|
Revenue (Quarter)
|
466.18M | 464.23M | 464.83M | 461.27M | 421.52M | 439.26M | 451.75M | 460.75M | 445.41M | 462.88M | 482.85M | 492.35M | 414.04M | 431.91M | 449.07M | 452.48M | 504.72M | 617.22M | 626.63M | 639.13M | 633.44M | 652.57M | 664.08M | 664.66M | 666.37M | 679.11M | 696.29M | 703.19M | 619.08M | 595.15M | 606.07M | 605.49M | 604.10M | 612.48M | 624.12M | 630.70M | 633.02M | 639.81M | 652.87M | 652.74M | 662.49M | 669.52M | 685.14M | 683.92M | 682.33M | -1.69M | -4.10M | -356.75M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 603.45M | 604.26M | 617.45M | 628.28M | 632.34M | | | | | | | | | | | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 8.22M | 6.67M | 2.43M | 0.68M | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
141.81M | 143.30M | 144.16M | 89.97M | 146.04M | 162.70M | 158.32M | 123.65M | 158.46M | 154.45M | 159.69M | 38.76M | 148.25M | 145.44M | 139.34M | 138.52M | 196.22M | 323.30M | 276.71M | 182.74M | 185.17M | 190.14M | 190.47M | 193.09M | 194.52M | 194.28M | 196.06M | 181.03M | 172.88M | 176.13M | 179.23M | 177.41M | 178.97M | 179.90M | 184.10M | 200.78M | 196.31M | 192.94M | 194.62M | 201.86M | 204.22M | 200.51M | 211.48M | 214.88M | 212.42M | 205.98M | 200.60M | 201.83M |
|
Selling, General & Administrative (Quarter)
|
10.39M | 10.20M | 9.88M | 8.51M | 10.72M | 10.09M | 10.22M | 8.85M | 11.43M | 10.91M | 10.12M | 11.14M | 13.69M | 13.39M | 10.08M | 10.07M | 16.50M | 16.09M | 14.44M | 15.16M | 17.58M | 13.75M | 9.97M | 9.38M | 19.76M | 15.66M | 15.20M | 14.05M | 16.72M | 18.30M | 12.39M | 10.43M | 14.17M | 13.63M | 12.57M | 11.86M | 16.28M | 12.50M | 12.64M | 12.39M | 15.38M | 14.33M | 11.42M | 11.63M | 14.52M | 11.84M | 10.86M | 11.09M |
|
Other Operating Expenses (Quarter)
|
198.49M | 199.89M | 197.54M | 54.72M | 198.23M | 174.26M | 180.16M | 176.91M | 180.51M | 175.15M | 179.25M | 40.74M | 170.04M | 160.96M | 159.35M | 150.50M | 187.76M | 213.85M | 215.09M | 217.53M | 231.44M | 220.37M | 220.37M | 211.39M | 233.76M | 222.92M | 227.44M | 221.06M | 212.86M | 194.71M | 205.08M | 193.58M | 206.59M | 208.41M | 209.67M | 201.60M | 223.56M | 216.71M | 220.18M | 219.19M | 232.91M | 224.28M | 224.45M | 226.69M | 241.26M | 223.10M | 228.53M | 223.50M |
|
Operating Expenses (Quarter)
|
350.69M | 353.39M | 351.59M | 153.20M | 354.99M | 347.05M | 348.70M | 309.41M | 350.40M | 340.51M | 349.06M | 90.64M | 331.97M | 319.79M | 308.77M | 299.09M | 400.48M | 553.24M | 506.23M | 415.43M | 434.18M | 424.26M | 420.80M | 413.86M | 448.04M | 432.86M | 438.69M | 416.13M | 402.46M | 389.14M | 396.70M | 381.42M | 399.73M | 401.93M | 406.34M | 414.25M | 436.15M | 422.15M | 427.43M | 433.44M | 452.50M | 439.11M | 447.35M | 453.20M | 468.20M | 440.91M | 440.00M | 436.42M |
|
Operating Income (Quarter)
|
126.28M | 120.66M | 122.70M | 126.95M | 97.54M | 97.59M | 104.44M | 76.50M | 110.04M | 134.13M | 142.78M | 154.72M | 102.11M | 121.75M | 142.02M | 148.25M | 104.25M | 63.99M | 120.41M | 223.68M | 199.26M | 228.31M | 243.27M | 250.53M | 218.33M | 246.25M | 257.59M | 287.06M | 216.62M | 206.02M | 209.37M | 224.07M | 204.37M | 210.55M | 217.79M | 214.76M | 339.08M | 217.60M | 339.40M | 219.28M | 209.97M | 369.12M | 368.34M | 408.95M | 422.08M | 356.89M | 182.41M | 356.61M |
|
EBIT (Quarter)
|
126.28M | 120.66M | 122.70M | 126.95M | 97.54M | 97.59M | 104.44M | 76.50M | 110.04M | 134.13M | 142.78M | 154.72M | 102.11M | 121.75M | 142.02M | 148.25M | 104.25M | 63.99M | 120.41M | 223.68M | 199.26M | 228.31M | 243.27M | 250.53M | 218.33M | 246.25M | 257.59M | 287.06M | 216.62M | 206.02M | 209.37M | 224.07M | 204.37M | 210.55M | 217.79M | 214.76M | 339.08M | 217.60M | 339.40M | 219.28M | 209.97M | 369.12M | 368.34M | 408.95M | 422.08M | 356.89M | 182.41M | 356.61M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 14.90M | 113.64M | 84.14M | 79.95M | 148.80M | 66.94M | 39.44M | 3,723.48M | 57.36M | 90.04M | 173.18M | 36.71M | 87.73M | 17.33M | 15.30M | 142.21M | -0.05M | 114.67M | -0.02M | -0.02M | 138.86M | 130.56M | 178.24M | 207.98M | 144.27M | -0.03M | 179.59M |
|
Interest & Investment Income (Quarter)
|
6.02M | 6.62M | 3.21M | 0.73M | 2.22M | 2.62M | 0.20M | 0.07M | 1.01M | 0.28M | 5.31M | 1.36M | 0.17M | 0.26M | 70.09M | 80.55M | 0.32M | 0.43M | 1.01M | 3.52M | 0.60M | 2.03M | 0.58M | 1.25M | 0.17M | 6.48M | 0.26M | 0.47M | 3.06M | 56.52M | 5.51M | 0.68M | 0.60M | 1.16M | 3.94M | 0.43M | 5.88M | 1.12M | 7.86M | 1.21M | 0.58M | 1.15M | 0.66M | 0.62M | 1.96M | 1.51M | 0.54M | 1.93M |
|
EBT (Quarter)
|
11.65M | 14.63M | 5.68M | -94.56M | 54.49M | 6.66M | 26.40M | -70.20M | 129.64M | 578.22M | 109.12M | -106.62M | 148.25M | 104.53M | 229.10M | 98.12M | 1,059.97M | 336.51M | 390.99M | 69.34M | 81.19M | 116.10M | 229.44M | 137.39M | 185.90M | 296.94M | 203.64M | 173.81M | -1.76M | 172.22M | 115.85M | 130.30M | 95.38M | 117.36M | 127.49M | 272.83M | 221.74M | 118.72M | 225.11M | 123.18M | 110.20M | 252.60M | 277.36M | 299.27M | 333.88M | 272.71M | 95.87M | 229.94M |
|
Tax Provisions (Quarter)
|
2.13M | 0.26M | -0.46M | 5.56M | -0.16M | -0.15M | 0.29M | 0.01M | 0.18M | 0.20M | 0.28M | 0.04M | 0.17M | 0.21M | 0.22M | -0.09M | 0.41M | 0.43M | 0.49M | -0.16M | 0.24M | 0.65M | 0.26M | 0.25M | 0.04M | 0.33M | 0.33M | 0.22M | 0.35M | 0.41M | 0.43M | 0.42M | 0.26M | 0.22M | 0.23M | -0.23M | 0.21M | 0.27M | 0.28M | 0.11M | 0.24M | 0.25M | 0.27M | -3.03M | 0.05M | 0.19M | 0.26M | 0.35M |
|
Profit After Tax (Quarter)
|
85.42M | 7.81M | 4.26M | 47.31M | -21.32M | -12.61M | 29.83M | -48.42M | -13.32M | 10.34M | 28.27M | 32.51M | -25.39M | -6.34M | 91.27M | 100.76M | 1,061.03M | 336.73M | 391.72M | 115.87M | 82.73M | 117.21M | 231.25M | 227.04M | 190.22M | 298.50M | 205.38M | 213.67M | 3,731.83M | 228.37M | 217.25M | 302.38M | 149.94M | 204.16M | 144.20M | 130.08M | 220.55M | 118.41M | 109.26M | 122.39M | 109.26M | 321.30M | 277.85M | 301.31M | 308.61M | 271.48M | 91.29M | 214.12M |
|
Equity Income (Quarter)
|
-0.20M | -2.03M | -0.15M | -0.44M | -0.46M | -0.46M | 22.54M | | | | | | | | -0.00M | -0.01M | -46.37M | -8.17M | -3.21M | -0.41M | -1.41M | -7.62M | -1.18M | 2.25M | 2.96M | 12.47M | -1.04M | 0.64M | -1.10M | -0.80M | 7.75M | -1.04M | -1.07M | -0.68M | -0.40M | -1.22M | -0.98M | -1.03M | -0.98M | -0.67M | -0.71M | 68.77M | -1.15M | -0.96M | -1.16M | -1.04M | -0.25M | -0.84M |
|
Net Income - Minority (Quarter)
|
| | | -127.17M | | | -115.07M | -118.39M | -123.61M | -125.31M | -119.07M | -193.84M | -196.95M | -218.97M | -223.08M | -237.29M | -311.16M | -316.53M | -324.15M | -338.00M | -343.00M | -338.88M | -339.09M | -339.32M | -342.23M | -343.97M | -226.13M | -225.99M | -244.94M | -246.03M | -223.30M | -231.91M | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
4.69M | 5.73M | 7.70M | 2.19M | 2.62M | 0.31M | 1.23M | 8.93M | 5.78M | 25.76M | 4.74M | 4.50M | 6.42M | 4.73M | 3.90M | 36.51M | 43.32M | 12.79M | -0.52M | 84.80M | 3.05M | 4.42M | 8.74M | 8.62M | 7.06M | 11.35M | 7.78M | 8.05M | 143.31M | 8.78M | 8.35M | 11.07M | 5.41M | 7.35M | 5.17M | 4.67M | 8.06M | 4.30M | 0.80M | 4.42M | 3.92M | 11.51M | 9.91M | 10.70M | 11.54M | 9.71M | 3.38M | 9.39M |
|
Income from Continuing Operations (Quarter)
|
9.52M | 14.37M | 6.14M | -100.12M | 54.65M | 6.80M | 26.11M | -70.21M | 129.46M | 578.01M | 108.84M | -106.66M | 148.08M | 104.32M | 228.88M | 98.21M | 1,059.57M | 336.08M | 390.50M | 69.50M | 80.95M | 115.45M | 229.19M | 137.14M | 185.86M | 296.62M | 203.31M | 173.59M | -2.11M | 171.81M | 115.42M | 129.88M | 95.11M | 117.14M | 127.27M | 273.06M | 221.53M | 118.45M | 224.83M | 123.07M | 109.96M | 252.36M | 277.10M | 302.30M | 333.83M | 272.52M | 95.61M | 229.59M |
|
Consolidated Net Income (Quarter)
|
77.56M | 98.12M | 139.11M | 64.31M | 79.17M | 22.70M | 30.91M | 246.63M | 146.39M | 571.42M | 84.70M | 74.89M | 177.56M | 114.66M | 145.05M | 283.64M | 1,226.37M | 395.24M | 405.18M | 46.73M | 1.05M | 0.51M | -0.06M | 0.08M | 0.15M | 0.11M | 0.08M | 0.05M | -0.16M | 0.04M | 0.25M | 0.39M | | | | | 221.53M | 118.45M | 224.83M | 123.07M | 109.96M | 252.36M | 277.10M | 302.30M | 333.83M | 272.52M | 95.61M | 229.59M |
|
Income towards Parent Company (Quarter)
|
77.56M | 98.12M | 139.11M | -62.87M | 79.17M | 22.70M | -84.16M | 128.24M | 22.78M | 446.10M | -34.37M | -118.95M | -19.39M | -104.31M | -78.02M | 46.34M | 915.21M | 78.71M | 81.03M | -291.27M | -341.94M | -338.37M | -339.15M | -339.24M | -342.07M | -343.86M | -226.05M | -225.94M | -245.10M | -245.99M | -223.05M | -231.51M | | | | | 221.53M | 118.45M | 224.83M | 123.07M | 109.96M | 252.36M | 277.10M | 302.30M | 333.83M | 272.52M | 95.61M | 229.59M |
|
Preferred Dividend Payments (Quarter)
|
3.62M | 3.62M | 3.62M | 3.62M | 3.62M | 3.62M | 3.62M | 3.51M | 3.47M | 3.47M | 3.47M | 3.47M | 3.47M | 3.47M | 2.39M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 1.04M | 0.89M | 0.83M | 0.83M | 0.80M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M |
|
Net Income towards Common Stockholders (Quarter)
|
77.17M | 96.58M | 132.36M | 41.67M | 51.86M | 6.34M | 25.17M | 185.87M | 123.86M | 552.46M | 104.38M | 99.02M | 141.83M | 99.80M | 218.60M | 365.98M | 1,016.65M | 323.72M | 376.15M | 109.94M | 78.10M | 111.65M | 220.71M | 216.70M | 178.84M | 285.59M | 195.86M | 202.99M | 3,586.99M | 218.07M | 207.54M | 276.48M | 142.97M | 195.27M | 137.46M | 124.67M | 211.04M | 112.83M | 214.16M | 116.42M | 103.77M | 308.20M | 266.33M | 288.99M | 307.83M | 260.12M | 90.51M | 252.08M |
|
EPS (Basic) (Quarter)
|
0.28 | 0.35 | 0.48 | 0.15 | -0.04 | -0.05 | -0.01 | 0.65 | 0.42 | 1.88 | 0.35 | 0.33 | 0.47 | 0.33 | 0.73 | 1.18 | 3.01 | 0.90 | 1.05 | 0.31 | 0.22 | 0.31 | 0.61 | 0.60 | 0.49 | 0.79 | 0.54 | 0.56 | 9.84 | 0.60 | 0.57 | 0.76 | 0.39 | 0.53 | 0.37 | 0.34 | 0.57 | 0.31 | 0.58 | 0.32 | 0.28 | 0.83 | 0.72 | 0.78 | 0.83 | 0.70 | 0.24 | 0.68 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
0.28 | 0.35 | 0.48 | 0.15 | 0.18 | -0.05 | -0.01 | 0.65 | 0.42 | 1.85 | 0.35 | 0.33 | 0.47 | 0.33 | 0.72 | 1.17 | 3.01 | 0.90 | 1.05 | 0.30 | 0.22 | 0.31 | 0.61 | 0.59 | 0.49 | 0.78 | 0.53 | 0.55 | 9.76 | 0.59 | 0.56 | 0.75 | 0.39 | 0.53 | 0.37 | 0.34 | 0.57 | 0.31 | 0.58 | 0.31 | 0.28 | 0.83 | 0.71 | 0.77 | 0.83 | 0.70 | 0.24 | 0.68 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
272.32M | 272.90M | 273.66M | 289.17M | 294.45M | 282.22M | 296.35M | 296.53M | 292.89M | 294.66M | 308.88M | 308.06M | 312.01M | 314.25M | 315.51M | 316.55M | 351.25M | 373.40M | 373.55M | 368.04M | 374.20M | 374.55M | 375.12M | 361.18M | 376.70M | 377.06M | 377.15M | 363.50M | 378.29M | 365.05M | 379.01M | 365.00M | 366.61M | 379.73M | 379.91M | 366.97M | 367.80M | 367.93M | 367.92M | 368.05M | 369.56M | 370.34M | 370.23M | 370.46M | 371.58M | 371.80M | 371.87M | |
|
Shares Outstanding (Diluted Average) (Quarter)
|
288.85M | 289.34M | 290.21M | 273.61M | 280.64M | 282.22M | 282.72M | 282.89M | 292.89M | 312.20M | 312.84M | 294.86M | 298.81M | 300.19M | 318.77M | 319.77M | 337.53M | 359.65M | 359.81M | 354.31M | 376.38M | 377.12M | 377.95M | 377.74M | 380.33M | 380.49M | 380.66M | 380.62M | 382.24M | 382.06M | 382.37M | 381.99M | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
268.09M | 263.96M | 266.87M | 216.93M | 243.58M | 260.29M | 262.76M | 200.15M | 268.50M | 288.58M | 302.47M | 193.48M | 250.36M | 267.18M | 281.36M | 286.77M | 300.48M | 387.29M | 397.11M | 406.42M | 384.43M | 418.45M | 433.74M | 443.62M | 412.85M | 440.54M | 453.65M | 468.09M | 389.51M | 382.14M | 388.60M | 401.48M | 383.34M | 390.45M | 401.89M | 415.55M | 535.39M | 410.55M | 98.43M | 421.14M | 414.18M | 569.62M | 579.82M | 623.83M | 634.51M | 562.87M | 383.01M | 558.43M |
|
Interest Expenses (Quarter)
|
0.29M | 115.67M | 121.17M | 4.25M | 114.11M | 113.72M | 3.49M | 112.47M | 2.16M | 120.00M | 112.45M | -338.56M | 118.01M | 114.63M | 3.98M | -473.82M | 21.72M | 122.95M | 4.37M | -27.02M | 113.05M | 115.92M | 118.25M | 1.89M | 108.78M | 110.87M | 114.30M | 0.10M | 2.56M | 86.47M | 10.42M | -4.11M | 1.09M | 1.04M | 1.03M | 2.03M | 3.44M | 94.13M | 111.22M | 398.49M | 94.94M | 0.20M | 2.81M | 100.30M | 85.59M | 1.69M | 4.10M | 356.75M |
|
Tax Rate (Quarter)
|
18.27% | 1.77% | -8.08% | -5.88% | -0.29% | -2.21% | 1.10% | -0.01% | 0.14% | 0.03% | 0.26% | -0.03% | 0.11% | 0.20% | 0.10% | -0.09% | 0.04% | 0.13% | 0.13% | -0.22% | 0.30% | 0.56% | 0.11% | 0.18% | 0.02% | 0.11% | 0.16% | 0.13% | -19.90% | 0.24% | 0.37% | 0.33% | 0.27% | 0.19% | 0.18% | -0.09% | 0.10% | 0.23% | 0.12% | 0.09% | 0.22% | 0.10% | 0.10% | -1.01% | 0.02% | 0.07% | 0.27% | 0.15% |