|
Revenue
|
197.48M | 195.70M | 160.79M | 192.35M | 188.87M | 188.37M | 193.46M | 188.25M | 185.95M | 186.28M | 189.36M | 182.76M | 185.25M | 190.69M | 202.75M | 188.92M | 197.66M | 201.68M | 241.66M | 241.51M | 242.04M | 245.35M | 256.77M | 258.82M | 257.32M | 257.13M | 254.79M | 254.42M | 257.32M | 253.80M | 240.26M | 240.42M | 236.19M | 227.42M | 217.56M | 215.07M | 211.52M | 144.09M | 136.58M | 131.02M | 128.66M | 122.53M | 125.78M | 129.31M | 107.57M | 105.55M | 117.90M | 128.14M | 135.47M | 134.44M | 134.82M | 134.32M | 140.68M | 138.84M | 65.37M | 138.69M | 138.16M | 144.76M | 31.01M | 94.05M | 87.52M | 61.00M | 34.90M | 42.62M | 33.47M | 27.10M |
|
Selling, General & Administrative
|
28.41M | 25.89M | 20.90M | 23.27M | 19.09M | 20.18M | 23.03M | 29.38M | 17.98M | 17.95M | 19.91M | 19.01M | 19.13M | 18.55M | 19.75M | 19.76M | 20.12M | 19.25M | 20.43M | 20.25M | 19.09M | 19.54M | 25.61M | 18.59M | 19.27M | 17.60M | 17.92M | 17.88M | 18.50M | 18.79M | 5.89M | 31.07M | 22.76M | 13.45M | 16.53M | 12.85M | 17.28M | 15.23M | 16.29M | 14.11M | 14.93M | 15.30M | 14.04M | 11.38M | 13.50M | 13.66M | 14.34M | 17.39M | 12.43M | 11.73M | 13.51M | 12.25M | 11.35M | 10.80M | 12.16M | 10.64M | 14.03M | 11.26M | 14.93M | 13.55M | 14.88M | 17.18M | 1.48M | 9.39M | 9.42M | 10.29M |
|
Other Operating Expenses
|
| | | | -154.71M | | | | -100.17M | 30.29M | 1.40M | 0.50M | -83.28M | -27.69M | -80.68M | -22.29M | -59.15M | -31.05M | 117.25M | -11.43M | 65.11M | 56.57M | -106.17M | 0.20M | 1.40M | 0.70M | 0.47M | 1.20M | 0.22M | 1.68M | 0.38M | 0.20M | 0.63M | 9.38M | 0.32M | 170.67M | 155.28M | 108.96M | 85.32M | 79.81M | 76.60M | 76.94M | 74.77M | 79.13M | 74.74M | 73.47M | 86.94M | 92.71M | 86.17M | 82.39M | 84.55M | 92.48M | 96.46M | 93.92M | 51.30M | 97.23M | 101.45M | 94.35M | 31.38M | 129.30M | 58.24M | 42.62M | 33.44M | 25.11M | 24.07M | 126.74M |
|
Operating Expenses
|
28.41M | 25.89M | 20.90M | 23.27M | -135.62M | 20.18M | 23.03M | 29.38M | -82.19M | 174.72M | 118.34M | 137.03M | 178.51M | 136.68M | 104.89M | 143.73M | 159.94M | 158.32M | 180.01M | 196.76M | 197.71M | 189.64M | 213.48M | 476.99M | 192.40M | 188.10M | 190.66M | 187.82M | 188.06M | 287.28M | 190.45M | 211.25M | 207.02M | 177.58M | 437.54M | 183.51M | 172.56M | 124.19M | 101.61M | 93.92M | 91.53M | 92.25M | 88.80M | 90.51M | 88.24M | 87.13M | 101.28M | 110.11M | 98.60M | 94.12M | 98.06M | 104.73M | 107.81M | 104.72M | 63.46M | 107.88M | 115.48M | 105.61M | 46.31M | 142.85M | 73.12M | 59.80M | 34.92M | 34.50M | 33.49M | 137.03M |
|
Operating Income
|
| | | | | | | | | 83.83M | 98.99M | 131.35M | 93.56M | 138.76M | 92.26M | 142.25M | 134.93M | 137.34M | 186.21M | 168.62M | 158.62M | 173.97M | 186.69M | 182.47M | 183.50M | 183.79M | 184.62M | 181.38M | 185.46M | 185.63M | 161.20M | 173.10M | 170.29M | 164.88M | 156.35M | 150.02M | 146.98M | 104.50M | 97.77M | 94.44M | 92.12M | 89.07M | 92.70M | 93.17M | 73.70M | 73.24M | 81.82M | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
| | | | | | | | | 83.83M | 98.99M | 131.35M | 93.56M | 138.76M | 92.26M | 142.25M | 134.93M | 137.34M | 186.21M | 168.62M | 158.62M | 173.97M | 186.69M | 182.47M | 183.50M | 183.79M | 184.62M | 181.38M | 185.46M | 185.63M | 161.20M | 173.10M | 170.29M | 164.88M | 156.35M | 150.02M | 146.98M | 104.50M | 97.77M | 94.44M | 92.12M | 89.07M | 92.70M | 93.17M | 73.70M | 73.24M | 81.82M | 35.94M | 41.61M | 47.53M | 78.27M | 32.47M | 79.67M | 86.61M | 17.34M | 35.44M | 26.64M | 70.03M | 179.78M | -14.07M | 248.37M | 351.64M | 0.04M | 8.80M | 52.00M | -1.99M |
|
Non Operating Investment Income
|
-80.03M | -118.17M | -1.60M | -24.87M | 21.53M | -11.28M | -25.54M | 21.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.10M | -1.07M | 0.75M | | | | |
|
Interest & Investment Income
|
3.23M | 3.26M | 2.55M | 1.33M | 1.52M | 1.61M | 2.88M | 2.80M | 2.42M | 2.46M | 2.15M | 1.84M | 2.33M | 5.66M | 5.97M | 7.88M | 5.80M | 6.69M | -4.26M | 3.13M | 1.70M | 1.70M | 10.93M | 7.16M | 7.21M | 7.33M | 7.51M | 9.05M | 9.45M | 9.30M | 9.25M | 8.39M | 7.17M | 6.81M | 6.00M | 5.34M | 5.02M | 5.05M | 5.03M | 4.52M | 4.52M | 4.62M | 4.35M | 3.48M | 3.55M | 3.44M | 1.41M | | | | | | | | | | | | 4.35M | 7.29M | 8.55M | 14.00M | 1.77M | 0.36M | 0.72M | 1.41M |
|
Other Non Operating Income
|
45.90M | 23.88M | 2.69M | -3.06M | -11.43M | -3.87M | -5.79M | 1.34M | -6.35M | 0.18M | -0.16M | -5.60M | -7.89M | -1.87M | -4.31M | -2.90M | 1.90M | -2.28M | -3.12M | -4.18M | -4.10M | -2.76M | -1.22M | -3.43M | 2.37M | -0.24M | -0.44M | 1.77M | 2.08M | -0.38M | -0.15M | -0.00M | -0.95M | -64.34M | -2.71M | -61.61M | -36.26M | -1.45M | -11.58M | 0.15M | -0.09M | -0.32M | 0.61M | -13.92M | 2.94M | 3.26M | -10.67M | -0.37M | -0.32M | -0.52M | 0.03M | -0.50M | -1.15M | -0.50M | 2.15M | -0.69M | -0.63M | -0.69M | | 0.76M | 0.28M | | | -0.75M | -1.37M | 2.13M |
|
Non Operating Income
|
-6.66M | 2.23M | -20.11M | -3.06M | -11.43M | -3.87M | -247.80M | 1.34M | -6.35M | -53.41M | -42.33M | -60.88M | -62.91M | -49.93M | -41.17M | -47.47M | -45.93M | -50.33M | -56.97M | -60.75M | -60.58M | -56.88M | -55.25M | -59.29M | -51.71M | -51.13M | -52.13M | -47.07M | -42.48M | -45.02M | -42.63M | -43.44M | -42.70M | -103.83M | -38.32M | -100.31M | -76.15M | -23.36M | -31.94M | -17.05M | -16.65M | -16.87M | -15.79M | -34.51M | -16.87M | -14.83M | -17.90M | -19.76M | -19.46M | -19.69M | -18.65M | -18.76M | -20.06M | -20.64M | -19.15M | -20.61M | -21.55M | -21.84M | -10.91M | -15.67M | -20.33M | -34.73M | -5.50M | -5.96M | -6.47M | -3.94M |
|
EBT
|
| | | | | | | | | -43.64M | -9.99M | -7.33M | -50.72M | 30.68M | -10.03M | 12.06M | 1.83M | -2.25M | 10.95M | -19.62M | 68.72M | 6.44M | -100.91M | -277.45M | 13.22M | 18.56M | 12.00M | 33.95M | 27.89M | -81.05M | 95.18M | -91.93M | -14.25M | -53.98M | -200.11M | -68.75M | -37.20M | -8.45M | 226.37M | 36.37M | 20.47M | 24.15M | 24.12M | 34.86M | -4.06M | 7.69M | -0.77M | 16.55M | 22.48M | 28.36M | 59.58M | 14.21M | 60.76M | 66.47M | -1.43M | 15.52M | 5.71M | 48.88M | 161.29M | -32.73M | 230.11M | 334.94M | -5.79M | 3.23M | 46.68M | -5.97M |
|
Tax Provisions
|
0.91M | 0.61M | -1.29M | 1.00M | -3.62M | 1.12M | 49.47M | 0.33M | 0.39M | 0.29M | 0.00M | 0.18M | 0.37M | 0.26M | 0.33M | 0.36M | 1.70M | 0.40M | 0.22M | 0.68M | 0.64M | -0.21M | 0.74M | 4.90M | 0.57M | 0.53M | 0.28M | 0.46M | 0.24M | 0.40M | 0.68M | 0.22M | 0.47M | 9.27M | 2.46M | -0.02M | 0.39M | 0.24M | 0.25M | 0.27M | 0.31M | 0.25M | -0.17M | 0.23M | 0.34M | 0.28M | 0.27M | 0.36M | 0.49M | 0.20M | 0.49M | 0.25M | 0.35M | 0.26M | -0.05M | 0.21M | 0.36M | 0.24M | 1.23M | 0.25M | 0.28M | 0.20M | 0.03M | 0.15M | 0.18M | 0.19M |
|
Profit After Tax
|
-261.00M | -140.65M | -86.76M | -24.25M | -86.58M | -14.31M | -84.23M | 35.31M | -13.38M | -42.99M | 5.21M | -15.06M | -37.50M | 26.74M | -0.00M | 6.30M | -23.31M | -0.38M | 7.21M | -16.64M | 76.02M | 68.61M | -10.70M | -243.79M | 18.60M | 59.55M | 93.47M | 45.57M | 41.06M | -60.36M | 33.74M | -54.24M | 29.61M | 0.98M | -218.04M | -54.15M | -3.33M | -8.93M | 180.85M | 36.09M | 17.54M | 23.90M | 24.00M | 34.63M | -4.61M | 7.40M | -1.04M | 16.18M | 21.99M | 28.16M | 59.09M | 13.96M | 60.41M | 66.21M | 28.21M | 15.30M | 5.35M | 48.64M | 196.42M | -32.98M | 238.25M | 334.74M | -5.82M | 3.08M | 46.50M | -6.16M |
|
Equity Income
|
-9.15M | -0.18M | -0.75M | 1.65M | -0.62M | -4.80M | 9.38M | 1.97M | 16.57M | -2.59M | -2.22M | 8.25M | 3.23M | 5.49M | 18.28M | 2.95M | -1.19M | 3.78M | 1.28M | 5.49M | 1.13M | 3.62M | 0.75M | 0.06M | 1.64M | 0.65M | -5.49M | 14.42M | 1.12M | -1.46M | 1.62M | -1.67M | -0.72M | 4.81M | 6.41M | 8.79M | 3.82M | -2.92M | -0.32M | 1.04M | 1.79M | 2.61M | 6.07M | 2.17M | -1.51M | 0.25M | 0.61M | 4.38M | 4.85M | 1.82M | 36.24M | 0.17M | 1.38M | 25.92M | 0.42M | 1.36M | 4.62M | 0.52M | 0.08M | 0.02M | 0.06M | 0.33M | -0.32M | 0.04M | -0.07M | -0.50M |
|
Net Income - Minority
|
| | | | -34.40M | -38.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-34.42M | -2.80M | 86.89M | -2.34M | -34.59M | -1.45M | 0.02M | 0.07M | -0.11M | -3.69M | -0.03M | 0.18M | 0.12M | 0.13M | 0.07M | 0.19M | 0.20M | 0.17M | 0.24M | -1.74M | 0.88M | -2.12M | -0.73M | 0.87M | 0.45M | 0.27M | 0.27M | 0.30M | 0.31M | 0.28M | 0.29M | 0.21M | 0.27M | 0.25M | -2.17M | 0.26M | 0.70M | 0.24M | 0.48M | 0.30M | 0.26M | 0.27M | 0.29M | 0.29M | 0.21M | 0.12M | 0.25M | 0.17M | 0.12M | 0.09M | 0.10M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | |
|
Income from Continuing Operations
|
| | | | | | | | | -43.93M | -9.99M | -7.50M | -51.09M | 30.42M | -10.36M | 11.70M | 0.13M | -2.66M | 10.72M | -20.30M | 68.08M | 6.65M | -101.65M | -282.35M | 12.64M | 18.03M | 11.71M | 33.49M | 27.65M | -81.44M | 94.50M | -92.16M | -14.72M | -63.25M | -202.56M | -68.73M | -37.59M | -8.69M | 226.12M | 36.09M | 20.17M | 23.90M | 24.29M | 34.63M | -4.40M | 7.40M | -1.04M | 16.18M | 21.99M | 28.16M | 59.09M | 13.96M | 60.41M | 66.21M | -1.38M | 15.30M | 5.35M | 48.64M | 160.05M | -32.98M | 229.83M | 334.74M | -5.82M | 3.08M | 46.50M | -6.16M |
|
Consolidated Net Income
|
-120.09M | -6.09M | -16.39M | -6.03M | -66.43M | -3.31M | 6.58M | -1.08M | -27.18M | -9.77M | 78.59M | -15.73M | -34.10M | -3.82M | -9.54M | -5.15M | -21.60M | 8.70M | -14.67M | 10.70M | 7.34M | 57.57M | 15.11M | 25.09M | 11.27M | 41.79M | 89.42M | 12.38M | 13.72M | 21.37M | 25.92M | 38.13M | 44.60M | 44.29M | 34.15M | 10.01M | 29.51M | 0.12M | 185.80M | 16.38M | 0.21M | 14.50M | 0.29M | 0.77M | -4.40M | 7.40M | -1.04M | 16.18M | 21.99M | 28.16M | 59.09M | 13.96M | 60.41M | 66.21M | -1.38M | 15.30M | 5.35M | 48.64M | 160.05M | 9.43M | 8.41M | -11.79M | | | | |
|
Income towards Parent Company
|
-120.09M | -6.09M | -16.39M | -6.03M | -100.83M | -41.62M | 6.58M | -1.08M | -27.18M | -9.77M | 78.59M | -15.73M | -34.10M | -3.82M | -9.54M | -5.15M | -21.60M | 8.70M | -14.67M | 10.70M | 7.34M | 57.57M | 15.11M | 25.09M | 11.27M | 41.79M | 89.42M | 12.38M | 13.72M | 21.37M | 25.92M | 38.13M | 44.60M | 44.29M | 34.15M | 10.01M | 29.51M | 0.12M | 185.80M | 16.38M | 0.21M | 14.50M | 0.29M | 0.77M | -4.40M | 7.40M | -1.04M | 16.18M | 21.99M | 28.16M | 59.09M | 13.96M | 60.41M | 66.21M | -1.38M | 15.30M | 5.35M | 48.64M | 160.05M | 9.43M | 8.41M | -11.79M | | | | |
|
Preferred Dividend Payments
|
10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 10.57M | 7.08M | 6.97M | 6.97M | 6.97M | 6.97M | 7.68M | 7.03M | 7.03M | 7.47M | 6.61M | 6.61M | 6.61M | 6.26M | 5.59M | 5.59M | 5.59M | 5.59M | 5.59M | 5.59M | 5.59M | 5.59M | 5.59M | 5.59M | 5.59M | 6.40M | 8.38M | 8.38M | 8.38M | 8.38M | 8.38M | 8.38M | 8.38M | 8.38M | 8.38M | 7.08M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 2.94M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 2.79M | 1.27M | | | |
|
Net Income towards Common Stockholders
|
-237.15M | -148.41M | -90.13M | -34.81M | -97.14M | -24.88M | -94.79M | 24.75M | -26.87M | -49.96M | -1.76M | -22.02M | -44.47M | 13.25M | -7.03M | -0.73M | -36.03M | -6.98M | 0.60M | -23.25M | 67.81M | 63.01M | -16.29M | -249.38M | 13.00M | 53.96M | 87.87M | 39.98M | 35.46M | -65.95M | 28.15M | -59.84M | 23.21M | -7.40M | -226.42M | -62.54M | -11.71M | -17.31M | 172.46M | 27.41M | 8.89M | 15.25M | 9.74M | 29.20M | -9.75M | 2.15M | -6.42M | 10.88M | 13.77M | 25.27M | 56.20M | 11.15M | 57.60M | 63.41M | 25.41M | 12.49M | 2.56M | 45.85M | 193.63M | -26.34M | 235.46M | 320.16M | -13.25M | 3.08M | 46.50M | -6.16M |
|
EPS (Basic)
|
-1.64 | -0.91 | -0.57 | -0.15 | -0.39 | -0.10 | -0.37 | 0.10 | -0.10 | -0.18 | -0.01 | -0.08 | -0.16 | 0.04 | -0.02 | 0.00 | -0.11 | -0.02 | 0.00 | -0.07 | 0.19 | 0.18 | -0.05 | -0.69 | 0.04 | 0.15 | 0.24 | 0.11 | 0.10 | -0.18 | 0.08 | -0.33 | 0.13 | -0.04 | -1.23 | -0.34 | -0.07 | -0.09 | 0.94 | 0.15 | 0.05 | 0.08 | 0.05 | 0.15 | -0.05 | 0.01 | -0.03 | 0.05 | 0.06 | 0.12 | 0.27 | 0.05 | 0.27 | 0.30 | 2.33 | 0.06 | 0.01 | 0.87 | 3.69 | -0.69 | 4.49 | 6.31 | -0.26 | 0.06 | 0.88 | -0.13 |
|
EPS (Weighted Average and Diluted)
|
-1.64 | -0.91 | -0.57 | -0.15 | -0.47 | -0.10 | -0.37 | 0.01 | -0.10 | -0.18 | -0.01 | -0.08 | -0.16 | 0.04 | -0.02 | 0.00 | -0.11 | -0.02 | 0.00 | -0.07 | 0.19 | 0.18 | -0.05 | -0.69 | 0.04 | 0.15 | 0.24 | 0.11 | 0.10 | -0.18 | 0.08 | -0.33 | 0.13 | -0.04 | -1.23 | -0.34 | -0.07 | -0.09 | 0.93 | 0.15 | 0.05 | 0.08 | 0.05 | 0.15 | -0.05 | 0.01 | -0.03 | 0.05 | 0.06 | 0.12 | 0.27 | 0.05 | 0.27 | 0.30 | 2.32 | 0.06 | 0.01 | 0.87 | 3.69 | -0.69 | 4.45 | 6.29 | -0.26 | 0.06 | 0.88 | -0.13 |
|
Shares Outstanding (Weighted Average)
|
| | 158.82M | 227.13M | 248.53M | 249.14M | 253.87M | 255.97M | 274.30M | 274.64M | 274.72M | | | | | 313.23M | 316.97M | 318.18M | 356.94M | 357.63M | 357.81M | 358.02M | 359.01M | 359.82M | 360.07M | 361.11M | 362.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | 158.82M | 227.13M | 253.54M | 249.14M | 253.87M | 262.58M | 274.30M | 274.64M | 274.72M | | | | | 313.90M | 316.97M | 318.18M | 356.94M | 357.63M | 358.30M | 358.51M | 359.01M | 359.82M | 364.15M | 363.57M | 365.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| | | | | | | | | 83.83M | 98.99M | 131.35M | 93.56M | 138.76M | 92.26M | 142.25M | 134.93M | 137.34M | 186.21M | 168.62M | 158.62M | 173.97M | 186.69M | 182.47M | 183.50M | 183.79M | 184.62M | 181.38M | 185.46M | 185.63M | 161.20M | 173.10M | 170.29M | 164.88M | 156.35M | 150.02M | 146.98M | 104.50M | 97.77M | 94.44M | 92.12M | 89.07M | 92.70M | 93.17M | 73.70M | 73.24M | 81.82M | 35.94M | 41.61M | 47.53M | 78.27M | 32.47M | 79.67M | 86.61M | 17.34M | 35.44M | 26.64M | 70.03M | 179.78M | -14.07M | 248.37M | 351.64M | 0.04M | 8.80M | 52.00M | -1.99M |
|
Interest Expenses
|
57.77M | 52.74M | 49.93M | 56.10M | 56.19M | 52.01M | 48.16M | 57.30M | 56.24M | 55.92M | 44.37M | 55.52M | 53.69M | 53.72M | 36.44M | 52.44M | 53.63M | 54.74M | 57.02M | 59.70M | 59.63M | 56.77M | 61.01M | 63.02M | 61.29M | 58.22M | 59.20M | 57.90M | 54.01M | 53.94M | 51.74M | 51.83M | 48.91M | 46.30M | 41.62M | 44.04M | 44.91M | 26.96M | 25.39M | 21.73M | 21.09M | 21.16M | 20.75M | 20.59M | 19.81M | 18.09M | 19.12M | 19.39M | 19.14M | 19.17M | 18.68M | 18.26M | 18.91M | 20.14M | 18.77M | 19.92M | 20.92M | 21.15M | 18.49M | 18.66M | 18.26M | 16.71M | 5.83M | 5.57M | 5.31M | 3.98M |
|
Shares Outstanding
|
| | | | | | | | | | 277.12M | | | | 315.24M | | 0.40M | 0.40M | 359.38M | | 1.44M | 1.44M | 360.71M | | | | 182.65M | | | | 183.15M | | | | 184.26M | | | | 184.71M | | | | 193.82M | | | | 194.00M | | | | 52.82M | | | | 53.59M | | | | 53.59M | | | | 52.47M | | | |
|
Tax Rate
|
| | | | | | | | | -0.67 | -0.01 | -2.42 | -0.72 | 0.86 | -3.32 | 2.99 | 93.01 | -17.94 | 2.03 | -3.49 | 0.93 | -3.33 | -0.74 | -1.77 | 4.33 | 2.85 | 2.38 | 1.35 | 0.88 | -0.49 | 0.71 | -0.24 | -3.32 | -17.17 | -1.23 | 0.03 | -1.05 | -2.82 | 0.11 | 0.75 | 1.49 | 1.03 | -0.70 | 0.67 | -8.42 | 3.69 | -35.51 | 2.21 | 2.18 | 0.71 | 0.83 | 1.77 | 0.58 | 0.39 | 3.29 | 1.37 | 6.33 | 0.48 | 0.77 | -0.77 | 0.12 | 0.06 | -0.50 | 4.61 | 0.38 | -3.18 |