|
Revenue
|
3,472.00M | 3,303.00M | 3,212.60M | 3,497.30M | 4,213.40M | 2,599.60M | 3,455.10M | 4,239.70M | 5,148.80M |
|
Cost of Revenue
|
2,978.40M | 2,598.30M | 2,632.90M | 2,148.40M | 1,917.10M | 2,058.50M | 2,939.70M | 3,080.10M | 3,270.50M |
|
Gross Profit
|
493.60M | 704.70M | 579.70M | 1,348.90M | 2,296.30M | 541.10M | 515.40M | 1,159.60M | 1,878.30M |
|
Selling, General & Administrative
|
143.70M | 132.60M | 133.00M | 135.80M | 117.90M | 114.40M | 129.80M | 108.70M | 126.20M |
|
Other Operating Expenses
|
-209.30M | -129.60M | -137.00M | | | | | | |
|
Operating Expenses
|
143.70M | 132.60M | 133.00M | 135.80M | 117.90M | 114.40M | 129.80M | 108.70M | 126.20M |
|
Operating Income
|
46.30M | 336.50M | 200.50M | 991.10M | 1,899.40M | 72.10M | 117.70M | 801.40M | 1,540.30M |
|
EBIT
|
46.30M | 336.50M | 200.50M | 991.10M | 1,899.40M | 72.10M | 117.70M | 801.40M | 1,540.30M |
|
Interest & Investment Income
|
7.50M | 13.50M | 11.00M | 7.90M | 4.30M | 10.80M | 18.30M | 40.50M | 18.20M |
|
Other Non Operating Income
|
22.50M | 188.10M | 3.20M | 72.70M | 7.40M | | | | |
|
Non Operating Income
|
| | | | | | 64.40M | -27.30M | 14.30M |
|
EBT
|
-59.50M | 419.00M | 113.20M | 963.80M | 1,798.50M | 84.30M | 106.70M | 708.60M | 1,481.40M |
|
Tax Provisions
|
49.60M | -23.20M | 138.80M | 246.70M | 439.80M | 115.00M | 76.10M | 293.20M | 487.40M |
|
Profit After Tax
|
-109.10M | 442.20M | -25.60M | 717.10M | 1,358.70M | 218.70M | -605.70M | 415.40M | 994.00M |
|
Equity Income
|
-1.20M | -1.30M | -0.30M | -824.40M | -1522.70M | | | | |
|
Income from Non-Controlling Interests
|
-5.10M | -3.20M | -2.00M | -1.50M | 16.30M | -2.50M | -1.30M | -0.90M | 45.20M |
|
Income from Continuing Operations
|
-109.10M | 442.20M | -25.60M | 717.10M | 1,358.70M | -30.70M | 30.60M | 415.40M | 994.00M |
|
Consolidated Net Income
|
-109.10M | 442.20M | -25.60M | 717.10M | 1,358.70M | 249.40M | -636.30M | 415.40M | 994.00M |
|
Income towards Parent Company
|
-104.00M | 445.40M | -23.60M | 718.60M | 1,342.40M | 221.20M | -605.20M | 416.30M | 948.80M |
|
Net Income towards Common Stockholders
|
-104.00M | 445.40M | -23.60M | 718.60M | 1,342.40M | 251.10M | -637.10M | 416.30M | 948.80M |
|
EPS (Basic)
|
-0.09 | 0.36 | -0.02 | 0.57 | 1.07 | 0.18 | -0.47 | 0.34 | 0.77 |
|
EPS (Weighted Average and Diluted)
|
| 0.35 | -0.02 | 0.57 | 1.06 | 0.17 | -0.47 | 0.34 | 0.77 |
|
Shares Outstanding (Weighted Average)
|
1,146.54M | 1,245.05M | 1,247.00M | 1,250.23M | 1,253.77M | 1,256.65M | 1,285.41M | 1,227.84M | 1,229.13M |
|
EBITDA
|
46.30M | 336.50M | 200.50M | 991.10M | 1,899.40M | 72.10M | 117.70M | 801.40M | 1,540.30M |
|
Interest Expenses
|
134.60M | 117.80M | 101.20M | 107.90M | 112.60M | 82.20M | 93.70M | 106.00M | 91.40M |
|
Tax Rate
|
| | | 25.60% | 24.45% | | 71.32% | 41.38% | 32.90% |