|
Revenue (Quarter)
|
4,889.00M | 5,127.00M | 5,062.00M | 5,068.00M | 5,674.00M | 5,842.00M | 5,586.00M | 5,533.00M | 6,114.00M | 6,376.00M | 5,956.00M | 168.00M | 175.00M | 6,429.00M | 5,937.00M | 6,098.00M | 167.00M | 163.00M |
|
Cost of Revenue (Quarter)
|
1,334.00M | 682.00M | 2,162.00M | 234.00M | 636.00M | 659.00M | -1058.00M | 731.00M | 268.00M | 285.00M | 7,495.00M | 266.00M | 743.00M | 277.00M | -1114.00M | 2,200.00M | 807.00M | 2,220.00M |
|
Gross Profit (Quarter)
|
3,555.00M | 4,445.00M | 2,900.00M | 4,834.00M | 5,038.00M | 5,183.00M | 6,644.00M | 4,802.00M | 5,846.00M | 6,091.00M | -1539.00M | -98.00M | -568.00M | 6,152.00M | 7,051.00M | 3,898.00M | -640.00M | -2057.00M |
|
Other Operating Expenses (Quarter)
|
5,115.00M | 4,977.00M | 5,105.00M | 5,014.00M | 5,126.00M | 5,145.00M | 5,159.00M | 5,413.00M | 5,837.00M | 5,974.00M | 6,378.00M | 5,798.00M | 5,977.00M | 6,049.00M | 5,620.00M | 5,700.00M | 5,617.00M | 5,792.00M |
|
Operating Expenses (Quarter)
|
5,115.00M | 5,321.00M | 5,452.00M | 5,366.00M | 5,478.00M | 5,500.00M | 5,518.00M | 5,765.00M | 6,192.00M | 6,337.00M | 6,740.00M | 6,126.00M | 6,310.00M | 6,378.00M | 5,934.00M | 6,046.00M | 5,960.00M | 6,130.00M |
|
Operating Income (Quarter)
|
-226.00M | -194.00M | 1.00M | -298.00M | 196.00M | 342.00M | 68.00M | -232.00M | -78.00M | 39.00M | -783.00M | -89.00M | 142.00M | 51.00M | 3.00M | 52.00M | 489.00M | 698.00M |
|
EBIT (Quarter)
|
-226.00M | -194.00M | 1.00M | -298.00M | 196.00M | 342.00M | 68.00M | -232.00M | -78.00M | 39.00M | -783.00M | -89.00M | 142.00M | 51.00M | 3.00M | 52.00M | 489.00M | 698.00M |
|
Interest & Investment Income (Quarter)
|
9.00M | 7.00M | 7.00M | 5.00M | 6.00M | 8.00M | 7.00M | 7.00M | 7.00M | 6.00M | 6.00M | 6.00M | 7.00M | 7.00M | 6.00M | 4.00M | 5.00M | 5.00M |
|
Other Non Operating Income (Quarter)
|
-16.00M | -31.00M | -17.00M | -13.00M | -12.00M | -10.00M | -13.00M | -18.00M | -10.00M | -7.00M | -11.00M | -10.00M | -8.00M | -11.00M | 271.00M | -9.00M | 6.00M | -67.00M |
|
Non Operating Income (Quarter)
|
-16.00M | -31.00M | -17.00M | -207.00M | -12.00M | -10.00M | -201.00M | -18.00M | -208.00M | -7.00M | -11.00M | -170.00M | -153.00M | -152.00M | 132.00M | -9.00M | 6.00M | -67.00M |
|
EBT (Quarter)
|
-390.00M | -389.00M | -598.00M | -505.00M | -11.00M | 143.00M | -133.00M | -436.00M | -286.00M | -162.00M | -1095.00M | -1660.00M | -241.00M | -238.00M | -306.00M | -363.00M | 220.00M | 289.00M |
|
Tax Provisions (Quarter)
|
| -30.00M | -6.00M | | | | -35.00M | | | | -25.00M | | | | -569.00M | -22.00M | | |
|
Profit After Tax (Quarter)
|
-390.00M | -359.00M | -344.00M | -505.00M | -11.00M | 143.00M | -98.00M | -436.00M | -286.00M | -162.00M | -1095.00M | -1660.00M | -241.00M | -238.00M | 263.00M | -341.00M | 220.00M | 289.00M |
|
Income from Continuing Operations (Quarter)
|
-390.00M | -359.00M | -592.00M | -505.00M | -11.00M | 143.00M | -98.00M | -436.00M | -286.00M | -162.00M | -1070.00M | -1660.00M | -241.00M | -238.00M | 263.00M | -341.00M | 220.00M | 289.00M |
|
Consolidated Net Income (Quarter)
|
-390.00M | -359.00M | -592.00M | -505.00M | -11.00M | 143.00M | -98.00M | -436.00M | -286.00M | -162.00M | -1070.00M | -1660.00M | -241.00M | -238.00M | 263.00M | -341.00M | 220.00M | 289.00M |
|
Income towards Parent Company (Quarter)
|
-390.00M | -359.00M | -592.00M | -505.00M | -11.00M | 143.00M | -98.00M | -436.00M | -286.00M | -162.00M | -1070.00M | -1660.00M | -241.00M | -238.00M | 263.00M | -341.00M | 220.00M | 289.00M |
|
Net Income towards Common Stockholders (Quarter)
|
-390.00M | -359.00M | -592.00M | -505.00M | -11.00M | 143.00M | -98.00M | -436.00M | -286.00M | -162.00M | -1070.00M | -1660.00M | -241.00M | -238.00M | 263.00M | -341.00M | 220.00M | 289.00M |
|
EPS (Basic) (Quarter)
|
-1.39 | -1.26 | -0.99 | -1.52 | -0.03 | 0.43 | -0.29 | -1.31 | -0.85 | -0.48 | -3.27 | -4.95 | -0.72 | -0.71 | 0.78 | -1.02 | 0.65 | 0.86 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
-1.39 | -1.26 | -0.99 | -1.52 | -0.03 | 0.39 | -0.29 | -1.31 | -0.85 | -0.48 | -3.27 | -4.95 | -0.72 | -0.71 | 0.69 | -1.02 | 0.59 | 0.76 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | 294.00M | | 333.00M | 333.00M | 333.00M | 333.00M | 334.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 336.00M |
|
EBITDA (Quarter)
|
-226.00M | -194.00M | 1.00M | -298.00M | 196.00M | 342.00M | 68.00M | -232.00M | -78.00M | 39.00M | -783.00M | -89.00M | 142.00M | 51.00M | 3.00M | 52.00M | 489.00M | 698.00M |
|
Interest Expenses (Quarter)
|
167.00M | 182.00M | 209.00M | 209.00M | 209.00M | 204.00M | 201.00M | 200.00M | 215.00M | 211.00M | 200.00M | 178.00M | 164.00M | 161.00M | 159.00M | 262.00M | 169.00M | 206.00M |
|
Tax Rate (Quarter)
|
| 7.71% | 1.00% | | | | 26.32% | | | | 2.28% | | | | 185.95% | 6.06% | | |