|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -619.70M | 192.62M | 351.44M | 2,061.76M | 1,050.07M | 179.99M | 166.41M | 2,093.65M | 1,032.15M | 183.80M | 179.08M | 2,184.83M | 1,062.63M | 193.81M | 179.07M | 2,277.10M | 1,111.01M | 203.55M | 198.87M | 2,398.11M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -707.60M | 241.53M | 530.86M | 831.46M | 518.95M | 260.66M | 298.35M | 883.69M | 480.76M | 259.36M | 299.83M | 926.01M | 506.37M | 269.58M | 314.21M | 969.39M | 532.93M | 274.02M | 339.92M | 1,031.95M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.90M | -48.91M | -179.41M | 1,230.30M | 531.12M | -80.68M | -131.94M | 1,209.96M | 551.39M | -75.56M | -120.74M | 1,258.83M | 556.26M | -75.77M | -135.14M | 1,307.71M | 578.08M | -70.47M | -141.05M | 1,366.16M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -362.38M | 125.86M | 272.66M | 344.94M | 219.52M | 128.43M | 151.26M | 345.46M | 174.88M | 130.77M | 146.69M | 330.62M | 205.43M | 152.56M | 158.15M | 329.40M | 206.80M | 136.56M | 157.82M | 329.33M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -707.60M | 241.53M | 530.86M | 831.46M | 518.95M | 260.66M | 298.35M | 883.69M | 480.76M | 259.36M | 299.83M | 926.01M | 506.37M | 269.58M | 314.21M | 969.39M | 532.93M | 274.02M | 339.92M | 1,031.95M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1069.98M | 367.40M | 803.51M | 1,176.39M | 738.47M | 389.10M | 449.61M | 1,229.15M | 655.64M | 390.13M | 446.51M | 1,256.63M | 711.80M | 422.14M | 472.36M | 1,298.79M | 739.73M | 410.58M | 497.74M | 1,361.28M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,157.88M | -416.30M | -982.93M | 53.91M | -207.35M | -469.77M | -581.55M | -19.18M | -104.25M | -465.68M | -567.26M | 2.20M | -155.54M | -497.91M | -607.50M | 8.92M | -161.65M | -481.05M | -638.80M | 4.87M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,157.88M | -416.30M | -982.93M | 53.91M | -207.35M | -469.77M | -581.55M | -19.18M | -104.25M | -465.68M | -567.26M | 2.20M | -155.54M | -497.91M | -607.50M | 8.92M | -161.65M | -481.05M | -638.80M | 4.87M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.09M | 0.28M | 1.75M | 0.24M | 1.47M | 3.61M | 4.18M | 13.22M | 14.47M | 9.84M | 5.92M | 5.22M | 15.14M | 11.92M | 2.74M | 4.55M | 12.33M | 8.10M | 3.03M | 3.94M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.48M | -197.32M | -496.24M | 861.86M | -298.92M | -221.32M | -298.00M | 855.43M | 375.11M | -212.36M | -282.87M | 907.36M | 350.20M | -232.26M | -312.30M | 958.18M | 367.78M | -216.33M | -319.22M | 1,016.46M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.61M | -47.37M | -157.22M | 186.88M | -109.84M | -53.96M | -77.14M | 209.35M | 71.16M | -49.49M | -93.76M | 215.77M | 91.83M | -60.84M | -69.83M | 235.25M | 67.37M | -50.96M | -77.66M | 167.68M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.24M | -151.60M | -342.21M | 673.18M | 669.25M | -168.42M | -223.58M | 0.40M | 286.82M | -163.48M | -189.75M | -9.88M | 607.20M | -172.58M | -243.42M | 722.93M | 300.41M | -165.82M | -242.17M | 847.90M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.87M | -149.94M | -339.02M | 674.97M | -189.07M | -167.37M | -220.86M | 646.08M | 303.95M | -162.87M | -189.12M | 691.59M | 258.37M | -171.42M | -242.47M | 722.93M | 300.41M | -165.37M | -241.57M | 848.78M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | -1.66M | -3.19M | -1.80M | -1.99M | -1.05M | -2.72M | -2.65M | -1.68M | -0.61M | -0.64M | -0.85M | -0.55M | -1.16M | -0.95M | -0.60M | -0.97M | -0.45M | -0.60M | -0.88M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | -1.66M | -3.19M | -1.80M | -1.99M | -1.05M | -2.72M | -2.65M | -1.68M | -0.61M | -0.64M | -0.85M | -0.55M | -1.16M | -0.95M | -0.60M | -0.97M | -0.45M | -0.60M | -0.88M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | -1.66M | -3.19M | -1.80M | -1.99M | -1.05M | -2.72M | -2.65M | -1.68M | -0.61M | -0.64M | -0.85M | -0.55M | -1.16M | -0.95M | -0.60M | -0.97M | -0.45M | -0.60M | -0.88M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.47M | 178.10M | 173.38M | 162.78M | 168.52M | 159.28M | 154.12M | 152.28M | 154.04M | 146.27M | 142.34M | 139.53M | 141.93M | 139.15M | 135.56M | 133.85M | 135.63M | 131.39M | 126.57M | 126.76M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.86M | 178.10M | 173.38M | 165.61M | 171.44M | 159.28M | 154.12M | 155.56M | 157.25M | 146.27M | 142.34M | 141.54M | 143.89M | 139.15M | 135.56M | 135.33M | 137.34M | 131.39M | 126.57M | 127.81M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.66M | 209.85M | 203.27M | 193.57M | 193.57M | 188.64M | 154.12M | 152.28M | 178.94M | 146.27M | 142.34M | 139.53M | 141.93M | 139.15M | 135.56M | 133.85M | 135.63M | 156.51M | 126.57M | 126.76M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,157.88M | -416.30M | -982.93M | 53.91M | -207.35M | -469.77M | -581.55M | -19.18M | -104.25M | -465.68M | -567.26M | 2.20M | -155.54M | -497.91M | -607.50M | 8.92M | -161.65M | -481.05M | -638.80M | 4.87M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.92M | 86.24M | 45.91M | 71.03M | 12.30M | 77.06M | 31.81M | 60.55M | 15.87M | 35.47M | 35.50M | 66.46M | 78.86M | 78.42M | 33.41M | 63.25M | 12.35M | 64.43M | 23.38M | 57.88M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.68% | 24.01% | 31.68% | 21.68% | 36.75% | 24.38% | 25.89% | 24.47% | 18.97% | 23.30% | 33.14% | 23.78% | 26.22% | 26.19% | 22.36% | 24.55% | 18.32% | 23.56% | 24.33% | 16.50% |