|
Revenue
|
1,797.00M | 2,013.00M | 2,084.00M | 1,898.00M | 1,852.00M | 2,048.00M | 1,957.00M | 1,629.00M | 1,753.00M | 1,998.00M | 1,978.00M | 1,738.00M | 1,806.00M | 1,945.00M | 1,913.00M | 1,831.00M | 1,876.00M | 2,149.00M | 2,150.00M | 1,998.00M | 1,630.00M | 1,876.00M | 1,834.00M | 1,666.00M | 1,659.00M | 1,929.00M | 1,839.00M | 1,715.00M | 1,720.00M | 2,001.00M | 1,877.00M | 1,759.00M | 1,778.00M | 2,066.00M | 1,945.00M | 1,853.00M | 1,516.00M | 1,838.00M | 1,665.00M | 1,635.00M | 1,513.00M | 1,839.00M | 1,716.00M | 1,639.00M | 1,581.00M | 1,764.00M | 1,983.00M | 1,860.00M | 1,970.00M | 2,179.00M | 2,204.00M | 2,022.00M | 2,201.00M | 2,352.00M | 2,204.00M | 1,923.00M | 1,979.00M | 2,127.00M | 1,979.00M | 1,882.00M | 1,926.00M | 2,091.00M | 1,983.00M | 1,828.00M | 1,801.00M | 2,051.00M | 1,917.00M | 1,793.00M |
|
Cost of Revenue
|
1,384.00M | 1,470.00M | 1,517.00M | 1,403.00M | 1,360.00M | 1,502.00M | 1,463.00M | 1,328.00M | 1,328.00M | 1,466.00M | 1,483.00M | 1,106.00M | 1,322.00M | 1,424.00M | 1,413.00M | 1,380.00M | 1,368.00M | 1,540.00M | 1,543.00M | 351.00M | 1,418.00M | 1,301.00M | 1,312.00M | 1,185.00M | 1,164.00M | 1,292.00M | 1,250.00M | 1,183.00M | 1,151.00M | 1,301.00M | 1,263.00M | 1,184.00M | 1,173.00M | 1,320.00M | 1,288.00M | 13.00M | 1,301.00M | 1,547.00M | 1,281.00M | 495.00M | 991.00M | 1,166.00M | 1,105.00M | 1,074.00M | 1,034.00M | 1,136.00M | 1,231.00M | 1,200.00M | 1,270.00M | 1,388.00M | 1,451.00M | 1,403.00M | 1,497.00M | 1,583.00M | 1,509.00M | 1,378.00M | 1,310.00M | 1,358.00M | 1,235.00M | 1,228.00M | 1,241.00M | 1,306.00M | 1,258.00M | 1,192.00M | 1,157.00M | 1,278.00M | 1,261.00M | 1,187.00M |
|
Gross Profit
|
413.00M | 543.00M | 567.00M | 495.00M | 492.00M | 546.00M | 494.00M | 301.00M | 425.00M | 532.00M | 495.00M | 332.00M | 484.00M | 521.00M | 500.00M | 451.00M | 508.00M | 609.00M | 607.00M | 531.00M | 482.00M | 575.00M | 522.00M | 481.00M | 495.00M | 637.00M | 589.00M | 532.00M | 569.00M | 700.00M | 614.00M | 573.00M | 605.00M | 746.00M | 657.00M | 604.00M | 541.00M | 648.00M | 570.00M | 568.00M | 522.00M | 673.00M | 611.00M | 565.00M | 547.00M | 628.00M | 752.00M | 660.00M | 700.00M | 791.00M | 753.00M | 619.00M | 704.00M | 769.00M | 695.00M | 545.00M | 669.00M | 769.00M | 744.00M | 654.00M | 685.00M | 785.00M | 725.00M | 636.00M | 644.00M | 772.00M | 656.00M | 606.00M |
|
Selling, General & Administrative
|
407.00M | 427.00M | 429.00M | 438.00M | 414.00M | 427.00M | 392.00M | 365.00M | | | 380.00M | 333.00M | 377.00M | 392.00M | 391.00M | 375.00M | 376.00M | 421.00M | 395.00M | 155.00M | 395.00M | 354.00M | 341.00M | 323.00M | 330.00M | 358.00M | 331.00M | 320.00M | 335.00M | 365.00M | 345.00M | 330.00M | 348.00M | 374.00M | 348.00M | 121.00M | 375.00M | 392.00M | 337.00M | 209.00M | 316.00M | 326.00M | 322.00M | 310.00M | 322.00M | 289.00M | 328.00M | 353.00M | 335.00M | 354.00M | 368.00M | 356.00M | 351.00M | 361.00M | 344.00M | 334.00M | 354.00M | 366.00M | 361.00M | 392.00M | 367.00M | 388.00M | 368.00M | 345.00M | 358.00M | 361.00M | 353.00M | 354.00M |
|
Other Operating Expenses
|
| | | | | | | | | -5.00M | -1.00M | -3.00M | 2.00M | -75.00M | -1.00M | -3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
407.00M | 427.00M | 429.00M | 438.00M | 414.00M | 427.00M | 392.00M | 365.00M | | | 380.00M | 333.00M | 377.00M | 392.00M | 391.00M | 375.00M | 376.00M | 421.00M | 395.00M | 155.00M | 395.00M | 354.00M | 341.00M | 323.00M | 330.00M | 358.00M | 331.00M | 320.00M | 335.00M | 365.00M | 345.00M | 330.00M | 348.00M | 374.00M | 348.00M | 121.00M | 375.00M | 392.00M | 337.00M | 209.00M | 316.00M | 326.00M | 322.00M | 310.00M | 322.00M | 289.00M | 328.00M | 353.00M | 335.00M | 354.00M | 368.00M | 356.00M | 351.00M | 361.00M | 344.00M | 334.00M | 354.00M | 366.00M | 361.00M | 392.00M | 367.00M | 388.00M | 368.00M | 345.00M | 358.00M | 361.00M | 353.00M | 354.00M |
|
Operating Income
|
-2.00M | 116.00M | 138.00M | -197.00M | 78.00M | 119.00M | 102.00M | -762.00M | 425.00M | 532.00M | 114.00M | -451.00M | 109.00M | 54.00M | 108.00M | 31.00M | 132.00M | 188.00M | 212.00M | 80.00M | 152.00M | 221.00M | 181.00M | 166.00M | 165.00M | 279.00M | 258.00M | 212.00M | 234.00M | 335.00M | 269.00M | 249.00M | 257.00M | 372.00M | 309.00M | 256.00M | 244.00M | 358.00M | 286.00M | 207.00M | 197.00M | 347.00M | 289.00M | 255.00M | 225.00M | 339.00M | 424.00M | 307.00M | 365.00M | 437.00M | 385.00M | 218.00M | 353.00M | 408.00M | 351.00M | 185.00M | 315.00M | 403.00M | 383.00M | 247.00M | 318.00M | 397.00M | 357.00M | 290.00M | 286.00M | 412.00M | 303.00M | 247.00M |
|
EBIT
|
-2.00M | 116.00M | 138.00M | -197.00M | 78.00M | 119.00M | 102.00M | -762.00M | 425.00M | 532.00M | 114.00M | -451.00M | 109.00M | 54.00M | 108.00M | 31.00M | 132.00M | 188.00M | 212.00M | 80.00M | 152.00M | 221.00M | 181.00M | 166.00M | 165.00M | 279.00M | 258.00M | 212.00M | 234.00M | 335.00M | 269.00M | 249.00M | 257.00M | 372.00M | 309.00M | 256.00M | 244.00M | 358.00M | 286.00M | 207.00M | 197.00M | 347.00M | 289.00M | 255.00M | 225.00M | 339.00M | 424.00M | 307.00M | 365.00M | 437.00M | 385.00M | 218.00M | 353.00M | 408.00M | 351.00M | 185.00M | 315.00M | 403.00M | 383.00M | 247.00M | 318.00M | 397.00M | 357.00M | 290.00M | 286.00M | 412.00M | 303.00M | 247.00M |
|
Interest & Investment Income
|
| | | | | | | | | | 19.00M | -61.00M | 16.00M | 2.00M | 2.00M | -14.00M | 1.00M | 1.00M | 1.00M | | 1.00M | | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| 15.00M | 7.00M | 7.00M | 2.00M | -3.00M | -1.00M | 9.00M | | | 22.00M | 2.00M | 15.00M | 2.00M | 5.00M | 3.00M | 13.00M | 4.00M | 6.00M | -44.00M | -3.00M | 6.00M | 7.00M | 1.00M | 1.00M | 3.00M | -6.00M | 2.00M | -1.00M | 5.00M | 1.00M | -31.00M | -4.00M | 43.00M | -2.00M | -69.00M | -3.00M | -8.00M | | -2.00M | -5.00M | -3.00M | -9.00M | 2.00M | -16.00M | -2.00M | -4.00M | 2.00M | -6.00M | -415.00M | -17.00M | -1.00M | -1.00M | 17.00M | -12.00M | | -2.00M | -1.00M | -11.00M | 10.00M | -5.00M | -5.00M | -85.00M | -8.00M | -7.00M | -7.00M | -2.00M | 4.00M |
|
Non Operating Income
|
-59.00M | -49.00M | -49.00M | -49.00M | -56.00M | -103.00M | -64.00M | -55.00M | | | -41.00M | -53.00M | -58.00M | -68.00M | -50.00M | -53.00M | -47.00M | -56.00M | -52.00M | -68.00M | -59.00M | -50.00M | -50.00M | -55.00M | -55.00M | -58.00M | -60.00M | -52.00M | -57.00M | -82.00M | -42.00M | -74.00M | -47.00M | -110.00M | -45.00M | -109.00M | -44.00M | -46.00M | -38.00M | -41.00M | -44.00M | -44.00M | -14.00M | -38.00M | -51.00M | -37.00M | -44.00M | -32.00M | -208.00M | -440.00M | -43.00M | -26.00M | -26.00M | 17.00M | -41.00M | -26.00M | -30.00M | -29.00M | -37.00M | -14.00M | -30.00M | -31.00M | -109.00M | -32.00M | -32.00M | -33.00M | -27.00M | -21.00M |
|
EBT
|
-61.00M | 67.00M | 89.00M | -231.00M | 22.00M | 16.00M | 38.00M | -1004.00M | -16.00M | 64.00M | 73.00M | -504.00M | 51.00M | -14.00M | 58.00M | -22.00M | 85.00M | 132.00M | 160.00M | 73.00M | 93.00M | 171.00M | 131.00M | 111.00M | 110.00M | 221.00M | 198.00M | 160.00M | 177.00M | 253.00M | 227.00M | 175.00M | 210.00M | 262.00M | 264.00M | -18.00M | 200.00M | 312.00M | 248.00M | 166.00M | 153.00M | 303.00M | 241.00M | 217.00M | 174.00M | 302.00M | 380.00M | 275.00M | 157.00M | -3.00M | 342.00M | 192.00M | 327.00M | 397.00M | 310.00M | 159.00M | 285.00M | 374.00M | 346.00M | 233.00M | 289.00M | 366.00M | 248.00M | 258.00M | 254.00M | 378.00M | 276.00M | 227.00M |
|
Tax Provisions
|
17.00M | -8.00M | 26.00M | -79.00M | 18.00M | 4.00M | 31.00M | 187.00M | 13.00M | 38.00M | 4.00M | 8.00M | 7.00M | 31.00M | 16.00M | 37.00M | 14.00M | 39.00M | -38.00M | 177.00M | 5.00M | 34.00M | -415.00M | 16.00M | 40.00M | 102.00M | 77.00M | 74.00M | 58.00M | 90.00M | 81.00M | 67.00M | 62.00M | 86.00M | 100.00M | -3.00M | 39.00M | 88.00M | 67.00M | 33.00M | 35.00M | 80.00M | 66.00M | 49.00M | 33.00M | 82.00M | 87.00M | 67.00M | 43.00M | 12.00M | 103.00M | 52.00M | 75.00M | 103.00M | 77.00M | 33.00M | 64.00M | 96.00M | 86.00M | 32.00M | 60.00M | 94.00M | 68.00M | 65.00M | 56.00M | 95.00M | 76.00M | 51.00M |
|
Profit After Tax
|
-85.00M | 75.00M | 63.00M | -145.00M | -7.00M | 12.00M | 7.00M | -1066.00M | -46.00M | 8.00M | 36.00M | -573.00M | 44.00M | -69.00M | 42.00M | -76.00M | 62.00M | 83.00M | 111.00M | 48.00M | 78.00M | 139.00M | 543.00M | 100.00M | 64.00M | 109.00M | 111.00M | 76.00M | 109.00M | 150.00M | 134.00M | 98.00M | 138.00M | 163.00M | 152.00M | 80.00M | 149.00M | 211.00M | 180.00M | 194.00M | 116.00M | 240.00M | 163.00M | 453.00M | 538.00M | 234.00M | 293.00M | 195.00M | 114.00M | -36.00M | 239.00M | 140.00M | 252.00M | 294.00M | 233.00M | 126.00M | 221.00M | 278.00M | 260.00M | 201.00M | 229.00M | 272.00M | 180.00M | 193.00M | 198.00M | 283.00M | 200.00M | 176.00M |
|
Net Income - Minority
|
| -163.00M | -181.00M | -188.00M | -185.00M | -161.00M | -195.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
7.00M | 8.00M | 12.00M | 11.00M | 11.00M | 9.00M | 12.00M | 9.00M | | | 13.00M | 5.00M | 11.00M | 8.00M | 9.00M | 7.00M | 9.00M | 10.00M | 11.00M | 11.00M | 12.00M | 13.00M | 13.00M | 9.00M | 9.00M | 10.00M | 10.00M | 10.00M | 10.00M | 13.00M | 12.00M | 8.00M | 10.00M | 13.00M | 12.00M | 12.00M | 12.00M | 13.00M | 11.00M | 14.00M | 11.00M | 12.00M | 12.00M | 10.00M | 8.00M | 10.00M | 18.00M | 16.00M | 20.00M | 21.00M | 19.00M | 8.00M | 19.00M | 16.00M | 15.00M | 11.00M | 16.00M | 15.00M | 11.00M | 10.00M | 14.00M | 14.00M | 13.00M | 11.00M | 12.00M | 13.00M | 11.00M | 12.00M |
|
Income from Continuing Operations
|
-78.00M | 75.00M | 63.00M | -152.00M | 4.00M | 12.00M | 7.00M | -1191.00M | -29.00M | 26.00M | 69.00M | -512.00M | 44.00M | -45.00M | 42.00M | -59.00M | 71.00M | 93.00M | 198.00M | -104.00M | 88.00M | 137.00M | 546.00M | 95.00M | 70.00M | 119.00M | 121.00M | 86.00M | 119.00M | 163.00M | 146.00M | 108.00M | 148.00M | 176.00M | 164.00M | -15.00M | 161.00M | 224.00M | 181.00M | 133.00M | 118.00M | 223.00M | 175.00M | 168.00M | 141.00M | 220.00M | 293.00M | 208.00M | 114.00M | -15.00M | 239.00M | 140.00M | 252.00M | 294.00M | 233.00M | 126.00M | 221.00M | 278.00M | 260.00M | 201.00M | 229.00M | 272.00M | 180.00M | 193.00M | 198.00M | 283.00M | 200.00M | 176.00M |
|
Consolidated Net Income
|
4.00M | -12.00M | -23.00M | -22.00M | 4.00M | 12.00M | 7.00M | -1191.00M | -5.00M | -6.00M | -20.00M | -160.00M | -12.00M | -24.00M | -12.00M | -17.00M | -13.00M | -5.00M | -2.00M | 49.00M | -2.00M | 15.00M | 10.00M | 14.00M | 3.00M | -4.00M | | -1.00M | | | | | 148.00M | 176.00M | 164.00M | -15.00M | 161.00M | 224.00M | 10.00M | 75.00M | 9.00M | 29.00M | -37.00M | 295.00M | 397.00M | 14.00M | | 3.00M | | | | | 252.00M | 294.00M | 233.00M | 126.00M | 221.00M | 278.00M | 260.00M | 201.00M | 229.00M | 272.00M | 180.00M | 193.00M | 198.00M | 283.00M | 200.00M | 176.00M |
|
Income towards Parent Company
|
4.00M | -175.00M | -204.00M | -210.00M | -181.00M | -149.00M | -188.00M | -1191.00M | -5.00M | -6.00M | -20.00M | -160.00M | -12.00M | -24.00M | -12.00M | -17.00M | -13.00M | -5.00M | -2.00M | 49.00M | -2.00M | 15.00M | 10.00M | 14.00M | 3.00M | -4.00M | | -1.00M | | | | | 148.00M | 176.00M | 164.00M | -15.00M | 161.00M | 224.00M | 10.00M | 75.00M | 9.00M | 29.00M | -37.00M | 295.00M | 397.00M | 14.00M | | 3.00M | | | | | 252.00M | 294.00M | 233.00M | 126.00M | 221.00M | 278.00M | 260.00M | 201.00M | 229.00M | 272.00M | 180.00M | 193.00M | 198.00M | 283.00M | 200.00M | 176.00M |
|
Net Income towards Common Stockholders
|
4.00M | -175.00M | -204.00M | -210.00M | -181.00M | -149.00M | -188.00M | -1191.00M | -5.00M | -6.00M | -20.00M | -160.00M | -12.00M | -24.00M | -12.00M | -17.00M | -13.00M | -5.00M | -2.00M | 49.00M | -2.00M | 15.00M | 10.00M | 14.00M | 3.00M | -4.00M | | -1.00M | | | | | 148.00M | 176.00M | 164.00M | -15.00M | 161.00M | 224.00M | 10.00M | 75.00M | 9.00M | 29.00M | -37.00M | 295.00M | 397.00M | 14.00M | | 3.00M | | | | | 252.00M | 294.00M | 233.00M | 126.00M | 221.00M | 278.00M | 260.00M | 201.00M | 229.00M | 272.00M | 180.00M | 193.00M | 198.00M | 283.00M | 200.00M | 176.00M |
|
EPS (Basic)
|
-0.24 | 0.19 | 0.14 | -0.47 | -0.02 | 0.01 | -0.02 | -2.92 | -0.13 | 0.04 | 0.16 | -1.65 | 0.12 | -0.22 | 0.07 | -0.25 | 0.17 | 0.23 | 0.31 | 0.13 | 0.22 | 0.39 | 1.52 | 0.28 | 0.18 | 0.32 | 0.33 | 0.23 | 0.33 | 0.45 | 0.41 | 0.30 | 0.43 | 0.51 | 0.48 | 0.25 | 0.48 | 0.69 | 0.59 | 0.65 | 0.39 | 0.82 | 0.57 | 1.60 | 1.93 | 0.85 | 1.05 | 0.75 | 0.34 | -0.14 | 0.89 | 0.55 | 0.98 | 1.19 | 0.97 | 0.51 | 0.91 | 1.17 | 1.11 | 0.84 | 0.97 | 1.18 | 0.77 | 0.85 | 0.87 | 1.29 | 0.91 | 0.80 |
|
EPS (Weighted Average and Diluted)
|
-0.24 | 0.19 | 0.14 | -0.47 | -0.02 | 0.01 | -0.02 | -2.92 | -0.13 | 0.04 | 0.16 | -1.65 | 0.12 | -0.22 | 0.07 | -0.25 | 0.17 | 0.23 | 0.31 | 0.13 | 0.22 | 0.39 | 1.51 | 0.28 | 0.18 | 0.31 | 0.32 | 0.22 | 0.32 | 0.45 | 0.40 | 0.30 | 0.43 | 0.51 | 0.48 | 0.25 | 0.47 | 0.68 | 0.58 | 0.64 | 0.39 | 0.82 | 0.56 | 1.59 | 1.92 | 0.85 | 1.05 | 0.74 | 0.34 | -0.14 | 0.89 | 0.55 | 0.97 | 1.18 | 0.97 | 0.50 | 0.90 | 1.16 | 1.10 | 0.85 | 0.97 | 1.17 | 0.77 | 0.85 | 0.87 | 1.28 | 0.90 | 0.80 |
|
EBITDA
|
-2.00M | 116.00M | 138.00M | -197.00M | 78.00M | 119.00M | 102.00M | -762.00M | 425.00M | 532.00M | 114.00M | -451.00M | 109.00M | 54.00M | 108.00M | 31.00M | 132.00M | 188.00M | 212.00M | 80.00M | 152.00M | 221.00M | 181.00M | 166.00M | 165.00M | 279.00M | 258.00M | 212.00M | 234.00M | 335.00M | 269.00M | 249.00M | 257.00M | 372.00M | 309.00M | 256.00M | 244.00M | 358.00M | 286.00M | 207.00M | 197.00M | 347.00M | 289.00M | 255.00M | 225.00M | 339.00M | 424.00M | 307.00M | 365.00M | 437.00M | 385.00M | 218.00M | 353.00M | 408.00M | 351.00M | 185.00M | 315.00M | 403.00M | 383.00M | 247.00M | 318.00M | 397.00M | 357.00M | 290.00M | 286.00M | 412.00M | 303.00M | 247.00M |
|
Interest Expenses
|
56.00M | 57.00M | 56.00M | 56.00M | 58.00M | 67.00M | 63.00M | 63.00M | | | 63.00M | 64.00M | 64.00M | 68.00M | 62.00M | 60.00M | 60.00M | 60.00M | 58.00M | 57.00M | 56.00M | 56.00M | 57.00M | 56.00M | 56.00M | 61.00M | 54.00M | 54.00M | 56.00M | 87.00M | 43.00M | 43.00M | 43.00M | 153.00M | 43.00M | 40.00M | 41.00M | 38.00M | 38.00M | 39.00M | 39.00M | 41.00M | 39.00M | 40.00M | 35.00M | 35.00M | 40.00M | 34.00M | 202.00M | 25.00M | 26.00M | 25.00M | 25.00M | 28.00M | 29.00M | 26.00M | 28.00M | 28.00M | 26.00M | 24.00M | 25.00M | 26.00M | 25.00M | 24.00M | 26.00M | 26.00M | 25.00M | 24.00M |
|
Tax Rate
|
-27.87% | -11.94% | 29.21% | 34.20% | 81.82% | 25.00% | 81.58% | -18.63% | -81.25% | 59.38% | 5.48% | -1.59% | 13.73% | -221.43% | 27.59% | -168.18% | 16.47% | 29.55% | -23.75% | 242.47% | 5.38% | 19.88% | -316.79% | 14.41% | 36.36% | 46.15% | 38.89% | 46.25% | 32.77% | 35.57% | 35.68% | 38.29% | 29.52% | 32.82% | 37.88% | 16.67% | 19.50% | 28.21% | 27.02% | 19.88% | 22.88% | 26.40% | 27.39% | 22.58% | 18.97% | 27.15% | 22.89% | 24.36% | 27.39% | -400.00% | 30.12% | 27.08% | 22.94% | 25.94% | 24.84% | 20.75% | 22.46% | 25.67% | 24.86% | 13.73% | 20.76% | 25.68% | 27.42% | 25.19% | 22.05% | 25.13% | 27.54% | 22.47% |