|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.30M | 94.21M | 117.42M | 114.37M | 263.06M | 223.54M | 368.07M | 339.95M | 348.16M | 278.38M | 268.63M | 240.38M | 252.00M | 714.22M | 226.03M | 235.04M | 387.81M | 454.25M | 588.98M | 519.63M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.10M | 169.14M | 51.57M | 51.55M | 49.97M | 157.56M | 216.09M | 56.08M | 118.02M | 55.47M | 231.03M | 49.47M | 100.01M | 46.82M | 199.65M | 61.83M | 175.47M | 292.34M | 128.07M | 127.49M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.79M | -74.93M | 65.86M | 62.81M | 213.09M | 65.98M | 151.97M | 283.88M | 230.14M | 222.91M | 37.60M | 190.91M | 151.99M | 667.40M | 26.38M | 173.22M | 212.34M | 161.91M | 460.91M | 392.14M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.35M | -2.11M | -2.88M | -0.82M | -1.60M | -2.44M | -3.28M | -0.71M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -171.18M | -87.79M | -85.98M | -52.57M | -106.07M | -164.44M | -57.55M | -56.28M | -111.11M | -170.42M | -219.43M | -40.24M | -80.53M | -120.01M | -163.15M | -54.85M | -162.77M | -271.00M | -384.68M | -105.86M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.58M | -7.89M | -32.41M | -10.66M | -23.17M | -14.93M | -13.60M | -16.52M | -26.75M | -13.80M | -62.53M | -17.71M | -36.29M | -16.86M | -77.77M | -22.85M | -56.40M | -34.08M | -141.97M | -27.79M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | -448.73M | 4.50M | 13.50M | 19.74M | -0.35M | -0.35M | 22.06M | | 27.05M | 323.33M | 407.56M | 94.98M | -0.00M | -0.00M | 46.45M | -311.14M | 39.28M | 49.49M | 267.35M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -358.95M | -544.41M | -726.67M | -149.44M | -310.20M | -495.93M | -671.70M | -164.48M | -329.75M | -491.76M | -661.20M | -145.59M | -305.77M | -456.01M | -623.47M | -185.87M | -530.30M | -902.72M | -1331.25M | -367.70M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -135.57M | -224.38M | -281.57M | -19.05M | -5.91M | 34.78M | 425.27M | 202.24M | 192.96M | 543.36M | 31.14M | 509.94M | 217.45M | 864.52M | -589.46M | 102.76M | 113.74M | 345.71M | -5.06M | 439.61M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -135.57M | -224.38M | -281.57M | -19.05M | -5.91M | 34.78M | 425.27M | 202.24M | 192.96M | 543.36M | 31.14M | 509.94M | 217.45M | 864.52M | -589.46M | 102.76M | 113.74M | 345.71M | -5.06M | 439.61M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.71M | -19.71M | -19.71M | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 10.40M | -4.10M | 5.32M | 5.89M | 14.47M | -23.34M | 6.69M | 16.82M | 35.93M | 7.73M | 15.33M | 8.09M | 30.52M | -15.24M | 6.24M | 19.47M | 24.87M | -27.70M | 12.17M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -162.21M | -267.82M | -339.20M | -43.34M | -69.88M | -29.75M | 235.81M | 171.77M | 163.28M | 121.57M | 407.42M | 495.04M | 188.94M | 99.32M | 89.42M | 38.49M | -2.86M | 18.16M | 95.53M | 370.01M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 1.22M | -0.80M | -0.04M | 4.96M | -7.00M | -2.80M | 3.28M | -1.46M | -6.99M | -6.01M | 0.21M | -4.36M | -1.24M | 3.71M | 1.88M | -2.84M | -0.87M | -6.48M | -1.18M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -160.69M | -105.91M | -338.78M | -43.37M | -48.28M | -31.83M | 235.08M | 175.05M | 161.82M | 114.58M | 406.58M | 495.25M | 184.37M | 98.08M | 93.13M | 40.37M | -7.58M | 50.08M | 89.06M | 368.83M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.18M | -17.08M | 5.89M | 9.37M | 5.20M | -17.56M | 0.09M | 0.01M | -0.01M | 0.01M | 0.93M | 0.54M | 2.57M | -2.34M | -1.42M | -0.05M | 1.62M | -1.72M | -2.60M | 12.10M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.62M | -18.98M | -2.58M | -21.55M | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -163.01M | -269.05M | -338.41M | -43.30M | -74.84M | -22.75M | 238.61M | 168.49M | 164.74M | 128.56M | 413.43M | 494.83M | 193.31M | 100.55M | 85.71M | 36.61M | -0.02M | 19.03M | 102.01M | 371.19M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -163.01M | -269.05M | -338.41M | -43.30M | -74.84M | -22.75M | 238.61M | 168.49M | 164.74M | 128.56M | 413.43M | 494.83M | 193.31M | 100.55M | 85.71M | 36.61M | -0.02M | 19.03M | 102.01M | 371.19M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -160.69M | -266.60M | -72.18M | -43.37M | -4.90M | 16.45M | 235.08M | 175.05M | 161.82M | 114.58M | 406.58M | 495.25M | 184.37M | 777.70M | 93.13M | 44.00M | 7.77M | 19.87M | 89.06M | 368.83M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80 | -1.32 | -1.68 | -0.22 | -0.24 | -0.16 | 1.01 | 0.87 | 0.80 | 2.24 | 4.25 | 2.46 | 0.97 | 3.95 | 4.44 | 0.23 | 0.04 | 0.34 | 0.70 | 1.27 |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | 0.00 | | 0.00 | | 0.01 | | 0.00 | | 0.00 | | | | 0.00 | |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.15M | 239.15M | 239.15M | 239.15M | 239.15M | 239.15M | 239.15M | 239.15M | 239.15M | 239.15M | 239.15M | 239.15M | 239.15M | 239.15M | 199.40M | 239.15M | 239.15M | 343.44M | 343.44M | |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.77M | | | | 0.00M | | 201.88M | | 560.00 | | 197.89M | | 0.00M | | | | 229.44M | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -306.75M | -312.17M | -367.56M | -71.63M | -111.98M | -129.66M | 367.71M | 145.95M | 81.85M | 372.94M | -188.29M | 469.70M | 136.92M | 744.51M | -752.61M | 47.90M | -49.02M | 74.71M | -389.74M | 333.75M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.44M | -70.92M | -95.54M | -33.66M | -28.21M | -20.23M | -23.78M | -37.15M | -83.65M | -26.58M | -171.90M | -15.44M | -69.40M | -37.58M | -47.10M | -64.22M | -208.15M | -111.19M | -429.82M | -93.87M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50% | -0.46% | 0.23% | 0.09% | -7.10% | 23.52% | -1.19% | 1.91% | -0.89% | -5.75% | -1.47% | 0.04% | -2.31% | -1.25% | 4.15% | 4.89% | 99.27% | -4.78% | -6.78% | -0.32% |