|
Revenue
|
918.49M | 903.61M | 924.93M | 1,028.18M | 925.07M | 933.57M | 979.27M | 1,119.72M | 1,019.87M | 1,040.86M | 1,074.36M | 1,171.34M | 1,118.97M | 1,188.07M | 1,228.62M | 1,344.43M | 1,060.82M | 1,084.99M | 1,146.88M | 1,251.15M | 1,157.02M | 1,181.98M | 1,234.69M | 1,297.12M | 1,216.23M | 1,349.11M | 1,320.14M | 1,380.62M | 1,336.71M | 1,315.38M | 1,357.17M | 1,425.97M | 1,345.76M | 1,361.55M | 1,403.64M | 1,427.69M | 1,394.18M | 1,385.06M | 1,404.02M | 1,462.03M | 1,452.83M | 1,397.19M | 1,416.55M | 1,488.62M | 1,353.36M | 1,062.04M | 1,060.67M | 1,131.43M | 1,239.95M | 1,254.15M | 1,296.55M | 1,326.14M | 1,295.92M | 1,279.84M | 1,315.79M | 1,399.90M | 1,350.85M | 1,369.60M | 1,410.95M | 1,527.44M | 1,442.59M | 1,458.27M | 1,480.71M | 1,582.23M | 1,473.01M | 1,498.46M | 1,601.57M |
|
Gross Profit
|
899.26M | 885.83M | 909.04M | 1,009.00M | 909.58M | 920.56M | 963.36M | 1,098.68M | 1,000.86M | 1,021.63M | 1,051.35M | 1,143.53M | 1,102.30M | 1,166.94M | 1,207.98M | 1,317.05M | 1,042.82M | 1,067.55M | 1,122.09M | 1,226.45M | 1,137.66M | 1,163.58M | 1,210.00M | 1,267.92M | 1,197.16M | 1,325.76M | 1,288.54M | 1,351.81M | 1,316.24M | 1,291.49M | 1,334.66M | 1,375.87M | 1,321.95M | 1,339.74M | 1,346.58M | 1,398.89M | 1,362.68M | 1,364.49M | 1,382.56M | 1,438.42M | 1,427.41M | 1,369.37M | 1,394.47M | 1,458.99M | 1,325.52M | 1,033.00M | 1,018.02M | 1,093.28M | 1,216.40M | 1,224.78M | 1,265.30M | 1,269.80M | 1,253.51M | 1,246.42M | 1,284.98M | 1,354.33M | 1,304.95M | 1,324.37M | 1,369.71M | 1,471.96M | 1,401.54M | 1,416.72M | 1,442.93M | 1,552.94M | 1,442.03M | 1,462.80M | 1,561.38M |
|
Selling, General & Administrative
|
4.05M | 5.31M | 4.51M | 4.26M | 5.11M | 5.63M | 5.17M | 5.36M | 7.67M | 8.97M | 14.97M | 14.71M | 13.89M | 14.73M | 14.16M | 14.36M | 14.51M | 15.42M | 14.55M | 15.33M | 14.86M | 15.60M | 14.39M | 15.12M | 15.00M | 15.35M | 14.84M | 15.15M | 14.86M | 15.12M | 15.15M | 19.94M | 14.00M | 13.07M | 13.01M | 11.88M | 12.63M | 10.91M | 12.17M | 10.83M | 9.14M | 10.36M | 8.03M | 7.33M | 6.89M | 7.30M | 3.02M | 5.37M | 6.58M | 7.25M | 6.91M | 9.60M | 7.83M | 9.36M | 7.78M | 9.99M | 9.11M | 10.06M | 9.07M | 10.28M | 9.13M | 10.84M | 9.17M | 15.60M | 12.63M | 14.30M | 16.09M |
|
Other Operating Expenses
|
550.23M | 673.60M | 528.25M | 598.32M | 493.04M | 512.47M | 576.31M | 607.70M | 561.32M | 564.32M | 575.79M | 615.54M | 588.36M | 649.01M | 649.50M | 305.92M | 642.86M | 559.63M | 583.85M | 608.06M | 581.20M | 604.85M | 612.75M | 626.72M | 602.07M | 631.38M | 647.71M | 655.74M | 636.95M | 641.02M | 665.82M | 705.53M | 655.09M | 662.33M | 700.56M | 655.05M | 679.62M | 646.16M | 669.01M | 680.68M | 698.68M | 706.20M | 703.22M | 699.45M | 691.60M | 603.88M | 653.63M | 664.01M | 628.76M | 642.17M | 677.32M | 725.00M | 667.70M | 643.72M | 655.81M | 705.70M | 679.02M | 701.62M | 707.64M | 725.02M | 698.28M | 693.33M | 703.77M | 730.88M | 732.77M | 739.96M | 772.57M |
|
Operating Expenses
|
554.28M | 678.91M | 532.75M | 602.58M | 498.15M | 518.10M | 581.48M | 613.06M | 568.98M | 573.29M | 590.76M | 630.24M | 602.25M | 663.74M | 663.66M | 320.28M | 657.37M | 575.05M | 598.40M | 623.39M | 596.06M | 620.45M | 627.14M | 641.83M | 617.06M | 646.73M | 662.55M | 670.89M | 651.81M | 656.14M | 680.98M | 725.47M | 669.09M | 675.40M | 713.57M | 666.94M | 692.25M | 657.08M | 681.18M | 691.51M | 707.81M | 716.55M | 711.25M | 706.78M | 698.49M | 611.17M | 656.65M | 669.38M | 635.34M | 649.42M | 684.23M | 734.61M | 675.53M | 653.08M | 663.59M | 715.69M | 688.13M | 711.68M | 716.71M | 735.30M | 707.41M | 704.16M | 712.94M | 746.49M | 745.40M | 754.26M | 788.66M |
|
Operating Income
|
364.22M | 224.70M | 392.18M | 425.60M | 426.92M | 415.47M | 397.79M | 504.06M | 451.95M | 470.26M | 484.56M | 536.39M | 516.72M | 524.33M | 564.95M | 614.60M | 502.48M | 509.94M | 548.48M | 627.77M | 560.97M | 561.53M | 607.56M | 655.29M | 599.17M | 702.38M | 657.59M | 709.73M | 684.90M | 659.24M | 676.19M | 700.50M | 676.67M | 686.15M | 690.07M | 749.45M | 704.96M | 727.98M | 722.84M | 770.51M | 745.02M | 680.63M | 705.30M | 776.88M | 654.87M | 450.87M | 404.02M | 462.05M | 604.61M | 604.72M | 612.32M | 591.53M | 620.39M | 626.76M | 652.20M | 684.21M | 662.72M | 657.92M | 694.23M | 792.14M | 735.18M | 754.10M | 767.77M | 835.75M | 727.62M | 744.20M | 812.91M |
|
EBIT
|
364.22M | 224.70M | 392.18M | 425.60M | 426.92M | 415.47M | 397.79M | 504.06M | 451.95M | 470.26M | 484.56M | 536.39M | 516.72M | 524.33M | 564.95M | 614.60M | 502.48M | 509.94M | 548.48M | 627.77M | 560.97M | 561.53M | 607.56M | 655.29M | 599.17M | 702.38M | 657.59M | 709.73M | 684.90M | 659.24M | 676.19M | 700.50M | 676.67M | 686.15M | 690.07M | 749.45M | 704.96M | 727.98M | 722.84M | 770.51M | 745.02M | 680.63M | 705.30M | 776.88M | 654.87M | 450.87M | 404.02M | 462.05M | 604.61M | 604.72M | 612.32M | 591.53M | 620.39M | 626.76M | 652.20M | 684.21M | 662.72M | 657.92M | 694.23M | 792.14M | 735.18M | 754.10M | 767.77M | 835.75M | 727.62M | 744.20M | 812.91M |
|
Other Non Operating Income
|
| | | | -165.62M | | -185.06M | | | | | | | | | | | | | | | | -127.57M | | | | | | | | | | | -128.62M | | | | | | | | | | | | | | | -2.96M | | -28.60M | -20.29M | | | | | | | | | | | | | | | |
|
EBT
|
138.18M | -19.75M | 134.30M | 161.90M | 162.96M | 154.00M | 148.53M | 251.66M | 203.83M | 225.74M | 240.17M | 289.88M | 258.64M | 235.77M | 276.06M | 381.95M | 217.46M | 243.71M | 277.78M | 353.92M | 306.73M | 306.60M | 357.78M | 421.63M | 367.00M | 471.41M | 427.93M | 478.83M | 465.71M | 445.24M | 461.33M | 491.00M | 478.47M | 478.98M | 491.04M | 544.47M | 499.47M | 521.36M | 523.37M | 566.17M | 546.29M | 482.21M | 502.92M | 587.06M | 467.24M | 253.81M | 202.17M | 264.19M | 402.60M | 404.30M | 412.55M | 398.03M | 435.23M | 439.44M | 464.32M | 483.31M | 463.29M | 439.84M | 482.02M | 567.22M | 504.56M | 532.76M | 541.35M | 608.33M | 500.62M | 511.47M | 570.12M |
|
Tax Provisions
|
-2.52M | -0.14M | -0.24M | -2.32M | 0.20M | -0.51M | -0.25M | 4.89M | 1.14M | 0.70M | 0.86M | 8.89M | 2.00M | 3.96M | 3.90M | 5.84M | 13.19M | 8.96M | 7.70M | 9.77M | 6.86M | 6.63M | 6.59M | 8.01M | 6.36M | 3.42M | 3.66M | 6.73M | 15.19M | 7.12M | 6.33M | 1.05M | -3.52M | 5.99M | 14.51M | 6.36M | 6.22M | 10.14M | 10.12M | 10.42M | 10.10M | 7.01M | 6.20M | 6.75M | -5.78M | -0.06M | 2.78M | -1.57M | -5.90M | 47.00M | 67.26M | 48.83M | -1.44M | 24.35M | 8.26M | 52.34M | -13.45M | 10.49M | 43.22M | 41.62M | 47.60M | 4.96M | 2.60M | -31.91M | -7.64M | 35.11M | 15.11M |
|
Profit After Tax
|
146.25M | -14.11M | 139.19M | 115.93M | 20.75M | 185.15M | 280.53M | 267.08M | 219.67M | 250.52M | 333.78M | 441.93M | 781.83M | 260.94M | 306.37M | 370.50M | 334.47M | 400.52M | 367.29M | 449.30M | 401.10M | 489.61M | 296.96M | 475.99M | 632.43M | 554.53M | 492.50M | 459.92M | 563.84M | 527.33M | 587.94M | 455.60M | 551.08M | 441.37M | 592.63M | 659.82M | 715.52M | 631.41M | 642.21M | 833.19M | 631.95M | 572.10M | 628.72M | 590.42M | 505.40M | 290.55M | 168.65M | 312.73M | 510.46M | 705.87M | 778.65M | 573.73M | 488.31M | 569.48M | 621.85M | 772.75M | 519.25M | 557.50M | 680.76M | 859.50M | 841.15M | 569.43M | 546.67M | 771.76M | 477.86M | 643.68M | 702.70M |
|
Equity Income
|
-5.54M | 5.49M | 4.66M | 24.53M | 17.58M | 10.61M | 22.53M | 25.19M | 18.62M | 13.82M | 17.12M | 31.68M | 30.35M | 29.13M | 37.13M | 34.27M | 54.23M | 56.31M | 47.56M | 48.57M | 57.08M | 55.76M | 55.63M | 58.30M | 64.87M | | 68.22M | -0.70M | 90.63M | 84.99M | 83.37M | 94.34M | 69.08M | 92.02M | 116.11M | 123.06M | 90.03M | 100.83M | 134.41M | 149.99M | 90.44M | 106.54M | 119.71M | 127.66M | 50.47M | 44.32M | 61.82M | 63.26M | 15.07M | 348.55M | 198.52M | 220.70M | 81.18M | 190.07M | 163.09M | 213.63M | 21.90M | 90.45M | 95.48M | 167.83M | -34.34M | 42.21M | 58.50M | 140.95M | 30.36M | 122.88M | 143.92M |
|
Net Income - Minority
|
-521.27M | -696.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
32.95M | 0.12M | 27.10M | 17.68M | 5.77M | 33.31M | 49.07M | 48.32M | 39.42M | 44.57M | 58.95M | 78.17M | 135.59M | 44.66M | 56.08M | 45.71M | 50.50M | 59.76M | 54.78M | 66.91M | 58.62M | 70.05M | 44.16M | 70.11M | 92.47M | 80.75M | 71.65M | 66.79M | 82.01M | 71.10M | 82.36M | 60.34M | 72.50M | 58.55M | 78.02M | 87.87M | 94.04M | 83.58M | 85.11M | 119.56M | 82.64M | 75.94M | 83.64M | 79.39M | 66.97M | 35.50M | 21.89M | 40.41M | 63.77M | 87.78M | 97.88M | 69.66M | 60.85M | 71.90M | 81.97M | 98.13M | 66.59M | 70.33M | 85.79M | 111.18M | 108.62M | 75.14M | 70.68M | 103.69M | 63.33M | 86.71M | 95.69M |
|
Income from Continuing Operations
|
140.70M | -19.60M | 134.53M | 164.21M | 162.75M | 154.51M | 148.78M | 246.77M | 202.69M | 225.04M | 239.31M | 280.99M | 256.64M | 231.80M | 272.15M | 376.11M | 204.26M | 234.75M | 270.08M | 344.16M | 299.87M | 299.98M | 351.19M | 413.62M | 360.64M | 467.99M | 424.27M | 472.10M | 450.52M | 438.13M | 455.00M | 489.94M | 481.99M | 472.99M | 476.52M | 538.11M | 493.25M | 511.22M | 513.26M | 555.75M | 536.19M | 475.20M | 496.72M | 580.32M | 473.02M | 253.87M | 199.39M | 265.76M | 408.49M | 357.30M | 345.29M | 349.20M | 436.67M | 415.10M | 456.06M | 430.96M | 476.75M | 429.35M | 438.81M | 525.59M | 456.95M | 527.80M | 538.74M | 640.24M | 508.26M | 476.37M | 555.01M |
|
Consolidated Net Income
|
140.70M | -19.60M | 134.53M | 164.21M | 162.75M | 280.00M | 148.78M | 246.77M | 202.69M | 225.04M | 239.31M | 280.99M | 256.64M | 231.80M | 272.15M | 376.11M | 204.26M | 41.40M | 38.58M | 48.97M | 41.50M | 26.02M | | | 360.64M | 467.99M | 424.27M | 472.10M | 450.52M | 438.13M | 455.00M | 489.94M | 481.99M | 472.99M | 476.52M | 538.11M | 493.25M | 511.22M | 513.26M | 555.75M | 536.19M | 475.20M | 496.72M | 580.32M | 473.02M | 253.87M | 199.39M | 265.76M | 408.49M | 357.30M | 345.29M | 349.20M | 436.67M | 415.10M | 456.06M | 430.96M | 476.75M | 429.35M | 438.81M | 525.59M | 456.95M | 527.80M | 538.74M | 640.24M | 508.26M | 476.37M | 555.01M |
|
Income towards Parent Company
|
-380.57M | -715.66M | 134.53M | 164.21M | 162.75M | 280.00M | 148.78M | 246.77M | 202.69M | 225.04M | 239.31M | 280.99M | 256.64M | 231.80M | 272.15M | 376.11M | 204.26M | 41.40M | 38.58M | 48.97M | 41.50M | 26.02M | | | 360.64M | 467.99M | 424.27M | 472.10M | 450.52M | 438.13M | 455.00M | 489.94M | 481.99M | 472.99M | 476.52M | 538.11M | 493.25M | 511.22M | 513.26M | 555.75M | 536.19M | 475.20M | 496.72M | 580.32M | 473.02M | 253.87M | 199.39M | 265.76M | 408.49M | 357.30M | 345.29M | 349.20M | 436.67M | 415.10M | 456.06M | 430.96M | 476.75M | 429.35M | 438.81M | 525.59M | 456.95M | 527.80M | 538.74M | 640.24M | 508.26M | 476.37M | 555.01M |
|
Preferred Dividend Payments
|
6.53M | 6.53M | 6.54M | 6.71M | 5.61M | -0.67M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M |
|
Net Income towards Common Stockholders
|
106.77M | -20.76M | 105.55M | 91.54M | 9.37M | 152.50M | 230.62M | 217.92M | 179.41M | 205.12M | 274.00M | 362.93M | 645.41M | 215.44M | 254.92M | 315.38M | 283.14M | 339.94M | 311.68M | 381.56M | 341.65M | 406.59M | 251.97M | 405.05M | 539.13M | 472.94M | 420.01M | 392.30M | 481.00M | 455.39M | 504.74M | 394.43M | 477.74M | 381.99M | 513.78M | 571.12M | 620.65M | 547.00M | 556.27M | 712.80M | 548.48M | 495.32M | 544.25M | 510.19M | 437.61M | 254.21M | 145.93M | 271.48M | 445.86M | 617.26M | 679.94M | 503.24M | 426.63M | 496.74M | 539.04M | 673.79M | 451.83M | 486.34M | 594.14M | 747.48M | 731.70M | 493.46M | 475.16M | 667.23M | 413.70M | 556.13M | 606.17M |
|
EPS (Basic)
|
0.45 | -0.08 | 0.38 | 0.32 | 0.03 | 0.52 | 0.79 | 0.74 | 0.61 | 0.70 | 0.93 | 1.24 | 2.18 | 0.71 | 0.84 | 1.01 | 0.91 | 1.10 | 1.00 | 1.23 | 1.10 | 1.34 | 0.81 | 1.30 | 1.73 | 1.52 | 1.36 | 1.27 | 1.55 | 1.45 | 1.61 | 1.26 | 1.53 | 1.23 | 1.65 | 1.84 | 2.00 | 1.77 | 1.80 | 2.30 | 1.78 | 1.60 | 1.77 | 1.66 | 1.43 | 0.83 | 0.48 | 0.86 | 1.36 | 1.88 | 2.07 | 1.53 | 1.30 | 1.51 | 1.65 | 2.06 | 1.38 | 1.49 | 1.82 | 2.29 | 2.25 | 1.51 | 1.46 | 2.04 | 1.27 | 1.70 | 1.86 |
|
EPS (Weighted Average and Diluted)
|
0.45 | -0.08 | 0.38 | 0.32 | 0.03 | 0.52 | 0.79 | 0.74 | 0.61 | 0.70 | 0.93 | 1.24 | 2.18 | 0.71 | 0.84 | 1.01 | 0.91 | 1.10 | 1.00 | 1.23 | 1.10 | 1.34 | 0.81 | | | | | | | | | | | | | | | | | | | | | | 1.43 | 0.83 | 0.48 | 0.86 | 1.36 | 1.88 | 2.07 | 1.53 | 1.30 | 1.51 | 1.65 | 2.06 | 1.38 | 1.49 | 1.82 | 2.29 | 2.25 | 1.51 | 1.46 | 2.04 | 1.27 | 1.70 | 1.86 |
|
Shares Outstanding (Weighted Average)
|
440.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
440.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
82.06M | 193.17M | 184.59M | 425.60M | 426.92M | 415.47M | 397.79M | 504.06M | 451.95M | 470.26M | 484.56M | 536.39M | 516.72M | 524.33M | 564.95M | 614.60M | 502.48M | 509.94M | 548.48M | 627.77M | 560.97M | 561.53M | 607.56M | 655.29M | 599.17M | 702.38M | 657.59M | 709.73M | 684.90M | 659.24M | 676.19M | 700.50M | 676.67M | 686.15M | 690.07M | 749.45M | 704.96M | 727.98M | 722.84M | 770.51M | 745.02M | 680.63M | 705.30M | 776.88M | 654.87M | 450.87M | 404.02M | 462.05M | 604.61M | 604.72M | 612.32M | 591.53M | 620.39M | 626.76M | 652.20M | 684.21M | 662.72M | 657.92M | 694.23M | 792.14M | 735.18M | 754.10M | 767.77M | 835.75M | 727.62M | 744.20M | 812.91M |
|
Interest Expenses
|
226.04M | 244.44M | 257.88M | 263.70M | 263.96M | 261.46M | 249.26M | 252.41M | 248.12M | 244.52M | 244.38M | 246.51M | 258.08M | 288.56M | 288.90M | 232.65M | 285.03M | 266.23M | 270.70M | 273.85M | 254.23M | 254.93M | 249.78M | 233.66M | 232.17M | 230.97M | 229.65M | 230.90M | 219.19M | 214.00M | 214.86M | 209.51M | 198.20M | 207.17M | 199.03M | 204.99M | 205.49M | 206.62M | 199.47M | 204.34M | 198.73M | 198.43M | 202.38M | 189.81M | 187.63M | 197.06M | 201.86M | 197.85M | 202.02M | 200.42M | 199.77M | 193.50M | 185.16M | 187.32M | 187.88M | 200.90M | 199.43M | 218.09M | 212.21M | 224.92M | 230.62M | 221.34M | 226.42M | 227.41M | 227.00M | 232.72M | 242.79M |
|
Shares Outstanding
|
| | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | 309.42M | 309.42M | 314.23M | 314.24M | 313.07M | 312.20M | 310.84M | 310.86M | 311.17M | 309.70M | 309.22M | 309.30M | 309.02M | 308.99M | 308.02M | 306.87M | 306.87M | 305.76M | 305.90M | 305.95M | 328.50M | 328.54M | 328.62M | 328.62M | 328.62M | 328.65M | 327.36M | 326.95M | 326.95M | 327.00M | 327.20M | 326.25M | 325.92M | 325.94M | 326.04M | 326.28M | 326.28M | 326.43M | 326.49M | 326.47M |
|
Tax Rate
|
-1.83 | 0.72 | -0.18 | -1.43 | 0.12 | -0.33 | -0.17 | 1.94 | 0.56 | 0.31 | 0.36 | 3.07 | 0.77 | 1.68 | 1.41 | 1.53 | 6.07 | 3.68 | 2.77 | 2.76 | 2.24 | 2.16 | 1.84 | 1.90 | 1.73 | 0.73 | 0.85 | 1.41 | 3.26 | 1.60 | 1.37 | 0.21 | -0.74 | 1.25 | 2.96 | 1.17 | 1.25 | 1.94 | 1.93 | 1.84 | 1.85 | 1.45 | 1.23 | 1.15 | -1.24 | -0.02 | 1.37 | -0.60 | -1.46 | 11.63 | 16.30 | 12.27 | -0.33 | 5.54 | 1.78 | 10.83 | -2.90 | 2.38 | 8.97 | 7.34 | 9.43 | 0.93 | 0.48 | -5.25 | -1.53 | 6.86 | 2.65 |