|
Revenue
|
1,636.42M | 1,491.71M | 2,260.22M | 2,305.90M | 2,302.26M | 2,322.36M | 2,322.52M | 2,359.81M | 2,329.71M | 2,364.15M | 2,417.80M | 2,454.94M | 2,396.57M | 2,451.08M | 2,438.66M | 2,474.55M | 2,450.26M | 2,474.98M | 2,433.99M | 2,535.42M | 2,478.82M | 2,516.01M | 2,574.88M | 2,521.14M | 2,421.90M | 2,463.01M | 2,393.55M | 2,369.20M | 2,293.98M | 2,324.27M | 2,317.20M | 2,301.61M | 2,250.93M | 2,240.76M | 2,227.70M | 2,235.03M | 2,152.28M | 2,147.20M | 2,108.11M | 2,182.87M |
|
Cost of Revenue
|
| 887.15M | 738.39M | 733.42M | 758.35M | 758.69M | 755.10M | 763.51M | 787.36M | 795.13M | 790.53M | 800.05M | 812.99M | 818.99M | 820.90M | 847.65M | 864.51M | 860.88M | 783.93M | 831.12M | 851.86M | 849.87M | 843.91M | 836.48M | 828.79M | 819.01M | 782.12M | 775.71M | 771.72M | 762.28M | 750.54M | 745.30M | 743.89M | 719.46M | 711.33M | 721.89M | 698.19M | 696.87M | 650.45M | 636.23M |
|
Gross Profit
|
| 604.57M | 1,521.83M | 1,572.48M | 1,543.91M | 1,563.67M | 1,567.42M | 1,596.30M | 1,542.35M | 1,569.03M | 1,627.27M | 1,654.88M | 1,583.58M | 1,632.09M | 1,617.77M | 1,626.90M | 1,585.74M | 1,614.10M | 1,650.05M | 1,704.30M | 1,626.96M | 1,666.14M | 1,730.97M | 1,684.65M | 1,593.10M | 1,644.00M | 1,611.43M | 1,593.48M | 1,522.26M | 1,561.99M | 1,566.66M | 1,556.31M | 1,507.05M | 1,521.30M | 1,516.37M | 1,513.13M | 1,454.10M | 1,450.34M | 1,457.66M | 1,546.64M |
|
Restructuring Costs
|
| -77.48M | 47.82M | 85.31M | 76.93M | 12.39M | 53.45M | 9.64M | 3.59M | 9.69M | 16.59M | 8.68M | 15.24M | 11.46M | 12.38M | 33.89M | 7.29M | 40.97M | 40.42M | 2.39M | 3.21M | 5.86M | 1.89M | 6.22M | 3.38M | 2.67M | 4.01M | | 29.67M | 5.18M | 4.45M | | 51.25M | -46.60M | 10.87M | | 21.62M | 66.83M | 1,568.12M | |
|
Other Operating Expenses
|
| | 2,069.63M | 2,003.37M | 1,975.22M | 2,056.71M | 2,148.50M | 2,133.12M | 2,013.09M | 2,019.40M | 1,895.66M | 1,917.53M | 1,938.85M | 1,957.07M | 1,954.77M | 2,013.39M | 1,994.39M | 1,925.31M | 1,844.27M | 1,924.31M | 1,867.15M | 1,883.38M | 1,882.39M | 1,916.13M | 1,906.05M | 1,938.60M | 1,922.28M | 2,068.08M | 1,839.18M | 1,837.11M | 1,820.18M | 1,999.35M | 1,806.53M | 1,785.77M | 1,772.24M | 1,894.26M | 1,787.20M | 1,769.25M | 1,704.77M | 1,785.23M |
|
Operating Expenses
|
| -77.48M | 2,117.44M | 2,088.68M | 2,052.15M | 2,069.09M | 2,201.95M | 2,142.75M | 2,016.68M | 2,029.09M | 1,912.24M | 1,926.22M | 1,954.09M | 1,968.54M | 1,967.15M | 2,047.27M | 2,001.69M | 1,966.27M | 1,884.69M | 1,926.70M | 1,870.36M | 1,889.24M | 1,884.27M | 1,922.35M | 1,909.43M | 1,941.27M | 1,926.29M | 2,068.08M | 1,868.85M | 1,842.29M | 1,824.63M | 1,999.35M | 1,857.78M | 1,739.17M | 1,783.11M | 1,894.26M | 1,808.82M | 1,836.08M | 3,272.89M | 1,785.23M |
|
Operating Income
|
197.14M | 224.05M | 142.78M | 217.22M | 250.11M | 253.27M | 120.58M | 217.06M | 313.04M | 335.06M | 505.56M | 528.72M | 442.48M | 482.54M | 471.51M | 427.27M | 448.57M | 508.71M | 549.29M | 608.72M | 608.46M | 626.76M | 690.61M | 598.79M | 512.47M | 521.74M | 467.26M | 301.12M | 425.13M | 481.98M | 492.56M | 302.26M | 393.15M | 501.58M | 444.59M | 340.76M | 343.46M | 311.12M | -1164.78M | 397.64M |
|
EBIT
|
197.14M | 224.05M | 142.78M | 217.22M | 250.11M | 253.27M | 120.58M | 217.06M | 313.04M | 335.06M | 505.56M | 528.72M | 442.48M | 482.54M | 471.51M | 427.27M | 448.57M | 508.71M | 549.29M | 608.72M | 608.46M | 626.76M | 690.61M | 598.79M | 512.47M | 521.74M | 467.26M | 301.12M | 425.13M | 481.98M | 492.56M | 302.26M | 393.15M | 501.58M | 444.59M | 340.76M | 343.46M | 311.12M | -1164.78M | 397.64M |
|
Non Operating Investment Income
|
| 71.36M | 24.83M | 58.43M | 131.66M | 57.13M | -18.90M | 67.47M | -252.58M | -58.42M | -111.68M | | | | | | | | | | 73.45M | 125.02M | -46.82M | -240.55M | -150.77M | -325.60M | -425.69M | 242.27M | 192.01M | | | -11.77M | 0.29M | | | 0.38M | 0.01M | | | |
|
Interest & Investment Income
|
| -4.38M | 0.40M | 1.02M | 0.23M | 0.18M | 0.96M | 0.55M | 3.10M | 5.31M | 1.43M | 1.01M | 1.82M | 0.60M | 1.52M | 1.76M | 1.66M | 0.15M | 0.16M | -1352.32M | 0.03M | 0.06M | 0.03M | -1266.71M | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| -35.39M | -15.86M | -152.03M | 2.34M | -561.38M | -38.86M | | -31.92M | -36.91M | -19.55M | 2.71M | -157.90M | -26.90M | -11.16M | -84.21M | -54.83M | -33.73M | -250.49M | | 75.65M | -51.71M | 5.52M | 33.13M | 123.15M | 39.87M | 105.94M | 2.83M | -14.43M | 61.16M | 31.97M | -46.04M | 42.30M | 13.57M | -45.66M | 8.41M | -1.72M | -1.69M | 1.15M | -21.11M |
|
Non Operating Income
|
| 49.29M | -433.56M | -614.75M | -372.21M | -985.69M | -454.56M | -396.14M | -502.69M | -438.65M | -375.85M | -383.25M | -490.26M | -354.97M | -356.25M | -435.20M | -433.07M | -338.40M | -518.84M | -241.75M | -217.91M | -364.01M | -314.64M | -322.16M | -227.48M | -374.31M | -333.82M | -350.25M | -363.59M | -347.11M | -389.71M | -482.96M | -403.13M | -430.87M | -495.32M | -433.13M | -430.69M | -446.76M | -458.57M | -481.38M |
|
EBT
|
197.14M | 479.20M | -290.78M | -394.38M | -122.10M | -732.43M | -333.98M | -179.08M | -189.65M | -103.59M | 129.71M | 145.48M | -47.78M | 127.57M | 115.27M | -7.92M | 15.50M | 170.30M | 30.46M | 366.97M | 390.55M | 262.75M | 375.98M | 276.63M | 284.99M | 147.43M | 133.45M | -49.14M | 61.54M | 134.87M | 102.85M | -180.70M | -9.97M | 70.72M | -50.73M | -92.36M | -87.23M | -135.63M | -1623.35M | -83.73M |
|
Tax Provisions
|
| 33.55M | -118.23M | -158.33M | -45.91M | -252.49M | -141.55M | -2422.41M | -60.70M | -5.59M | 95.97M | -68.33M | -22.59M | 41.16M | 37.87M | -9.26M | 17.04M | 58.83M | 33.19M | 30.70M | 112.01M | 61.82M | 105.23M | 15.92M | 82.85M | 33.89M | 35.83M | 143.28M | 30.37M | 48.73M | 27.34M | -66.91M | 2.92M | 49.01M | -9.89M | -46.12M | -15.96M | -47.65M | -1.40M | -31.90M |
|
Profit After Tax
|
32.15M | 69.37M | -172.81M | -236.71M | -76.42M | -480.30M | -192.57M | 2,243.32M | -128.95M | -98.00M | 33.74M | 213.81M | -25.20M | 86.41M | 77.40M | 1.33M | -1.54M | 111.48M | -4.70M | 336.27M | 278.54M | 200.93M | 270.75M | 260.71M | 202.14M | 113.54M | 97.62M | -192.41M | 31.17M | 86.14M | 75.52M | -113.79M | -21.19M | 21.70M | -42.97M | -54.12M | -75.68M | -96.25M | -1625.90M | -71.20M |
|
Income from Non-Controlling Interests
|
0.03M | -0.17M | 0.26M | 0.66M | 0.24M | 0.36M | 0.14M | 0.85M | 0.00M | -0.15M | 1.19M | 0.72M | -0.20M | 0.04M | 0.16M | 1.00M | -0.68M | 0.21M | 1.97M | 5.80M | 4.40M | 3.27M | 3.90M | 9.05M | 5.59M | 7.37M | 12.67M | 0.70M | 5.30M | 7.84M | 8.68M | 4.01M | 8.30M | 6.34M | 2.13M | 7.87M | 4.41M | 8.27M | 3.94M | 19.36M |
|
Income from Continuing Operations
|
197.14M | 445.64M | -172.55M | -236.05M | -76.19M | -479.94M | -192.43M | 2,243.32M | -128.95M | -98.00M | 33.74M | 213.81M | -25.20M | 86.41M | 77.40M | 1.33M | -1.54M | 111.48M | -2.73M | 336.27M | 278.54M | 200.93M | 270.75M | 260.71M | 202.14M | 113.54M | 97.62M | -192.41M | 31.17M | 86.14M | 75.52M | -113.79M | -12.90M | 21.70M | -40.84M | -46.25M | -71.27M | -87.99M | -1621.95M | -51.84M |
|
Consolidated Net Income
|
197.14M | 445.64M | -172.55M | -236.05M | -76.19M | -479.94M | -192.43M | 2,243.32M | -128.95M | -98.00M | 33.74M | 213.81M | -25.20M | 86.41M | 77.40M | 1.33M | -1.54M | 111.48M | -2.73M | 336.27M | 278.54M | 200.93M | 270.75M | 260.71M | 202.14M | 113.54M | 97.62M | -192.41M | 31.17M | 86.14M | 75.52M | -113.79M | -12.90M | 21.70M | -40.84M | -46.25M | -71.27M | -87.99M | -1621.95M | -51.84M |
|
Income towards Parent Company
|
197.14M | 445.64M | -172.55M | -236.05M | -76.19M | -479.94M | -192.43M | 2,243.32M | -128.95M | -98.00M | 33.74M | 213.81M | -25.20M | 86.41M | 77.40M | 1.33M | -1.54M | 111.48M | -2.73M | 336.27M | 278.54M | 200.93M | 270.75M | 260.71M | 202.14M | 113.54M | 97.62M | -192.41M | 31.17M | 86.14M | 75.52M | -113.79M | -12.90M | 21.70M | -40.84M | -46.25M | -71.27M | -87.99M | -1621.95M | -51.84M |
|
Net Income towards Common Stockholders
|
197.14M | 445.64M | -172.55M | -236.05M | -76.19M | -479.94M | -192.43M | 2,243.32M | -128.95M | -98.00M | 33.74M | 213.81M | -25.20M | 86.41M | 77.40M | 1.33M | -1.54M | 111.48M | -2.73M | 336.27M | 278.54M | 200.93M | 270.75M | 260.71M | 202.14M | 113.54M | 97.62M | -192.41M | 31.17M | 86.14M | 75.52M | -113.79M | -12.90M | 21.70M | -40.84M | -46.25M | -71.27M | -87.99M | -1621.95M | -51.84M |
|
EPS (Basic)
|
0.12 | 0.25 | -0.27 | -0.36 | -0.12 | -0.73 | -0.26 | 3.22 | -0.17 | -0.13 | 0.05 | 0.29 | -0.04 | 0.13 | 0.12 | 0.00 | 0.00 | 0.19 | -0.01 | 0.58 | 0.58 | 0.43 | 0.59 | 0.55 | 0.43 | 0.23 | 0.19 | -0.42 | 0.06 | 0.17 | 0.15 | -0.26 | -0.05 | 0.03 | -0.09 | -0.11 | -0.16 | -0.21 | -3.47 | -0.15 |
|
EPS (Weighted Average and Diluted)
|
0.71 | 1.59 | | -0.84 | | | -0.26 | 3.25 | | -0.13 | 0.05 | 0.29 | | 0.13 | 0.12 | 0.00 | 0.00 | 0.19 | -0.01 | 0.58 | 0.58 | 0.43 | 0.58 | 0.55 | 0.43 | 0.23 | 0.19 | -0.42 | 0.06 | 0.17 | 0.15 | -0.26 | -0.05 | 0.03 | -0.09 | -0.11 | -0.16 | -0.21 | -3.47 | -0.15 |
|
Shares Outstanding (Weighted Average)
|
269.39M | 272.04M | 649.52M | 649.52M | 649.52M | 659.14M | 737.07M | 696.05M | 737.07M | 737.07M | 735.68M | 730.09M | 695.53M | 681.70M | 668.93M | 660.38M | 621.41M | 604.50M | 593.26M | 581.06M | 469.23M | 463.06M | 460.02M | 458.31M | 453.23M | 453.23M | 453.24M | 453.24M | 454.69M | 454.69M | 454.73M | 454.72M | 457.37M | 460.00M | 460.63M | 459.89M | 464.86M | 467.74M | 468.68M | 467.78M |
|
Shares Outstanding (Diluted Average)
|
276.34M | 280.20M | | 280.20M | | | 737.07M | 696.05M | | 737.07M | 735.68M | 730.09M | | 682.01M | 669.86M | 662.54M | 621.41M | 606.60M | 595.48M | 583.69M | 475.45M | 469.51M | 465.35M | 462.30M | 453.23M | 453.23M | 453.39M | 453.28M | 455.59M | 455.14M | 455.12M | 455.03M | 457.37M | 460.00M | 459.33M | 459.89M | 464.86M | 467.74M | 468.68M | 467.78M |
|
EBITDA
|
197.14M | 224.05M | 142.78M | 217.22M | 250.11M | -484.59M | -194.40M | 217.06M | 313.04M | -97.35M | 40.02M | 528.72M | 442.48M | 482.54M | 471.51M | 427.27M | 448.57M | 508.71M | 549.29M | 608.72M | 608.46M | 626.76M | 690.61M | 598.79M | 512.47M | 521.74M | 467.26M | 301.12M | 425.13M | 481.98M | 492.56M | 302.26M | 393.15M | 501.58M | 444.59M | 340.76M | 343.46M | 311.12M | -1164.78M | 397.64M |
|
Interest Expenses
|
| -6.70M | 446.24M | 440.68M | 433.29M | 420.37M | 379.07M | 370.40M | 377.26M | 390.54M | 389.59M | 398.89M | 388.28M | 381.22M | 388.80M | 378.26M | 365.21M | 351.02M | 322.62M | 313.68M | 316.31M | 319.44M | 319.03M | 311.94M | 303.36M | | | | | | | | | | | | | | | |
|
Tax Rate
|
| 7.00% | 40.66% | 40.15% | 37.60% | 34.47% | 42.38% | 1,352.68% | 32.01% | 5.40% | 73.99% | -46.97% | 47.27% | 32.26% | 32.86% | 116.80% | 109.92% | 34.54% | 108.96% | 8.37% | 28.68% | 23.53% | 27.99% | 5.76% | 29.07% | 22.99% | 26.85% | -291.59% | 49.35% | 36.13% | 26.58% | 37.03% | -29.32% | 69.31% | 19.50% | 49.93% | 18.30% | 35.13% | 0.09% | 38.10% |