|
Revenue
|
2,317.00M | 2,575.00M | 2,027.00M | 1,983.00M | 2,270.00M | 2,542.00M | 2,009.00M | 1,916.00M | 2,224.00M | 2,572.00M | 2,091.00M | 2,063.00M | 2,389.00M | 2,758.00M | 2,294.00M | 2,107.00M | 2,511.00M | 2,836.00M | 2,326.00M | 1,923.00M | 832.00M | 1,268.00M | 1,235.00M | 1,289.00M | 1,873.00M | 2,226.00M | 1,949.00M | 1,810.00M | 2,344.00M | 2,496.00M | 2,035.00M | 2,047.00M | 2,437.00M | 2,703.00M | 2,184.00M | 2,080.00M | 2,353.00M | 2,576.00M | 2,040.00M | 1,813.00M | 2,185.00M | 2,478.00M |
|
Cost of Revenue
|
1,290.00M | 1,345.00M | 1,217.00M | 1,158.00M | 1,267.00M | 1,353.00M | 1,154.00M | 1,132.00M | 1,255.00M | 1,348.00M | 1,223.00M | 1,236.00M | 1,349.00M | 1,459.00M | 1,312.00M | 1,266.00M | 1,388.00M | 1,492.00M | 1,158.00M | 1,241.00M | 652.00M | 779.00M | 799.00M | 778.00M | 946.00M | 1,131.00M | 1,065.00M | 1,053.00M | 1,199.00M | 1,282.00M | 1,274.00M | 1,221.00M | 1,347.00M | 1,499.00M | 1,388.00M | 1,366.00M | 1,440.00M | 1,470.00M | 1,413.00M | 1,274.00M | 1,394.00M | 1,454.00M |
|
Gross Profit
|
1,027.00M | 1,230.00M | 810.00M | 825.00M | 1,003.00M | 1,189.00M | 855.00M | 784.00M | 969.00M | 1,224.00M | 868.00M | 827.00M | 1,040.00M | 1,299.00M | 982.00M | 841.00M | 1,123.00M | 1,344.00M | 1,168.00M | 682.00M | 180.00M | 489.00M | 436.00M | 511.00M | 927.00M | 1,095.00M | 884.00M | 757.00M | 1,145.00M | 1,214.00M | 761.00M | 826.00M | 1,090.00M | 1,204.00M | 796.00M | 714.00M | 913.00M | 1,106.00M | 627.00M | 539.00M | 791.00M | 1,024.00M |
|
Depreciation & Amortization - Total
|
597.00M | 631.00M | 574.00M | 616.00M | 629.00M | 695.00M | 661.00M | 701.00M | 743.00M | 700.00M | 654.00M | 661.00M | 687.00M | 672.00M | 670.00M | 592.00M | 634.00M | 667.00M | 671.00M | 677.00M | 609.00M | 347.00M | 398.00M | 243.00M | 116.00M | 61.00M | 77.00M | -59.00M | 106.00M | 294.00M | 360.00M | 381.00M | 329.00M | 501.00M | 828.00M | 969.00M | 1,035.00M | 937.00M | 670.00M | 535.00M | 415.00M | 457.00M |
|
Selling, General & Administrative
|
251.00M | 218.00M | 181.00M | 225.00M | 234.00M | 227.00M | 214.00M | 220.00M | 223.00M | 217.00M | 219.00M | 234.00M | 265.00M | 265.00M | 252.00M | 234.00M | 258.00M | 232.00M | 226.00M | 208.00M | 164.00M | 138.00M | 139.00M | 151.00M | 172.00M | 177.00M | 190.00M | 235.00M | 257.00M | 246.00M | 221.00M | 221.00M | 285.00M | 209.00M | 247.00M | 162.00M | 243.00M | 189.00M | 225.00M | 219.00M | 246.00M | 241.00M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 392.00M | 8.00M | | | | | | | 162.00M | | | | | | | | 1,584.00M | 89.00M | 39.00M |
|
Operating Expenses
|
848.00M | 849.00M | 755.00M | 841.00M | 863.00M | 922.00M | 875.00M | 921.00M | 966.00M | 917.00M | 873.00M | 895.00M | 952.00M | 937.00M | 922.00M | 826.00M | 892.00M | 899.00M | 897.00M | 885.00M | 773.00M | 485.00M | 537.00M | 394.00M | 288.00M | 1,458.00M | 2,086.00M | 1,254.00M | 1,225.00M | 1,849.00M | 1,908.00M | 1,985.00M | 2,279.00M | 2,144.00M | 2,677.00M | 2,661.00M | 2,826.00M | 4,196.00M | 2,603.00M | 2,338.00M | 2,501.00M | 2,244.00M |
|
Operating Income
|
179.00M | 381.00M | 55.00M | -16.00M | 140.00M | 267.00M | -20.00M | -137.00M | 3.00M | 307.00M | -5.00M | -68.00M | 88.00M | 362.00M | 60.00M | 15.00M | 231.00M | 445.00M | 271.00M | -203.00M | -593.00M | 4.00M | -101.00M | 117.00M | 639.00M | -363.00M | -1202.00M | -497.00M | -80.00M | -635.00M | -1147.00M | -1159.00M | -1189.00M | -940.00M | -1881.00M | -1947.00M | -1913.00M | -3090.00M | -1976.00M | -1799.00M | -1710.00M | -1220.00M |
|
EBIT
|
179.00M | 381.00M | 55.00M | -16.00M | 140.00M | 267.00M | -20.00M | -137.00M | 3.00M | 307.00M | -5.00M | -68.00M | 88.00M | 362.00M | 60.00M | 15.00M | 231.00M | 445.00M | 271.00M | -203.00M | -593.00M | 4.00M | -101.00M | 117.00M | 639.00M | -363.00M | -1202.00M | -497.00M | -80.00M | -635.00M | -1147.00M | -1159.00M | -1189.00M | -940.00M | -1881.00M | -1947.00M | -1913.00M | -3090.00M | -1976.00M | -1799.00M | -1710.00M | -1220.00M |
|
Other Non Operating Income
|
8.00M | 28.00M | 85.00M | 90.00M | -1.00M | -3.00M | -11.00M | -27.00M | -4.00M | 12.00M | | 3.00M | 26.00M | 7.00M | 4.00M | 19.00M | 12.00M | 6.00M | 22.00M | 17.00M | -2.00M | | -6.00M | 3.00M | 10.00M | 7.00M | 1.00M | 2.00M | -2.00M | 6.00M | -8.00M | -9.00M | 2.00M | -5.00M | | -2.00M | 5.00M | -5.00M | -2.00M | -4.00M | -7.00M | 1.00M |
|
Non Operating Income
|
8.00M | 28.00M | 85.00M | 90.00M | -1.00M | -3.00M | -11.00M | -27.00M | -4.00M | 12.00M | | 3.00M | 26.00M | 7.00M | 4.00M | 19.00M | 12.00M | 6.00M | 22.00M | 17.00M | -2.00M | | -6.00M | 3.00M | 10.00M | 7.00M | 1.00M | 2.00M | -2.00M | 6.00M | -8.00M | -9.00M | 2.00M | -5.00M | | -2.00M | 5.00M | -5.00M | -2.00M | -4.00M | -7.00M | 1.00M |
|
EBT
|
38.00M | 256.00M | -52.00M | -76.00M | -35.00M | 108.00M | -466.00M | -294.00M | -245.00M | 143.00M | -179.00M | -231.00M | -86.00M | 181.00M | -120.00M | -149.00M | 44.00M | 247.00M | -130.00M | -361.00M | -1044.00M | -259.00M | -388.00M | 268.00M | -215.00M | 768.00M | -137.00M | 556.00M | 1,119.00M | 647.00M | 127.00M | 62.00M | 158.00M | 559.00M | -493.00M | -581.00M | -473.00M | -1620.00M | -563.00M | -525.00M | -316.00M | 234.00M |
|
Tax Provisions
|
25.00M | 39.00M | -16.00M | -24.00M | -7.00M | 64.00M | -29.00M | -71.00M | -87.00M | 50.00M | -794.00M | -29.00M | -23.00M | 41.00M | -18.00M | -1.00M | 4.00M | 74.00M | -15.00M | -4.00M | -192.00M | -36.00M | -97.00M | 79.00M | -46.00M | 160.00M | 125.00M | 130.00M | 179.00M | 70.00M | 11.00M | -134.00M | 19.00M | -70.00M | -145.00M | -395.00M | 392.00M | -288.00M | -84.00M | -82.00M | -22.00M | 50.00M |
|
Profit After Tax
|
13.00M | 217.00M | -37.00M | -52.00M | -28.00M | 44.00M | -438.00M | -223.00M | -158.00M | 93.00M | 616.00M | -202.00M | -63.00M | 141.00M | -101.00M | -148.00M | 40.00M | 173.00M | -118.00M | -357.00M | -852.00M | -223.00M | -291.00M | 190.00M | -169.00M | 608.00M | -261.00M | 426.00M | 940.00M | 577.00M | 116.00M | 196.00M | 139.00M | 629.00M | -348.00M | -186.00M | -865.00M | -1332.00M | -479.00M | -443.00M | -294.00M | 184.00M |
|
Equity Income
|
| | | -300.00M | -451.00M | -382.00M | -55.00M | -295.00M | -366.00M | -500.00M | -3558.00M | -424.00M | -858.00M | -898.00M | 1,958.00M | -1137.00M | -1272.00M | -147.00M | -1041.00M | | | 84.00M | -1936.00M | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | -5.00M | -10.00M | -24.00M | -59.00M | -83.00M | -106.00M | -115.00M | -119.00M | -119.00M | -114.00M | -59.00M | -37.00M | -25.00M | -19.00M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | -1.00M | -1.00M | -1.00M | 2.00M | 4.00M | 4.00M | -1.00M | -5.00M | -1.00M | -2.00M | -1.00M | -1.00M | 3.00M | -2.00M | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
13.00M | 217.00M | -36.00M | -52.00M | -28.00M | 44.00M | -437.00M | -223.00M | -158.00M | 93.00M | 615.00M | -202.00M | -63.00M | 140.00M | -102.00M | -148.00M | 40.00M | 173.00M | -115.00M | -357.00M | -852.00M | -223.00M | -291.00M | 189.00M | -169.00M | 608.00M | -262.00M | 426.00M | 940.00M | 577.00M | 116.00M | 196.00M | 139.00M | 629.00M | -348.00M | -186.00M | -865.00M | -1332.00M | -479.00M | -443.00M | -294.00M | 184.00M |
|
Consolidated Net Income
|
23.00M | 20.00M | 107.00M | 1.00M | -15.00M | -2.00M | -2.00M | | | | | -202.00M | -63.00M | 140.00M | -102.00M | -148.00M | 40.00M | 173.00M | -115.00M | -357.00M | -852.00M | -223.00M | -291.00M | 189.00M | -169.00M | 608.00M | -262.00M | 426.00M | 940.00M | 577.00M | 116.00M | 196.00M | 139.00M | 629.00M | -348.00M | -186.00M | -865.00M | -1332.00M | -479.00M | -443.00M | -294.00M | 184.00M |
|
Income towards Parent Company
|
23.00M | 20.00M | 107.00M | 1.00M | -15.00M | -2.00M | -2.00M | | | | | -207.00M | -73.00M | 116.00M | -161.00M | -231.00M | -66.00M | 58.00M | -234.00M | -476.00M | -966.00M | -282.00M | -328.00M | 164.00M | -188.00M | 608.00M | -262.00M | 426.00M | 940.00M | 577.00M | 116.00M | 196.00M | 139.00M | 629.00M | -348.00M | -186.00M | -865.00M | -1332.00M | -479.00M | -443.00M | -294.00M | 184.00M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 416.00M | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
23.00M | 20.00M | 107.00M | 1.00M | -15.00M | -2.00M | -2.00M | | | | | -207.00M | -73.00M | 116.00M | -161.00M | -231.00M | -66.00M | 58.00M | -234.00M | -476.00M | -966.00M | -222.00M | -289.00M | 164.00M | -188.00M | 571.00M | -676.00M | 426.00M | 940.00M | 577.00M | 116.00M | 196.00M | 139.00M | 629.00M | -348.00M | -186.00M | -865.00M | -1332.00M | -479.00M | -443.00M | -294.00M | 184.00M |
|
EPS (Basic)
|
0.14 | 2.38 | 1.19 | -0.61 | -0.18 | 0.52 | -0.02 | -2.69 | -1.90 | 1.12 | 7.42 | -2.13 | -0.76 | 1.47 | -1.68 | -1.54 | -0.69 | 1.26 | -2.00 | -2.50 | -5.86 | -1.42 | -1.93 | 1.22 | -1.05 | 1.21 | -2.52 | 0.99 | 2.36 | 1.62 | 0.51 | 0.61 | 0.44 | 2.02 | -1.11 | -0.61 | -2.82 | -4.34 | -1.57 | -1.44 | -0.95 | 0.59 |
|
EPS (Weighted Average and Diluted)
|
0.14 | 2.38 | 1.18 | -0.61 | -0.18 | 0.52 | -0.02 | -2.69 | -1.90 | 1.12 | 7.42 | -2.13 | -0.76 | 1.47 | -1.68 | -1.54 | -0.68 | 1.26 | -2.00 | -2.50 | -5.86 | -1.42 | -1.93 | 1.21 | -1.05 | 1.17 | -2.41 | 0.82 | 1.13 | 1.33 | 0.14 | 0.61 | 0.44 | 0.92 | -1.07 | -0.61 | -2.82 | -4.34 | -1.57 | -1.44 | -0.95 | 0.42 |
|
Shares Outstanding (Weighted Average)
|
92.00M | 91.00M | 90.00M | 85.00M | 85.00M | 85.00M | 84.00M | 83.00M | 83.00M | 83.00M | 95.00M | | 96.00M | 96.00M | 96.00M | 96.00M | 96.00M | 133.00M | 117.00M | 142.00M | 144.00M | 156.00M | 150.00M | 156.00M | 160.00M | 471.00M | 315.00M | 432.00M | 415.00M | 395.00M | 379.00M | 321.00M | 318.00M | 315.00M | 313.00M | 305.00M | 306.00M | 307.00M | 306.00M | 307.00M | 309.00M | 311.00M |
|
Shares Outstanding (Diluted Average)
|
| 92.00M | 91.00M | 85.00M | 85.00M | 85.00M | 84.00M | 83.00M | 83.00M | 83.00M | 95.00M | | 96.00M | 96.00M | 96.00M | 96.00M | 97.00M | 134.00M | 117.00M | 142.00M | 144.00M | 156.00M | 150.00M | 157.00M | 160.00M | 490.00M | 315.00M | 461.00M | 443.00M | 421.00M | 403.00M | 323.00M | 319.00M | 332.00M | 326.00M | 305.00M | 306.00M | 307.00M | 306.00M | 307.00M | 309.00M | 364.00M |
|
EBITDA
|
776.00M | 1,012.00M | 629.00M | 600.00M | 769.00M | 962.00M | 641.00M | 564.00M | 746.00M | 1,007.00M | 649.00M | 593.00M | 775.00M | 1,034.00M | 730.00M | 607.00M | 865.00M | 1,112.00M | 942.00M | 474.00M | 16.00M | 351.00M | 297.00M | 360.00M | 755.00M | -302.00M | -1125.00M | -556.00M | 26.00M | -341.00M | -787.00M | -778.00M | -860.00M | -439.00M | -1053.00M | -978.00M | -878.00M | -2153.00M | -1306.00M | -1264.00M | -1295.00M | -763.00M |
|
Interest Expenses
|
149.00M | 153.00M | -365.00M | | 174.00M | 156.00M | -404.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | 246.00M | | | 384.00M | 247.00M |
|
Tax Rate
|
65.79% | 15.23% | 30.77% | 31.58% | 20.00% | 59.26% | 6.22% | 24.15% | 35.51% | 34.97% | 443.58% | 12.55% | 26.74% | 22.65% | 15.00% | 0.67% | 9.09% | 29.96% | 11.54% | 1.11% | 18.39% | 13.90% | 25.00% | 29.48% | 21.40% | 20.83% | -91.24% | 23.38% | 16.00% | 10.82% | 8.66% | -216.13% | 12.03% | -12.52% | 29.41% | 67.99% | -82.88% | 17.78% | 14.92% | 15.62% | 6.96% | 21.37% |