|
Revenue (Quarter)
|
| | | | | | | | | 416.00M | 414.00M | 414.00M | 461.00M | 48.11M | 454.00M | 492.00M | 497.00M | 538.00M | 551.00M | 917.00M | 902.00M | 908.00M | 912.00M | 944.00M | 929.00M | 866.00M | 917.00M | 956.00M | 884.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | 142.00M | 136.00M | 104.00M | 134.00M | 7.40M | 121.00M | 156.00M | 147.00M | 149.00M | 146.00M | 336.00M | 339.00M | 329.00M | 339.00M | 371.00M | 355.00M | 303.00M | 336.00M | 340.00M | 345.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | 274.00M | 278.00M | 310.00M | 327.00M | 6.40M | 333.00M | 336.00M | 350.00M | 1.91M | 405.00M | 581.00M | 563.00M | 579.00M | 573.00M | 573.00M | 574.00M | 563.00M | 581.00M | 616.00M | 539.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 6.62M | | 4.04M | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | -10.00M | -12.00M | 81.00M | -20.00M | 24.97M | -17.00M | 123.00M | -16.00M | -17.00M | -16.00M | 116.00M | -18.00M | -17.00M | -21.00M | 131.00M | -19.00M | -20.00M | -20.00M | 139.00M | -21.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | 2.58M | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | 168.37M | | | | 211.35M | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | -10.00M | | | | 193.33M | -17.00M | 123.00M | | 196.93M | -16.00M | | | | | 131.00M | -19.00M | -20.00M | -20.00M | 139.00M | -21.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | 264.00M | 290.00M | 229.00M | 347.00M | 269.75M | 350.00M | 213.00M | 366.00M | 372.00M | 421.00M | 465.00M | 581.00M | 562.00M | 594.00M | 442.00M | 593.00M | 543.00M | 601.00M | 477.00M | 560.00M |
|
EBIT (Quarter)
|
| | | | | | | | | 264.00M | 290.00M | 229.00M | 347.00M | 269.75M | 350.00M | 213.00M | 366.00M | 372.00M | 421.00M | 465.00M | 581.00M | 562.00M | 594.00M | 442.00M | 593.00M | 543.00M | 601.00M | 477.00M | 560.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | -141.00M | 21.00M | -9.00M | -82.00M | -0.19M | 51.00M | 11.00M | | 12.00M | -14.00M | 25.00M | -21.00M | -15.00M | 19.00M | -99.00M | -1.00M | 71.00M | -31.00M | 22.00M | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | -122.00M | -30.00M | | -29.00M | 56.20M | 12.00M | 13.00M | 10.00M | 16.00M | -2.00M | -48.00M | -26.00M | -44.00M | -22.00M | -26.00M | 269.00M | -14.00M | 100.00M | -14.00M | -12.00M |
|
EBT (Quarter)
|
| | | | | | | | | 238.00M | 290.00M | -81.00M | -97.00M | 213.55M | 402.00M | 735.00M | -115.00M | -59.00M | 1,104.00M | 44.00M | 296.00M | 742.00M | -723.00M | 122.00M | 857.00M | -207.00M | 416.00M | 19.00M | 120.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | -51.00M | -60.00M | | -90.00M | 15.93M | -53.00M | -88.00M | -80.00M | -89.00M | -93.00M | -125.00M | -101.00M | -94.00M | -80.00M | | -117.00M | -94.00M | -86.00M | | -71.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | 65.00M | 213.00M | -165.00M | -216.00M | 197.62M | 331.00M | 662.00M | -195.00M | 154.00M | 1,009.00M | -54.00M | 197.00M | 643.00M | -808.00M | 40.00M | 762.00M | -309.00M | 320.00M | -73.00M | 36.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | 6.00M | 2.00M | 1.00M | | -1.00M | | 24.00M | | | | | | | -10.00M | 12.00M | 47.00M | 4.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | -200.00M | -291.00M | | -157.00M | -326.00M | -428.00M | -1275.00M | -106.00M | -226.00M | -322.00M | -2278.00M | -169.00M | -321.00M | -490.00M | | -373.00M | -541.00M | -779.00M | | -148.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | 108.00M | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | 289.00M | 350.00M | -81.00M | -7.00M | 197.62M | 455.00M | 823.00M | -35.00M | 30.00M | 1,197.00M | 169.00M | 397.00M | 836.00M | -643.00M | 122.00M | 974.00M | -113.00M | 502.00M | 19.00M | 191.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | 289.00M | | | -7.00M | 197.62M | | | -35.00M | 30.00M | | 169.00M | | 836.00M | | | 974.00M | | 502.00M | 19.00M | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | -43.00M | 122.00M | -269.00M | -373.00M | 673.00M | 229.00M | 565.00M | -301.00M | -274.00M | 913.00M | -227.00M | 28.00M | 491.00M | -977.00M | -150.00M | 389.00M | -477.00M | 82.00M | -235.00M | -112.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | 13.03M | | | | 13.03M | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | -43.00M | | | -373.00M | 184.59M | | | | 128.73M | 913.00M | | | | | | | | | | -112.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | -0.04M | | | | 2.88 | | | | 2.33 | | | | | | | | | | | |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | -0.04M | | | | 0.64 | | | | 0.40 | | | | | | | | | | | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | 960.00 | 960.00 | 960.00 | 960.00 | 64.17M | 64.17M | 64.17M | 64.17M | 55.33M | 55.33M | 55.33M | 55.33M | 55.33M | 55.33M | 55.33M | 55.33M | 55.33M | 55.33M | 55.33M | 55.33M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | 960.00 | 960.00 | 960.00 | 960.00 | 288.00M | 288.00M | 288.00M | 288.00M | 323.00M | 323.00M | 323.00M | 323.00M | 323.00M | 323.00M | 323.00M | 323.00M | 323.00M | 323.00M | 323.00M | 323.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | 264.00M | 290.00M | 229.00M | 347.00M | 269.75M | 350.00M | -1.00M | -16.00M | 372.00M | 421.00M | 465.00M | 581.00M | 562.00M | 594.00M | 442.00M | 593.00M | 543.00M | 601.00M | 477.00M | 560.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | 84.50M | -77.00M | 502.00M | -102.00M | 54.66M | -147.00M | 936.00M | -153.00M | -161.00M | -162.00M | 1,173.00M | -239.00M | -259.00M | -269.00M | 1,832.00M | -273.00M | -267.00M | -312.00M | 2,007.00M | -305.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | -21.43% | -20.69% | | 92.78% | 7.46% | -13.18% | -11.97% | 69.57% | 150.85% | -8.42% | -284.09% | -34.12% | -12.67% | 11.07% | | -13.65% | 45.41% | -20.67% | | -59.17% |