|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 546.00M | 1,287.00M | 1,623.00M | 2,401.00M | 4,305.00M | 3,839.00M | 4,432.00M | 4,911.00M | 6,854.00M | 5,396.00M | 5,406.00M | 5,781.00M | 7,896.00M | 5,938.00M | 5,810.00M | 6,328.00M | 8,153.00M | 6,330.00M | 6,165.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 417.00M | 425.00M | 580.00M | 530.00M | 619.00M | 625.00M | 741.00M | 712.00M | 736.00M | 713.00M | 788.00M | 813.00M | 789.00M | 763.00M | 886.00M | 848.00M | 816.00M | 779.00M | 960.00M | 924.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,248.00M | 2,178.00M | -1742.00M | 2,584.00M | 2,064.00M | 2,754.00M | 7,714.00M | 2,599.00M | 4,055.00M | 4,517.00M | -1095.00M | 4,318.00M | 4,432.00M | 3,540.00M | 2,947.00M | 2,918.00M | 3,070.00M | 3,606.00M | 2,950.00M | 3,015.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,665.00M | 2,603.00M | -1162.00M | 3,114.00M | 2,683.00M | 3,379.00M | 8,455.00M | 3,311.00M | 4,791.00M | 5,230.00M | -307.00M | 5,131.00M | 5,221.00M | 4,303.00M | 3,833.00M | 3,766.00M | 3,886.00M | 4,385.00M | 3,910.00M | 3,939.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1616.00M | -2057.00M | -1893.00M | -1491.00M | -1473.00M | -279.00M | -1135.00M | -172.00M | 120.00M | 1,624.00M | 384.00M | 276.00M | 560.00M | 2,178.00M | 561.00M | 543.00M | 934.00M | 2,271.00M | 735.00M | 607.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1616.00M | -2057.00M | -1893.00M | -1491.00M | -1473.00M | -279.00M | -1135.00M | -172.00M | 120.00M | 1,624.00M | 384.00M | 276.00M | 560.00M | 2,178.00M | 561.00M | 543.00M | 934.00M | 2,271.00M | 735.00M | 607.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.00M | 2.00M | 3.00M | 6.00M | 24.00M | 40.00M | 56.00M | 69.00M | 59.00M | 50.00M | 33.00M | 25.00M | 19.00M | 16.00M | 7.00M | 12.00M | 15.00M | 17.00M | 12.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | -11.00M | -296.00M | -32.00M | 6.00M | -81.00M | -1.00M | | -17.00M | -19.00M | -31.00M | -33.00M | -7.00M | -10.00M | 118.00M | -249.00M | -20.00M | -2.00M | 10.00M | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -444.00M | -11.00M | -2346.00M | -32.00M | -358.00M | -479.00M | -57.00M | -514.00M | -522.00M | -559.00M | 1,520.00M | -18.00M | -464.00M | -10.00M | 118.00M | 12.00M | -20.00M | -2.00M | 10.00M | -47.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2060.00M | -2859.00M | -2624.00M | -1888.00M | -1831.00M | -759.00M | -1602.00M | -686.00M | -402.00M | 1,065.00M | -39.00M | -214.00M | 96.00M | 1,743.00M | 289.00M | -68.00M | 582.00M | 1,857.00M | 404.00M | 280.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | -23.00M | -4.00M | 3.00M | 3.00M | 11.00M | -3.00M | 7.00M | 5.00M | -9.00M | 10.00M | | 5.00M | 8.00M | -14.00M | 7.00M | 17.00M | 6.00M | -18.00M | 17.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2072.00M | -2836.00M | -2620.00M | -1891.00M | -1834.00M | -770.00M | -1598.00M | -693.00M | -407.00M | 1,074.00M | -48.00M | -214.00M | 92.00M | 1,735.00M | 303.00M | -75.00M | 565.00M | 1,852.00M | 422.00M | 258.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | 15.00M | -4.00M | -38.00M | -11.00M | -16.00M | 11.00M | 3.00M | -3.00M | -4.00M | 10.00M | 6.00M | -2.00M | -1.00M | 8.00M | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | 4.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2072.00M | -2836.00M | -2620.00M | -1891.00M | -1834.00M | -770.00M | -1599.00M | -693.00M | -407.00M | 1,074.00M | -49.00M | -214.00M | 91.00M | 1,735.00M | 303.00M | -75.00M | 565.00M | 1,851.00M | 422.00M | 263.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2072.00M | -2836.00M | -2620.00M | -1891.00M | -1834.00M | -770.00M | -1599.00M | -693.00M | -407.00M | 1,074.00M | -49.00M | -214.00M | 91.00M | 1,735.00M | 303.00M | -75.00M | 565.00M | 1,851.00M | 422.00M | 263.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2072.00M | -2836.00M | -2620.00M | -1891.00M | -1834.00M | -770.00M | -1599.00M | -693.00M | -407.00M | 1,074.00M | -49.00M | -214.00M | 91.00M | 1,735.00M | 303.00M | -75.00M | 565.00M | 1,851.00M | 422.00M | 263.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2072.00M | -2836.00M | -2620.00M | -1891.00M | -1834.00M | -770.00M | -1599.00M | -693.00M | -407.00M | 1,074.00M | -49.00M | -214.00M | 91.00M | 1,735.00M | 303.00M | -75.00M | 565.00M | 1,851.00M | 422.00M | 263.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.83 | -2.50 | -2.32 | -1.66 | -1.61 | -0.65 | -1.27 | -0.55 | -0.32 | 0.85 | -0.04 | -0.17 | 0.07 | 1.37 | 0.23 | -0.06 | 0.43 | 1.41 | 0.32 | 0.19 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.83 | -2.50 | -2.32 | -1.66 | -1.61 | -0.65 | -1.27 | -0.55 | -0.32 | 0.79 | -0.04 | -0.17 | 0.07 | 1.26 | 0.23 | -0.06 | 0.42 | 1.33 | 0.31 | 0.19 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,132.00M | 1,120.00M | 1,123.00M | 1,137.00M | 1,139.00M | 1,185.00M | 1,180.00M | 1,260.00M | 1,261.00M | 1,263.00M | 1,262.00M | 1,264.00M | 1,267.00M | 1,266.00M | 1,274.00M | 1,309.00M | 1,312.00M | 1,311.00M | 1,312.00M | 1,379.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1616.00M | -2057.00M | -1893.00M | -1491.00M | -1473.00M | -279.00M | -1135.00M | -172.00M | 120.00M | 1,624.00M | 384.00M | 276.00M | 560.00M | 2,178.00M | 561.00M | 543.00M | 934.00M | 2,271.00M | 735.00M | 607.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.00M | 418.00M | 348.00M | 368.00M | 370.00M | 422.00M | 448.00M | 539.00M | 542.00M | 518.00M | 466.00M | 471.00M | 450.00M | 431.00M | 403.00M | 377.00M | 341.00M | 317.00M | 315.00M | 291.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58% | 0.80% | 0.15% | -0.16% | -0.16% | -1.45% | 0.19% | -1.02% | -1.24% | -0.85% | -25.64% | | 5.21% | 0.46% | -4.84% | -10.29% | 2.92% | 0.32% | -4.46% | 6.07% |