|
Revenue (Quarter)
|
| | | | | 341.00M | 1,575.00M | 1,725.00M | 2,221.00M | 6,694.00M | 2,962.00M | 381.00M | 764.00M | 52.00M | 2,585.00M | 882.00M | 322.00M | 1,247.00M | 2,121.00M | 3,165.00M | 3,750.00M | 40.00M | 1,416.00M | -4546.00M | 28.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | 879.00M | 1,323.00M | 977.00M | -392.00M | 543.00M | 592.00M | 572.00M | 1,290.00M | 620.00M | 626.00M | 263.00M | 685.00M | 678.00M | 742.00M | 144.00M | 677.00M | 681.00M | 714.00M | 4,725.00M | 735.00M |
|
Operating Expenses (Quarter)
|
| | | | | 879.00M | 1,323.00M | 977.00M | -392.00M | 543.00M | 592.00M | 572.00M | 1,290.00M | 620.00M | 626.00M | 263.00M | 685.00M | 678.00M | 742.00M | 144.00M | 677.00M | 681.00M | 714.00M | 4,725.00M | 735.00M |
|
Operating Income (Quarter)
|
| | | | | 796.00M | 837.00M | 856.00M | 690.00M | 692.00M | 640.00M | 724.00M | 707.00M | 642.00M | 761.00M | 744.00M | 734.00M | 748.00M | 726.00M | 654.00M | 755.00M | 718.00M | 856.00M | 822.00M | 740.00M |
|
EBIT (Quarter)
|
| | | | | 796.00M | 837.00M | 856.00M | 690.00M | 692.00M | 640.00M | 724.00M | 707.00M | 642.00M | 761.00M | 744.00M | 734.00M | 748.00M | 726.00M | 654.00M | 755.00M | 718.00M | 856.00M | 822.00M | 740.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | 15.00M | 37.00M | -22.00M | -130.00M | 5.00M | -6.00M | -228.00M | -68.00M | -40.00M | -127.00M | -319.00M | -7.00M | -30.00M | -45.00M | 71.00M | -66.00M | -109.00M | 64.00M | -5.00M | -47.00M |
|
EBT (Quarter)
|
| | | | | -538.00M | 252.00M | 748.00M | 2,613.00M | 4,139.00M | 2,525.00M | -953.00M | -2054.00M | 1,465.00M | 3,502.00M | -1955.00M | 903.00M | 318.00M | -579.00M | 380.00M | -17.00M | 189.00M | 72.00M | -358.00M | -400.00M |
|
Tax Provisions (Quarter)
|
| | | | | -54.00M | -16.00M | 87.00M | 388.00M | 845.00M | 657.00M | -235.00M | -558.00M | 245.00M | 712.00M | -395.00M | 101.00M | 36.00M | -113.00M | 22.00M | 1.00M | 4.00M | -19.00M | -172.00M | 20.00M |
|
Profit After Tax (Quarter)
|
| | | | | -540.00M | 206.00M | 585.00M | 2,225.00M | 3,294.00M | 1,868.00M | -710.00M | -1496.00M | 1,220.00M | 2,773.00M | -1580.00M | 795.00M | 282.00M | -469.00M | 328.00M | -24.00M | 185.00M | 91.00M | -231.00M | -420.00M |
|
Net Income - Minority (Quarter)
|
| | | | | -599.10M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | 56.00M | 62.00M | 76.00M | 31.00M | 31.00M | -11.00M | -8.00M | 1.00M | 3.00M | 17.00M | -1.00M | 7.00M | 7.00M | 3.00M | 13.00M | 6.00M | 6.00M | 15.00M | 18.00M | 4.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | -484.00M | 268.00M | 661.00M | 2,225.00M | 3,294.00M | 1,868.00M | -718.00M | -1496.00M | 1,220.00M | 2,790.00M | -1560.00M | 802.00M | 282.00M | -466.00M | 358.00M | -18.00M | 185.00M | 91.00M | -186.00M | -420.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | -484.00M | 268.00M | 661.00M | 2,225.00M | 3,294.00M | 1,868.00M | -718.00M | -1496.00M | 1,220.00M | 2,790.00M | -1560.00M | 802.00M | 282.00M | -466.00M | 358.00M | -18.00M | 185.00M | 91.00M | -186.00M | -420.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | -1083.10M | 268.00M | 661.00M | 2,225.00M | 3,294.00M | 1,868.00M | -718.00M | -1496.00M | 1,220.00M | 2,790.00M | -1560.00M | 802.00M | 282.00M | -466.00M | 358.00M | -18.00M | 185.00M | 91.00M | -186.00M | -420.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | 13.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | -1083.10M | 268.00M | 661.00M | 2,225.00M | 3,263.00M | 1,879.00M | -1150.00M | -1497.00M | 1,204.00M | 2,762.00M | -1570.00M | 784.00M | 264.00M | -480.00M | 334.00M | -35.00M | 168.00M | 65.00M | -215.00M | -435.00M |
|
EPS (Basic) (Quarter)
|
| | | | | -5.72 | 2.18 | 6.32 | 25.41 | 37.96 | 22.08 | -8.48 | -18.11 | 14.58 | 33.66 | -18.96 | 10.04 | 3.45 | -6.37 | 4.45 | -0.48 | 2.34 | 0.93 | -3.00 | -6.24 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | -5.72 | 2.18 | 6.19 | 24.39 | 36.59 | 21.38 | -8.48 | -18.11 | 14.21 | 33.35 | -18.44 | 9.94 | 3.43 | -6.37 | 4.40 | -0.48 | 2.34 | 0.92 | -2.99 | -6.24 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | 94.46M | 94.46M | 93.99M | 86.35M | 86.65M | 85.10M | 85.51M | 82.65M | 82.62M | 82.43M | 81.80M | 78.06M | 76.60M | 76.67M | 76.05M | 73.47M | 72.64M | 70.08M | 70.98M | 69.74M |
|
EBITDA (Quarter)
|
| | | | | 796.00M | 837.00M | 856.00M | 690.00M | 692.00M | 640.00M | 724.00M | 707.00M | 642.00M | 761.00M | 744.00M | 734.00M | 748.00M | 726.00M | 654.00M | 755.00M | 718.00M | 856.00M | 822.00M | 740.00M |
|
Interest Expenses (Quarter)
|
| | | | | 7.00M | 6.00M | -593.00M | 197.00M | 209.00M | 29.00M | -532.00M | 285.00M | 28.00M | 28.00M | -755.00M | 273.00M | 26.00M | 275.00M | 25.00M | 25.00M | 25.00M | 313.00M | 325.00M | 25.00M |
|
Tax Rate (Quarter)
|
| | | | | 10.04% | -6.35% | 11.63% | 14.85% | 20.42% | 26.02% | 24.66% | 27.17% | 16.72% | 20.33% | 20.20% | 11.18% | 11.32% | 19.52% | 5.79% | -5.88% | 2.12% | -26.39% | 48.04% | -5.00% |