|
Revenue
|
678.58M | | 1,020.36M | 1,305.90M | 1,057.76M | 1,185.27M | 805.20M | 927.21M | 1,141.93M | 1,262.35M | 881.04M | 1,069.40M | 1,302.59M | 1,566.97M | 1,162.76M | 1,279.42M | 1,582.08M | 1,655.34M | 1,118.89M | 1,286.19M | 1,594.72M | 1,822.56M | 1,133.30M | 1,280.29M | 1,506.75M | 2,061.63M | 1,432.58M | 1,799.91M | 1,942.90M | 2,493.08M | 1,629.88M | 2,021.86M | 2,131.06M | 2,794.89M | 1,970.09M | 2,569.72M | 2,649.37M | 2,999.15M | 1,996.69M | 2,488.99M | 2,710.36M | 3,016.91M | 2,294.98M | 2,593.78M | 2,954.96M | 3,192.36M | 2,729.79M | 3,359.48M | 3,479.05M | 4,168.67M | 3,149.52M | 3,879.75M | 3,895.06M | 5,078.65M | 3,575.64M | 4,188.75M | 4,003.53M | 4,293.65M | 3,949.16M | 4,599.65M | 4,476.34M | 4,921.79M | 3,892.65M | 4,403.76M | 4,404.80M | 4,610.75M |
|
Cost of Revenue
|
724.89M | | 850.10M | 1,104.46M | 952.79M | 1,099.05M | 685.03M | 789.68M | 947.82M | 1,021.87M | 712.17M | 869.38M | 1,023.70M | 1,228.20M | 901.47M | 990.82M | 1,180.14M | 1,238.10M | 828.60M | 952.69M | 1,195.37M | 1,173.01M | 841.14M | 953.28M | 1,118.87M | 1,322.65M | 1,038.03M | 1,310.57M | 1,417.70M | 1,853.79M | 1,220.91M | 1,637.54M | 1,589.73M | 2,147.43M | 1,471.49M | 1,900.32M | 1,976.22M | 2,319.47M | 1,494.84M | 1,874.37M | 2,035.97M | 2,279.61M | 1,709.88M | 1,900.25M | 2,152.24M | 2,320.08M | 1,960.27M | 2,406.69M | 2,490.56M | 2,928.57M | 2,174.98M | 2,616.58M | 2,663.16M | 3,533.07M | 2,497.30M | 2,888.86M | 2,774.60M | 2,994.06M | 2,726.13M | 3,156.36M | 3,116.55M | 3,502.62M | 2,770.07M | 3,145.94M | 3,181.61M | 3,409.85M |
|
Gross Profit
|
-46.31M | | 170.26M | 201.44M | 104.98M | 86.22M | 120.17M | 137.53M | 194.11M | 240.47M | 168.87M | 200.03M | 278.89M | 338.76M | 261.29M | 288.60M | 401.94M | 417.24M | 290.29M | 333.50M | 399.36M | 649.55M | 292.15M | 327.01M | 387.87M | 738.98M | 394.55M | 489.35M | 525.20M | 639.29M | 408.97M | 384.32M | 541.33M | 647.46M | 498.61M | 669.41M | 673.15M | 679.68M | 501.85M | 614.62M | 674.39M | 737.30M | 585.10M | 693.53M | 802.71M | 872.29M | 769.52M | 952.79M | 988.49M | 1,240.10M | 974.54M | 1,263.17M | 1,231.91M | 1,545.58M | 1,078.35M | 1,299.90M | 1,228.93M | 1,299.59M | 1,223.03M | 1,443.30M | 1,359.79M | 1,419.17M | 1,122.58M | 1,257.82M | 1,223.19M | 1,200.90M |
|
Amortization - Intangibles
|
| | | 3.27M | 3.27M | | | 3.27M | 3.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
122.26M | | 161.31M | 157.41M | 425.64M | 150.74M | 142.45M | 138.38M | 121.55M | 117.20M | 123.31M | 124.19M | 125.19M | 141.77M | 129.63M | 150.53M | 138.64M | 149.71M | 144.89M | 229.77M | 147.14M | 339.60M | 161.31M | 130.12M | 159.36M | 343.94M | 242.32M | 256.27M | 250.91M | 207.65M | 236.27M | 216.21M | 237.50M | 201.61M | 240.89M | 226.06M | 252.76M | 292.32M | 252.73M | 259.44M | 270.62M | 261.55M | 263.67M | 196.86M | 271.26M | 279.66M | 271.69M | 272.29M | 320.51M | 344.22M | 329.02M | 351.26M | 350.11M | 350.83M | 336.52M | 314.64M | 353.17M | 308.32M | 357.59M | 361.14M | 406.90M | 195.64M | 393.34M | 390.45M | 400.68M | 389.46M |
|
Operating Expenses
|
122.26M | | 161.31M | 157.41M | 425.64M | 150.74M | 142.45M | 138.38M | 121.55M | 117.20M | 123.31M | 124.19M | 125.19M | 141.77M | 129.63M | 150.53M | 138.64M | 149.71M | 144.89M | 229.77M | 147.14M | 339.60M | 161.31M | 130.12M | 159.36M | 343.94M | 242.32M | 256.27M | 250.91M | 207.65M | 236.27M | 216.21M | 237.50M | 201.61M | 240.89M | 226.06M | 252.76M | 292.32M | 252.73M | 259.44M | 270.62M | 261.55M | 263.67M | 196.86M | 271.26M | 279.66M | 271.69M | 272.29M | 320.51M | 344.22M | 329.02M | 351.26M | 350.11M | 350.83M | 336.52M | 314.64M | 353.17M | 308.32M | 357.59M | 361.14M | 406.90M | 195.64M | 393.34M | 390.45M | 400.68M | 389.46M |
|
Operating Income
|
-168.57M | | 8.96M | 44.03M | -320.67M | -64.51M | -22.27M | -0.85M | 72.56M | 123.27M | 45.56M | 75.84M | 153.70M | 197.00M | 131.66M | 138.07M | 263.30M | 267.53M | 145.40M | 103.73M | 252.22M | 309.95M | 130.84M | 196.89M | 228.51M | 395.05M | 152.23M | 233.07M | 274.29M | 431.64M | 172.70M | 168.11M | 303.83M | 445.85M | 257.71M | 443.35M | 420.39M | 387.36M | 249.12M | 355.18M | 403.77M | 475.75M | 321.43M | 496.67M | 531.46M | 592.63M | 497.83M | 680.51M | 667.99M | 895.88M | 645.52M | 911.92M | 881.79M | 1,194.74M | 741.83M | 985.26M | 875.76M | 991.27M | 865.44M | 1,082.15M | 952.89M | 1,223.54M | 729.24M | 867.36M | 822.51M | 811.45M |
|
EBIT
|
-168.57M | | 8.96M | 44.03M | -320.67M | -64.51M | -22.27M | -0.85M | 72.56M | 123.27M | 45.56M | 75.84M | 153.70M | 197.00M | 131.66M | 138.07M | 263.30M | 267.53M | 145.40M | 103.73M | 252.22M | 309.95M | 130.84M | 196.89M | 228.51M | 395.05M | 152.23M | 233.07M | 274.29M | 431.64M | 172.70M | 168.11M | 303.83M | 445.85M | 257.71M | 443.35M | 420.39M | 387.36M | 249.12M | 355.18M | 403.77M | 475.75M | 321.43M | 496.67M | 531.46M | 592.63M | 497.83M | 680.51M | 667.99M | 895.88M | 645.52M | 911.92M | 881.79M | 1,194.74M | 741.83M | 985.26M | 875.76M | 991.27M | 865.44M | 1,082.15M | 952.89M | 1,223.54M | 729.24M | 867.36M | 822.51M | 811.45M |
|
Interest & Investment Income
|
2.65M | | 2.78M | 2.29M | 2.60M | 1.86M | 1.44M | 1.15M | 1.12M | 1.35M | 1.20M | 1.16M | 1.22M | 1.33M | 1.17M | 1.11M | 1.04M | 1.07M | 1.11M | 1.11M | 1.21M | 1.20M | 1.10M | 0.86M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
23.38M | | 8.44M | -9.23M | -672.98M | -68.61M | -3.91M | -11.67M | -259.19M | -18.34M | -6.62M | -10.50M | -7.45M | -41.73M | -4.77M | -57.34M | -17.05M | 3.09M | -13.83M | -9.32M | -2.41M | -1.18M | 3.96M | -5.00M | -23.83M | 12.60M | -5.87M | | | | | | | | | | | | | | | | | | | | -61.50M | | | | | | | | | | 0.36M | 0.30M | -0.06M | -0.16M | | | | | | |
|
Non Operating Income
|
23.38M | | 8.44M | -9.23M | -672.98M | -68.61M | -3.91M | -11.67M | -259.19M | -18.34M | -6.62M | -10.50M | -7.45M | -41.73M | -4.77M | -57.34M | -17.05M | 3.09M | -13.83M | -9.32M | -2.41M | -1.18M | 0.88M | -3.19M | -21.33M | 6.28M | -5.87M | -12.91M | -23.62M | -14.47M | -5.07M | -17.09M | -6.28M | -3.95M | -1.31M | -1.96M | -3.49M | -7.10M | -0.97M | -3.50M | -5.11M | 1.03M | -2.52M | -5.29M | -4.48M | -5.53M | -2.64M | -0.62M | -4.75M | -11.60M | -3.36M | -4.22M | -25.64M | -31.18M | 1.82M | 13.59M | 17.09M | 5.37M | 16.68M | 13.32M | 9.70M | 22.04M | 6.36M | -1.01M | 1.75M | -98.61M |
|
EBT
|
-186.93M | | -14.51M | -5.73M | -1023.84M | -190.47M | -45.39M | -53.33M | -202.50M | -9.07M | -13.49M | 39.93M | 105.91M | 51.21M | 82.35M | 38.33M | 174.72M | 232.42M | 130.03M | 67.68M | 224.93M | 267.12M | 95.81M | 167.63M | 179.28M | 373.31M | 118.21M | 189.58M | 212.34M | 413.72M | 139.26M | 122.55M | 268.25M | 408.77M | 224.19M | 409.17M | 384.69M | 329.49M | 216.70M | 320.78M | 366.15M | 435.95M | 263.77M | 457.01M | 484.17M | 523.75M | 394.05M | 639.47M | 620.40M | 855.92M | 599.89M | 864.57M | 811.28M | 1,163.82M | 702.12M | 953.01M | 847.31M | 946.82M | 868.64M | 1,048.31M | 906.20M | 1,182.73M | 681.14M | 807.16M | 767.79M | 655.24M |
|
Tax Provisions
|
2.54M | | -2.02M | -82.03M | -28.72M | -25.05M | -5.87M | 2.05M | -73.20M | -22.90M | -1.82M | -2.51M | -10.73M | -7.53M | 0.59M | 1.91M | -2107.16M | 12.37M | 55.21M | 25.80M | 84.38M | 50.02M | 40.83M | 64.30M | 71.51M | 145.29M | 34.91M | 71.82M | 83.86M | 140.55M | 47.75M | 21.80M | 90.71M | 331.35M | 53.44M | 85.08M | 95.15M | 91.84M | 49.95M | 79.73M | 93.04M | 100.15M | 60.06M | 108.39M | 67.77M | 85.64M | 89.94M | 136.07M | 144.85M | 192.65M | 145.17M | 212.14M | 183.35M | 281.58M | 169.86M | 232.67M | 208.54M | 235.82M | 205.67M | 239.18M | 208.28M | 269.49M | 158.34M | 198.67M | 181.95M | 153.62M |
|
Profit After Tax
|
-189.47M | | -12.49M | 76.30M | -995.12M | -165.43M | -39.53M | -55.38M | -129.30M | 13.82M | -11.67M | 42.44M | 116.63M | 58.74M | 81.76M | 36.42M | 2,281.88M | 220.05M | 74.82M | 41.88M | 140.54M | 217.09M | 54.97M | 103.32M | 107.77M | 228.03M | 83.30M | 117.76M | 128.47M | 273.17M | 91.52M | 100.75M | 177.54M | 77.42M | 170.75M | 324.09M | 289.54M | 237.65M | 166.76M | 241.04M | 273.10M | 335.80M | 203.71M | 348.62M | 416.40M | 438.11M | 304.11M | 503.40M | 475.55M | 663.26M | 454.72M | 652.43M | 627.93M | 882.23M | 532.26M | 720.35M | 638.77M | 710.99M | 662.98M | 809.13M | 697.91M | 913.24M | 522.80M | 608.48M | 585.83M | 501.62M |
|
Equity Income
|
-2.50M | | -0.09M | 5.54M | -3.70M | 1.17M | 1.11M | 1.19M | -0.30M | 1.30M | 2.00M | 1.56M | 0.28M | 0.22M | -0.90M | 0.40M | 0.79M | 0.85M | 5.89M | 1.31M | 0.28M | 0.93M | 1.11M | 1.16M | 2.19M | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 0.72M | 0.45M | 48.29M | 2.51M | 0.94M | 0.89M | 0.25M | 37.90M | 2.17M | 2.51M | 1.62M | 0.50M | 0.41M | 2.42M | 0.81M |
|
Income from Continuing Operations
|
-189.47M | | -12.49M | 76.30M | -995.12M | -165.43M | -39.53M | -55.38M | -129.30M | 13.82M | -11.67M | 42.44M | 116.63M | 58.74M | 81.76M | 36.42M | 2,281.88M | 220.05M | 74.82M | 41.88M | 140.54M | 217.09M | 54.97M | 103.32M | 107.77M | 228.03M | 83.30M | 117.76M | 128.47M | 273.17M | 91.52M | 100.75M | 177.54M | 77.42M | 170.75M | 324.09M | 289.54M | 237.65M | 166.76M | 241.04M | 273.10M | 335.80M | 203.71M | 348.62M | 416.40M | 438.11M | 304.11M | 503.40M | 475.55M | 663.26M | 454.72M | 652.43M | 627.93M | 882.23M | 532.26M | 720.35M | 638.77M | 710.99M | 662.98M | 809.13M | 697.91M | 913.24M | 522.80M | 608.48M | 585.83M | 501.62M |
|
Consolidated Net Income
|
-189.47M | | -12.49M | 76.30M | -995.12M | -165.43M | -39.53M | -55.38M | -129.30M | 13.82M | -11.67M | 42.44M | 116.63M | 58.74M | 81.76M | 36.42M | 2,281.88M | 220.05M | 74.82M | 41.88M | 140.54M | 217.09M | 54.97M | 103.32M | 107.77M | 228.03M | 83.30M | 117.76M | 128.47M | 273.17M | 91.52M | 100.75M | 177.54M | 77.42M | 170.75M | 324.09M | 289.54M | 237.65M | 166.76M | 241.04M | 273.10M | 335.80M | 203.71M | 348.62M | 416.40M | 438.11M | 304.11M | 503.40M | 475.55M | 663.26M | 454.72M | 652.43M | 627.93M | 882.23M | 532.26M | 720.35M | 638.77M | 710.99M | 662.98M | 809.13M | 697.91M | 913.24M | 522.80M | 608.48M | 585.83M | 501.62M |
|
Income towards Parent Company
|
-189.47M | | -12.49M | 76.30M | -995.12M | -165.43M | -39.53M | -55.38M | -129.30M | 13.82M | -11.67M | 42.44M | 116.63M | 58.74M | 81.76M | 36.42M | 2,281.88M | 220.05M | 74.82M | 41.88M | 140.54M | 217.09M | 54.97M | 103.32M | 107.77M | 228.03M | 83.30M | 117.76M | 128.47M | 273.17M | 91.52M | 100.75M | 177.54M | 77.42M | 170.75M | 324.09M | 289.54M | 237.65M | 166.76M | 241.04M | 273.10M | 335.80M | 203.71M | 348.62M | 416.40M | 438.11M | 304.11M | 503.40M | 475.55M | 663.26M | 454.72M | 652.43M | 627.93M | 882.23M | 532.26M | 720.35M | 638.77M | 710.99M | 662.98M | 809.13M | 697.91M | 913.24M | 522.80M | 608.48M | 585.83M | 501.62M |
|
Net Income towards Common Stockholders
|
-189.47M | | -12.49M | 76.30M | -995.12M | -165.43M | -39.53M | -55.38M | -129.30M | 13.82M | -11.67M | 42.44M | 116.63M | 58.74M | 81.76M | 36.42M | 2,281.88M | 220.05M | 74.82M | 41.88M | 140.54M | 217.09M | 54.97M | 103.32M | 107.77M | 228.03M | 83.30M | 117.76M | 128.47M | 273.17M | 91.52M | 100.75M | 177.54M | 77.42M | 170.75M | 324.09M | 289.54M | 237.65M | 166.76M | 241.04M | 273.10M | 335.80M | 203.71M | 348.62M | 416.40M | 438.11M | 304.11M | 503.40M | 475.55M | 663.26M | 454.72M | 652.43M | 627.93M | 882.23M | 532.26M | 720.35M | 638.77M | 710.99M | 662.98M | 809.13M | 697.91M | 913.24M | 522.80M | 608.48M | 585.83M | 501.62M |
|
EPS (Basic)
|
-0.74 | | -0.03 | 0.20 | -2.63 | -0.44 | -0.10 | -0.15 | -0.34 | 0.04 | -0.03 | 0.11 | 0.31 | 0.15 | 0.21 | 0.09 | 5.92 | 0.57 | 0.19 | 0.11 | 0.37 | 0.59 | 0.15 | 0.28 | 0.31 | 0.64 | 0.24 | 0.34 | 0.37 | 0.80 | 0.29 | 0.32 | 0.59 | 0.25 | 0.59 | 1.12 | 1.01 | 0.84 | 0.59 | 0.86 | 0.99 | 1.22 | 0.75 | 1.29 | 1.54 | 1.63 | 1.14 | 1.91 | 1.83 | 2.56 | 1.84 | 2.74 | 2.70 | 3.75 | 2.35 | 3.23 | 2.92 | 3.30 | 3.13 | 3.86 | 3.38 | 4.46 | 2.59 | 3.05 | 2.98 | 2.59 |
|
EPS (Weighted Average and Diluted)
|
-0.74 | | -0.03 | 0.20 | -2.63 | -0.44 | -0.10 | -0.15 | -0.34 | 0.04 | -0.03 | 0.11 | 0.30 | 0.15 | 0.21 | 0.09 | 5.87 | 0.57 | 0.19 | 0.11 | 0.37 | 0.58 | 0.15 | 0.28 | 0.30 | 0.63 | 0.24 | 0.34 | 0.37 | 0.80 | 0.29 | 0.32 | 0.58 | 0.25 | 0.59 | 1.12 | 1.01 | 0.83 | 0.59 | 0.86 | 0.99 | 1.22 | 0.74 | 1.29 | 1.54 | 1.63 | 1.13 | 1.90 | 1.82 | 2.55 | 1.83 | 2.73 | 2.69 | 3.74 | 2.35 | 3.21 | 2.90 | 3.27 | 3.10 | 3.83 | 3.35 | 4.41 | 2.57 | 3.03 | 2.96 | 2.57 |
|
Shares Outstanding (Weighted Average)
|
254.76M | 300.18M | 377.75M | 378.62M | 378.84M | 378.58M | 379.54M | 379.78M | 380.02M | 379.88M | 380.50M | 380.65M | 381.36M | 381.56M | 384.23M | 385.39M | 382.88M | 383.08M | 383.99M | 376.07M | 373.53M | 370.38M | 366.75M | 361.01M | 350.15M | 356.58M | 347.81M | 345.24M | 340.17M | 339.75M | 317.76M | 312.31M | 298.54M | 305.09M | 286.68M | 285.28M | 283.49M | 283.58M | 277.64M | 276.65M | 272.99M | 274.50M | 270.00M | 269.17M | 268.89M | 268.55M | 265.41M | 263.74M | 261.85M | 259.29M | 245.80M | 241.04M | 237.64M | 235.01M | 225.13M | 223.63M | 221.83M | 219.96M | 211.84M | 210.69M | 209.37M | 208.11M | 202.06M | 200.65M | 199.26M | 197.97M |
|
Shares Outstanding (Diluted Average)
|
254.76M | 300.18M | 377.75M | 380.41M | 378.84M | 378.58M | 379.54M | 379.78M | 380.02M | 379.88M | 380.50M | 382.20M | 384.57M | 384.56M | 390.32M | 391.18M | 386.10M | 386.87M | 387.81M | 379.66M | 377.29M | 374.10M | 370.11M | 364.24M | 353.37M | 359.79M | 350.48M | 348.00M | 342.42M | 342.12M | 320.08M | 313.88M | 300.23M | 306.81M | 288.03M | 286.65M | 284.67M | 284.87M | 278.64M | 277.58M | 273.63M | 275.30M | 271.22M | 270.13M | 269.73M | 269.41M | 266.01M | 264.37M | 262.52M | 259.93M | 246.87M | 242.23M | 238.88M | 236.17M | 225.96M | 224.67M | 222.98M | 221.16M | 213.55M | 212.37M | 211.06M | 209.83M | 203.66M | 202.16M | 200.81M | 199.54M |
|
EBITDA
|
-168.57M | | 8.96M | 44.03M | -320.67M | -64.51M | -22.27M | -0.85M | 72.56M | 123.27M | 45.56M | 75.84M | 153.70M | 197.00M | 131.66M | 138.07M | 263.30M | 267.53M | 145.40M | 103.73M | 252.22M | 309.95M | 130.84M | 196.89M | 228.51M | 395.05M | 152.23M | 233.07M | 274.29M | 431.64M | 172.70M | 168.11M | 303.83M | 445.85M | 257.71M | 443.35M | 420.39M | 387.36M | 249.12M | 355.18M | 403.77M | 475.75M | 321.43M | 496.67M | 531.46M | 592.63M | 497.83M | 680.51M | 667.99M | 895.88M | 645.52M | 911.92M | 881.79M | 1,194.74M | 741.83M | 985.26M | 875.76M | 991.27M | 865.44M | 1,082.15M | 952.89M | 1,223.54M | 729.24M | 867.36M | 822.51M | 811.45M |
|
Interest Expenses
|
0.44M | | 0.48M | 1.02M | 0.79M | 0.44M | 0.35M | 0.32M | 0.32M | 0.32M | 0.22M | 0.20M | 0.20M | 0.20M | 0.21M | 0.17M | 0.17M | 0.17M | 0.21M | 0.20M | 0.21M | 0.22M | 0.19M | 0.21M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-1.36% | | 13.92% | 1,432.57% | 2.81% | 13.15% | 12.92% | -3.85% | 36.15% | 252.30% | 13.53% | -6.29% | -10.13% | -14.70% | 0.71% | 4.99% | -1,206.01% | 5.32% | 42.46% | 38.12% | 37.52% | 18.73% | 42.62% | 38.36% | 39.89% | 38.92% | 29.53% | 37.88% | 39.50% | 33.97% | 34.28% | 17.79% | 33.82% | 81.06% | 23.84% | 20.79% | 24.74% | 27.87% | 23.05% | 24.86% | 25.41% | 22.97% | 22.77% | 23.72% | 14.00% | 16.35% | 22.83% | 21.28% | 23.35% | 22.51% | 24.20% | 24.54% | 22.60% | 24.19% | 24.19% | 24.41% | 24.61% | 24.91% | 23.68% | 22.82% | 22.98% | 22.79% | 23.25% | 24.61% | 23.70% | 23.45% |