|
Revenue
|
936.76M | 1,620.42M | 1,928.12M | 1,366.31M | 5,035.81M | 4,616.19M | 4,698.94M | 4,538.87M | 2,668.10M | 3,114.73M | 2,592.77M | 2,670.60M | 1,392.42M | 1,294.69M | 480.79M | 666.07M | 1,236.23M | 1,203.17M | 693.81M | 1,383.72M | 1,300.72M | 646.95M | 1,769.41M | 1,037.26M | 1,360.25M | 1,605.28M |
|
Selling, General & Administrative
|
165.34M | 159.06M | 194.03M | 194.07M | 289.18M | 280.70M | 289.12M | 291.42M | 262.81M | 313.40M | 315.78M | 275.86M | 229.71M | 204.29M | 196.34M | 195.39M | 200.43M | 199.40M | 207.65M | 236.66M | 232.95M | 221.07M | 202.46M | 260.81M | 287.42M | 354.55M |
|
Other Operating Expenses
|
826.46M | 961.62M | 928.69M | 1,071.96M | 1,261.10M | 1,278.42M | 1,502.61M | 1,404.28M | 1,344.59M | 1,375.64M | 1,421.64M | 1,332.28M | 1,084.20M | 984.04M | 789.87M | 886.66M | 897.43M | 886.14M | 729.06M | 848.68M | 875.73M | 923.19M | 891.99M | 999.55M | 1,048.57M | 1,434.93M |
|
Operating Expenses
|
991.80M | 1,120.68M | 1,122.72M | 1,266.03M | 1,550.28M | 1,559.13M | 1,791.73M | 1,695.70M | 1,607.40M | 1,689.04M | 1,737.42M | 1,608.14M | 1,313.90M | 1,188.33M | 986.21M | 1,082.06M | 1,097.86M | 1,085.54M | 936.71M | 1,085.35M | 1,108.68M | 1,144.27M | 1,094.45M | 1,260.37M | 1,335.99M | 1,789.48M |
|
EBIT
|
-19.79M | 532.80M | 794.82M | 133.39M | 3,518.70M | 3,095.08M | 2,970.79M | 2,878.74M | 1,095.73M | 1,459.85M | 981.31M | 1,101.12M | 116.80M | 144.67M | -467.08M | -377.65M | 176.70M | 155.98M | -204.54M | 336.74M | 230.41M | -458.70M | 713.25M | -184.82M | 81.98M | -47.00M |
|
EBT
|
-52.88M | 499.75M | 757.18M | 100.28M | 3,485.53M | 3,057.07M | 2,888.78M | 2,843.17M | 1,060.70M | 1,425.69M | 855.35M | 1,062.46M | 78.52M | 106.36M | -505.42M | -415.99M | 138.37M | 117.62M | -242.91M | 298.37M | 192.04M | -497.32M | 674.96M | -223.10M | 24.26M | -184.20M |
|
Tax Provisions
|
-0.28M | 5.12M | 3.02M | 1.23M | 21.45M | 61.68M | 48.02M | 65.83M | 24.05M | 32.83M | -9.97M | 25.85M | 18.76M | 10.13M | -12.76M | -4.50M | -0.78M | 2.68M | -10.21M | 7.66M | 14.12M | -15.89M | 26.35M | -10.66M | -9.83M | -60.34M |
|
Profit After Tax
|
-52.90M | 494.63M | 754.17M | 99.05M | 3,464.08M | 2,995.38M | 2,840.76M | 2,777.34M | 1,036.65M | 1,392.86M | 865.32M | 1,036.61M | 59.76M | 96.22M | -492.65M | -411.48M | 139.15M | 114.94M | -232.69M | 290.71M | 177.93M | -481.42M | 648.61M | -212.45M | 34.09M | -123.85M |
|
Net Income - Minority
|
| | -5.01M | | -3.08M | -6030.05M | -7391.65M | -7750.30M | -7560.09M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.33M | 494.63M | 755.04M | 99.05M | 3,471.89M | 2,937.83M | 2,700.29M | 2,653.64M | 976.49M | 1,317.52M | 817.26M | 982.90M | 56.34M | 90.51M | -475.04M | -394.44M | 133.05M | 108.89M | -222.24M | 274.79M | 176.82M | -459.75M | 614.74M | -202.06M | 36.71M | |
|
Income from Continuing Operations
|
-52.60M | 494.63M | 754.17M | 99.05M | 3,464.08M | 2,995.38M | 2,840.76M | 2,777.34M | 1,036.65M | 1,392.86M | 865.32M | 1,036.61M | 59.76M | 96.22M | -492.65M | -411.48M | 139.15M | 114.94M | -232.69M | 290.71M | 177.93M | -481.42M | 648.61M | -212.45M | 34.09M | -123.85M |
|
Consolidated Net Income
|
-52.60M | 494.63M | 754.17M | 99.05M | 3,464.08M | 2,995.38M | 2,840.76M | 2,777.34M | 1,036.65M | 1,392.86M | 865.32M | 1,036.61M | 59.76M | 96.22M | -492.65M | -411.48M | 139.15M | 114.94M | -232.69M | 290.71M | 177.93M | -481.42M | 648.61M | -212.45M | 34.09M | -123.85M |
|
Income towards Parent Company
|
-52.60M | 494.63M | 749.16M | 99.05M | 3,461.01M | -3034.67M | -4550.89M | -4972.96M | -6523.44M | 1,392.86M | 865.32M | 1,036.61M | 59.76M | 96.22M | -492.65M | -411.48M | 139.15M | 114.94M | -232.69M | 290.71M | 177.93M | -481.42M | 648.61M | -212.45M | 34.09M | -123.85M |
|
Net Income towards Common Stockholders
|
-52.60M | 494.63M | 749.16M | 99.05M | 3,461.01M | -3034.67M | -4550.89M | -4972.96M | -6523.44M | 1,392.86M | 865.32M | 1,036.61M | 59.76M | 96.22M | -492.65M | -411.48M | 139.15M | 114.94M | -232.69M | 290.71M | 177.93M | -481.42M | 648.61M | -212.45M | 34.09M | -123.85M |
|
EPS (Basic)
|
| | | | | 0.54 | -40.66 | 1.07 | 0.45 | 0.55 | 0.36 | 0.44 | 0.03 | 0.06 | -0.14 | -0.15 | 0.06 | 0.05 | -0.08 | 0.12 | 0.01 | -0.16 | 4.60 | -0.07 | -0.01 | -0.06 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.54 | -39.15 | 1.07 | 0.40 | 0.54 | 0.32 | 0.40 | 0.02 | 0.04 | -0.19 | -0.16 | 0.05 | 0.04 | -0.09 | 0.11 | 0.01 | -0.19 | 4.60 | -0.08 | -0.01 | -0.06 |
|
Shares Outstanding (Weighted Average)
|
| | | | | 106.27M | 111.93M | 115.67M | 136.14M | 137.66M | 130.58M | 122.69M | 120.74M | 120.16M | 120.58M | 124.73M | 126.74M | 129.39M | 128.64M | 136.99M | 139.65M | 141.76M | 141.04M | 147.72M | 171.44M | 2,106.23M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 106.27M | 116.24M | 122.01M | 1,991.27M | 1,990.83M | 1,989.43M | 1,975.38M | 1,973.62M | 1,972.26M | 1,971.62M | 1,974.63M | 1,979.45M | 1,983.99M | 1,980.52M | 1,991.98M | 139.65M | 2,003.30M | 141.04M | 2,001.94M | 171.44M | 2,106.23M |
|
EBITDA
|
-53.21M | | 898.01M | 97.29M | 3,471.89M | 2,995.73M | 2,840.29M | 2,777.28M | 1,037.67M | 1,388.22M | 863.32M | 1,035.70M | 58.82M | 97.50M | -492.52M | -413.06M | 140.58M | 115.11M | -232.90M | 291.03M | 178.13M | -481.78M | 647.09M | -212.43M | 34.87M | -124.36M |
|
Interest Expenses
|
33.09M | 33.05M | 37.63M | 33.11M | 33.17M | 38.02M | 82.01M | 35.57M | 35.04M | 34.16M | 125.97M | 38.66M | 38.28M | 38.32M | 38.33M | 38.33M | 38.33M | 38.35M | 38.37M | 38.37M | 38.36M | 38.62M | 38.29M | 38.29M | 57.72M | 137.19M |
|
Tax Rate
|
0.54% | 1.02% | 0.40% | 1.23% | 0.62% | 2.02% | 1.66% | 2.32% | 2.27% | 2.30% | -1.17% | 2.43% | 23.89% | 9.53% | 2.53% | 1.08% | -0.57% | 2.28% | 4.20% | 2.57% | 7.35% | 3.20% | 3.90% | 4.78% | -40.50% | 32.76% |