|
Revenue (Quarter)
|
| | | | | | | | | | | | | 2,988.00M | 2,649.00M | 2,817.00M | 2,968.00M | 3,796.00M | 3,404.00M | 4,098.00M | 2,758.00M | 2,559.00M | 3,010.00M | 2,696.00M | 2,470.00M | 2,371.00M | 2,791.00M | 1,731.00M | 1,867.00M | 2,143.00M | 2,725.00M | 2,697.00M | 2,206.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | 2,398.00M | 2,270.00M | 2,673.00M | 2,538.00M | 3,174.00M | 3,026.00M | 2,951.00M | 2,260.00M | 2,310.00M | 2,377.00M | 2,380.00M | 1,991.00M | 2,208.00M | 2,227.00M | 2,193.00M | 2,016.00M | 2,118.00M | 1,685.00M | 2,159.00M | 2,340.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | 590.00M | 379.00M | 144.00M | 430.00M | 622.00M | 378.00M | 1,147.00M | 498.00M | 249.00M | 633.00M | 316.00M | 479.00M | 163.00M | 564.00M | -462.00M | -149.00M | 25.00M | 1,040.00M | 538.00M | -134.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | 304.00M | 316.00M | 308.00M | 301.00M | 315.00M | 305.00M | 329.00M | 229.00M | 215.00M | 209.00M | 199.00M | 193.00M | 183.00M | 202.00M | 205.00M | 201.00M | 207.00M | 218.00M | 211.00M | 209.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | 5.00M | 1.00M | -1.00M | | | | | | | 1.00M | | | 1.00M | | 2.00M | 7.00M | -2.00M | 2.00M | 3.00M | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | 2,682.00M | 2,562.00M | 2,969.00M | 2,809.00M | 3,473.00M | 3,321.00M | 3,334.00M | 2,818.00M | 3.00M | 2.00M | 3.00M | -6.00M | 1.00M | -1.00M | 2.00M | -3.00M | 47.00M | 218.00M | -15.00M | -2.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | 2,991.00M | 2,879.00M | 3,276.00M | 3,110.00M | 3,788.00M | 3,626.00M | 3,663.00M | 3,047.00M | 2,976.00M | 2,944.00M | 2,893.00M | 2,489.00M | 2,683.00M | 2,724.00M | 2,691.00M | 2,521.00M | 2,615.00M | 2,187.00M | 2,680.00M | 2,818.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | -2401.00M | -2500.00M | -3132.00M | -2680.00M | -3166.00M | -3248.00M | -2516.00M | -2549.00M | -2727.00M | -2311.00M | -2577.00M | -2010.00M | -2520.00M | -2160.00M | -3153.00M | -2670.00M | -2590.00M | -1147.00M | -2142.00M | -2952.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | -2401.00M | -2500.00M | -3132.00M | -2680.00M | -3166.00M | -3248.00M | -2516.00M | -2549.00M | -2727.00M | -2311.00M | -2577.00M | -2010.00M | -2520.00M | -2160.00M | -3153.00M | -2670.00M | -2590.00M | -1147.00M | -2142.00M | -2952.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | -28.00M | -33.00M | -5.00M | -24.00M | -98.00M | -28.00M | -27.00M | -32.00M | -7.00M | -16.00M | -12.00M | -18.00M | -4.00M | | | | | | | -3.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | -28.00M | -33.00M | -5.00M | -24.00M | -98.00M | -28.00M | -27.00M | -32.00M | -7.00M | -16.00M | -12.00M | -18.00M | -4.00M | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | -3.00M | -230.00M | -961.00M | 983.00M | -285.00M | -222.00M | -467.00M | -374.00M | -417.00M | 66.00M | -218.00M | -19.00M | -482.00M | 67.00M | -133.00M | -654.00M | -246.00M | 538.00M | 17.00M | -612.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | 59.00M | -19.00M | -135.00M | 98.00M | 2.00M | -7.00M | -59.00M | -16.00M | 2.00M | 96.00M | 8.00M | 7.00M | 4.00M | -13.00M | -23.00M | -74.00M | -45.00M | 127.00M | -4.00M | -49.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | -62.00M | -211.00M | -378.00M | 885.00M | -287.00M | -123.00M | -408.00M | -358.00M | -419.00M | -30.00M | 123.00M | -26.00M | -486.00M | 22.00M | -98.00M | -580.00M | -201.00M | 411.00M | -26.00M | -563.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | 74.00M | -63.00M | -430.00M | 562.00M | -159.00M | -92.00M | -153.00M | -88.00M | -150.00M | -24.00M | -66.00M | 12.00M | -155.00M | 58.00M | -12.00M | -158.00M | -36.00M | 124.00M | 43.00M | -104.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | -62.00M | -211.00M | -826.00M | 885.00M | -287.00M | -215.00M | -408.00M | -358.00M | -419.00M | -30.00M | -226.00M | -26.00M | -486.00M | 80.00M | -110.00M | -580.00M | -201.00M | 411.00M | 21.00M | -563.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | -62.00M | -211.00M | -826.00M | 885.00M | -287.00M | -215.00M | -408.00M | -358.00M | -419.00M | -30.00M | -226.00M | -26.00M | -486.00M | 80.00M | -110.00M | -580.00M | -201.00M | 411.00M | 21.00M | -563.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | -62.00M | -211.00M | -826.00M | 885.00M | -287.00M | -215.00M | -408.00M | -358.00M | -419.00M | -30.00M | -226.00M | -26.00M | -486.00M | 80.00M | -110.00M | -580.00M | -201.00M | 411.00M | 21.00M | -563.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | -2.00M | -3.00M | 88.00M | 6.00M | -3.00M | -2.00M | -5.00M | -5.00M | -5.00M | | -3.00M | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | -134.00M | -145.00M | -484.00M | 317.00M | -125.00M | -121.00M | -250.00M | -265.00M | -264.00M | -6.00M | -136.00M | -26.00M | -486.00M | 80.00M | -110.00M | -580.00M | -201.00M | 411.00M | 21.00M | -563.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | -0.53 | -0.55 | -1.85 | 1.08 | -0.41 | -0.37 | -0.80 | -0.75 | -0.72 | -0.01 | -0.28 | -0.09 | -0.72 | 0.05 | -0.19 | -0.79 | -0.30 | 0.49 | 0.02 | -0.71 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | -0.53 | -0.55 | -1.85 | 1.06 | -0.41 | -0.37 | -0.80 | -0.75 | -0.72 | -0.01 | -0.28 | -0.09 | -0.72 | 0.05 | -0.19 | -0.79 | -0.30 | 0.49 | 0.02 | -0.71 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | 247.00M | 253.00M | 260.00M | 294.00M | 306.00M | 308.00M | 316.00M | 354.00M | 361.00M | 364.00M | 382.00M | 429.00M | 450.00M | 452.00M | 466.00M | 523.00M | 534.00M | 575.00M | 562.00M | 637.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | 251.00M | 253.00M | 260.00M | 299.00M | 300.00M | 324.00M | 316.00M | 354.00M | 361.00M | 364.00M | 382.00M | 429.00M | 440.00M | 452.00M | 466.00M | 523.00M | 545.00M | 548.00M | 562.00M | 637.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | -2401.00M | -2500.00M | -3132.00M | -2680.00M | -3166.00M | -3248.00M | -2516.00M | -2549.00M | -2727.00M | -2311.00M | -2577.00M | -2010.00M | -2520.00M | -2160.00M | -3153.00M | -2670.00M | -2590.00M | -1147.00M | -2142.00M | -2952.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | 158.00M | 158.00M | 155.00M | 134.00M | 151.00M | 139.00M | 144.00M | 142.00M | 136.00M | 148.00M | 128.00M | 136.00M | 128.00M | 130.00M | 129.00M | 128.00M | 129.00M | 122.00M | 125.00M | 123.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | -1,966.67% | 8.26% | 14.05% | 9.97% | -0.70% | 3.15% | 12.63% | 4.28% | -0.48% | 145.45% | -3.67% | -36.84% | -0.83% | -19.40% | 17.29% | 11.31% | 18.29% | 23.61% | -23.53% | 8.01% |