|
Revenue (Quarter)
|
281.90M | 300.80M | 275.30M | 296.80M | 281.30M | 295.70M | 293.70M | 302.30M | 293.50M | 177.00M | 262.30M | 361.00M | 351.20M | 439.10M | 14.70M | 68.50M | 6.70M | 45.40M | 139.70M | 202.40M | 18.50M | 1,554.00M | 167.40M | 19.00M | 164.50M | 190.00M | 154.30M | 113.30M | 16.20M | 421.00M | 110.70M | 15.00M | 113.90M | 241.40M | 103.20M | 5.30M | 106.90M | |
|
Cost of Revenue (Quarter)
|
236.20M | 19.80M | 17.50M | 26.50M | 242.90M | 263.30M | 240.80M | 25.10M | 244.50M | 265.90M | 19.90M | 33.80M | 220.10M | 234.10M | 27.90M | 16.90M | 121.70M | -23.50M | 40.30M | 47.50M | 154.80M | 36.00M | 70.70M | 31.40M | 26.60M | 442.70M | 24.70M | 128.30M | 57.50M | 99.10M | 30.60M | 26.30M | 17.60M | -186.00M | 91.00M | 90.80M | 16.50M | |
|
Gross Profit (Quarter)
|
45.70M | 281.00M | 257.80M | 270.30M | 38.40M | 32.40M | 52.90M | 277.20M | 49.00M | -88.90M | 242.40M | 327.20M | 131.10M | 205.00M | -13.20M | 51.60M | -115.00M | 68.90M | 99.40M | 154.90M | -136.30M | 1,518.00M | 96.70M | -12.40M | 137.90M | -252.70M | 129.60M | -15.00M | -41.30M | 321.90M | 80.10M | -11.30M | 96.30M | 427.40M | 12.20M | -85.50M | 90.40M | |
|
Other Operating Expenses (Quarter)
|
285.60M | 306.40M | 281.50M | 330.80M | 302.10M | 319.50M | 300.40M | 370.40M | 318.80M | 303.70M | 273.40M | 309.60M | 278.50M | 342.10M | 226.30M | 148.30M | 168.10M | 231.50M | 207.90M | 238.60M | 210.80M | 218.40M | 243.00M | 201.50M | 185.80M | 176.40M | 177.00M | 172.40M | 195.50M | 144.00M | 151.30M | 141.00M | 132.00M | 131.90M | 124.60M | 171.10M | 120.10M | |
|
Operating Expenses (Quarter)
|
285.60M | 306.40M | 281.50M | 330.80M | 302.10M | 319.50M | 300.40M | 370.40M | 318.80M | 303.70M | 273.40M | 309.60M | 278.50M | 342.10M | 226.30M | 148.30M | 168.10M | 231.50M | 207.90M | 238.60M | 210.80M | 218.40M | 243.00M | 201.50M | 185.80M | 176.40M | 177.00M | 172.40M | 195.50M | 144.00M | 151.30M | 141.00M | 132.00M | 131.90M | 124.60M | 171.10M | 120.10M | |
|
Operating Income (Quarter)
|
-3.70M | -3.40M | -6.20M | -35.30M | -20.80M | -15.00M | -8.00M | -68.10M | -25.30M | -44.40M | -11.10M | -24.50M | -21.50M | -63.60M | -16.10M | 4.90M | -20.30M | -38.10M | -36.00M | -36.20M | -24.80M | -36.50M | -75.60M | -27.00M | -21.30M | -20.70M | -22.70M | -19.60M | -51.90M | -25.10M | -40.60M | 10.00M | -18.10M | 21.70M | -21.40M | 1.70M | -13.20M | |
|
EBIT (Quarter)
|
-3.70M | -3.40M | -6.20M | -35.30M | -20.80M | -15.00M | -8.00M | -68.10M | -25.30M | -44.40M | -11.10M | -24.50M | -21.50M | -63.60M | -16.10M | 4.90M | -20.30M | -38.10M | -36.00M | -36.20M | -24.80M | -36.50M | -75.60M | -27.00M | -21.30M | -20.70M | -22.70M | -19.60M | -51.90M | -25.10M | -40.60M | 10.00M | -18.10M | 21.70M | -21.40M | 1.70M | -13.20M | |
|
Interest & Investment Income (Quarter)
|
0.70M | 1.00M | 1.00M | 1.30M | 1.60M | 1.40M | 1.30M | 1.60M | 1.60M | 1.80M | 11.00M | 1.40M | 1.30M | 1.90M | 2.20M | 8.30M | 4.70M | 2.00M | 0.90M | 0.50M | 18.70M | 1.00M | | 0.10M | | 2.40M | 2.80M | 2.70M | 3.40M | 4.70M | 2.10M | 0.70M | 0.80M | 1.00M | 1.40M | 4.80M | 1.90M | |
|
Non Operating Income (Quarter)
|
-0.60M | -1.60M | 5.10M | -0.10M | -0.20M | -1.70M | | 67.90M | 12.50M | 89.70M | 1.60M | 70.40M | 92.90M | 188.10M | 913.50M | 578.10M | 189.60M | 679.40M | -312.50M | 274.00M | -169.80M | -99.30M | -265.20M | -196.10M | 171.40M | 111.10M | 52.10M | -42.20M | -133.20M | 44.70M | 4.90M | -145.90M | 21.00M | -19.10M | 7.20M | -74.70M | 6.70M | |
|
EBT (Quarter)
|
-4.30M | -6.90M | -2.20M | -35.40M | -21.20M | -15.40M | -9.70M | -0.20M | -12.80M | 45.30M | -2.20M | 45.90M | 67.50M | 123.00M | 860.20M | 539.70M | 164.30M | 617.70M | -349.70M | 235.80M | -194.60M | -16.20M | -343.20M | -223.10M | 150.10M | 80.60M | 27.80M | -63.10M | -185.10M | 20.00M | -36.20M | -170.20M | 2.90M | -48.10M | -16.60M | -135.60M | -6.50M | |
|
Tax Provisions (Quarter)
|
10.50M | -13.40M | -1.80M | -22.60M | -2.60M | 12.80M | -5.50M | 2.60M | -0.90M | 18.80M | -6.00M | 5.90M | 15.10M | 8.00M | 169.40M | 131.10M | 35.10M | 145.60M | -62.00M | 49.30M | -34.70M | -26.60M | -61.90M | -66.50M | 17.00M | 21.50M | 2.60M | -21.80M | -40.50M | -11.80M | 56.50M | -35.90M | -6.40M | -10.90M | 20.20M | -1.80M | -3.80M | |
|
Profit After Tax (Quarter)
|
-14.80M | -7.10M | -0.40M | -18.90M | -18.60M | -24.80M | -1.10M | -2.80M | -8.10M | 46.50M | 3.80M | 23.40M | 52.40M | -51.90M | -16.90M | 3.20M | 131.90M | 445.80M | -233.80M | 186.50M | -159.90M | -48.00M | -281.30M | -264.60M | 55.30M | 59.10M | -4.10M | -41.30M | -144.60M | -209.60M | -73.20M | -148.90M | -17.50M | -381.10M | -36.70M | -227.80M | -68.40M | |
|
Equity Income (Quarter)
|
-12.90M | -11.60M | -3.40M | -6.80M | -6.10M | 19.70M | -1.10M | -19.60M | 3.80M | 0.80M | -21.40M | -21.10M | -8.30M | -64.30M | -52.70M | 57.50M | -1.20M | 55.50M | 53.90M | -8.80M | 41.40M | -13.90M | 31.90M | -108.00M | -77.90M | -29.90M | -32.10M | -49.10M | -26.00M | -69.70M | 17.60M | -14.60M | -25.30M | -10.60M | -1.90M | -95.70M | -57.50M | |
|
Net Income - Minority (Quarter)
|
| -116.30M | | | -99.60M | -93.70M | -89.50M | -91.00M | -81.40M | -75.10M | -71.60M | -66.90M | -62.60M | -41.30M | -24.50M | | -12.00M | -5.60M | -5.10M | -6.20M | -137.80M | -5.80M | -4.00M | -2.70M | -107.00M | 3.90M | 6.80M | 10.00M | -37.70M | 15.30M | 17.20M | 17.20M | 21.20M | 21.20M | 23.20M | 24.70M | 27.20M | 32.90M |
|
Income from Non-Controlling Interests (Quarter)
|
-1.30M | -0.50M | -2.00M | -0.70M | -8.10M | -5.50M | -4.20M | -2.60M | -9.60M | -21.80M | -3.10M | -4.50M | -4.60M | -18.30M | 0.40M | 6.40M | -3.90M | -3.70M | -0.70M | 1.30M | 2.50M | -13.00M | -1.80M | -1.30M | -0.10M | 85.90M | -2.80M | -3.20M | -13.30M | -5.40M | -1.90M | | -3.90M | 1.60M | -2.00M | -1.70M | -2.40M | |
|
Income from Continuing Operations (Quarter)
|
-14.80M | 6.50M | -0.40M | -12.80M | -18.60M | -28.20M | -4.20M | -2.80M | -11.90M | 26.50M | 3.80M | 40.00M | 52.40M | 115.00M | 690.80M | 408.60M | 129.20M | 472.10M | -287.70M | 186.50M | -159.90M | 10.40M | -281.30M | -156.60M | 133.10M | 59.10M | 25.20M | -41.30M | -144.60M | 31.80M | -92.70M | -134.30M | 9.30M | -37.20M | -36.80M | -133.80M | -2.70M | |
|
Consolidated Net Income (Quarter)
|
| -0.10M | 2.30M | 145.30M | | 1.50M | | | | -1.90M | -2.00M | 40.00M | -2.50M | -43.30M | | 408.60M | | | -287.70M | 186.50M | -159.90M | 10.40M | -281.30M | -156.60M | 133.10M | 59.10M | 25.20M | -41.30M | -144.60M | 31.80M | -16.70M | -6.10M | -1.50M | 2.00M | -76.30M | -11.00M | -10.60M | |
|
Income towards Parent Company (Quarter)
|
| -116.40M | 2.30M | 145.30M | -99.60M | -92.20M | -89.50M | -91.00M | -81.40M | -77.00M | -73.60M | -26.90M | -65.10M | -84.60M | -24.50M | 408.60M | -12.00M | -5.60M | -292.80M | 180.30M | -297.70M | 4.60M | -285.30M | -159.30M | 26.10M | 63.00M | 32.00M | -31.30M | -182.30M | 47.10M | 0.50M | 11.10M | 19.70M | 23.20M | -53.10M | 13.70M | 16.60M | 32.90M |
|
Net Income towards Common Stockholders (Quarter)
|
| -116.40M | 2.30M | 145.30M | -99.60M | -92.20M | -89.50M | -91.00M | -81.40M | -77.00M | -73.60M | -26.90M | -65.10M | -84.60M | -24.50M | 408.60M | -12.00M | -5.60M | -292.80M | 180.30M | -297.70M | 4.60M | -285.30M | -159.30M | 26.10M | 63.00M | 32.00M | -31.30M | -182.30M | 47.10M | 0.50M | 11.10M | -13.60M | -70.40M | -53.10M | 13.70M | -57.80M | 32.90M |
|
EPS (Basic) (Quarter)
|
| -1.65 | -0.02 | -0.27 | -0.24 | -0.04 | -0.02 | -0.28 | 0.02 | 0.66 | -0.24 | 0.33 | 0.68 | 0.33 | 8.19 | 5.88 | 1.44 | 5.87 | -2.55 | 1.94 | -1.36 | -1.22 | -2.88 | -3.15 | 0.69 | 0.24 | -0.05 | -1.16 | -2.18 | -0.68 | -1.03 | -2.49 | -0.20 | -1.13 | -1.81 | -3.75 | -1.06 | 0.58 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| -1.65 | 0.01 | -0.27 | -0.24 | 2.07 | -0.02 | -0.28 | 0.02 | 0.69 | -0.21 | 0.33 | 0.64 | 0.34 | 8.17 | 5.87 | 1.44 | 5.85 | -2.55 | 1.94 | -1.36 | -1.22 | -2.88 | -3.15 | 0.69 | 0.24 | -0.05 | -1.16 | -2.18 | -0.93 | -1.03 | -2.49 | -0.20 | -0.78 | -0.59 | -3.93 | -1.25 | 0.58 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| 70.60M | 70.60M | 70.60M | 70.60M | 70.60M | 70.60M | 71.10M | 71.60M | 71.20M | 71.60M | 71.60M | 71.60M | 72.20M | 79.10M | 80.80M | 91.30M | 85.70M | 91.50M | 90.70M | 88.80M | 90.10M | 85.90M | 83.50M | 79.60M | 81.60M | 76.10M | 75.40M | 74.50M | 73.40M | 70.80M | 62.20M | 65.10M | 64.40M | 62.30M | 60.80M | 59.30M | 56.50M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| 70.60M | 70.60M | 70.60M | 70.60M | 70.60M | 70.60M | 70.90M | 71.10M | 71.30M | 71.60M | 71.90M | 71.90M | 72.40M | 79.30M | 81.00M | 84.00M | 85.90M | 91.60M | 90.80M | 90.40M | 90.10M | 85.90M | 83.50M | 79.60M | 81.60M | 76.10M | 75.70M | 74.50M | 73.40M | 70.90M | 62.20M | 62.40M | 64.40M | 62.30M | 61.50M | 54.70M | 56.50M |
|
EBITDA (Quarter)
|
-3.70M | -3.40M | -6.20M | -35.30M | -20.80M | -15.00M | -8.00M | 16.70M | -25.30M | -44.40M | -10.50M | 29.80M | -21.50M | -63.60M | -16.10M | 4.90M | -20.30M | -38.10M | -36.00M | -36.20M | -24.80M | -36.50M | -75.60M | -27.00M | -21.30M | -20.70M | -22.70M | -19.60M | -51.90M | -25.10M | -40.60M | 10.00M | -18.10M | 21.70M | -21.40M | 1.70M | -13.20M | |
|
Interest Expenses (Quarter)
|
1.30M | 1.30M | 2.10M | 1.40M | 1.80M | 1.80M | 3.00M | 0.20M | 0.40M | 1.10M | 3.70M | 5.50M | 5.20M | 3.40M | 3.80M | 1.00M | 1.60M | 2.60M | 2.10M | 2.50M | 2.30M | 2.90M | 2.40M | 2.60M | 3.60M | 3.70M | 4.40M | 4.00M | 5.80M | 9.40M | 2.60M | 2.00M | 2.90M | -3.00M | 3.80M | 3.30M | 3.30M | |
|
Tax Rate (Quarter)
|
-244.19% | 194.20% | 81.82% | 63.84% | 12.26% | -83.12% | 56.70% | -1,300.00% | 7.03% | 41.50% | 272.73% | 12.85% | 22.37% | 6.50% | 19.69% | 24.29% | 21.36% | 23.57% | 17.73% | 20.91% | 17.83% | 164.20% | 18.04% | 29.81% | 11.33% | 26.67% | 9.35% | 34.55% | 21.88% | -59.00% | -156.08% | 21.09% | -220.69% | 22.66% | -121.69% | 1.33% | 58.46% | |