.00M | 137.00M | 166.00M | -11.00M | -353.00M | -318.00M | -271.00M | -166.00M | -68.00M | -95.00M | 79.00M | 122.00M | 327.00M | 148.00M | 178.00M | 248.00M | 249.00M | 157.00M | 173.00M | 291.00M | 292.00M | 135.00M | 157.00M | 285.00M | 277.00M | 101.00M |
|
Interest Expenses
|
87.00M | 82.00M | 95.00M | 115.00M | 96.00M | 82.00M | 89.00M | 115.00M | 82.00M | 89.00M | 87.00M | 112.00M | 86.00M | 94.00M | 93.00M | 101.00M | 76.00M | 103.00M | 65.00M | 60.00M | 58.00M | 55.00M | 51.00M | 43.00M | 49.00M | 72.00M | 46.00M | 60.00M | 39.00M | 39.00M | 38.00M | 38.00M | 39.00M | 43.00M | 43.00M | 42.00M | 44.00M | 45.00M | 45.00M | 42.00M | 43.00M | 43.00M | 46.00M | 90.00M | 37.00M | 40.00M | 66.00M | 51.00M | 42.00M | 43.00M | 43.00M | 63.00M | 36.00M | 37.00M | 40.00M | 43.00M | 49.00M | 45.00M | 48.00M | 49.00M | 47.00M | 50.00M | 59.00M | 59.00M | 57.00M | 58.00M | 60.00M |
|
Tax Rate
|
20.59% | 14.49% | 27.17% | 13.33% | 21.15% | 18.18% | 7.58% | 40.00% | 25.00% | 10.67% | -9.38% | 190.00% | 19.12% | 13.04% | -37.93% | 42.00% | -25.93% | 11.45% | 84.62% | 3.33% | -2.21% | 8.62% | 3.97% | -0.80% | -10.00% | 5.73% | 9.38% | -2.48% | -5.14% | 8.36% | 14.96% | -1.59% | -3.87% | 11.30% | 28.57% | 15.45% | 1.54% | 7.46% | 10.00% | 22.14% | 1.05% | 5.23% | 1.06% | 8.99% | 92.50% | 11.44% | 18.77% | 49.23% | 23.12% | 26.51% | 9.77% | -3.19% | -15.69% | 13.04% | 4.92% | -2.05% | -0.69% | 6.14% | 11.72% | 6.29% | -0.74% | 6.20% | 6.67% | -5.83% | -0.40% | 10.71% | 5.23% |