|
Revenue
|
435.18M | 413.34M | 405.52M | -21.02M | 370.77M | 382.32M | 361.07M | 353.11M | 367.01M | 337.17M | 446.99M | 379.68M | 321.09M | 306.22M | 371.37M | 269.19M | 263.86M | 254.45M | 251.94M | 235.08M | 231.24M | 235.12M | 241.20M | 270.21M | 243.13M | 269.51M | 258.43M | 258.58M | 263.53M | 273.85M | 266.52M | 260.88M | 263.31M | 270.36M | 271.50M | 265.77M | 282.00M | 290.44M | 285.63M | 291.65M | 292.32M | 318.38M | 311.63M | 306.89M | 293.97M | 296.00M | 302.28M | 297.96M | 297.85M | 295.75M | 294.12M | 294.62M | 293.12M | 292.80M | 292.25M | 283.96M | 290.68M | 296.50M | 283.96M | 294.36M | 305.28M | 306.65M | 301.44M | 306.23M | 304.25M | 304.50M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.31M | 99.06M | 105.05M | 31.14M | 6.45M | 17.69M | 0.08M | 9.53M | 4.55M | 18.27M | 9.84M | -8.70M | 9.59M | 2.83M | 10.93M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.30M | 194.06M | 187.75M | 261.12M | 277.52M | 272.98M | 296.43M | 274.42M | 289.81M | 287.00M | 296.81M | 310.14M | 296.64M | 301.41M | 293.58M |
|
Other Operating Expenses
|
-705.97M | 1,031.42M | 943.29M | | -521.91M | 460.00M | 509.41M | 385.00M | 528.89M | 528.50M | 546.18M | 397.88M | 597.87M | 556.13M | 755.13M | 340.98M | 250.50M | 242.00M | 252.12M | 174.37M | 184.60M | 162.85M | 166.09M | 133.75M | 128.15M | 142.26M | 149.43M | 154.89M | 98.30M | 190.10M | 104.48M | 86.92M | 82.70M | 85.89M | 26.05M | 85.75M | 44.48M | 58.55M | 90.92M | 100.71M | 81.11M | 95.26M | 88.92M | 118.65M | 277.49M | 131.68M | 112.07M | 108.34M | 103.98M | 96.01M | 75.56M | 75.18M | -22.77M | -21.47M | 51.82M | 88.36M | 48.29M | 62.11M | 54.11M | 74.48M | 45.45M | 52.35M | 66.74M | 71.55M | 58.16M | 69.44M |
|
Operating Expenses
|
-705.97M | 1,031.42M | 943.29M | | -521.91M | 460.00M | 509.41M | 385.00M | 528.89M | 528.50M | 546.18M | 397.88M | 597.87M | 556.13M | 755.13M | 340.98M | 250.50M | 242.00M | 252.12M | 174.37M | 184.60M | 162.85M | 166.09M | 133.75M | 128.15M | 142.26M | 149.43M | 154.89M | 98.30M | 190.10M | 104.48M | 86.92M | 82.70M | 85.89M | 26.05M | 85.75M | 44.48M | 58.55M | 90.92M | 100.71M | 81.11M | 95.26M | 88.92M | 118.65M | 277.49M | 131.68M | 112.07M | 108.34M | 103.98M | 96.01M | 75.56M | 75.18M | -22.77M | -21.47M | 51.82M | 88.36M | 48.29M | 62.11M | 54.11M | 74.48M | 45.45M | 52.35M | 66.74M | 71.55M | 58.16M | 69.44M |
|
Operating Income
|
77.17M | 75.53M | 73.94M | 68.86M | 62.87M | 58.47M | 57.06M | 56.54M | 55.49M | 48.90M | 40.34M | 37.41M | 32.18M | 30.39M | 21.66M | 18.33M | 20.88M | 20.25M | 21.28M | 20.16M | 21.18M | 22.36M | 23.96M | 24.12M | 25.76M | 25.94M | 27.93M | 27.81M | 27.25M | 27.52M | 28.09M | 29.48M | 29.72M | 30.40M | 31.28M | 32.12M | 34.50M | 36.38M | 38.33M | 40.59M | 42.42M | 42.72M | 41.32M | 41.35M | 39.68M | 37.25M | 36.12M | 37.89M | 41.13M | 38.28M | 39.13M | 38.26M | 40.30M | 42.55M | 46.36M | 49.22M | 52.34M | 55.38M | 57.80M | 59.74M | 61.48M | 62.09M | 61.32M | 61.44M | 60.99M | 62.21M |
|
EBIT
|
77.17M | 75.53M | 73.94M | 68.86M | 62.87M | 58.47M | 57.06M | 56.54M | 55.49M | 48.90M | 40.34M | 37.41M | 32.18M | 30.39M | 21.66M | 18.33M | 20.88M | 20.25M | 21.28M | 20.16M | 21.18M | 22.36M | 23.96M | 24.12M | 25.76M | 25.94M | 27.93M | 27.81M | 27.25M | 27.52M | 28.09M | 29.48M | 29.72M | 30.40M | 31.28M | 32.12M | 34.50M | 36.38M | 38.33M | 40.59M | 42.42M | 42.72M | 41.32M | 41.35M | 39.68M | 37.25M | 36.12M | 37.89M | 41.13M | 38.28M | 39.13M | 38.26M | 40.30M | 42.55M | 46.36M | 49.22M | 52.34M | 55.38M | 57.80M | 59.74M | 61.48M | 62.09M | 61.32M | 61.44M | 60.99M | 62.21M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | 2.13M | | | 0.63M | 0.43M | 26.33M | 0.17M | 0.64M | 1.23M | 3.06M | 0.84M | 5.09M | -0.05M | -0.12M | -0.05M | -0.05M | 0.46M | -0.33M | -1.90M | 1.11M | -0.24M | -0.53M | 0.31M | 4.21M | 1.32M | 1.89M | 6.70M | 2.26M | 2.90M | 2.21M | 2.17M | 1.01M | 1.19M | -1.50M | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | -13.44M | -1.87M | -75.22M | | | -0.07M | | | | | | | | | | | | | -26.74M | | | | | -36.91M | -22.11M | -6.39M | -11.63M | -0.07M | | | | | | | | | | | |
|
EBT
|
-270.79M | -618.08M | -537.77M | 47.84M | -151.14M | -77.67M | -148.34M | -31.89M | -161.88M | -191.34M | -99.19M | -18.19M | -276.78M | -249.91M | -383.76M | -71.79M | 13.37M | 12.45M | -0.18M | 60.71M | 46.64M | 72.27M | 75.11M | 136.46M | 114.98M | 127.25M | 109.00M | 103.69M | 165.24M | 83.75M | 162.04M | 173.96M | 180.62M | 184.47M | 245.46M | 180.03M | 237.52M | 231.89M | 194.71M | 190.94M | 211.21M | 223.12M | 222.71M | 188.24M | 16.48M | 164.33M | 190.21M | 189.62M | 193.87M | 199.73M | 218.56M | 219.44M | 315.89M | 314.27M | 240.44M | 195.60M | 242.38M | 234.40M | 229.85M | 219.88M | 259.82M | 254.30M | 234.71M | 234.68M | 246.09M | 235.06M |
|
Tax Provisions
|
-86.23M | -100.31M | -257.66M | | -1.05M | -26.15M | 38.33M | | | -26.13M | 36.10M | 1.36M | -2.89M | -2.97M | 0.25M | 1.14M | 0.99M | 0.34M | 1.23M | 0.73M | 1.12M | 0.25M | 0.68M | 3.38M | 1.32M | -695.60M | 6.58M | 34.50M | 56.02M | 27.13M | 54.55M | 84.16M | 61.99M | 64.44M | 218.14M | 36.39M | 50.71M | 49.99M | 36.96M | 38.99M | 43.43M | 46.19M | 45.60M | 38.43M | 2.44M | 33.52M | 38.78M | 39.60M | 40.82M | 41.76M | 44.63M | 44.43M | 66.62M | 64.64M | 48.99M | 41.06M | 51.33M | 51.55M | 45.34M | 45.78M | 55.60M | 54.33M | 50.01M | 49.22M | 53.61M | 43.97M |
|
Profit After Tax
|
-184.56M | -517.77M | -280.11M | -150.09M | 24.55M | -51.53M | -186.67M | -33.66M | -151.73M | -165.21M | -135.29M | -19.55M | -273.89M | -246.94M | -386.69M | -72.93M | 12.38M | 12.11M | -1.41M | 59.98M | 45.52M | 72.02M | 74.43M | 133.08M | 113.65M | 822.85M | 102.42M | 69.19M | 109.22M | 56.62M | 107.49M | 89.80M | 118.62M | 120.03M | 27.31M | 143.64M | 186.81M | 181.90M | 157.75M | 151.94M | 167.78M | 176.93M | 177.11M | 149.81M | 14.05M | 130.81M | 151.43M | 150.02M | 153.05M | 157.98M | 173.93M | 175.01M | 249.27M | 249.62M | 191.44M | 154.55M | 191.05M | 182.84M | 184.50M | 174.10M | 204.23M | 199.97M | 184.70M | 185.46M | 192.48M | 191.09M |
|
Income from Continuing Operations
|
-184.56M | -517.77M | -280.11M | 47.84M | -150.09M | -51.53M | -186.67M | -31.89M | -161.88M | -165.21M | -135.29M | -19.55M | -273.89M | -246.94M | -384.00M | -72.93M | 12.38M | 12.11M | -1.41M | 59.98M | 45.52M | 72.02M | 74.43M | 133.08M | 113.65M | 822.85M | 102.42M | 69.19M | 109.22M | 56.62M | 107.49M | 89.80M | 118.62M | 120.03M | 27.31M | 143.64M | 186.81M | 181.90M | 157.75M | 151.94M | 167.78M | 176.93M | 177.11M | 149.81M | 14.05M | 130.81M | 151.43M | 150.02M | 153.05M | 157.98M | 173.93M | 175.01M | 249.27M | 249.62M | 191.44M | 154.55M | 191.05M | 182.84M | 184.50M | 174.10M | 204.23M | 199.97M | 184.70M | 185.46M | 192.48M | 191.09M |
|
Consolidated Net Income
|
-184.56M | -517.77M | -280.11M | 47.84M | -150.09M | -51.53M | -186.67M | -31.89M | -161.88M | -165.21M | -135.29M | -19.55M | -273.89M | -246.94M | -384.00M | -72.93M | 12.38M | 12.11M | -1.41M | 59.98M | 45.52M | 72.02M | 74.43M | 133.08M | 113.65M | 822.85M | 102.42M | 69.19M | 109.22M | 56.62M | 107.49M | 89.80M | 118.62M | 120.03M | 27.31M | 143.64M | 186.81M | 181.90M | 157.75M | 151.94M | 167.78M | 176.93M | 177.11M | 149.81M | 14.05M | 130.81M | 151.43M | 150.02M | 153.05M | 157.98M | 173.93M | 175.01M | 249.27M | 249.62M | 191.44M | 154.55M | 191.05M | 182.84M | 184.50M | 174.10M | 204.23M | 199.97M | 184.70M | 185.46M | 192.48M | 191.09M |
|
Income towards Parent Company
|
-184.56M | -517.77M | -280.11M | 47.84M | -150.09M | -51.53M | -186.67M | -31.89M | -161.88M | -165.21M | -135.29M | -19.55M | -273.89M | -246.94M | -384.00M | -72.93M | 12.38M | 12.11M | -1.41M | 59.98M | 45.52M | 72.02M | 74.43M | 133.08M | 113.65M | 822.85M | 102.42M | 69.19M | 109.22M | 56.62M | 107.49M | 89.80M | 118.62M | 120.03M | 27.31M | 143.64M | 186.81M | 181.90M | 157.75M | 151.94M | 167.78M | 176.93M | 177.11M | 149.81M | 14.05M | 130.81M | 151.43M | 150.02M | 153.05M | 157.98M | 173.93M | 175.01M | 249.27M | 249.62M | 191.44M | 154.55M | 191.05M | 182.84M | 184.50M | 174.10M | 204.23M | 199.97M | 184.70M | 185.46M | 192.48M | 191.09M |
|
Net Income towards Common Stockholders
|
-184.56M | -517.77M | -280.11M | 47.84M | -150.09M | -51.53M | -186.67M | -31.89M | -161.88M | -165.21M | -135.29M | -19.55M | -273.89M | -246.94M | -384.00M | -72.93M | 12.38M | 12.11M | -1.41M | 63.03M | 48.57M | 72.02M | 74.43M | 149.58M | 121.39M | 822.85M | 102.42M | 69.19M | 109.22M | 56.62M | 107.49M | 89.80M | 118.62M | 120.03M | 27.31M | 143.64M | 186.81M | 181.90M | 157.75M | 151.94M | 167.78M | 176.93M | 177.11M | 149.81M | 14.05M | 130.81M | 151.43M | 150.02M | 153.05M | 157.98M | 173.93M | 175.01M | 249.27M | 249.62M | 191.44M | 154.55M | 191.05M | 182.84M | 184.50M | 174.10M | 204.23M | 199.97M | 184.70M | 185.46M | 192.48M | 191.09M |
|
EPS (Basic)
|
-1.48 | -4.17 | -2.26 | -1.20 | 0.14 | -0.26 | -0.93 | -0.17 | -0.75 | -0.82 | -0.67 | -0.10 | -1.36 | -1.22 | -1.91 | -0.31 | 0.04 | 0.04 | 0.00 | 0.18 | 0.13 | 0.21 | 0.22 | 0.39 | 0.33 | 2.42 | 0.30 | 0.20 | 0.32 | 0.16 | 0.31 | 0.26 | 0.32 | 0.32 | 0.07 | 0.39 | 0.51 | 0.50 | 0.44 | 0.43 | 0.47 | 0.50 | 0.51 | 0.44 | 0.04 | 0.39 | 0.45 | 0.44 | 0.45 | 0.47 | 0.54 | 0.55 | 0.81 | 0.82 | 0.65 | 0.53 | 0.67 | 0.65 | 0.66 | 0.64 | 0.77 | 0.77 | 0.74 | 0.76 | 0.81 | 0.83 |
|
EPS (Weighted Average and Diluted)
|
-1.48 | -4.17 | -2.26 | -1.20 | 0.13 | -0.26 | -0.93 | -0.17 | -0.75 | -0.82 | -0.67 | -0.10 | -1.36 | -1.22 | -1.91 | -0.31 | 0.04 | 0.04 | 0.00 | 0.15 | 0.12 | 0.18 | 0.19 | 0.32 | 0.28 | 1.78 | 0.24 | 0.17 | 0.26 | 0.14 | 0.28 | 0.24 | 0.31 | 0.32 | 0.07 | 0.38 | 0.49 | 0.49 | 0.43 | 0.42 | 0.46 | 0.49 | 0.49 | 0.42 | 0.04 | 0.38 | 0.44 | 0.43 | 0.44 | 0.46 | 0.52 | 0.54 | 0.80 | 0.81 | 0.64 | 0.53 | 0.66 | 0.64 | 0.66 | 0.64 | 0.77 | 0.77 | 0.72 | 0.75 | 0.81 | 0.83 |
|
Shares Outstanding (Weighted Average)
|
125.09M | 125.10M | 125.10M | 125.56M | 200.45M | 200.45M | 200.45M | 201.12M | 201.14M | 201.15M | 201.17M | 201.47M | 202.03M | 202.03M | 202.03M | 202.30M | 337.76M | 337.76M | 337.76M | 338.04M | 338.52M | 338.56M | 338.56M | 338.92M | 339.64M | 339.64M | 340.01M | 340.01M | 340.64M | 340.64M | 340.66M | 340.99M | 370.56M | 370.56M | 370.57M | 370.86M | 371.35M | 362.16M | 361.59M | 355.64M | 355.99M | 354.15M | 348.71M | 345.85M | 338.57M | 338.57M | 338.57M | 338.78M | 339.32M | 339.32M | 325.58M | 315.61M | 309.60M | 303.44M | 297.03M | 290.43M | 286.62M | 282.32M | 277.31M | 269.67M | 266.59M | 259.23M | 253.37M | 242.71M | 237.44M | 230.52M |
|
Shares Outstanding (Diluted Average)
|
0.12M | 124.30M | 124.21M | 0.12M | 182.16M | 200.08M | 176.41M | 200.74M | 201.10M | 201.11M | 201.02M | 201.53M | | | 201.89M | | | | 311.75M | | 413.48M | 413.58M | 413.52M | 468.12M | 439.20M | 468.13M | 468.04M | 431.37M | 450.35M | 421.42M | 431.99M | 402.18M | 398.30M | 395.87M | 394.77M | 391.56M | 390.24M | 387.76M | 386.08M | 376.67M | 376.63M | 375.27M | 373.92M | 365.22M | 362.00M | 360.39M | 359.29M | 356.38M | 356.54M | 355.48M | 351.31M | 324.54M | 319.01M | 315.03M | 311.23M | 294.71M | 292.12M | 289.92M | 287.15M | 273.11M | 269.99M | 266.92M | 264.00M | 246.49M | 242.21M | 238.56M |
|
EBITDA
|
77.17M | 75.53M | 73.94M | 68.86M | 62.87M | 58.47M | 57.06M | 56.54M | 55.49M | 48.90M | 40.34M | 37.41M | 32.18M | 30.39M | 21.66M | 18.33M | 20.88M | 20.25M | 21.28M | 20.16M | 21.18M | 22.36M | 23.96M | 24.12M | 25.76M | 25.94M | 27.93M | 27.81M | 27.25M | 27.52M | 28.09M | 29.48M | 29.72M | 30.40M | 31.28M | 32.12M | 34.50M | 36.38M | 38.33M | 40.59M | 42.42M | 42.72M | 41.32M | 41.35M | 39.68M | 37.25M | 36.12M | 37.89M | 41.13M | 38.28M | 39.13M | 38.26M | 40.30M | 42.55M | 46.36M | 49.22M | 52.34M | 55.38M | 57.80M | 59.74M | 61.48M | 62.09M | 61.32M | 61.44M | 60.99M | 62.21M |
|
Interest Expenses
|
23.93M | 20.59M | 20.82M | 21.02M | 25.10M | 26.70M | 25.77M | 26.04M | 26.33M | 25.76M | 25.14M | 24.63M | 24.91M | 24.48M | 25.33M | 26.41M | 17.94M | 17.65M | 17.66M | 17.54M | 17.37M | 17.36M | 17.37M | 17.36M | 17.37M | 17.36M | 16.84M | 14.70M | 12.24M | 13.54M | 16.19M | 16.31M | 14.20M | 13.27M | 13.26M | 13.23M | 13.25M | 13.26M | 13.26M | 13.23M | 13.55M | 12.94M | 12.93M | 12.93M | 12.93M | 15.72M | 18.02M | 17.98M | 18.00M | 18.01M | 17.37M | 14.91M | 13.46M | 10.30M | 9.38M | 9.37M | 9.38M | 9.25M | 8.90M | 8.90M | 8.90M | 8.90M | 8.90M | 8.90M | 8.90M | 8.91M |
|
Tax Rate
|
31.84% | 16.23% | 47.91% | | 0.69% | 33.66% | | | | 13.66% | | | 1.04% | 1.19% | | | 7.41% | 2.70% | | 1.20% | 2.40% | 0.34% | 0.91% | 2.48% | 1.15% | | 6.04% | 33.27% | 33.90% | 32.40% | 33.67% | 48.38% | 34.32% | 34.93% | 88.87% | 20.21% | 21.35% | 21.56% | 18.98% | 20.42% | 20.56% | 20.70% | 20.47% | 20.42% | 14.78% | 20.40% | 20.39% | 20.88% | 21.05% | 20.91% | 20.42% | 20.25% | 21.09% | 20.57% | 20.38% | 20.99% | 21.18% | 21.99% | 19.73% | 20.82% | 21.40% | 21.36% | 21.31% | 20.97% | 21.78% | 18.70% |