|
Revenue (Quarter)
|
| | | | | | | | | 1,216.10M | 1,381.30M | 1,439.60M | 1,401.40M | 1,339.26M | 1,831.20M | 1,821.20M | 1,330.79M | 1,943.60M | 1,409.81M | 1,882.80M | 1,062.56M | 1,156.37M | 1,554.20M | 1,571.20M | 1,087.26M | 1,209.01M | 1,694.20M | 1,686.40M | 1,198.67M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | 1,104.40M | 1,204.50M | 1,345.20M | 1,265.60M | 1,162.39M | 1,591.90M | 1,624.20M | 1,149.93M | 1,590.60M | 1,526.80M | 1,574.10M | 1,189.40M | 943.76M | 1,257.30M | 1,272.50M | 886.90M | 940.54M | 1,324.00M | 1,348.80M | 980.05M |
|
Gross Profit (Quarter)
|
| | | | | | | | | 90.87M | 140.45M | 94.40M | 107.21M | 176.87M | 183.48M | 197.00M | 180.86M | 262.79M | -116.99M | 308.70M | -126.84M | 212.62M | 555.21M | 298.70M | 200.36M | 268.48M | 269.00M | 337.60M | 218.62M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | 109.20M | 113.30M | 126.70M | 124.50M | 133.40M | 124.20M | 99.23M | 138.80M | 99.76M | 106.90M | 105.60M | 108.70M | 71.90M | 73.30M | 71.40M | 42.79M | 60.80M | 65.30M | 74.70M | 52.94M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | 278.90M | | | | 203.77M | 239.80M | 177.03M | 242.30M | 284.50M | 167.27M | 252.20M | 211.85M | 263.00M | 179.73M | | | 265.70M | 199.58M |
|
Share-based Compensation (IS) (Quarter)
|
| | | | | | | | | 9.70M | 10.90M | 14.50M | 11.80M | 13.00M | 13.40M | 15.10M | 15.00M | 11.32M | 26.50M | 68.10M | 41.19M | 13.90M | 16.20M | 11.90M | 40.70M | 16.70M | 18.60M | 56.50M | 27.42M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | 129.40M | 145.10M | 161.40M | 162.70M | 139.93M | 187.50M | 201.80M | 158.66M | 234.20M | 234.70M | 290.50M | 231.30M | 153.54M | 198.70M | 224.50M | 199.46M | 161.09M | 203.30M | 254.70M | 193.82M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | 13.30M | 14.14M | 16.66M | 11.90M | 11.40M | 10.43M | 13.33M | 12.00M | 22.04M | 16.63M | 14.50M | 6.10M | 14.10M | 6.90M | 19.80M | 14.77M | 9.20M | 7.70M | 18.00M | 7.15M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | -35.50M | -31.40M | -86.40M | -6.50M | | 1.23M | 7.22M | -4.07M | -428.06M | | -580.50M | | | | -12.80M | -4466.80M | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | 116.09M | 129.41M | 456.96M | 128.45M | 139.93M | 154.19M | 418.91M | 410.46M | 373.42M | 493.63M | 589.50M | 171.21M | 419.84M | 362.64M | 507.30M | 393.97M | 161.09M | 147.72M | 538.40M | 400.55M |
|
Operating Income (Quarter)
|
| | | | | | | | | -25.22M | 11.04M | -362.56M | -21.24M | 36.94M | 29.29M | -221.91M | -229.61M | -110.63M | -610.63M | -280.80M | -619.24M | -207.22M | 192.57M | -208.60M | -193.60M | 107.39M | 121.28M | -200.80M | -181.94M |
|
EBIT (Quarter)
|
| | | | | | | | | -25.22M | 11.04M | -362.56M | -21.24M | 36.94M | 29.29M | -221.91M | -229.61M | -110.63M | -610.63M | -280.80M | -619.24M | -207.22M | 192.57M | -208.60M | -193.60M | 107.39M | 121.28M | -200.80M | -181.94M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | -37.30M | 111.60M | -19.10M | -58.60M | 112.60M | 195.30M | -31.60M | 5.30M | -42.28M | 46.90M | -68.30M | 55.29M | 3.95M | -68.20M | 279.50M | -3.97M | -266.40M | 100.50M | -85.30M | 68.33M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | -185.76M | -68.32M | 140.08M | | 81.14M | -65.60M | 18.65M | | | 9.20M | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | 32.30M | -355.60M | -95.60M | 115.20M | 27.22M | -259.50M | -249.70M | -192.25M | 532.70M | 0.30M | -81.00M | -238.00M | -430.64M | 57.10M | -354.00M | -185.59M | 218.10M | 149.70M | 41.30M | -198.49M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | -22.20M | 3.30M | -13.90M | -21.80M | -37.57M | -3.40M | -3.10M | -31.14M | 177.85M | 18.10M | -18.90M | -31.32M | -41.75M | 15.50M | -142.60M | -36.52M | 20.21M | -16.70M | -42.30M | -38.65M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | 54.50M | -316.10M | -81.70M | 27.40M | 50.43M | -183.70M | -219.10M | -161.11M | 218.72M | 18.30M | -62.10M | -176.50M | -388.89M | 41.60M | -211.40M | 2,374.32M | 197.89M | 108.10M | 72.70M | -159.84M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | 5.30M | 9.20M | -6.20M | -21.00M | 46.08M | 34.00M | 12.70M | -30.60M | 15.70M | 31.80M | 1.30M | -51.70M | -19.10M | -47.80M | 16.00M | -55.50M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | -88.30M | | | | | -6.00M | 0.90M | 1.50M | -1.10M | -4.50M | -14.90M | -3.70M | -1.10M | -2.70M | -10.40M | -2.90M | -14.40M | -1.50M | -12.60M | -0.50M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | 44.34M | 615.27M | -81.70M | 108.16M | 64.79M | -140.85M | -246.60M | -161.11M | 218.72M | -17.80M | -62.10M | -206.68M | -388.89M | 176.08M | -211.40M | -149.07M | 197.89M | 78.55M | 83.60M | -159.84M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | 8.00M | 6.20M | 4.30M | -109.60M | -14.35M | | | -161.11M | 218.72M | -17.80M | -62.10M | 19.30M | 43.58M | 69.00M | 11.90M | 2,523.40M | | | -48.50M | -159.84M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | 6.51M | -309.90M | 77.40M | -86.53M | -14.35M | -183.50M | -219.10M | 217.80M | 218.72M | 22.10M | 62.10M | -176.50M | -344.51M | 110.40M | 189.10M | 3,409.60M | 199.41M | 114.30M | 33.90M | -159.84M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | 6.51M | 4.93M | 77.40M | -86.53M | -14.35M | | -219.10M | 217.80M | 218.72M | 22.10M | 62.10M | | -344.51M | 80.93M | 189.10M | 3,409.60M | 199.41M | 83.05M | 33.90M | -159.84M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | 0.14 | -0.89 | -0.25 | 0.02 | 0.12 | -0.55 | 0.66 | -0.66 | 0.74 | 0.17M | -0.21 | 0.39 | 1.31 | 0.24 | -0.52 | 6.04 | 0.70 | 0.28 | 0.06 | 0.46 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | 0.12 | -0.91 | -0.26 | 0.32 | 0.17 | 0.55 | -0.66 | -0.66 | 0.72 | 0.28M | -0.21 | -0.58 | 1.47 | 0.05 | -0.58 | 0.40 | 0.70 | 0.28 | 0.19 | 0.46 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | 7,743.50M | 0.00M | 6,713.92M | 8,463.20M | 8,621.20M | 8,638.80M | 280.10M | 660.00 | 9,754.70M | 9,786.40M | 7,224.23M | 9,900.50M | 376.60M | 380.14M | 7,114.11M | 7,772.10M | 378.52M | 7,221.50M | 266.03M | 7,051.80M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | 630.00 | 0.00M | 0.00M | | 368.71M | | | | 720.00 | 80.00 | | | 376.60M | 385.32M | 393.50M | | 387.60M | 381.00M | 378.69M | |
|
EBITDA (Quarter)
|
| | | | | | | | | -25.80M | -109.80M | -118.80M | -86.40M | 283.60M | 162.90M | -287.00M | -215.90M | 402.53M | 148.40M | -188.60M | -51.10M | -438.80M | 20.80M | 198.70M | 3,233.30M | -167.50M | 290.00M | -156.50M | -59.40M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | 139.80M | 97.00M | 104.90M | 99.70M | 82.20M | 136.20M | 148.60M | 121.83M | 122.69M | 137.20M | 160.50M | 112.06M | 135.11M | 167.40M | 162.60M | 146.63M | 87.40M | 129.20M | 134.50M | 101.80M |
|
Tax Rate (Quarter)
|
| | | | | | | | | -68.73% | -0.93% | 14.54% | -18.92% | -138.04% | 1.31% | 1.24% | 16.20% | 33.39% | 6,033.33% | 23.33% | 13.16% | 9.69% | 27.15% | 40.28% | 19.68% | 9.27% | -11.16% | -102.42% | 19.47% |