|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.00M | 20.00M | -497.00M | 34.00M | 90.00M | 89.00M | 652.00M | 283.00M | 85.00M | 403.00M | 5.00M | 119.00M | 84.00M | 269.00M | -716.00M | 345.00M | 281.00M | 207.00M | -453.00M | 261.00M |
|
Interest Income - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 67.00M | 67.00M | 63.00M | 64.00M | 68.00M | 79.00M | 82.00M | 90.00M | 102.00M | 96.00M | 85.00M | 82.00M | 83.00M | 95.00M | 88.00M | 90.00M | 96.00M | 90.00M | 94.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 23.00M | 20.00M | 20.00M | 20.00M | 20.00M | 21.00M | 21.00M | 22.00M | 24.00M | 23.00M | 23.00M | 23.00M | 22.00M | 23.00M | 22.00M | 23.00M | 22.00M | 22.00M | 22.00M |
|
Interest Income - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 44.00M | 47.00M | 43.00M | 44.00M | 48.00M | 58.00M | 61.00M | 68.00M | 78.00M | 73.00M | 62.00M | 59.00M | 61.00M | 72.00M | 66.00M | 67.00M | 74.00M | 68.00M | 72.00M |
|
Investment Gain (Loss) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.00M | 11.00M | 3.00M | -28.00M | -14.00M | -17.00M | -2.00M | -9.00M | -9.00M | 6.00M | 8.00M | -6.00M | | 7.00M | -16.00M | -6.00M | -10.00M | -8.00M | -15.00M |
|
Asset Management (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Interest Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.00M | 11.00M | 3.00M | -28.00M | -14.00M | -17.00M | -2.00M | -9.00M | -9.00M | 6.00M | 8.00M | -6.00M | | 7.00M | -16.00M | -6.00M | -10.00M | -8.00M | -15.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 230.00M | -41.00M | 196.00M | 112.00M | 43.00M | 185.00M | 165.00M | 221.00M | 219.00M | 3.00M | 125.00M | 113.00M | 67.00M | 141.00M | 169.00M | 151.00M | 92.00M | 138.00M | 227.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 230.00M | -41.00M | 196.00M | 112.00M | 43.00M | 185.00M | 165.00M | 221.00M | 219.00M | 3.00M | 125.00M | 113.00M | 67.00M | 141.00M | 169.00M | 151.00M | 92.00M | 138.00M | 227.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 66.00M | 65.00M | 62.00M | 62.00M | 67.00M | 78.00M | 81.00M | 89.00M | 100.00M | 95.00M | 84.00M | 81.00M | 82.00M | 93.00M | 87.00M | 89.00M | 94.00M | 89.00M | 92.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 66.00M | 65.00M | 62.00M | 62.00M | 67.00M | 78.00M | 81.00M | 89.00M | 100.00M | 95.00M | 84.00M | 81.00M | 82.00M | 93.00M | 87.00M | 89.00M | 94.00M | 89.00M | 92.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.00M | 21.00M | | -3.00M | 9.00M | -48.00M | 69.00M | 20.00M | 91.00M | -39.00M | 44.00M | 10.00M | | 55.00M | -70.00M | 37.00M | 79.00M | 5.00M | -14.00M | 2.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 5.00M | 304.00M | 104.00M | -22.00M | -22.00M | 107.00M | 120.00M | 144.00M | 184.00M | 199.00M | 144.00M | 89.00M | 220.00M | 77.00M | 176.00M | 133.00M | 115.00M | 165.00M | 34.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | -15.00M | 88.00M | 18.00M | 3.00M | -27.00M | 20.00M | 23.00M | 18.00M | 43.00M | -189.00M | 31.00M | 13.00M | 44.00M | -189.00M | 44.00M | 27.00M | 21.00M | 32.00M | -20.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.00M | 20.00M | 263.00M | 66.00M | -25.00M | 5.00M | 107.00M | 97.00M | 125.00M | 157.00M | 376.00M | 109.00M | 81.00M | 171.00M | 18.00M | 176.00M | 103.00M | 114.00M | 98.00M | 88.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 23.00M | 28.00M | -11.00M | | -20.00M | -8.00M | 2.00M | 5.00M | 18.00M | 3.00M | 24.00M | 5.00M | 18.00M | 15.00M | 53.00M | 3.00M | 20.00M | 26.00M | 31.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.00M | -75.00M | -186.00M | -193.00M | -243.00M | -224.00M | -228.00M | -195.00M | -179.00M | -49.00M | -52.00M | -53.00M | -56.00M | -54.00M | -58.00M | -67.00M | -96.00M | -79.00M | -126.00M | -22.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.00M | 19.00M | 9.00M | 22.00M | -6.00M | -12.00M | 16.00M | 1.00M | 2.00M | 3.00M | 4.00M | 3.00M | 5.00M | 4.00M | 9.00M | 3.00M | 9.00M | 19.00M | -3.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 20.00M | 216.00M | 86.00M | -25.00M | 5.00M | 87.00M | 97.00M | 126.00M | 141.00M | 388.00M | 113.00M | 76.00M | 176.00M | 266.00M | 132.00M | 106.00M | 94.00M | 133.00M | 54.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 20.00M | 216.00M | 86.00M | -25.00M | 5.00M | 87.00M | 97.00M | 126.00M | 141.00M | 388.00M | 113.00M | 76.00M | 176.00M | 266.00M | 132.00M | 106.00M | 94.00M | 133.00M | 54.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | -55.00M | 30.00M | -107.00M | -268.00M | -219.00M | -141.00M | -98.00M | -53.00M | 92.00M | 336.00M | 60.00M | 20.00M | 122.00M | 208.00M | 65.00M | 10.00M | 15.00M | 7.00M | 32.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | -55.00M | 30.00M | -107.00M | -268.00M | -219.00M | -141.00M | -98.00M | -53.00M | 92.00M | 336.00M | 60.00M | 20.00M | 122.00M | 208.00M | 65.00M | 10.00M | 15.00M | 7.00M | 32.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31 | 0.22 | 3.62 | 1.00 | -0.74 | 0.18 | 1.48 | 1.37 | 2.09 | 2.65 | 6.43 | 1.94 | 1.43 | 3.23 | 0.44 | 3.49 | 2.10 | 2.20 | 2.57 | 1.94 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29 | 0.22 | 3.57 | 0.98 | -0.74 | 0.18 | 1.46 | 1.34 | 2.06 | 2.60 | 6.31 | 1.89 | 1.41 | 3.17 | 0.43 | 3.44 | 2.08 | 2.18 | 2.53 | 1.91 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.20M | 72.70M | 73.50M | 66.30M | 63.80M | 61.70M | 62.90M | 59.10M | 59.10M | 58.90M | 58.40M | 55.60M | 54.10M | 52.40M | 53.30M | 50.00M | 49.50M | 47.40M | 48.10M | 44.90M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 66.00M | 65.00M | 62.00M | 62.00M | 67.00M | 78.00M | 81.00M | 89.00M | 100.00M | 95.00M | 84.00M | 81.00M | 82.00M | 93.00M | 87.00M | 89.00M | 94.00M | 89.00M | 92.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.27% | -300.00% | 28.95% | 17.31% | -13.64% | 122.73% | 18.69% | 19.17% | 12.50% | 23.37% | -94.97% | 21.53% | 14.61% | 20.00% | -245.45% | 25.00% | 20.30% | 18.26% | 19.39% | -58.82% |