|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.42M | 226.16M | 470.08M | 63.03M | 116.58M | 59.83M | 862.26M | 59.40M | 2.07M | 112.45M | 345.09M | 254.95M | 155.11M | 140.32M | 227.57M | 143.45M | 121.04M | 160.36M | 254.71M | 111.69M |
|
Wages, Salaries and Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.59M | 120.94M | 245.97M | 50.54M | 52.72M | 37.71M | 102.10M | 58.63M | -1.41M | 0.54M | 77.75M | 26.52M | -3.88M | | | | | | | |
|
Share-based Compensation (IS) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.48M | 37.08M | 45.46M | 44.09M | 37.83M | 36.45M | 23.71M | 0.09M | 0.09M | 0.25M | 0.25M | 0.20M | 0.27M | 0.27M | 0.27M | 0.17M | 0.36M | 0.28M | 0.27M | 0.26M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.63M | 5.30M | 2.81M | 5.04M | 6.26M | 6.25M | 6.96M | 1.92M | 0.20M | 0.20M | 4.96M | 3.39M | 0.20M | 0.20M | 2.58M | 0.85M | 0.20M | 0.20M | 2.57M | 0.63M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.19M | 147.25M | 271.32M | 75.93M | 68.49M | 59.22M | 367.40M | 72.77M | 11.76M | 22.70M | 113.89M | 69.31M | 47.87M | 41.74M | 41.91M | 61.03M | 42.25M | 33.66M | 36.39M | 41.19M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.82M | 152.55M | 274.13M | 80.97M | 74.75M | 65.47M | 374.36M | 74.69M | 11.96M | 22.90M | 118.85M | 72.70M | 48.07M | 41.94M | 44.49M | 61.88M | 42.45M | 33.86M | 38.96M | 41.82M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.85M | 231.26M | 282.50M | 156.51M | 1.79M | 165.49M | 402.63M | 109.74M | 59.27M | 100.16M | 321.27M | 270.17M | 168.54M | 205.01M | 243.12M | 62.42M | 84.86M | 198.05M | 266.54M | 146.85M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.22M | 60.33M | -41.51M | 39.13M | -155.35M | 13.02M | -14.17M | 6.50M | -12.79M | -9.36M | 79.38M | 117.47M | -22.30M | 52.47M | 68.66M | -53.27M | -12.49M | 23.38M | 137.78M | 57.48M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.34M | 90.67M | 115.79M | 123.57M | 129.86M | 154.97M | 149.45M | 66.81M | 93.09M | 86.95M | 101.96M | 121.38M | 136.39M | 115.04M | 117.57M | 148.36M | 112.34M | 121.03M | 101.29M | 90.88M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.03M | | 581.78M | 135.26M | -97.89M | 97.14M | -162.64M | 108.48M | 57.00M | 4.69M | 79.38M | 65.70M | 32.56M | 85.00M | 33.05M | -53.27M | -11.94M | 54.66M | 31.37M | 57.48M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.62M | 198.27M | 240.33M | 117.32M | -56.05M | 91.50M | 325.26M | 93.19M | 47.11M | 94.24M | 305.62M | 247.95M | 139.60M | 183.38M | 216.13M | 28.29M | 66.66M | 181.15M | 247.11M | 127.35M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.17M | 3.81M | 3.14M | 3.70M | 3.72M | 4.93M | 2.58M | | | | | | | | | | | | | |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.46M | 97.04M | 140.16M | 113.62M | -59.77M | 86.56M | 63.23M | 45.76M | 47.11M | 94.24M | 461.98M | 83.61M | 139.60M | 183.38M | 135.51M | 28.29M | 66.66M | 66.53M | 440.12M | 39.26M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,061.18M | 1,691.40M | -9254.68M | 14.25M | -359.43M | 1,125.47M | 2,470.64M | 26.12M | 256.99M | 8.07M | -22.96M | 1,776.63M | -0.08M | 40.32M | 3,187.51M | 2.86M | 2.58M | 36.60M | 194.07M | 4.98M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.96M | 46.20M | 176.10M | 98.94M | -13.15M | 56.27M | -54.59M | 27.73M | 60.57M | 53.11M | 230.99M | 111.61M | 8.94M | 139.38M | 355.82M | 31.54M | 0.02M | -0.02M | -189.63M | 87.77M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.46M | 194.46M | 237.19M | 113.62M | -59.77M | 86.56M | 322.68M | 93.19M | 47.11M | 94.24M | 305.62M | 247.95M | 139.60M | 183.38M | 216.13M | 28.29M | 66.66M | 181.15M | 247.11M | 127.35M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.46M | 194.46M | 237.19M | 113.62M | -59.77M | 86.56M | 322.68M | 93.19M | 47.11M | 94.24M | 305.62M | 247.95M | 139.60M | 183.38M | 216.13M | 28.29M | 66.66M | 181.15M | 247.11M | 127.35M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.46M | 194.46M | 237.19M | 113.62M | -59.77M | 86.56M | 322.68M | 93.19M | 47.11M | 94.24M | 305.62M | 247.95M | 139.60M | 183.38M | 216.13M | 28.29M | 66.66M | 181.15M | 247.11M | 127.35M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M | 6.83M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.08M | 90.21M | 133.33M | 10.85M | -21.36M | 18.71M | 168.12M | 38.93M | -6.33M | 25.10M | 136.16M | 76.79M | 37.97M | 36.76M | 128.69M | -11.83M | 14.73M | 59.70M | 159.31M | 32.43M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03 | 0.91 | 1.34 | 0.11 | -0.21 | 0.18 | 1.65 | 0.39 | -0.06 | 0.23 | 1.26 | 0.70 | 0.33 | 0.33 | 1.07 | -0.10 | 0.12 | 0.50 | 1.35 | 0.27 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03 | 0.91 | 1.34 | 0.11 | -0.21 | 0.18 | 1.65 | 0.39 | -0.06 | 0.23 | 1.26 | 0.70 | 0.33 | 0.33 | 1.07 | -0.10 | 0.12 | 0.50 | 1.35 | 0.27 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.01M | 159.97M | 99.03M | 99.14M | 102.82M | 101.69M | 99.21M | 99.24M | 108.80M | 56.85M | 107.59M | 105.42M | 51.35M | 47.45M | 114.45M | 116.37M | 45.00M | 117.97M | 118.19M | 118.83M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.03M | 159.97M | 99.03M | 99.14M | 159.91M | 159.90M | 102.04M | 99.24M | 160.09M | 160.11M | 107.59M | 160.12M | 160.13M | 160.14M | 114.45M | 116.37M | 160.23M | 160.57M | 118.19M | 118.83M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.85M | 231.26M | 282.50M | 156.51M | 1.79M | 165.49M | 402.63M | 109.74M | 59.27M | 100.16M | 321.27M | 270.17M | 168.54M | 205.01M | 243.12M | 28.29M | 84.86M | 198.05M | 266.54M | 127.35M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.23M | 32.99M | 42.17M | 39.19M | 57.85M | 73.99M | 77.37M | 16.55M | 12.16M | 5.92M | 15.64M | 22.21M | 28.94M | 21.63M | 26.99M | 34.13M | 18.20M | 16.90M | 19.43M | 19.50M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.14M | 99.14M | 60.78M | 99.14M | 103.08M | 56.82M | 103.08M | 103.08M | 50.92M | 50.90M | 109.20M | 50.93M | 116.37M | 116.37M | 116.37M | 116.37M | 118.83M | 118.83M | 118.83M | 118.83M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40 | 1.92 | 1.31 | 3.15 | -6.63 | 5.39 | 0.79 | | | | | | | | | | | | | |