|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,191.50M | 2,956.50M | 3,108.00M | 4,459.10M | 5,982.60M | 5,324.90M | 4,479.20M | 3,821.90M | 4,074.40M | 4,628.80M | 3,942.10M | 3,128.00M | 3,308.10M | 3.60M | 2,373.70M | 2,641.90M | 2,764.60M | 2,887.00M | 2,429.40M | 2,653.10M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,960.60M | 2,678.00M | 2,832.50M | 4,152.50M | 5,082.60M | 5,183.80M | 4,173.80M | 3,687.20M | 4,037.90M | 4,350.80M | 3,714.10M | 3,033.10M | 3,291.30M | 2,788.70M | 2,508.30M | 2,399.50M | 2,415.00M | 2,165.70M | 966.30M | 2,783.30M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 230.90M | 278.50M | 275.50M | 306.60M | 900.00M | 141.10M | 305.40M | 134.70M | 36.50M | 278.00M | 228.00M | 94.90M | 16.80M | -2785.10M | -134.60M | 242.40M | 349.60M | 721.30M | 1,463.10M | -130.20M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 64.50M | 58.90M | | 66.40M | 64.90M | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 53.50M | 53.00M | 52.80M | 50.20M | 122.30M | 59.30M | 81.90M | 71.50M | 75.80M | 67.70M | 64.00M | 61.00M | 60.20M | 70.40M | 61.20M | 61.50M | 76.60M | 76.80M | 54.60M | 44.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.90M | 1.70M | 18.60M | 28.40M | 10.30M | 5.80M | -13.30M | 10.80M | 6.10M | 2.10M | 1.30M | 1.70M | 78.70M | -12.80M | -12.10M | 7.00M | -0.40M | 0.10M | 1.80M | 2.20M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,241.70M | 2,918.60M | 3,083.00M | 4,412.40M | 5,489.30M | 5,271.90M | 4,169.90M | 3,781.50M | 4,145.50M | 4,416.70M | 4,086.00M | 3,098.80M | 3,303.50M | 3,164.30M | 2,777.10M | 2,767.70M | 2,798.10M | 2,591.30M | 2,264.80M | 2,832.40M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -50.20M | 37.90M | 25.00M | 46.70M | 493.30M | 53.00M | -103.50M | 138.90M | 37.60M | 212.10M | -143.90M | 29.20M | 4.60M | -121.90M | -403.40M | -125.80M | -33.50M | 295.70M | 164.60M | -179.30M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -50.20M | 37.90M | 25.00M | 46.70M | 493.30M | 53.00M | -103.50M | 138.90M | 37.60M | 212.10M | -143.90M | 29.20M | 4.60M | -121.90M | -403.40M | -125.80M | -33.50M | 295.70M | 164.60M | -179.30M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.10M | 0.20M | | | | | | | | -82.40M | -78.90M | -87.70M | -77.60M | -78.80M | -68.90M | -84.10M | -85.90M | -93.10M | -82.20M | -84.50M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -6.80M | 21.80M | -0.20M | -1.30M | 3.60M | 0.70M | -0.60M | 7.10M | -0.50M | -2.00M | -0.90M | 0.60M | | 0.50M | 5.20M | 1.60M | -6.20M | 1.20M | -2.90M | 0.30M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -6.80M | 21.80M | -0.20M | -28.80M | 3.60M | -32.20M | -50.40M | -54.80M | -55.40M | -2.00M | -60.70M | 0.60M | | 0.50M | 171.90M | -69.20M | -6.20M | 1.20M | 193.50M | 0.30M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -83.30M | 25.10M | -8.10M | 17.90M | 469.00M | 20.80M | -185.90M | 88.00M | -5.30M | 154.70M | -204.60M | -36.00M | -42.60M | -175.10M | -452.30M | -195.00M | -103.40M | 235.00M | 102.30M | -248.90M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -35.20M | 4.50M | -3.00M | 3.10M | 100.40M | 4.00M | -51.10M | 15.80M | -3.80M | 29.10M | -41.30M | -7.60M | -8.80M | -40.30M | -51.20M | -36.80M | -14.10M | 39.90M | 4.20M | -58.20M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -48.10M | 20.60M | -13.40M | 6.60M | 361.80M | 7.40M | -118.70M | 72.20M | -8.30M | 128.70M | -163.30M | -28.40M | -37.20M | 1.30M | -413.80M | -158.50M | -89.30M | 195.10M | 78.30M | -201.30M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 6.80M | 2.90M | 3.80M | 10.90M | 15.70M | 17.80M | 13.30M | 14.60M | 25.50M | 27.00M | 19.10M | 21.90M | 30.40M | 25.10M | 14.80M | 13.30M | 22.20M | 31.20M | 22.80M | 14.60M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.20M | | | -172.30M | -262.40M | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 8.60M | 8.80M | 8.30M | 8.20M | 6.80M | 9.40M | 9.00M | 7.90M | 6.80M | 7.40M | 4.80M | 7.40M | 11.10M | 9.30M | 11.70M | 14.20M | 16.30M | 16.80M | 18.80M | 10.40M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -48.10M | 20.60M | -5.10M | 14.80M | 368.60M | 16.80M | -134.80M | 72.20M | -1.50M | 125.60M | -163.30M | -28.40M | -33.80M | -134.80M | -401.10M | -158.20M | -89.30M | 195.10M | 98.10M | -190.70M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -48.10M | 20.60M | -5.10M | 14.80M | 368.60M | 16.80M | -134.80M | 72.20M | -1.50M | 10.50M | 6.10M | 3.60M | 7.70M | 67.30M | 27.70M | -0.30M | -1.00M | -0.30M | -1.00M | -0.30M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -48.10M | 20.60M | -5.10M | 14.80M | 368.60M | 16.80M | -134.80M | 72.20M | -1.50M | 10.50M | -108.10M | 3.60M | 7.70M | -105.00M | -234.70M | -0.30M | -1.00M | -0.30M | -1.00M | -0.30M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -48.10M | 20.60M | -5.10M | 14.80M | 368.60M | 16.80M | -134.80M | 72.20M | -1.50M | 10.50M | -108.10M | 3.60M | 7.70M | -105.00M | -234.70M | -0.30M | -1.00M | -0.30M | -1.00M | -0.30M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.77 | 0.16 | -0.18 | 0.09 | 5.11 | 0.11 | -1.73 | 0.92 | -0.29 | 1.82 | -2.62 | -0.56 | -0.70 | -2.25 | -6.53 | -2.78 | -1.75 | 2.96 | 1.32 | -3.34 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.77 | 0.16 | -0.18 | 0.09 | 5.05 | 0.10 | -1.73 | 0.91 | -0.29 | 1.81 | -2.62 | -0.56 | -0.70 | -2.25 | -6.53 | -2.78 | -1.75 | 2.93 | 1.28 | -3.34 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 73.91M | 73.93M | 73.98M | 73.24M | 72.01M | 71.49M | 70.79M | 66.95M | 65.77M | 64.89M | 65.41M | 64.02M | 64.21M | 64.10M | 63.88M | 62.12M | 60.51M | 60.19M | 60.70M | 60.26M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 73.98M | 73.65M | 72.68M | 71.11M | 71.52M | 67.37M | 66.84M | 65.46M | 65.41M | 64.02M | 64.21M | 64.06M | 63.88M | 62.12M | 60.51M | 60.94M | 60.70M | 60.26M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 14.30M | 96.80M | 25.00M | 113.10M | 558.20M | 53.00M | -103.50M | 138.90M | 37.60M | 212.10M | -143.90M | 29.20M | 4.60M | -121.90M | -403.40M | -125.80M | -33.50M | 295.70M | 164.60M | -179.30M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 33.20M | 37.70M | 36.70M | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 42.26% | 17.93% | 37.04% | 17.32% | 21.41% | 19.23% | 27.49% | 17.95% | 71.70% | 18.81% | 20.19% | 21.11% | 20.66% | 23.02% | 11.32% | 18.87% | 13.64% | 16.98% | 4.11% | 23.38% |