|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,783.00M | 1,883.00M | 2,113.00M | 2,373.00M | 3,144.00M | 2,699.00M | 2,680.00M | 2,286.00M | 2,236.00M | 2,522.00M | 2,202.00M | 1,863.00M | 1,967.00M | 1,833.00M | 1,947.00M | 1,646.00M | 1,761.00M | 1,944.00M | 1,810.00M | 1,980.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,539.00M | 1,473.00M | -4420.00M | 160.00M | 2,465.00M | 2,267.00M | -5900.00M | 1,915.00M | 1,979.00M | 1,787.00M | 1,082.00M | 1,463.00M | 173.00M | 1,904.00M | -4849.00M | 1,737.00M | 169.00M | 1,096.00M | 1,867.00M | 2,083.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.00M | 410.00M | 6,533.00M | 2,213.00M | 679.00M | 432.00M | 8,580.00M | 371.00M | 257.00M | 735.00M | 1,120.00M | 400.00M | 1,794.00M | -71.00M | 6,796.00M | -91.00M | 1,592.00M | 848.00M | -57.00M | -103.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | 11.00M | | 1.00M | | 21.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 30.00M | 34.00M | 39.00M | 37.00M | 35.00M | 39.00M | 39.00M | 32.00M | 38.00M | 32.00M | 36.00M | 28.00M | 40.00M | 36.00M | 37.00M | 36.00M | 42.00M | 33.00M | 39.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | -1.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 30.00M | 34.00M | 39.00M | 37.00M | 35.00M | 39.00M | 39.00M | 32.00M | 38.00M | 32.00M | 36.00M | 28.00M | 46.00M | 36.00M | 48.00M | 36.00M | 43.00M | 33.00M | 60.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 175.00M | 41.00M | 220.00M | 402.00M | 103.00M | 237.00M | 330.00M | 224.00M | 445.00M | 123.00M | 123.00M | 27.00M | -113.00M | 21.00M | -131.00M | -103.00M | 512.00M | -95.00M | -145.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 175.00M | 41.00M | 220.00M | 402.00M | 103.00M | 237.00M | 330.00M | 224.00M | 445.00M | 123.00M | 123.00M | 27.00M | -113.00M | 21.00M | -131.00M | -103.00M | 512.00M | -95.00M | -145.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | -1.00M | -199.00M | -24.00M | -23.00M | -19.00M | -18.00M | -18.00M | -16.00M | -11.00M | -8.00M | -20.00M | -19.00M | -18.00M | -21.00M | -25.00M | -30.00M | -25.00M | -29.00M | -58.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.00M | 3.00M | -9.00M | -74.00M | 3.00M | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 3.00M | 28.00M | 2.00M | 1.00M | 2.00M | 1.00M | 14.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.00M | 3.00M | -9.00M | -74.00M | 3.00M | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 3.00M | 28.00M | 2.00M | 1.00M | 2.00M | 1.00M | 14.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | 153.00M | 18.00M | 187.00M | 305.00M | 87.00M | 223.00M | 315.00M | 212.00M | 438.00M | 119.00M | 107.00M | 12.00M | -128.00M | 28.00M | -154.00M | -132.00M | 489.00M | -123.00M | -189.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 47.00M | -7.00M | 34.00M | 66.00M | 7.00M | 51.00M | 56.00M | 44.00M | 84.00M | 22.00M | 17.00M | -26.00M | -6.00M | -12.00M | -49.00M | -42.00M | 88.00M | -7.00M | -29.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 84.00M | 25.00M | 153.00M | 239.00M | 93.00M | 112.00M | 259.00M | 168.00M | 353.00M | 200.00M | 90.00M | 38.00M | -124.00M | 2.00M | -105.00M | -90.00M | 374.00M | -110.00M | -192.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -187.00M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 22.00M | 39.00M | 59.00M | 74.00M | -13.00M | 60.00M | 64.00M | 38.00M | 1.00M | 6.00M | 8.00M | 17.00M | 2.00M | 11.00M | 18.00M | 24.00M | 27.00M | -6.00M | 32.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 106.00M | 25.00M | 153.00M | 239.00M | 80.00M | 172.00M | 259.00M | 168.00M | 354.00M | 97.00M | 90.00M | 38.00M | -122.00M | 40.00M | -105.00M | -90.00M | 401.00M | -116.00M | -160.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 106.00M | 25.00M | 153.00M | 239.00M | 80.00M | 172.00M | 259.00M | 168.00M | 354.00M | 97.00M | 90.00M | 38.00M | -122.00M | 40.00M | -105.00M | -90.00M | 401.00M | -116.00M | -160.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -189.00M | 106.00M | 25.00M | 153.00M | 239.00M | 80.00M | 172.00M | 259.00M | 168.00M | 354.00M | 97.00M | 90.00M | 38.00M | -122.00M | 40.00M | -105.00M | -90.00M | 401.00M | -116.00M | -160.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -189.00M | 106.00M | 25.00M | 153.00M | 239.00M | 80.00M | 172.00M | 259.00M | 168.00M | 354.00M | 97.00M | 90.00M | 38.00M | -122.00M | 40.00M | -105.00M | -90.00M | 401.00M | -116.00M | -160.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | 0.83 | -0.13 | 0.93 | 1.64 | 0.92 | 1.11 | 1.94 | 1.29 | 3.51 | 0.91 | 0.81 | 0.21 | -1.24 | 0.28 | -1.22 | -1.14 | 3.72 | -1.10 | -1.91 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | 0.83 | -0.13 | 0.93 | 1.64 | 0.92 | 1.11 | 1.94 | 1.29 | 3.51 | 0.91 | 0.81 | 0.21 | -1.24 | 0.28 | -1.22 | -1.14 | 3.72 | -1.10 | -1.91 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M | 100.50M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 175.00M | 41.00M | 220.00M | 402.00M | 103.00M | 237.00M | 330.00M | 224.00M | 445.00M | 123.00M | 123.00M | 27.00M | -107.00M | 21.00M | -120.00M | -103.00M | 513.00M | -95.00M | -124.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00% | 30.72% | -38.89% | 18.18% | 21.64% | 8.05% | 22.87% | 17.78% | 20.75% | 19.18% | 18.49% | 15.89% | -216.67% | 4.69% | -42.86% | 31.82% | 31.82% | 18.00% | 5.69% | 15.34% |