|
Revenue (Quarter)
|
995.00M | 1,465.00M | -65.00M | 1,153.00M | 1,294.00M | 1,512.00M | 910.00M | 1,235.00M | 1,034.00M | 1,623.00M | 359.00M | 1,168.00M | 1,334.00M | 2,170.00M | -362.00M | 1,217.00M | 2,002.00M | 1,734.00M | 3,549.00M | 1,329.00M | 2,194.00M | 1,810.00M | 1,887.00M | 1,850.00M | 2,173.00M | 2,577.00M | 1,342.00M | 1,328.00M | 2,243.00M | 1,871.00M | 3,887.00M | 1,839.00M | 2,238.00M | 2,752.00M | 2,019.00M | 1,968.00M | 2,328.00M | 2,778.00M | 2,050.00M | 1,920.00M | 2,337.00M | 2,753.00M | 2,162.00M | 1,753.00M | 760.00M | 1,534.00M | 1,355.00M | 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)
|
| | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
393.00M | 357.00M | 321.00M | 297.00M | 339.00M | 352.00M | 299.00M | 276.00M | 259.00M | 304.00M | 383.00M | 318.00M | 334.00M | 436.00M | 383.00M | 386.00M | 476.00M | 524.00M | 424.00M | 433.00M | 517.00M | 582.00M | 464.00M | 432.00M | 498.00M | 555.00M | 448.00M | 463.00M | 532.00M | 576.00M | 476.00M | 504.00M | 597.00M | 616.00M | 504.00M | 515.00M | 591.00M | 587.00M | 486.00M | 485.00M | 543.00M | 551.00M | 484.00M | 459.00M | 374.00M | 256.00M | 279.00M | 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)
|
133.00M | 155.00M | 130.00M | 131.00M | 143.00M | 156.00M | 15.00M | 2.00M | 169.00M | 190.00M | 245.00M | 219.00M | 233.00M | 244.00M | 229.00M | 224.00M | 274.00M | 274.00M | 248.00M | 248.00M | 287.00M | 298.00M | 247.00M | 248.00M | 281.00M | 314.00M | 250.00M | 269.00M | 312.00M | 315.00M | 238.00M | 262.00M | 293.00M | 320.00M | 245.00M | 296.00M | 321.00M | 336.00M | 267.00M | 284.00M | 313.00M | 350.00M | 290.00M | 251.00M | 132.00M | 166.00M | 154.00M | 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)
|
8.00M | 1.00M | 6.00M | 1.00M | 2.00M | 6.00M | 6.00M | 2.00M | 34.00M | 66.00M | -97.00M | 7.00M | 12.00M | 7.00M | 12.00M | 10.00M | 15.00M | 14.00M | 22.00M | 7.00M | 1.00M | 8.00M | 10.00M | 1.00M | 3.00M | 6.00M | 8.00M | 15.00M | 5.00M | 6.00M | 3.00M | 7.00M | 38.00M | 7.00M | 11.00M | 6.00M | 4.00M | 4.00M | 8.00M | 21.00M | 23.00M | 22.00M | 14.00M | 44.00M | 28.00M | 17.00M | 29.00M | 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)
|
114.00M | 218.00M | 791.00M | 183.00M | 155.00M | 854.00M | 940.00M | 944.00M | 263.00M | 223.00M | -1539.00M | 349.00M | 374.00M | 349.00M | 3,551.00M | 311.00M | 1,275.00M | 330.00M | 1,194.00M | 312.00M | 300.00M | 1,348.00M | 257.00M | 304.00M | 310.00M | 327.00M | 1,192.00M | 1,220.00M | 273.00M | 1,414.00M | 1,205.00M | 1,231.00M | 180.00M | 1,445.00M | 4,464.00M | 275.00M | 1,374.00M | 367.00M | 1,286.00M | 281.00M | 1,377.00M | 368.00M | 1,360.00M | 1,264.00M | 835.00M | 1,042.00M | 1,028.00M | 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)
|
648.00M | 731.00M | 1,248.00M | 612.00M | 639.00M | 1,368.00M | 1,260.00M | 1,224.00M | 725.00M | 783.00M | -1008.00M | 893.00M | 953.00M | 1,036.00M | 4,175.00M | 931.00M | 2,040.00M | 1,142.00M | 1,888.00M | 1,000.00M | 1,105.00M | 2,236.00M | 978.00M | 985.00M | 1,092.00M | 1,202.00M | 1,898.00M | 1,967.00M | 1,122.00M | 2,311.00M | 1,922.00M | 2,004.00M | 1,108.00M | 2,388.00M | 5,224.00M | 1,092.00M | 2,290.00M | 1,294.00M | 2,047.00M | 1,071.00M | 2,256.00M | 1,291.00M | 2,148.00M | 2,018.00M | 1,369.00M | 1,481.00M | 1,490.00M | 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)
|
69.00M | 158.00M | -9.00M | 8.00M | 105.00M | 224.00M | -49.00M | 18.00M | 96.00M | 184.00M | -57.00M | 47.00M | 198.00M | 337.00M | -3.00M | 1.00M | 17.00M | 287.00M | 20.00M | 61.00M | 103.00M | 356.00M | 81.00M | 36.00M | 127.00M | 361.00M | 147.00M | -21.00M | 136.00M | 422.00M | 26.00M | -116.00M | 59.00M | 442.00M | -26.00M | -83.00M | 87.00M | 399.00M | 52.00M | -55.00M | 90.00M | 418.00M | -69.00M | -182.00M | -558.00M | 117.00M | 20.00M | -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)
|
| | | | | | 1.00M | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | -40.00M | | | -92.00M | | | | | -27.00M | -23.00M | -2.00M | -23.00M | | | | | | 56.00M | | -112.00M | | 23.00M | | -46.00M | | -10.00M | | -17.00M | -3.00M | | | | -5.00M | | | -14.00M | | | -10.00M | -2.00M | -4.00M | -3.00M | -2.00M | | -129.00M | | -7.00M | | | | | | | | -1.00M | -4.00M | | -1.00M | | -18.00M | | -3.00M | -3.00M | |
|
EBT (Quarter)
|
-2.00M | 83.00M | -88.00M | -66.00M | 29.00M | 144.00M | -123.00M | 11.00M | 89.00M | 136.00M | -200.00M | -26.00M | 129.00M | 260.00M | -63.00M | -57.00M | -38.00M | 230.00M | -38.00M | 5.00M | 48.00M | 306.00M | 33.00M | -16.00M | 82.00M | 312.00M | 4.00M | -86.00M | 63.00M | 345.00M | -43.00M | -165.00M | 11.00M | 364.00M | 1.00M | -129.00M | 38.00M | 355.00M | 3.00M | -136.00M | 81.00M | 328.00M | 14.00M | -265.00M | -609.00M | 53.00M | -135.00M | -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)
|
4.00M | 26.00M | -39.00M | -28.00M | 3.00M | 54.00M | 10.00M | 4.00M | 37.00M | 54.00M | -30.00M | -3.00M | 50.00M | -20.00M | -17.00M | -11.00M | -10.00M | 112.00M | -10.00M | 1.00M | 22.00M | 114.00M | 10.00M | -7.00M | -61.00M | 128.00M | 9.00M | -35.00M | 27.00M | 136.00M | -12.00M | -58.00M | 8.00M | 119.00M | -219.00M | -42.00M | 12.00M | 142.00M | -10.00M | -45.00M | 19.00M | 139.00M | -128.00M | -107.00M | -128.00M | 8.00M | -45.00M | -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)
|
-6.00M | 57.00M | -49.00M | -38.00M | 26.00M | 90.00M | -24.00M | 7.00M | 52.00M | 82.00M | 223.00M | -23.00M | 79.00M | 280.00M | -46.00M | -46.00M | -28.00M | 118.00M | -28.00M | 4.00M | 26.00M | 192.00M | 23.00M | -9.00M | 143.00M | 184.00M | -5.00M | -51.00M | 36.00M | 209.00M | -31.00M | -107.00M | 3.00M | 245.00M | 220.00M | -87.00M | 26.00M | 213.00M | 13.00M | -91.00M | 62.00M | 189.00M | 142.00M | -158.00M | -481.00M | 45.00M | -90.00M | -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)
|
| | | | -93.00M | 46.00M | 455.00M | 23.00M | 28.00M | 54.00M | -213.00M | -3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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)
|
-6.00M | 57.00M | -49.00M | -38.00M | 26.00M | 90.00M | -133.00M | 7.00M | 52.00M | 82.00M | -170.00M | -23.00M | 79.00M | 280.00M | -46.00M | -46.00M | -28.00M | 118.00M | -28.00M | 4.00M | 26.00M | 192.00M | 23.00M | -9.00M | 143.00M | 184.00M | -5.00M | -51.00M | 36.00M | 209.00M | -31.00M | -107.00M | 3.00M | 245.00M | 220.00M | -87.00M | 26.00M | 213.00M | 13.00M | -91.00M | 62.00M | 189.00M | 142.00M | -158.00M | -481.00M | 45.00M | -90.00M | -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)
|
-6.00M | 57.00M | -49.00M | -38.00M | 26.00M | 90.00M | -133.00M | 7.00M | 52.00M | 82.00M | -170.00M | -23.00M | 79.00M | 280.00M | -46.00M | -46.00M | -28.00M | 118.00M | -28.00M | 4.00M | 26.00M | 192.00M | 23.00M | -9.00M | 143.00M | 184.00M | -5.00M | -51.00M | 36.00M | 209.00M | -31.00M | -107.00M | 3.00M | 245.00M | 220.00M | -87.00M | 26.00M | 213.00M | 13.00M | -91.00M | 62.00M | 189.00M | 142.00M | -158.00M | -481.00M | 45.00M | -90.00M | -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)
|
-6.00M | 57.00M | -49.00M | -38.00M | 26.00M | 90.00M | -133.00M | 7.00M | 52.00M | 82.00M | -170.00M | -23.00M | 79.00M | 280.00M | -46.00M | -46.00M | -28.00M | 118.00M | -28.00M | 4.00M | 26.00M | 192.00M | 23.00M | -9.00M | 143.00M | 184.00M | -5.00M | -51.00M | 36.00M | 209.00M | -31.00M | -107.00M | 3.00M | 245.00M | 220.00M | -87.00M | 26.00M | 213.00M | 13.00M | -91.00M | 62.00M | 189.00M | 142.00M | -158.00M | -481.00M | 45.00M | -90.00M | -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)
|
-6.00M | 57.00M | -49.00M | -38.00M | 26.00M | 90.00M | -133.00M | 7.00M | 52.00M | 82.00M | -170.00M | -23.00M | 79.00M | 280.00M | -46.00M | -46.00M | -28.00M | 118.00M | -28.00M | 4.00M | 26.00M | 192.00M | 23.00M | -9.00M | 143.00M | 184.00M | -5.00M | -51.00M | 36.00M | 209.00M | -31.00M | -107.00M | 3.00M | 245.00M | 220.00M | -87.00M | 26.00M | 213.00M | 13.00M | -91.00M | 62.00M | 189.00M | 142.00M | -158.00M | -481.00M | 45.00M | -90.00M | -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)
|
| | -0.48 | -0.37 | 0.25 | 0.88 | -0.23 | 0.07 | 0.56 | 0.78 | -1.62 | -0.22 | 0.74 | 2.62 | -0.43 | -0.43 | -0.26 | 1.09 | -0.26 | 0.03 | 0.25 | 1.84 | 0.22 | -0.09 | 1.36 | 1.80 | -0.06 | -0.53 | 0.39 | 2.32 | -0.35 | -1.25 | 0.04 | 2.96 | 2.70 | -1.08 | 0.33 | 2.71 | 0.16 | -1.20 | 0.81 | 2.52 | 1.92 | -2.16 | -6.91 | 0.64 | -1.31 | -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)
|
| | | -0.37 | 0.22 | 0.73 | -0.23 | 0.06 | 0.42 | 0.65 | -1.62 | -0.22 | 0.66 | 2.38 | -0.43 | -0.43 | -0.26 | 1.02 | -0.26 | 0.03 | 0.24 | 1.74 | 0.21 | -0.09 | 1.34 | 1.77 | -0.06 | -0.53 | 0.38 | 2.28 | -0.35 | -1.25 | 0.04 | 2.91 | 2.65 | -1.08 | 0.32 | 2.68 | 0.16 | -1.20 | 0.81 | 2.50 | 1.90 | -2.16 | -6.91 | 0.63 | -1.31 | -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)
|
| | 102.20M | 102.60M | 103.10M | 103.20M | 103.10M | 104.60M | 105.40M | 105.40M | 105.20M | 105.90M | 106.70M | 106.80M | 106.60M | 107.70M | 108.40M | 108.30M | 107.60M | 106.60M | 105.10M | 103.90M | 105.40M | 106.10M | 105.50M | 102.70M | 103.40M | 96.30M | 93.90M | 90.40M | 92.00M | 85.70M | 84.00M | 82.60M | 83.40M | 81.00M | 80.70M | 78.80M | 79.30M | 75.80M | 75.90M | 75.60M | 75.20M | 72.90M | 71.30M | 69.70M | 70.50M | 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)
|
462.00M | 515.00M | 312.00M | 305.00M | 444.00M | 576.00M | 250.00M | 294.00M | 355.00M | 488.00M | 326.00M | 21.00M | 32.00M | 308.00M | 380.00M | -69.00M | -65.00M | 178.00M | 444.00M | 7.00M | 31.00M | 116.00M | 545.00M | -103.00M | 151.00M | 150.00M | 595.00M | 19.00M | 40.00M | 235.00M | 502.00M | -79.00M | 51.00M | 279.00M | 478.00M | -79.00M | -24.00M | 207.00M | 538.00M | -96.00M | 60.00M | 155.00M | 415.00M | -257.00M | -448.00M | 74.00M | 299.00M | -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)
|
71.00M | 75.00M | 79.00M | 74.00M | 76.00M | 80.00M | 74.00M | 7.00M | 7.00M | 48.00M | 143.00M | 73.00M | 69.00M | 77.00M | 60.00M | 58.00M | 55.00M | 57.00M | 58.00M | 56.00M | 55.00M | 50.00M | 48.00M | 52.00M | 45.00M | 49.00M | 143.00M | 65.00M | 73.00M | 77.00M | 69.00M | 49.00M | 48.00M | 78.00M | -27.00M | 46.00M | 49.00M | 44.00M | 49.00M | 81.00M | 9.00M | 90.00M | -83.00M | 83.00M | 51.00M | 64.00M | 155.00M | 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)
|
-200.00% | 31.33% | 44.32% | 42.42% | 10.34% | 37.50% | -8.13% | 36.36% | 41.57% | 39.71% | 15.00% | 11.54% | 38.76% | -7.69% | 26.98% | 19.30% | 26.32% | 48.70% | 26.32% | 20.00% | 45.83% | 37.25% | 30.30% | 43.75% | -74.39% | 41.03% | 225.00% | 40.70% | 42.86% | 39.42% | 27.91% | 35.15% | 72.73% | 32.69% | -21,900.00% | 32.56% | 31.58% | 40.00% | -333.33% | 33.09% | 23.46% | 42.38% | -914.29% | 40.38% | 21.02% | 15.09% | 33.33% | 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% |