|
Revenue (Quarter)
|
107.54M | 89.30M | 135.88M | 145.94M | 133.63M | 131.62M | 175.16M | 163.48M | 269.90M | 241.16M | 143.85M | 159.52M | 136.01M | 369.54M | 335.46M | 358.19M | 244.24M | 572.20M | 288.40M | 375.10M | 266.09M | 204.16M | 240.78M | 247.43M | 477.20M | 286.88M | 466.49M | 436.93M | 429.42M | 602.76M | 489.87M | 579.88M | 411.25M | 507.75M | 948.72M | -613.05M | 553.48M | 601.43M | 603.10M | 1,111.56M | 813.36M | 785.11M | 671.25M | 658.38M | 735.81M | 874.91M | 1,129.74M | 1,432.09M | 1,088.81M | 1,040.82M | 1,152.54M | 659.06M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | 16.65M | | | | 7.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | 1.95M | | | | 1.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
1.26M | 25.66M | 56.49M | -87.60M | 38.77M | 2.74M | 2.74M | 7.79M | 12.79M | 53.33M | 14.10M | -88.00M | 3.44M | 12.63M | 7.27M | 20.89M | 4.20M | 8.05M | 4.66M | 173.72M | 44.45M | 17.86M | 18.10M | -32.07M | 20.69M | 21.82M | 12.79M | -10.00M | 45.19M | 58.08M | 6.00M | 249.81M | | 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 |
|
Restructuring Costs (Quarter)
|
| 2.07M | | | 1.42M | 1.29M | 4.87M | 3.46M | 2.22M | 3.53M | 1.49M | 36.20M | | 0.06M | -17.61M | -1.21M | 255.09M | 0.72M | 2.88M | 16.45M | -0.32M | 0.05M | | 2.96M | | | | | | 3.19M | | | | 9.63M | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
211.81M | 82.06M | -0.20M | -0.14M | 20.79M | -3.02M | -1.61M | 0.12M | 12.23M | 10.89M | -0.50M | 1.29M | 126.10M | 289.31M | 293.71M | 279.88M | 232.18M | 439.43M | 246.59M | 120.80M | 162.15M | 203.11M | 209.09M | 244.99M | 348.41M | 313.88M | 382.91M | 372.28M | 36.77M | 50.90M | 386.58M | 242.57M | 525.11M | 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 |
|
Operating Expenses (Quarter)
|
213.07M | 109.79M | 237.04M | 242.00M | 184.13M | 259.10M | 203.34M | 213.47M | 234.46M | 212.57M | 136.39M | 185.62M | 129.54M | 303.94M | 283.37M | 299.57M | 491.47M | 448.20M | 254.13M | 310.97M | 206.28M | 221.02M | 227.19M | 215.87M | 369.11M | 335.70M | 395.70M | 362.29M | 81.96M | 483.57M | 392.58M | 492.38M | 525.11M | 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 |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | -10.58M | | | | 4.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT (Quarter)
|
250.01M | -128.06M | 514.56M | 6.06M | 275.27M | 397.25M | -78.27M | 180.35M | 46.65M | 55.50M | -29.98M | 15.27M | -8.97M | 83.01M | 125.42M | 98.46M | -10.58M | 120.43M | 129.44M | 134.59M | 4.91M | 107.83M | 56.49M | 23.24M | 201.69M | 83.68M | 175.83M | 366.69M | -215.12M | 247.18M | 166.46M | 281.86M | 264.60M | 326.68M | 258.51M | 320.50M | 176.96M | 84.29M | -42.07M | 362.99M | 266.11M | 407.81M | 428.24M | 512.58M | 229.47M | 536.02M | 528.67M | -86.86M | 177.43M | 433.40M | 808.82M | -261.27M |
|
Non Operating Investment Income (Quarter)
|
-0.97M | -11.14M | 1.86M | 3.03M | 67.34M | 261.40M | -3.47M | -1.34M | 5.54M | 7.79M | -28.75M | -48.32M | 5.14M | 0.20M | 26.34M | 28.39M | -2.87M | 30.08M | 5.10M | -98.72M | -0.63M | 34.49M | 4.69M | -10.84M | 4.42M | 0.93M | 1.40M | 0.06M | 27.66M | 0.29M | 17.97M | 16.35M | -10.05M | 4.98M | 8.33M | 419.34M | 8.11M | -1.77M | 4.43M | -240.84M | 12.77M | -4.55M | 4.21M | 232.30M | 2.07M | -4.66M | -8.11M | 329.03M | 88.41M | 22.55M | 188.42M | -41.26M |
|
Interest & Investment Income (Quarter)
|
311.69M | 2.25M | 2.71M | 6.20M | 0.01M | 0.19M | -1.71M | -9.00M | 2.99M | 3.93M | 0.20M | -12.93M | -1.99M | -0.61M | 29.36M | -23.06M | -1.01M | 38.33M | 1.30M | 16.93M | 1.94M | 0.03M | 93.06M | 7.03M | 3.47M | 1.65M | | 15.97M | | 4.29M | -0.73M | 2.14M | 2.52M | 4.48M | 1.38M | 430.32M | 1.50M | 1.48M | 2.09M | -2.80M | 7.18M | -0.21M | -0.21M | -5.41M | 8.09M | -3.04M | 4.68M | 929.81M | 21.70M | 0.67M | 13.64M | 9.57M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | 6.07M | -3.05M | -1.99M | 2.77M | 21.44M | 5.24M | 5.67M | 23.04M | 1.69M | 16.50M | 2.82M | -2.49M | 2.64M | 0.46M | -2.98M | 0.09M | 1.48M | 0.37M | 5.08M | -1.87M | -11.78M | 5.46M | 2.18M | -3.47M | 2.54M | -4.11M | -1.82M | 36.65M | -16.28M | 1.78M | 5.81M | 2.60M | -26.68M | -1.01M | -6.10M | 5.53M | -10.80M | 0.27M | -1.92M | -18.80M | -12.70M | -10.51M | -47.13M | 4.02M | -255.83M |
|
Non Operating Income (Quarter)
|
353.11M | -109.93M | 512.15M | 440.55M | 325.18M | 318.97M | -48.71M | 217.62M | 11.01M | 28.96M | -39.55M | 36.88M | -15.45M | 17.41M | 73.34M | 39.84M | 56.63M | -8.92M | 54.15M | 72.81M | 2.24M | 67.93M | 38.75M | -12.68M | 27.87M | 35.26M | 32.79M | 26.62M | -227.86M | 2.18M | 62.35M | 54.89M | 56.78M | 49.69M | 111.54M | 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 |
|
EBT (Quarter)
|
247.58M | -130.42M | 410.99M | 344.49M | 274.68M | 191.49M | -76.89M | 167.64M | 46.45M | 57.55M | -32.09M | 9.57M | -8.97M | 83.01M | 125.42M | 98.46M | -190.59M | 115.08M | 88.42M | 136.94M | 62.05M | 51.07M | 52.34M | 18.88M | 135.96M | 84.38M | 103.58M | 101.26M | -296.41M | 241.10M | 159.64M | 275.15M | 190.06M | 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 |
|
Tax Provisions (Quarter)
|
8.61M | 6.31M | 4.79M | -4.88M | -6.70M | 5.27M | 2.40M | 10.28M | 4.06M | 6.10M | 5.58M | 3.32M | 4.67M | -4.43M | 7.64M | 3.15M | -34.26M | 1.25M | 4.55M | 5.41M | -12.38M | 36.90M | 5.10M | 2.54M | 14.40M | 9.50M | 11.70M | 16.79M | -20.60M | 24.42M | 18.31M | 32.87M | 25.80M | 48.50M | 30.30M | 42.90M | 20.40M | 13.46M | -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 |
|
Profit After Tax (Quarter)
|
223.13M | -136.73M | 406.20M | 320.78M | 281.37M | 186.22M | 13.97M | 157.35M | 42.39M | 12.09M | -37.66M | 0.18M | -3.09M | 87.44M | 117.78M | 34.02M | -156.32M | 49.88M | 83.87M | 131.54M | 40.95M | -11.78M | 15.91M | 16.34M | 121.58M | 74.88M | 33.33M | 84.47M | -275.80M | 56.37M | 47.55M | 242.28M | 58.38M | 271.32M | 84.73M | -243.50M | 140.90M | 53.61M | -48.78M | 21.82M | 180.62M | 264.57M | 116.69M | -87.56M | 73.03M | 170.76M | 216.41M | 177.32M | 47.17M | 221.98M | 472.97M | 54.25M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | 5.80M | 38.30M | 8.90M | 28.10M | 3.50M | 3.80M | -3.80M | -3.80M | 29.00M | 5.40M | 11.10M | 11.80M | -28.80M | 21.70M | 8.90M | 20.70M | 26.60M | 53.80M | 18.90M | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | -5847.14M | -178.54M | | -476.61M | 4,600.00M | | | | -397.88M | | | | -447.62M | -278.94M | -345.46M | -459.72M | -358.19M | -709.02M | -756.74M | -319.82M | -332.44M | -327.30M | -352.88M | | -472.29M | -514.17M | | | -738.37M | -706.38M | | -1322.87M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
205.50M | -5.16M | 44.66M | -466.71M | 0.41M | -15.15M | 4.47M | -249.63M | 34.81M | 0.18M | -16.98M | -38.69M | -11.98M | 0.34M | 13.42M | -4.85M | -16.32M | 3.72M | -9.97M | 56.52M | -0.37M | 21.74M | 12.66M | 30.12M | 59.00M | 0.93M | | 144.21M | -166.41M | -85.19M | -1.01M | 0.03M | 49.85M | 8.54M | -47.37M | -1.34M | -47.41M | 15.00M | 0.09M | 20.53M | -1.82M | 0.73M | 0.76M | 179.59M | 58.36M | -0.39M | 1.32M | -519.46M | 0.32M | -0.27M | 1.80M | -0.49M |
|
Income from Continuing Operations (Quarter)
|
238.97M | -136.73M | 406.20M | 349.37M | 281.37M | 186.22M | -79.28M | 157.35M | 42.39M | 51.45M | -37.66M | 6.25M | -13.64M | 87.44M | 117.78M | 95.31M | -156.32M | 113.83M | 83.87M | 131.54M | 74.42M | 14.17M | 47.24M | 16.34M | 121.56M | 74.88M | 91.88M | 84.47M | -275.81M | 216.68M | 141.33M | 242.28M | 164.26M | 271.28M | 216.69M | 265.96M | 140.91M | 53.61M | -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 |
|
Consolidated Net Income (Quarter)
|
238.97M | -136.73M | 406.20M | 349.37M | 281.37M | 186.22M | -79.28M | 157.35M | 42.39M | 51.45M | -37.66M | 6.25M | -13.64M | 87.44M | 117.78M | 95.31M | -156.32M | 113.83M | 83.87M | 131.54M | 74.42M | 14.17M | 47.24M | 16.34M | 121.56M | 74.88M | 91.88M | 84.47M | -275.81M | 216.68M | 141.33M | 242.28M | 164.26M | 271.28M | 216.69M | 265.96M | 140.91M | 53.61M | -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 |
|
Income towards Parent Company (Quarter)
|
238.97M | -136.73M | 406.20M | -5497.76M | 102.83M | 186.22M | -555.89M | 4,757.35M | 42.39M | 51.45M | -37.66M | -391.64M | -13.64M | 87.44M | 117.78M | -352.30M | -435.26M | -231.63M | -375.85M | -226.65M | -634.60M | -742.57M | -272.58M | -316.11M | -205.74M | -278.00M | 91.88M | -387.81M | -789.98M | 216.68M | 141.33M | -496.09M | -542.12M | 271.28M | -1106.18M | 265.96M | 140.91M | 53.61M | -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 |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | 6.75M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | 5.42M | | | | | | | | | | | | | | 22.78M | 25.31M | 25.31M | 25.31M | 25.31M |
|
Net Income towards Common Stockholders (Quarter)
|
238.97M | -136.73M | 406.20M | -5497.76M | 102.83M | 186.22M | -555.89M | 34.99M | 42.39M | 51.45M | -11.35M | 0.18M | -3.09M | 37.57M | 36.55M | 28.59M | -46.56M | 44.45M | 22.41M | 34.17M | 35.52M | -17.20M | 10.48M | 6.51M | 39.52M | 26.71M | 27.91M | 33.04M | -36.46M | 50.95M | 42.12M | 73.84M | 52.95M | 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 |
|
EPS (Basic) (Quarter)
|
| | | | 0.02M | 0.22 | 0.17 | 0.04 | 0.23 | 0.15 | -0.14 | 0.00 | -0.04 | 0.46 | 0.45 | 0.35 | -0.58 | 0.54 | 0.26 | 0.40 | 0.39 | -0.20 | 0.09 | 0.05 | 0.36 | 0.24 | 0.24 | 0.27 | -0.31 | 0.36 | 0.32 | 0.55 | 0.35 | 0.70 | 0.50 | 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 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | 0.22 | 0.17 | 0.04 | 0.23 | 0.15 | -0.14 | 0.00 | -0.04 | 0.46 | 0.43 | 0.34 | -0.58 | 0.53 | 0.26 | 0.39 | 0.28 | -0.20 | 0.09 | 0.05 | 0.36 | 0.23 | 0.23 | 0.25 | -0.31 | 0.35 | 0.27 | 0.49 | 0.32 | 0.69 | 0.45 | 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 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | 0.01M | 79.42M | 80.67M | 80.36M | 80.67M | 80.67M | 80.68M | 80.67M | 80.68M | 80.70M | 80.79M | 80.75M | 81.11M | 81.47M | 82.17M | 81.84M | 85.62M | 98.04M | 98.71M | 96.02M | 102.91M | 104.05M | 105.55M | 107.91M | 118.37M | 126.00M | 131.87M | 135.07M | 149.27M | 164.79M | 168.93M | 163.70M | 174.22M | 174.69M | 175.01M | 175.51M | 178.98M | 183.00M | 186.22M | 184.52M | 192.62M | 196.19M | 196.53M | 198.05M | 209.35M | 214.16M | 219.88M | 217.36M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | 81.36M | 80.36M | 80.67M | | 80.67M | 80.67M | 80.68M | 82.33M | 82.67M | 82.94M | 81.11M | 81.47M | 81.70M | 81.84M | 213.85M | 98.04M | 98.71M | 96.02M | 110.70M | 113.66M | 116.42M | 119.88M | 118.37M | 146.90M | 158.12M | 149.51M | 163.66M | 181.03M | 186.52M | 180.11M | 174.22M | 174.69M | 175.01M | 175.51M | 178.98M | 192.16M | 182.76M | 195.77M | 192.62M | 194.40M | 196.53M | 198.05M | 209.35M | 218.92M | 216.09M | 217.36M |
|
EBITDA (Quarter)
|
250.01M | -128.06M | 514.56M | 6.06M | 275.27M | 397.25M | -78.27M | 180.35M | 46.65M | 57.45M | -29.98M | 15.27M | -8.97M | 84.94M | 125.42M | 98.46M | -10.58M | 120.43M | 129.44M | 134.59M | 4.91M | 107.83M | 56.49M | 23.24M | 201.69M | 83.68M | 175.83M | 366.69M | -215.12M | 247.18M | 166.46M | 281.86M | 264.60M | 326.68M | 258.51M | 320.50M | 176.96M | 84.29M | -42.07M | 362.99M | 266.11M | 407.81M | 428.24M | 512.58M | 229.47M | 536.02M | 528.67M | -86.86M | 177.43M | 433.40M | 808.82M | -261.27M |
|
Interest Expenses (Quarter)
|
2.42M | 2.37M | 103.57M | -338.44M | 0.60M | 205.77M | -1.38M | 12.72M | 0.20M | -2.05M | 2.10M | 5.70M | | | | | -2.16M | 5.35M | 41.01M | -2.36M | | 56.75M | 4.14M | 4.36M | 65.72M | -0.71M | 72.25M | 265.43M | 81.30M | 6.08M | 6.82M | 6.71M | 74.53M | 6.91M | 11.52M | 11.63M | 15.65M | 17.22M | 18.31M | 20.18M | 24.99M | 25.84M | 201.36M | 29.48M | -1.58M | 218.69M | 201.56M | -486.73M | 36.39M | 146.47M | 156.55M | -467.92M |
|
Tax Rate (Quarter)
|
3.48% | -4.84% | 1.17% | -1.42% | -2.44% | 2.75% | -3.12% | 6.13% | 8.74% | 10.60% | -17.39% | 34.72% | -51.98% | -5.34% | 6.09% | 3.20% | 17.98% | 1.09% | 5.15% | 3.95% | -19.94% | 72.25% | 9.74% | 13.47% | 10.59% | 11.26% | 11.30% | 16.58% | 6.95% | 10.13% | 11.47% | 11.95% | 13.57% | 15.17% | 12.27% | 13.89% | 12.65% | 20.07% | 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% |