|
Revenue
|
202.18M | 197.79M | 187.36M | 182.11M | 181.23M | 189.47M | 200.33M | 185.26M | 181.30M | 193.32M | 208.48M | 187.46M | 185.06M | 195.80M | 229.21M | 243.31M | 245.88M | 258.15M | 282.14M | 264.51M | 254.34M | 263.49M | 322.91M | 318.33M | 322.79M | 326.26M | 320.76M | 256.00M | 259.90M | 253.37M | 272.00M | 247.04M | 247.42M | 242.45M | 256.74M | 236.73M | 234.54M | 242.20M | 246.87M | 226.52M | 227.97M | 231.13M | 241.84M | 226.95M | 178.59M | 185.84M | 194.64M | 190.42M | 215.47M | 212.14M | 229.40M | 216.14M | 204.09M | 210.70M | 228.22M | 214.85M | 212.37M | 218.15M | 238.69M | 208.78M | 215.52M | 220.22M | 273.68M | 249.22M | 249.79M | 253.26M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.85M | 184.08M | 162.22M | 166.47M | 170.10M | 175.62M | 156.92M | 163.88M | 159.99M | 158.52M | 155.80M | 117.20M | 114.71M | 121.17M | 114.27M | 147.82M | 134.43M | 148.89M | 143.22M | 134.36M | 136.01M | 155.68M | 143.34M | 142.43M | 141.79M | 164.43M | 134.60M | 145.07M | 145.10M | 186.57M | 164.06M | 169.94M | 173.51M |
|
Wages, Salaries and Other
|
6.25M | 4.41M | 2.96M | 3.10M | 3.10M | 3.45M | 4.60M | 4.49M | 4.09M | 4.08M | 4.09M | 3.94M | 3.83M | 3.81M | 3.80M | 3.78M | 3.76M | 3.75M | 3.73M | 3.71M | 3.69M | 3.67M | 4.07M | 2.73M | 2.71M | 2.69M | 2.39M | 2.27M | 2.26M | 2.22M | 2.22M | 2.21M | 2.18M | 2.17M | 2.16M | 10.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
4.65M | 7.08M | 8.94M | 7.52M | 3.64M | 4.55M | 5.00M | 7.64M | 3.74M | 4.49M | 5.24M | 4.52M | 5.66M | 5.06M | 5.18M | 6.02M | 6.69M | 5.96M | 9.10M | 6.88M | 5.12M | 5.34M | 12.07M | 8.42M | 7.55M | 6.69M | 7.21M | 8.63M | 7.68M | 6.93M | 4.98M | 8.46M | 7.46M | 5.29M | 7.03M | 8.02M | 4.96M | 5.44M | 5.75M | 6.96M | 4.59M | 5.29M | 5.80M | 6.82M | 8.24M | 7.59M | 7.69M | 8.09M | 6.68M | 7.60M | 7.69M | 6.86M | 6.44M | 6.78M | 7.08M | 6.98M | 8.80M | 5.91M | 7.55M | 7.64M | | | | | | |
|
Other Operating Expenses
|
211.87M | 207.64M | 195.17M | 197.63M | 192.85M | 197.75M | 147.75M | 205.70M | 185.01M | 191.38M | 120.38M | 204.39M | 198.23M | 194.25M | 194.79M | 238.45M | 238.51M | 244.43M | 254.84M | 248.50M | 236.36M | 244.45M | 291.57M | 313.36M | 301.38M | 288.64M | 268.91M | 434.46M | 10.91M | -19.32M | -10.70M | 49.56M | -0.48M | -11.85M | 5.21M | -37.51M | -9.52M | 46.52M | -31.31M | -6.32M | -9.06M | -0.13M | 3.60M | -36.70M | -3.87M | 11.79M | -39.33M | -21.28M | -3.93M | 118.57M | -17.62M | 6.45M | -1.09M | 1.41M | 0.93M | 3.78M | 10.28M | -149.29M | 0.71M | -36.09M | 325.00M | -16.61M | -233.35M | -13.99M | -10.48M | -72.63M |
|
Operating Expenses
|
216.52M | 214.73M | 204.11M | 205.15M | 196.50M | 202.30M | 152.75M | 213.34M | 188.75M | 195.87M | 125.61M | 208.91M | 203.89M | 199.32M | 199.97M | 244.47M | 245.20M | 250.38M | 263.94M | 255.38M | 241.49M | 249.79M | 303.64M | 321.79M | 308.93M | 295.33M | 276.12M | 246.13M | 232.28M | 228.20M | 238.01M | 237.25M | 230.27M | 229.34M | 233.89M | 253.42M | 231.15M | 225.80M | 224.56M | 223.26M | 211.54M | 194.88M | 230.24M | 191.48M | 188.80M | 206.63M | 186.57M | 236.54M | 228.54M | 215.90M | 234.77M | 229.06M | 227.71M | 232.10M | 237.12M | 216.90M | 229.73M | 231.69M | 192.88M | 232.09M | 217.92M | 240.24M | 268.52M | 286.41M | 280.57M | 281.09M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.49M | -49.81M | -91.20M | -64.67M | -55.70M | -48.94M | -66.34M | -47.66M | -34.88M | -71.72M | -35.68M | -71.60M | -91.92M | -65.41M | -122.27M | -80.72M | -81.47M | -85.88M | -85.83M | -93.35M | -96.09M | -81.44M | -73.56M | -87.30M | -89.90M | -28.45M | -97.50M | -72.85M | -95.14M | -81.95M | -122.35M | -110.62M | -107.58M |
|
EBIT
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.49M | -49.81M | -91.20M | -64.67M | -55.70M | -48.94M | -66.34M | -47.66M | -34.88M | -71.72M | -35.68M | -71.60M | -91.92M | -65.41M | -122.27M | -80.72M | -81.47M | -85.88M | -85.83M | -93.35M | -96.09M | -81.44M | -73.56M | -87.30M | -89.90M | -28.45M | -97.50M | -72.85M | -95.14M | -81.95M | -122.35M | -110.62M | -107.58M |
|
Other Non Operating Income
|
7.13M | -0.46M | 0.02M | -1.38M | -1.99M | 2.10M | -2.55M | -9.10M | -1.20M | -1.28M | 3.33M | -1.09M | -1.30M | -2.07M | -2.06M | -2.04M | -2.14M | 1.25M | -2.63M | -1.82M | -2.21M | -2.14M | -3.31M | -2.13M | -2.81M | -2.95M | -3.91M | -3.29M | -3.21M | -3.01M | -3.88M | -3.88M | -4.12M | -3.15M | -2.48M | | | | | | | | | | | | | | | -1.01M | | | | | | | | | | | | | | | | |
|
EBT
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -105.75M | -94.70M | -143.84M | -103.59M | -100.63M | -95.43M | -104.70M | -84.77M | -49.68M | -119.71M | -43.76M | -91.63M | -129.11M | -75.67M | -176.17M | -135.63M | -121.81M | -147.35M | -137.69M | -145.31M | -149.19M | -139.66M | -137.67M | -159.94M | -163.12M | -103.92M | -171.16M | -143.40M | -162.12M | -133.21M | -167.47M | -153.24M | -148.91M |
|
Tax Provisions
|
-0.38M | 0.30M | -3.88M | -1.22M | -1.38M | -2.66M | -3.95M | -2.48M | -1.77M | -1.57M | -0.30M | 1.85M | -3.08M | -0.93M | -2.00M | -0.24M | -1.48M | -0.54M | 0.57M | -0.17M | -2.90M | -0.69M | -0.51M | -0.94M | -0.28M | -0.86M | -1.15M | 1.32M | 0.51M | 0.91M | -2.01M | -3.48M | 0.44M | 2.87M | 15.77M | -2.95M | 0.68M | 0.47M | -1.80M | 0.35M | 0.68M | 0.68M | -0.11M | -0.27M | -1.52M | 1.11M | 0.24M | 2.24M | 7.11M | 0.11M | -2.50M | 1.80M | -0.67M | -0.17M | -0.26M | -1.88M | 0.37M | 1.67M | -0.66M | -1.22M | | | | | | |
|
Profit After Tax
|
-24.37M | 164.37M | 5.54M | -6.86M | 0.46M | 9.47M | 35.60M | 5.18M | -20.91M | 18.81M | 195.50M | 48.21M | 144.54M | 47.27M | 186.29M | 22.53M | 234.82M | 49.67M | 150.79M | 19.64M | 17.99M | 38.74M | 1,530.56M | 26.67M | 15.75M | 36.31M | 444.19M | 451.38M | 49.43M | 13.20M | 40.83M | 74.81M | 29.05M | 19.23M | 38.58M | -34.38M | 8.87M | 81.24M | 13.25M | 8.84M | 13.95M | 50.02M | 29.74M | 8.73M | -26.73M | -22.62M | -204.84M | -67.73M | -11.77M | 112.96M | -25.00M | -37.35M | -17.69M | -15.19M | 3.46M | -58.73M | -14.41M | -271.96M | 66.47M | -131.45M | 265.50M | -112.10M | -219.62M | -51.15M | -41.54M | -90.00M |
|
Equity Income
|
14.56M | 19.16M | 18.51M | 16.46M | 15.76M | 19.69M | 27.62M | 30.27M | 25.21M | 20.04M | 219.16M | 30.62M | 18.69M | 19.32M | 10.66M | 18.11M | 92.20M | 35.16M | 22.10M | 13.77M | 13.90M | 16.93M | 16.02M | 8.27M | 9.09M | 10.82M | 16.98M | 11.66M | 14.62M | 11.26M | 19.40M | 15.84M | 16.94M | 23.99M | 28.77M | 16.87M | 15.67M | 18.79M | 20.44M | 12.24M | 7.26M | 14.58M | 14.43M | 9.70M | -14.17M | -12.51M | -10.05M | 1.91M | 20.04M | -1.73M | -4.52M | -29.10M | 6.35M | 6.32M | 11.17M | -61.81M | -6.96M | -107.47M | 19.30M | -73.28M | -56.84M | -74.93M | 7.69M | -0.80M | -0.47M | 9.76M |
|
Income from Non-Controlling Interests
|
-2.63M | 21.53M | -2.80M | -0.50M | 0.49M | 1.04M | 2.20M | 0.06M | -1.70M | 1.31M | 12.53M | 2.35M | 11.19M | 3.38M | 12.05M | 4.44M | 15.82M | 2.70M | 5.91M | 1.82M | 1.90M | 2.83M | 101.34M | 2.06M | 1.35M | 2.72M | 29.23M | 30.46M | 4.21M | -0.53M | 3.71M | 5.57M | 2.41M | 1.73M | 5.83M | -0.81M | 1.05M | 7.21M | 1.50M | 1.02M | -1.79M | 3.65M | 2.85M | 1.21M | -1.61M | -0.43M | -14.43M | -4.13M | 7.70M | 6.26M | -7.93M | -0.17M | -2.30M | 1.69M | 1.77M | 0.54M | 0.56M | -9.42M | 4.29M | -4.72M | | | | | | |
|
Income from Continuing Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.62M | -110.47M | -140.89M | -104.27M | -101.09M | -93.62M | -105.05M | -85.45M | -50.36M | -119.59M | -43.49M | -90.11M | -130.21M | -75.90M | -178.41M | -142.74M | -121.92M | -144.85M | -139.49M | -144.64M | -149.03M | -139.40M | -135.78M | -160.31M | -164.79M | -103.26M | -169.94M | -143.40M | -162.12M | -133.21M | -167.47M | -153.24M | -148.91M |
|
Consolidated Net Income
|
-27.00M | 4.83M | -18.94M | -0.11M | -0.40M | 0.22M | -9.84M | -1.91M | -40.52M | -4.90M | -19.86M | -59.93M | 7.84M | 2.61M | -17.70M | 2.56M | 143.40M | -8.84M | 152.82M | | | | | | | | | | | | | | | -108.62M | -110.47M | -140.89M | -104.27M | -101.09M | -93.62M | -105.05M | -85.45M | -50.36M | -119.59M | -43.49M | -90.11M | -130.21M | -75.90M | -178.41M | -142.74M | -121.92M | -144.85M | -139.49M | -144.64M | -149.03M | -139.40M | -135.78M | -160.31M | -164.79M | -103.26M | -169.94M | -143.40M | -162.12M | -133.21M | -167.47M | -153.24M | -148.91M |
|
Income towards Parent Company
|
-27.00M | 4.83M | -18.94M | -0.11M | -0.40M | 0.22M | -9.84M | -1.91M | -40.52M | -4.90M | -19.86M | -59.93M | 7.84M | 2.61M | -17.70M | 2.56M | 143.40M | -8.84M | 152.82M | | | | | | | | | | | | | | | -108.62M | -110.47M | -140.89M | -104.27M | -101.09M | -93.62M | -105.05M | -85.45M | -50.36M | -119.59M | -43.49M | -90.11M | -130.21M | -75.90M | -178.41M | -142.74M | -121.92M | -144.85M | -139.49M | -144.64M | -149.03M | -139.40M | -135.78M | -160.31M | -164.79M | -103.26M | -169.94M | -143.40M | -162.12M | -133.21M | -167.47M | -153.24M | -148.91M |
|
Net Income towards Common Stockholders
|
-27.00M | 4.83M | -18.94M | -6.36M | -0.44M | 8.43M | 23.56M | 0.03M | -19.22M | 12.94M | 163.11M | -14.07M | 133.35M | 43.89M | 174.25M | 18.09M | 219.00M | 38.12M | 144.88M | 17.82M | 16.09M | 35.91M | 1,429.22M | 24.61M | 14.39M | 33.60M | 414.96M | 420.92M | 45.22M | 13.73M | 37.13M | 69.24M | 26.64M | 17.50M | 32.75M | -33.57M | 7.82M | 74.03M | 11.75M | 7.82M | 15.73M | 46.37M | 26.89M | 7.52M | -25.12M | -22.19M | -190.42M | -63.60M | -11.77M | -121.92M | -144.85M | -139.49M | -144.64M | -149.03M | -139.40M | -135.78M | -160.31M | -164.79M | -103.26M | -169.94M | -143.40M | -162.12M | -133.21M | -167.47M | -153.24M | -148.91M |
|
EPS (Basic)
|
-0.29 | 1.75 | -0.23 | -0.08 | -0.01 | 0.06 | 0.20 | 0.00 | -0.15 | 0.10 | 1.24 | -0.11 | 1.00 | 0.33 | 1.30 | 0.13 | 1.57 | 0.27 | 1.04 | 0.13 | 0.11 | 0.25 | 9.98 | 0.15 | 0.09 | 0.21 | 2.63 | 2.77 | 0.31 | 0.09 | 0.25 | 0.48 | 0.19 | 0.12 | 0.23 | -0.24 | 0.05 | 0.52 | 0.08 | 0.05 | 0.11 | 0.33 | 0.19 | 0.05 | -0.18 | -0.15 | -1.30 | -0.40 | -0.06 | 0.50 | -0.73 | -0.17 | -0.07 | -0.07 | -0.65 | -0.27 | -0.74 | -0.76 | -0.48 | -0.79 | -0.66 | -0.74 | -0.60 | -0.66 | -0.61 | -0.59 |
|
EPS (Weighted Average and Diluted)
|
-0.29 | 1.75 | -0.23 | -0.08 | -0.01 | 0.06 | 0.20 | 0.00 | -0.15 | 0.10 | 1.24 | -0.11 | 1.00 | 0.33 | 1.30 | 0.13 | 1.57 | 0.27 | 1.04 | 0.13 | 0.11 | 0.25 | 9.97 | 0.15 | 0.09 | 0.21 | 2.63 | 2.76 | 0.31 | 0.09 | 0.25 | 0.48 | 0.19 | 0.12 | 0.23 | -0.24 | 0.05 | 0.52 | 0.08 | 0.05 | 0.11 | 0.33 | 0.19 | 0.05 | -0.18 | -0.15 | -1.30 | -0.40 | -0.06 | 0.50 | -0.73 | -0.17 | -0.07 | -0.07 | -0.65 | -0.27 | -0.74 | -0.76 | -0.48 | -0.79 | -0.66 | -0.74 | -0.60 | -0.66 | -0.61 | -0.59 |
|
Shares Outstanding (Weighted Average)
|
77.27M | 79.50M | 81.23M | 96.95M | 123.45M | 130.21M | 120.35M | 130.57M | 131.69M | 132.10M | 131.63M | 132.27M | 132.77M | 134.22M | 134.07M | 137.54M | 139.37M | 140.71M | 139.60M | 140.77M | 140.89M | 140.92M | 143.14M | 158.34M | 158.50M | 158.52M | 157.92M | 151.98M | 149.31M | 147.50M | 146.60M | 143.60M | 142.64M | 142.19M | 141.88M | 141.02M | 141.14M | 141.20M | 141.14M | 141.26M | 141.34M | 141.37M | 141.34M | 141.44M | 144.10M | 149.63M | 146.23M | 158.58M | 205.76M | 213.21M | 198.07M | 214.82M | 214.99M | 215.13M | 215.03M | 215.29M | 215.46M | 215.63M | 215.55M | 216.04M | 216.18M | 218.42M | 221.84M | 252.99M | 253.09M | 254.13M |
|
Shares Outstanding (Diluted Average)
|
77.27M | 79.69M | 81.23M | 96.95M | 123.45M | 130.21M | 120.35M | 130.57M | 131.69M | 132.10M | 131.63M | 132.27M | 132.88M | 134.33M | 134.15M | 137.62M | 139.53M | 140.77M | 139.68M | 140.82M | 141.04M | 141.06M | 143.29M | 158.54M | 158.63M | 158.63M | 158.06M | 152.10M | 149.46M | 147.63M | 146.71M | 143.66M | 142.69M | 142.22M | 141.91M | 141.05M | 141.14M | 141.20M | 141.14M | 141.26M | 141.34M | 141.37M | 141.34M | 141.44M | 144.10M | 149.63M | 146.23M | 158.58M | 205.76M | 213.21M | 198.07M | 214.82M | 214.99M | 215.13M | 215.03M | 215.29M | 215.46M | 215.63M | 215.55M | 216.04M | 216.18M | 218.42M | 221.84M | 252.99M | 253.09M | 254.13M |
|
EBITDA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.49M | -49.81M | -91.20M | -64.67M | -55.70M | -48.94M | -66.34M | -47.66M | -34.88M | -71.72M | -35.68M | -71.60M | -91.92M | -65.41M | -122.27M | -80.72M | -81.47M | -85.88M | -85.83M | -93.35M | -96.09M | -81.44M | -73.56M | -87.30M | -89.90M | -28.45M | -97.50M | -72.85M | -95.14M | -81.95M | -122.35M | -110.62M | -107.58M |
|
Interest Expenses
|
71.91M | 65.78M | 56.64M | 55.41M | 52.24M | 51.66M | 38.73M | 49.62M | 44.07M | 43.76M | 30.82M | 42.52M | 43.30M | 41.56M | 39.10M | 49.68M | 50.38M | 49.60M | 47.59M | 46.34M | 45.80M | 47.80M | 50.75M | 53.29M | 54.90M | 54.96M | 48.80M | 39.78M | 41.20M | 39.98M | 42.72M | 41.30M | 42.32M | 43.27M | 44.89M | 52.63M | 38.91M | 44.93M | 46.48M | 38.36M | 37.11M | 14.80M | 47.99M | 8.07M | 20.03M | 37.18M | 10.26M | 53.90M | 54.91M | 40.34M | 61.47M | 51.86M | 51.96M | 53.10M | 58.22M | 64.11M | 72.64M | 73.22M | 75.47M | 73.66M | 70.55M | 66.97M | 51.26M | 45.12M | 42.62M | 41.32M |
|
Shares Outstanding
|
| | 96.67M | | 130.20M | 130.22M | 130.45M | 131.05M | 132.07M | 132.11M | 132.15M | 132.73M | 133.28M | 136.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.71 | -16.65 | 2.05 | -0.66 | -0.46 | 1.89 | -0.33 | -0.80 | -1.36 | 0.10 | 0.61 | 1.66 | -0.86 | -0.31 | -1.27 | -5.24 | -0.09 | 1.70 | -1.31 | 0.46 | 0.11 | 0.18 | 1.37 | -0.23 | -1.03 | 0.63 | 0.72 | | | | | | |