|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,294.82M | 948.72M | 2,783.95M | 553.48M | 601.43M | 603.10M | 762.29M | 813.36M | 785.11M | 671.25M | 1,053.98M | 735.81M | 788.68M | 1,129.74M | 1,432.09M | 1,004.51M | 1,040.82M | 1,152.54M | 2,403.61M | 1,396.44M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.36M | 134.45M | 158.71M | 120.52M | 122.57M | 319.35M | 132.81M | 148.34M | 141.15M | 211.84M | 158.81M | 170.93M | 169.43M | 197.02M | 199.12M | 227.91M | 232.16M | 246.15M | 289.85M | 240.44M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.63M | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 678.81M | 888.27M | 491.16M | 430.30M | 578.75M | 553.62M | 480.29M | 696.59M | 349.12M | 611.72M | 367.56M | 395.11M | 657.87M | 781.64M | 786.41M | 905.42M | 1,062.06M | 958.79M | 928.03M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,024.73M | 813.27M | 1,046.97M | 611.68M | 552.87M | 898.10M | 686.43M | 628.64M | 837.74M | 560.96M | 770.52M | 538.49M | 564.54M | 854.89M | 980.77M | 1,014.33M | 1,137.58M | 1,308.22M | 1,248.64M | 1,168.46M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.68M | 258.51M | 555.89M | 176.96M | 84.29M | -42.07M | 716.52M | 266.11M | 380.85M | 252.85M | 592.11M | 268.87M | 536.02M | 356.84M | 545.86M | 136.40M | 330.51M | 652.42M | 349.59M | 363.68M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.98M | 8.33M | -11.56M | 8.11M | -1.77M | 4.43M | -186.30M | -2.07M | 96.29M | 4.21M | -6.35M | 32.35M | 86.12M | -5.25M | -173.90M | -5.54M | -7.83M | 198.78M | 390.75M | -9.78M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48M | 1.38M | 38.53M | 1.50M | 1.48M | 2.09M | 13.89M | 223.03M | -0.21M | 12.82M | 2,592.22M | 4.41M | 2.60M | 0.00M | -721.81M | 18.20M | 161.89M | 13.64M | -25.26M | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.82M | 36.65M | -31.36M | 1.78M | 5.81M | 2.60M | 1.71M | 0.09M | 0.21M | 0.21M | 30.43M | 0.90M | 0.98M | -18.47M | 0.17M | 1.80M | -47.13M | 0.07M | -255.35M | -0.24M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.69M | 36.65M | 45.67M | 1.78M | 5.81M | 2.60M | 194.25M | 56.40M | 126.42M | 116.58M | 199.64M | 62.18M | 93.19M | 52.25M | 121.64M | 66.56M | 74.39M | 302.86M | -49.63M | 84.95M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.78M | 246.99M | 308.86M | 161.31M | 67.07M | -60.38M | 342.81M | 241.12M | 381.97M | 226.87M | 483.10M | 231.05M | 317.32M | 327.11M | 399.87M | 141.04M | 286.94M | 652.27M | 206.65M | 312.92M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.46M | 30.27M | 42.88M | 20.40M | 13.50M | -11.60M | 49.62M | 33.81M | 49.71M | 29.90M | 59.55M | 27.23M | 41.07M | 46.45M | 49.86M | 17.54M | 60.96M | 111.89M | 8.15M | 59.87M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.64M | 216.71M | 513.19M | 140.90M | 53.61M | -48.78M | 21.82M | 180.62M | 264.57M | 116.69M | -87.56M | 73.03M | 94.94M | 216.41M | 177.32M | 47.17M | 137.06M | 288.88M | -235.12M | 142.59M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.80M | 18.90M | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1322.87M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.31M | 84.29M | -2.03M | -4.99M | 2.68M | -5.62M | 6.23M | -1.82M | 0.73M | 0.76M | 211.46M | 0.07M | -0.39M | 1.32M | -23.27M | -57.98M | -0.27M | 1.80M | -0.49M | -1.11M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.32M | 216.71M | 265.98M | 140.91M | 53.57M | -48.78M | 293.19M | 207.32M | 332.25M | 196.97M | 423.55M | 203.81M | 276.25M | 280.65M | 350.02M | 123.50M | 225.98M | 540.38M | 198.50M | 253.05M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.32M | 216.71M | 265.98M | 140.91M | 53.57M | -48.78M | 293.19M | 207.32M | 332.25M | 196.97M | 423.55M | 203.81M | 276.25M | 280.65M | 350.02M | 123.50M | 225.98M | 540.38M | 198.50M | 253.05M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.32M | -1106.15M | 265.98M | 140.91M | 53.57M | -48.78M | 293.19M | 207.32M | 332.25M | 196.97M | 423.55M | 203.81M | 276.25M | 280.65M | 350.02M | 123.50M | 225.98M | 540.38M | 198.50M | 253.05M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42M | | | | | | | | | | | | | | 22.78M | 25.31M | 25.31M | 25.31M | 25.31M | 25.31M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.98M | 84.73M | 124.09M | 45.86M | 39.73M | -35.55M | 117.49M | 94.04M | 144.51M | 61.82M | 173.95M | 73.03M | 94.94M | 118.46M | 154.54M | 21.86M | 111.75M | 263.57M | 28.94M | 117.28M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70 | 0.53 | 0.76 | 0.26 | 0.23 | -0.20 | 0.67 | 0.53 | 0.79 | 0.30 | 0.90 | 0.33 | 0.43 | 0.55 | 0.73 | 0.10 | 0.46 | 1.15 | 0.07 | 0.46 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69 | 0.48 | 0.69 | 0.26 | 0.23 | -0.20 | 0.67 | 0.53 | 0.75 | 0.30 | 0.88 | 0.33 | 0.43 | 0.55 | 0.73 | 0.10 | 0.46 | 1.15 | 0.07 | 0.46 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.08M | 161.07M | 163.70M | 174.22M | 175.16M | 175.63M | 175.51M | 178.98M | 183.00M | 186.22M | 184.52M | 192.62M | 194.40M | 200.72M | 198.05M | 209.35M | 214.16M | 219.88M | 217.36M | 224.03M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.39M | 177.14M | 180.11M | 174.22M | 174.69M | 175.63M | 175.51M | 178.98M | 192.16M | 182.76M | 195.77M | 192.62M | 196.19M | 200.72M | 198.05M | 209.35M | 218.92M | 219.88M | 217.36M | 224.03M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.68M | 258.51M | 555.89M | 176.96M | 84.29M | -42.07M | 716.52M | 266.11M | 380.85M | 252.85M | 592.11M | 268.87M | 536.02M | 356.84M | 545.86M | 136.40M | 330.51M | 652.42M | 349.59M | 363.68M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.91M | 11.52M | 247.03M | 15.65M | 17.22M | 18.31M | 373.71M | 24.99M | -1.11M | 25.98M | 109.01M | 37.82M | 218.69M | 29.73M | 145.98M | -4.64M | 43.58M | 0.15M | 142.94M | 50.76M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.15% | 12.26% | 13.88% | 12.65% | 20.13% | 19.21% | 14.47% | 14.02% | 13.02% | 13.18% | 12.33% | 11.79% | 12.94% | 14.20% | 12.47% | 12.43% | 21.24% | 17.15% | 3.94% | 19.13% |