|
Revenue (Quarter)
|
| | 91.62M | 217.53M | 212.07M | 835.96M | 607.16M | 679.37M | 789.85M | 473.15M | 666.66M | 615.49M | 598.73M | -638.88M | 548.06M | 573.44M | 359.00M | -846.68M | 217.21M | 67.87M | 123.02M | 155.39M | 220.58M | 237.19M | 252.17M | -529.12M | 232.83M | 416.63M | 429.85M | -384.55M | 18.50M | 189.87M | 262.70M | 350.31M | 74.39M | 390.34M | 76.12M | -211.16M | 45.45M | 3.21M | 93.30M | -174.74M |
|
Depreciation & Amortization - Total (Quarter)
|
| | 27.52M | 26.85M | 27.00M | 26.93M | 104.30M | 108.90M | 121.70M | 44.60M | 118.40M | 89.30M | 96.80M | -96.39M | 93.29M | 92.68M | 42.55M | 44.74M | 47.92M | 16.00M | 36.60M | 51.20M | 68.10M | 67.60M | 69.70M | 64.50M | 79.10M | 87.30M | 91.30M | -248.90M | 92.40M | 94.30M | 86.20M | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| 44.40M | 12.77M | 13.10M | 12.89M | 62.50M | 25.91M | 30.14M | 26.50M | 26.12M | 24.74M | 23.54M | 22.42M | 28.97M | 22.69M | 20.15M | 21.97M | 1.75M | 29.56M | 12.85M | 16.55M | 21.64M | 17.80M | 28.50M | 28.93M | 2.53M | 27.89M | 26.35M | 29.91M | 33.19M | 20.45M | 21.50M | 17.74M | 27.24M | 24.31M | 26.51M | 27.19M | 36.97M | 15.95M | 11.44M | 15.12M | 21.74M |
|
Restructuring Costs (Quarter)
|
| | 4.49M | 7.96M | 6.19M | 21.97M | 87.34M | 2.44M | 4.64M | 1.44M | 0.72M | 2.64M | 0.23M | 3.67M | 2.50M | 0.32M | 0.10M | 1.05M | 0.60M | 0.09M | 3.31M | 1.29M | 1.62M | 0.06M | 0.94M | 2.90M | 0.17M | 2.76M | 3.88M | 3.33M | 8.53M | 1.11M | 0.90M | 0.29M | 0.76M | 0.67M | 1.77M | 2.06M | 4.42M | 4.21M | 0.96M | 11.19M |
|
Other Operating Expenses (Quarter)
|
| | 131.79M | -42.50M | 129.89M | 605.92M | -205.75M | -127.75M | 657.69M | 857.47M | 708.86M | -89.59M | -108.37M | -2109.61M | | | | | -5.09M | | | | | | | | 232.25M | 320.78M | 369.20M | -486.80M | -66.75M | 15.35M | 54.62M | 178.00M | 58.83M | 241.32M | 47.31M | 29.15M | 34.93M | 16.79M | 7.18M | 41.54M |
|
Operating Expenses (Quarter)
|
| 44.40M | 176.57M | 5.40M | 175.98M | 717.31M | 11.81M | 13.74M | 810.52M | 929.63M | 852.71M | 25.89M | 11.08M | -2173.36M | 622.65M | 20.02M | 949.98M | -1664.58M | 5.73M | 147.46M | 213.60M | 4.32M | 6.89M | 344.21M | 374.11M | -1075.28M | 339.40M | 437.19M | 494.29M | -699.17M | 54.62M | 132.27M | 159.46M | 205.53M | 83.90M | 268.50M | 76.27M | 68.19M | 55.30M | 32.43M | 23.25M | 74.47M |
|
EBIT (Quarter)
|
| 22.25M | 133.69M | 147.46M | 110.69M | 35.96M | 169.62M | 245.37M | 212.55M | -311.83M | 88.81M | 91.25M | 103.63M | -398.05M | 79.64M | -339.82M | -506.81M | 324.30M | -96.33M | -374.00M | -35.88M | -34.78M | -129.75M | -33.48M | -12.01M | 182.49M | -212.42M | -20.42M | 14.51M | 214.58M | -172.51M | 51.39M | 365.20M | 146.08M | -10.21M | 133.78M | 51.91M | 9.77M | -6.47M | -22.01M | -8.21M | 37.27M |
|
Non Operating Investment Income (Quarter)
|
| | 51.12M | 5.84M | 11.15M | 5.50M | 8.97M | 15.19M | 72.54M | 16.06M | 18.44M | 42.70M | 33.02M | 63.11M | 29.45M | 6.08M | 8.22M | 19.16M | 7.93M | 2.87M | 13.26M | 1.93M | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | 89.36M | 103.86M | 98.28M | 94.36M | 115.54M | 111.26M | 106.48M | 82.95M | 63.85M | 44.12M | 59.88M | 47.26M | 46.07M | 35.05M | 40.24M | -118.01M | 2.61M | 2.10M | 1.26M | 2.04M | 0.85M | 1.32M | 3.09M | 3.53M | 5.17M | 8.50M | 8.72M | 7.72M | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | 14.04M | -0.35M | 4.57M | 0.15M | 25.38M | -23.85M | -8.82M | -18.52M | 9.90M | 28.80M | 29.68M | | -49.07M | -89.51M | -44.94M | 6.65M | -9.70M | 1.25M | 1.34M | -5.86M | -9.35M | -27.04M | 4.66M | 11.62M | -149.88M | -46.26M | 25.91M | 0.48M | -144.51M | -11.88M | 256.44M | -3.92M | -5.89M | 8.81M | 47.93M | 7.81M | -0.52M | 9.06M | 6.49M | 59.42M |
|
Non Operating Income (Quarter)
|
| | 14.04M | -0.35M | 4.57M | 0.15M | 25.38M | -23.85M | -8.82M | -18.52M | 9.90M | 28.80M | 29.68M | | -49.07M | -89.51M | -44.94M | 6.65M | -9.70M | 1.25M | 1.34M | -5.86M | -9.35M | -27.04M | 4.66M | 11.62M | -149.88M | -46.26M | 25.91M | 0.48M | -144.51M | -11.88M | 256.44M | -3.92M | -5.89M | 8.81M | 47.93M | 7.81M | -0.52M | 9.06M | 6.49M | 59.42M |
|
EBT (Quarter)
|
| 22.25M | 91.81M | 104.90M | 68.50M | -7.49M | 43.34M | 105.11M | 60.49M | -429.50M | -60.08M | -51.20M | -30.61M | -317.21M | -55.25M | -481.56M | -581.40M | 519.86M | -159.77M | -394.85M | -65.88M | -85.67M | -169.53M | -71.42M | -51.91M | 236.86M | -256.45M | -66.81M | -38.53M | 315.11M | -180.64M | 45.72M | 359.69M | 140.86M | -15.40M | 130.64M | 47.78M | 5.79M | -10.37M | -26.58M | -12.94M | 32.85M |
|
Tax Provisions (Quarter)
|
1.62M | 5.70M | 0.78M | 1.76M | -3.41M | 1.69M | 3.71M | -0.09M | -10.61M | -93.50M | -32.81M | -0.53M | -1.96M | -14.82M | 1.20M | 2.58M | 10.10M | -22.34M | -5.57M | -1.65M | -13.23M | -18.70M | -23.20M | -75.24M | -10.97M | 87.94M | -7.41M | -2.52M | -7.84M | 30.90M | 1.10M | 2.77M | 0.06M | -3.92M | 1.25M | -0.01M | 0.89M | 0.82M | 0.30M | 0.75M | -0.22M | 4.88M |
|
Profit After Tax (Quarter)
|
| 19.01M | 30.02M | 103.14M | 71.90M | -9.87M | 52.19M | 78.34M | 33.91M | -335.99M | -27.16M | -50.67M | -17.41M | -353.00M | -83.42M | -484.65M | -565.84M | -26.95M | -113.69M | -337.93M | -52.65M | -2265.10M | -146.34M | -122.74M | -6.78M | -42.87M | -249.04M | -21.56M | -49.09M | 22.22M | -181.74M | -8.66M | 278.78M | 111.25M | -16.65M | 129.93M | 13.78M | -13.89M | -14.86M | 30.07M | -12.80M | 195.22M |
|
Equity Income (Quarter)
|
| | 2.43M | 53.11M | 16.68M | 27.15M | 113.99M | 122.39M | 17.45M | 29.45M | 30.12M | -0.78M | 5.03M | -43.94M | 34.06M | -259.29M | 46.78M | -38.70M | -11.88M | -316.52M | 17.29M | 36.29M | -16.42M | 51.48M | 6.99M | 43.97M | 6.45M | 16.44M | 11.53M | 22.30M | 3.56M | 30.41M | 17.94M | 93.53M | 2.85M | 15.98M | 9.96M | 1.24M | 5.31M | 20.44M | 25.32M | 22.05M |
|
Net Income - Minority (Quarter)
|
| -1.68M | | | | -1.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| 0.18M | 3.42M | | 32.74M | 1.28M | 27.06M | 2.33M | 36.91M | 128.65M | -4.38M | 26.36M | 0.86M | 65.95M | 49.99M | -13.41M | 0.36M | 92.72M | -21.75M | -470.05M | -149.15M | 287.92M | -355.86M | 6.03M | 4.31M | 73.24M | -22.86M | -29.10M | -6.44M | 120.40M | 6.94M | -39.67M | 0.13M | -157.27M | -3.34M | 5.43M | 0.58M | 71.31M | -0.75M | 1.08M | 1.80M | -41.32M |
|
Income from Continuing Operations (Quarter)
|
| 16.55M | 91.03M | 103.14M | 71.90M | -9.18M | 39.63M | 105.19M | 71.11M | -335.99M | -27.27M | -50.67M | -28.66M | -302.38M | -56.45M | -484.14M | -591.50M | 542.20M | -154.20M | -393.20M | -52.65M | -66.97M | -146.34M | 3.82M | -40.94M | 148.91M | -249.04M | -64.29M | -30.68M | 284.20M | -181.74M | 42.95M | 359.63M | 144.78M | -16.65M | 130.65M | 46.89M | 4.97M | -10.67M | -27.33M | -12.72M | 27.98M |
|
Consolidated Net Income (Quarter)
|
| 16.55M | | | | | 12.56M | | 1.48M | 41.41M | 0.12M | 7.76M | 11.24M | -105.31M | 26.29M | -0.50M | 25.65M | 389.53M | -249.86M | -2325.80M | -308.58M | -239.16M | -481.26M | -98.91M | -10.43M | -9.49M | -94.64M | -3.79M | -90.30M | -321.45M | -110.61M | -95.47M | -80.85M | -33.53M | -14.12M | -0.72M | 1.44M | -5.46M | -4.18M | 1.65M | -0.09M | -1.70M |
|
Income towards Parent Company (Quarter)
|
| 14.87M | | | | -1.55M | 12.56M | | 1.48M | 41.41M | 0.12M | 7.76M | 11.24M | -105.31M | 26.29M | -0.50M | 25.65M | 389.53M | -249.86M | -2325.80M | -308.58M | -239.16M | -481.26M | -98.91M | -10.43M | -9.49M | -94.64M | -3.79M | -90.30M | -321.45M | -110.61M | -95.47M | -80.85M | -33.53M | -14.12M | -0.72M | 1.44M | -5.46M | -4.18M | 1.65M | -0.09M | -1.70M |
|
Preferred Dividend Payments (Quarter)
|
| | 11.88M | 12.09M | 12.09M | 12.09M | 30.81M | 34.34M | 33.18M | 32.34M | 31.39M | 31.39M | 27.18M | 27.14M | 27.14M | 27.14M | 27.14M | 27.14M | 19.47M | 18.52M | 18.52M | 18.52M | 18.52M | 18.52M | 17.46M | 16.14M | 15.76M | 15.76M | 15.28M | 14.77M | 14.68M | 14.68M | 14.64M | 14.66M | 14.66M | 14.66M | 14.66M | 14.66M | 14.66M | 14.66M | 14.66M | 14.66M |
|
Net Income towards Common Stockholders (Quarter)
|
| 14.87M | 18.14M | 42.96M | 22.88M | -16.81M | -5.22M | 38.55M | 1.65M | -368.08M | -72.71M | -92.81M | -69.97M | -397.21M | -102.11M | -468.89M | -554.95M | -26.25M | -361.63M | -2042.79M | -205.78M | -140.57M | -264.81M | -141.26M | 41.04M | -20.69M | -262.32M | -37.32M | -63.27M | -19.36M | -212.47M | -22.41M | 261.83M | 100.61M | -44.29M | 76.76M | -0.88M | -19.71M | -0.88M | 16.96M | 16.75M | 50.40M |
|
EPS (Basic) (Quarter)
|
| 0.10 | 0.11 | 0.26 | 0.14 | -0.06 | -0.03 | 0.07 | | -0.73 | -0.14 | -0.19 | -0.15 | -0.81 | -0.21 | -0.98 | -1.16 | 1.07 | -0.76 | -4.33 | -0.44 | 1.18 | -0.56 | -0.02 | -0.23 | -0.01 | -1.27 | -0.22 | 0.07 | 1.14 | -1.20 | -0.06 | 1.60 | 0.67 | -0.28 | 0.44 | -0.01 | -0.07 | -0.01 | 0.09 | 0.09 | 0.27 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| 0.10 | 0.11 | 0.24 | 0.14 | -0.06 | -0.01 | 0.07 | | -0.73 | -0.14 | -0.20 | -0.15 | -0.62 | -0.21 | -0.98 | -1.16 | -0.11 | -0.76 | -4.33 | -0.08 | -3.34 | -0.22 | -0.02 | 0.33 | -0.01 | -1.84 | -0.22 | -0.39 | -0.10 | -1.20 | -0.06 | 1.58 | 0.63 | -0.20 | 0.44 | -0.02 | -0.07 | -0.01 | 0.10 | 0.09 | 0.29 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
187.85M | 162.66M | 163.73M | 164.67M | 164.85M | | | | | | | | | | 478.87M | 479.58M | 479.78M | 479.59M | 479.11M | 475.19M | 474.08M | 118.39M | 474.90M | 479.64M | 121.46M | 122.86M | 142.49M | 148.27M | 162.40M | 154.50M | 158.45M | 158.09M | 159.60M | 159.87M | 161.04M | 170.36M | 171.54M | 168.44M | 171.68M | 173.06M | 178.18M | 175.46M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
190.44M | 162.66M | 163.73M | 201.26M | 164.85M | | | | | | | | | | 478.87M | 479.23M | 479.78M | 479.59M | 479.11M | 475.19M | 471.74M | 118.39M | 474.90M | 477.28M | 120.04M | 122.86M | 142.49M | 153.98M | 153.03M | 154.50M | 158.45M | 159.11M | 170.59M | 169.72M | 161.04M | 171.03M | 171.54M | 168.82M | 171.93M | 172.45M | 174.50M | 175.73M |
|
EBITDA (Quarter)
|
| 22.25M | 161.21M | 174.31M | 137.70M | 62.88M | 273.92M | 354.27M | 334.25M | -267.23M | 207.21M | 180.55M | 200.43M | -494.44M | 172.93M | -247.14M | -464.26M | 369.04M | -48.41M | -358.00M | 0.72M | 16.42M | -61.66M | 34.12M | 57.69M | 246.99M | -133.32M | 66.88M | 105.81M | -34.32M | -80.11M | 145.69M | 451.40M | 146.08M | -10.21M | 133.78M | 51.91M | 9.77M | -6.47M | -22.01M | -8.21M | 37.27M |
|
Interest Expenses (Quarter)
|
| | 41.87M | 42.57M | 42.20M | 43.45M | 126.28M | 140.26M | 152.05M | 117.66M | 148.89M | 142.45M | 134.25M | -80.84M | 134.89M | 141.74M | 74.59M | -195.56M | 63.44M | 20.85M | 30.00M | 50.89M | 39.78M | 37.94M | 39.90M | -54.37M | 44.03M | 46.39M | 53.03M | -100.52M | 8.13M | 5.67M | 5.52M | 5.23M | 5.19M | 3.14M | 4.13M | 3.98M | 3.90M | 4.57M | 4.73M | 4.42M |
|
Tax Rate (Quarter)
|
| 25.62% | 0.85% | 1.68% | -4.98% | -22.57% | 8.56% | -0.08% | -17.54% | 21.77% | 54.60% | 1.04% | 6.39% | 4.67% | -2.17% | -0.54% | -1.74% | -4.30% | 3.49% | 0.42% | 20.08% | 21.83% | 13.68% | 105.35% | 21.14% | 37.13% | 2.89% | 3.77% | 20.35% | 9.81% | -0.61% | 6.06% | 0.02% | -2.78% | -8.09% | -0.01% | 1.86% | 14.12% | -2.90% | -2.83% | 1.71% | 14.84% |