|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,655.00M | 1,875.00M | 1,805.00M | 2,234.00M | 1,909.00M | 5,251.00M | 2,047.00M | 3,779.00M | 1,617.00M | 2,888.00M | -1885.00M | 3,240.00M | 1,879.00M | 2,906.00M | 2,052.00M | 2,307.00M | 1,979.00M | 2,223.00M | -2537.00M | 5,141.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.00M | 410.00M | 447.00M | 381.00M | 383.00M | 403.00M | 371.00M | 411.00M | 317.00M | 371.00M | 322.00M | 380.00M | 332.00M | 350.00M | 373.00M | 343.00M | 369.00M | 359.00M | 397.00M | 396.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,300.00M | 1,465.00M | 1,358.00M | 1,853.00M | 1,526.00M | 4,848.00M | 1,676.00M | 3,368.00M | 1,300.00M | 2,517.00M | -2207.00M | 2,860.00M | 1,547.00M | 2,556.00M | 1,679.00M | 1,964.00M | 1,610.00M | 1,864.00M | -2934.00M | 4,745.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.00M | -2.00M | -4.00M | 4,019.00M | 4,741.00M | -1.00M | 1.00M | 1.00M | -2.00M | 12.00M | -27.00M | 1.00M | | | -29.00M | 1.00M | 1.00M | -50.00M | -1.00M | -2.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,779.00M | 3,310.00M | 4,232.00M | 4,019.00M | 4,741.00M | 4,706.00M | 4,014.00M | 3,127.00M | 2,287.00M | 2,350.00M | 2,738.00M | 2,723.00M | 2,373.00M | 2,389.00M | 2,881.00M | 3,816.00M | 2,992.00M | 2,908.00M | 3,724.00M | 4,729.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 405.00M | 415.00M | 558.00M | 183.00M | 545.00M | 462.00M | 652.00M | 397.00M | 538.00M | 656.00M | 517.00M | 502.00M | 517.00M | 555.00M | 624.00M | 427.00M | 619.00M | 704.00M | 412.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 405.00M | 415.00M | 558.00M | 183.00M | 545.00M | 462.00M | 652.00M | 397.00M | 538.00M | 656.00M | 517.00M | 502.00M | 517.00M | 555.00M | 624.00M | 427.00M | 619.00M | 704.00M | 412.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 6.00M | 6.00M | 8.00M | 8.00M | 10.00M | 20.00M | 17.00M | 13.00M | 15.00M | 12.00M | 18.00M | 36.00M | 48.00M | 34.00M | 23.00M | 25.00M | 26.00M | 29.00M | 31.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | 90.00M | 67.00M | 8.00M | 11.00M | 16.00M | 23.00M | 26.00M | 31.00M | 13.00M | 32.00M | 27.00M | 65.00M | 54.00M | 21.00M | 44.00M | 49.00M | 54.00M | 83.00M | 59.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -127.00M | -469.00M | -121.00M | -148.00M | -168.00M | -152.00M | -168.00M | -157.00M | -162.00M | -184.00M | -174.00M | -183.00M | -144.00M | -161.00M | -233.00M | -197.00M | -197.00M | -206.00M | -224.00M | -223.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00M | -64.00M | 294.00M | 410.00M | 15.00M | 393.00M | 294.00M | 495.00M | 235.00M | 354.00M | 482.00M | 334.00M | 358.00M | 356.00M | 322.00M | 427.00M | 230.00M | 413.00M | 480.00M | 189.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -119.00M | -6.00M | 16.00M | -22.00M | 6.00M | 29.00M | 50.00M | 34.00M | 22.00M | 63.00M | 21.00M | 36.00M | -121.00M | 30.00M | -18.00M | 1.00M | -6.00M | 111.00M | -58.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.00M | 58.00M | 306.00M | 394.00M | 186.00M | 387.00M | 265.00M | 445.00M | 201.00M | 332.00M | 419.00M | 313.00M | 322.00M | 477.00M | 292.00M | 445.00M | 229.00M | 419.00M | 369.00M | 247.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | -8.00M | | | | -4.00M | | | | -5.00M | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -16.00M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.00M | 55.00M | 300.00M | 394.00M | 37.00M | 387.00M | 265.00M | 445.00M | 201.00M | 332.00M | 419.00M | 313.00M | 322.00M | 477.00M | 292.00M | 445.00M | 229.00M | 419.00M | 369.00M | 247.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | -33.00M | 5.00M | 394.00M | 37.00M | 387.00M | 265.00M | 445.00M | 201.00M | 332.00M | 419.00M | 313.00M | 322.00M | 477.00M | 292.00M | 445.00M | 229.00M | 419.00M | 369.00M | 247.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | -45.00M | -3.00M | 394.00M | 37.00M | 387.00M | 261.00M | 445.00M | 201.00M | 332.00M | 414.00M | 313.00M | 322.00M | 477.00M | 292.00M | 445.00M | 229.00M | 419.00M | 369.00M | 247.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | -45.00M | -3.00M | 394.00M | 37.00M | 387.00M | 261.00M | 445.00M | 201.00M | 332.00M | 414.00M | 313.00M | 322.00M | 477.00M | 292.00M | 445.00M | 229.00M | 419.00M | 369.00M | 247.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60 | 0.30 | 2.13 | 2.04 | 0.19 | 2.00 | 1.31 | 2.16 | 0.97 | 1.61 | 2.03 | 1.51 | 1.56 | 2.30 | 1.41 | 2.14 | 1.10 | 2.02 | 1.78 | 1.19 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60 | 0.30 | 1.55 | 2.03 | 0.19 | 1.99 | 1.31 | 2.16 | 0.97 | 1.61 | 2.02 | 1.51 | 1.55 | 2.30 | 1.41 | 2.14 | 1.10 | 2.01 | 1.77 | 1.19 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | 193.00M | 193.00M | 193.00M | 193.00M | 193.00M | 195.00M | 206.00M | 206.00M | 206.00M | 206.00M | 206.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.00M | 194.00M | 194.00M | 194.00M | 194.00M | 194.00M | 196.00M | 206.00M | 206.00M | 206.00M | 206.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M | 208.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 405.00M | 415.00M | 558.00M | 183.00M | 545.00M | 462.00M | 652.00M | 397.00M | 538.00M | 656.00M | 517.00M | 502.00M | 517.00M | 555.00M | 624.00M | 427.00M | 619.00M | 704.00M | 412.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.00M | 156.00M | -402.00M | 13.00M | 161.00M | 171.00M | 619.00M | 191.00M | 9.00M | 11.00M | 208.00M | 10.00M | 233.00M | 11.00M | 248.00M | 14.00M | 15.00M | 271.00M | -676.00M | 293.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87% | 185.94% | -2.04% | 3.90% | -146.67% | 1.53% | 9.86% | 10.10% | 14.47% | 6.21% | 13.07% | 6.29% | 10.06% | -33.99% | 9.32% | -4.22% | 0.43% | -1.45% | 23.13% | -30.69% |