|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,372.00M | 2,371.00M | 3,001.00M | 2,569.00M | 2,432.00M | 3,244.00M | 3,547.00M | 2,771.00M | 2,557.00M | 3,123.00M | 3,564.00M | 2,764.00M | 2,551.00M | 3,048.00M | 3,480.00M | 2,710.00M | 2,430.00M | 3,039.00M | 3,519.00M | 2,664.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.00M | 338.00M | 277.00M | 328.00M | 111.00M | 234.00M | 134.00M | 349.00M | 265.00M | 375.00M | 517.00M | 582.00M | 636.00M | 733.00M | 806.00M | 801.00M | 1,055.00M | 636.00M | 678.00M | 646.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.00M | 294.00M | 361.00M | 308.00M | 283.00M | 359.00M | 384.00M | 322.00M | 324.00M | 378.00M | 397.00M | 309.00M | 325.00M | 348.00M | 367.00M | 312.00M | 308.00M | 396.00M | 422.00M | 321.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 22.00M | 5.00M | 17.00M | 8.00M | 6.00M | 2.00M | 3.00M | 4.00M | 1.00M | 2.00M | 4.00M | 3.00M | 14.00M | 6.00M | 14.00M | 22.00M | 59.00M | 13.00M | 37.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.00M | 378.00M | | | | | 9.00M | -2.00M | 2.00M | -4.00M | -1.00M | | -1.00M | -2.00M | -3.00M | -3.00M | -6.00M | -5.00M | -2.00M | -5.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 832.00M | 1,032.00M | 2,072.00M | 4,516.00M | 1,737.00M | 2,161.00M | 2,205.00M | 2,255.00M | 2,160.00M | 2,525.00M | 1,543.00M | 2,602.00M | 1,344.00M | 1,532.00M | 3,151.00M | -2851.00M | 1,353.00M | 1,526.00M | 3,046.00M | 3,404.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -175.00M | 563.00M | 1,009.00M | 594.00M | 772.00M | 1,147.00M | 1,406.00M | 485.00M | 530.00M | 770.00M | 965.00M | -55.00M | 97.00M | 271.00M | 570.00M | -2749.00M | -580.00M | 125.00M | 582.00M | -138.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -129.00M | | -7.00M | | | | | | | | -1.00M | -4.00M | | -1.00M | | -18.00M | | -3.00M | -3.00M | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -250.00M | 486.00M | 929.00M | 543.00M | 695.00M | 1,083.00M | 1,342.00M | 516.00M | 397.00M | 598.00M | 757.00M | 162.00M | -142.00M | 27.00M | 329.00M | -2841.00M | -677.00M | 15.00M | 473.00M | -740.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | 88.00M | 255.00M | 162.00M | 168.00M | 309.00M | 311.00M | 92.00M | 85.00M | 162.00M | 130.00M | -98.00M | -29.00M | 12.00M | 91.00M | -884.00M | -173.00M | 10.00M | 113.00M | 116.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -170.00M | 398.00M | 675.00M | 383.00M | 527.00M | 774.00M | 1,031.00M | 423.00M | 312.00M | 436.00M | 626.00M | 259.00M | -114.00M | 14.00M | 238.00M | -1958.00M | -504.00M | 5.00M | 360.00M | -853.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.00M | -2.00M | -4.00M | -3.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | -109.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -170.00M | 398.00M | 674.00M | 381.00M | 527.00M | 774.00M | 1,031.00M | 424.00M | 312.00M | 436.00M | 627.00M | 260.00M | -113.00M | 15.00M | 238.00M | -1957.00M | -504.00M | 5.00M | 360.00M | -856.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -170.00M | 398.00M | 674.00M | 381.00M | 527.00M | 774.00M | 1,031.00M | 424.00M | 312.00M | 436.00M | 627.00M | 260.00M | -113.00M | 15.00M | 238.00M | -1957.00M | -504.00M | 5.00M | 360.00M | -856.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -170.00M | 398.00M | 674.00M | 381.00M | 527.00M | 774.00M | 1,031.00M | 424.00M | 312.00M | 436.00M | 627.00M | 260.00M | -113.00M | 15.00M | 238.00M | -1957.00M | -504.00M | 5.00M | 360.00M | -856.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -170.00M | 398.00M | 674.00M | 381.00M | 527.00M | 774.00M | 1,031.00M | 424.00M | 312.00M | 436.00M | 627.00M | 260.00M | -113.00M | 15.00M | 238.00M | -1957.00M | -504.00M | 5.00M | 360.00M | -856.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.43 | 5.69 | 10.58 | 6.48 | 9.96 | 16.05 | 22.08 | 11.07 | 7.88 | 11.13 | 16.96 | 7.46 | -3.21 | 0.41 | 6.67 | -55.09 | -14.35 | 0.10 | 10.22 | -21.23 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.43 | 5.63 | 10.45 | 6.28 | 9.71 | 15.71 | 21.67 | 10.84 | 7.72 | 11.01 | 16.78 | 7.37 | -3.21 | 0.41 | 6.65 | -55.07 | -14.35 | 0.10 | 10.11 | -21.23 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.90M | 69.90M | 67.80M | 64.90M | 53.10M | 48.50M | 49.50M | 47.30M | 39.60M | 39.10M | 36.90M | 38.30M | 35.60M | 35.60M | 35.50M | 35.50M | 35.20M | 35.20M | 35.20M | 35.20M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.00M | 400.00M | 660.00M | 922.00M | 568.00M | 742.00M | 979.00M | 834.00M | 302.00M | 456.00M | 586.00M | 527.00M | -158.00M | 19.00M | 260.00M | -1948.00M | -497.00M | 71.00M | 341.00M | 508.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 77.00M | 80.00M | 51.00M | 77.00M | 64.00M | 64.00M | -31.00M | 133.00M | 172.00M | 208.00M | -217.00M | 239.00M | 244.00M | 241.00M | 92.00M | 97.00M | 110.00M | 109.00M | 602.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00% | 18.11% | 27.45% | 29.83% | 24.17% | 28.53% | 23.17% | 17.83% | 21.41% | 27.09% | 17.17% | -60.49% | 20.42% | 44.44% | 27.66% | 31.12% | 25.55% | 66.67% | 23.89% | -15.68% |