|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.24M | 481.46M | 483.20M | 498.37M | 517.93M | 520.41M | 524.47M | 127.08M | 130.18M | 133.81M | -1099.93M | 606.56M | 695.50M | 700.40M | 2,277.94M | 702.89M | 148.85M | 150.46M | -1499.12M | 752.95M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.11M | 279.33M | 283.96M | 291.12M | 302.89M | 300.20M | 303.98M | -96.00M | -91.65M | -98.93M | -1324.34M | 362.83M | 421.68M | 420.12M | 2,000.91M | 429.75M | -127.33M | -141.46M | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.09M | 23.27M | 26.04M | 23.83M | 24.78M | 24.55M | 57.87M | 24.55M | 25.94M | 23.09M | 21.56M | 23.30M | 26.72M | 23.22M | 23.93M | 26.12M | 20.76M | 19.91M | 23.63M | 24.59M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | 0.42M | 0.30M | 0.61M | 0.73M | 3.22M | 2.42M | 0.64M | 0.04M | 14.42M | 107.22M | 7.76M | 7.13M | 10.57M | 5.53M | 10.21M | 2.42M | 7.35M | 24.15M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.20M | 415.50M | 432.61M | 422.70M | 437.54M | 440.88M | 452.39M | 448.06M | 471.09M | 467.25M | -596.99M | 535.31M | 631.68M | 634.84M | 633.63M | 610.82M | 620.66M | 630.97M | -849.28M | 698.61M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.91M | 438.77M | 459.08M | 446.82M | 462.93M | 466.16M | 513.48M | 475.04M | 497.66M | 490.38M | -561.02M | 665.83M | 666.16M | 665.19M | 668.14M | 642.47M | 651.64M | 653.30M | -818.31M | 747.35M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.80M | -159.45M | -175.12M | -155.70M | -160.04M | -165.96M | -209.50M | -571.04M | -589.32M | -589.31M | -763.31M | -303.00M | -244.48M | -245.08M | 1,332.78M | -212.73M | -778.96M | -794.76M | | |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.80M | -159.45M | -175.12M | -155.70M | -160.04M | -165.96M | -209.50M | -571.04M | -589.32M | -589.31M | -763.31M | -303.00M | -244.48M | -245.08M | 1,332.78M | -212.73M | -778.96M | -794.76M | 205.75M | 282.94M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 14.63M | 1.00M | 4.00M | 10.00M | 1.00M | -0.97M | 21.00M | 4.88M | | | 3.00M | 122.00M | 62.33M | -8.93M | | 3.00M | 11.50M | 58.86M | 50.67M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.87M | -0.67M | 232.09M | 18.32M | 2.86M | 305.68M | -0.59M | 0.77M | 1.96M | 1.48M | 2.60M | 78.52M | 4.00M | 0.98M | -24.16M | | -4.69M | 1.16M | 10.14M | 139.78M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.11M | 1.67M | 1.38M | 22.17M | 13.20M | 301.53M | 8.49M | 0.77M | 1.96M | 1.48M | -83.86M | 81.77M | 126.05M | 63.31M | -211.78M | -6.13M | -3.06M | 12.66M | 79.62M | 139.78M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.44M | 58.33M | 25.50M | 73.72M | 68.20M | 355.77M | 9.44M | 132.99M | 54.61M | 67.34M | 59.99M | 22.50M | 155.39M | 98.51M | -3.23M | 54.29M | 39.65M | 65.24M | 125.11M | 195.65M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76M | -0.65M | -1.86M | 0.78M | -0.72M | -3.83M | -0.65M | 0.30M | 1.14M | 0.79M | -11.84M | 13.70M | 2.73M | 1.94M | -14.01M | 2.08M | 2.38M | 2.00M | 6.03M | 0.25M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.02M | 61.91M | 28.76M | 75.03M | 68.34M | 353.97M | 10.80M | 134.51M | 51.90M | 64.21M | 70.94M | 6.68M | 146.05M | 85.87M | -13.49M | 50.06M | 39.02M | -109.85M | 92.11M | 193.63M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 2.33M | 1.58M | 2.08M | 0.38M | -0.33M | -0.16M | 1.82M | 2.73M | 2.10M | 3.56M | 2.38M | 0.05M | -3.83M | -0.11M | -2.15M | 1.75M | -176.29M | 2.71M | 4.26M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -548.87M | -548.44M | -543.29M | -539.50M | -535.18M | -531.80M | -527.90M | -528.00M | -526.80M | -526.51M | -525.60M | -663.04M | -659.84M | -657.85M | -653.74M | -640.95M | -638.74M | -640.22M | -642.78M | -1206.51M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54M | | 3.81M | 3.73M | 3.96M | 4.02M | 4.27M | 15.55M | 4.30M | 4.44M | 4.45M | 4.50M | 6.67M | 6.87M | 6.12M | 7.24M | 7.35M | 7.27M | 7.82M | 6.02M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.20M | 58.98M | 27.36M | 72.94M | 68.92M | 359.61M | 10.09M | 132.69M | 53.47M | 66.56M | 71.84M | 8.80M | 152.66M | 96.57M | 10.78M | 52.21M | 37.27M | 63.24M | 119.08M | 195.39M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.96M | 0.60M | 3.63M | 0.32M | 2.99M | -1.30M | 0.87M | | | | | 8.80M | 152.66M | 96.57M | 10.78M | 52.21M | 37.27M | 63.24M | 119.08M | 195.39M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -434.91M | -547.84M | -539.66M | -539.18M | -532.18M | -533.10M | -527.02M | -528.00M | -526.80M | -526.51M | -525.60M | -654.24M | -507.18M | -561.27M | -642.96M | -588.73M | -601.47M | -576.98M | -523.69M | -1011.12M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.27M | 0.27M | 1.98M | 0.28M | 0.60M | 0.13M | 1.25M | 0.15M | 0.17M | 0.16M | 0.20M | 0.21M | 0.20M | 0.15M | 0.46M | 0.12M | 0.13M | 0.12M | 0.15M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.99M | 54.44M | 28.49M | 69.64M | 68.06M | 353.37M | 6.39M | 117.70M | 51.75M | 64.05M | 70.79M | 6.48M | 145.83M | 85.67M | 4.40M | 42.36M | 31.56M | -117.26M | 113.85M | 193.48M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30 | 0.10 | 0.05 | 0.13 | 0.12 | 0.66 | 0.01 | 0.22 | 0.09 | 0.12 | 0.13 | 0.01 | 0.21 | 0.12 | 0.01 | 0.06 | 0.05 | -0.17 | 0.16 | 0.28 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30 | 0.10 | 0.05 | 0.13 | 0.12 | 0.65 | 0.01 | 0.22 | 0.09 | 0.12 | 0.13 | 0.01 | 0.21 | 0.12 | 0.01 | 0.06 | 0.05 | -0.17 | 0.16 | 0.28 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.80M | 539.02M | 538.93M | 539.35M | 539.46M | 539.11M | 538.81M | 546.84M | 546.94M | 547.06M | 547.01M | 600.90M | 702.38M | 699.35M | 675.68M | 699.07M | 697.12M | 694.93M | 696.03M | 695.16M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.08M | 539.16M | 539.24M | 539.59M | 539.82M | 546.01M | 539.15M | 547.11M | 547.20M | 547.33M | 547.27M | 601.19M | 652.11M | 668.10M | 676.23M | 699.12M | 695.19M | 696.38M | 696.04M | 695.17M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.80M | -159.45M | -175.12M | -155.70M | -160.04M | -165.96M | -209.50M | -571.04M | -589.32M | -589.31M | -763.31M | -303.00M | -244.48M | -245.08M | 1,332.78M | -212.73M | -778.96M | -794.76M | 205.75M | 282.94M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.68M | 35.91M | 36.55M | 37.59M | 41.87M | 44.08M | 49.41M | 47.96M | 49.07M | 50.51M | 52.78M | 60.91M | 74.91M | 74.11M | 70.51M | 72.69M | 75.06M | 76.78M | 80.64M | 87.29M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.96M | 539.07M | 539.10M | 539.52M | 539.58M | 537.53M | 546.64M | 547.00M | 547.05M | 547.07M | 547.16M | 703.73M | 700.32M | 699.40M | 699.49M | 698.61M | 694.92M | 694.95M | 695.04M | 695.26M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46 | -1.11 | -7.28 | 1.05 | -1.05 | -1.08 | -6.89 | 0.23 | 2.08 | 1.17 | -19.74 | 60.88 | 1.76 | 1.97 | 433.33 | 3.83 | 6.01 | 3.07 | 4.82 | 0.13 |