|
Revenue (Quarter)
|
| | | | | | | | | | | 1,692.00M | 2,720.00M | 3,028.00M | 3,407.00M | 4,014.00M | 3,643.00M | 3,199.00M | 2,592.00M | 67.00M | 2,649.00M | 1,100.00M | 2,387.00M | 2,288.00M | 2,324.00M | 2,185.00M | 2,375.00M | 2,214.00M | 2,066.00M | 2,147.00M | 2,577.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | 149.00M | 153.00M | 159.00M | 188.00M | 180.00M | 228.00M | 206.00M | 206.00M | 15.00M | 243.00M | 206.00M | 243.00M | 237.00M | 235.00M | 216.00M | 205.00M | 219.00M | 220.00M | 218.00M | 227.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | 1,543.00M | 2,567.00M | 2,869.00M | 3,219.00M | 3,834.00M | 3,415.00M | 2,993.00M | 2,386.00M | 52.00M | 2,406.00M | 894.00M | 2,144.00M | 2,051.00M | 2,089.00M | 1,969.00M | 2,170.00M | 1,995.00M | 1,846.00M | 1,929.00M | 2,350.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | 6.00M | 5.00M | 5.00M | 5.00M | 5.00M | 4.00M | 4.00M | 5.00M | 4.00M | 5.00M | 5.00M | 5.00M | 4.00M | 5.00M | 5.00M | 6.00M | 8.00M | 7.00M | 7.00M | 7.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | 123.00M | 101.00M | 96.00M | 144.00M | 71.00M | 103.00M | 104.00M | 58.00M | 168.00M | 80.00M | 87.00M | 102.00M | 76.00M | 72.00M | 115.00M | 93.00M | 76.00M | 78.00M | 84.00M | 112.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | 1,690.00M | 1,688.00M | 1,798.00M | 2,023.00M | 1,390.00M | 1,300.00M | 1,376.00M | 1,815.00M | 419.00M | 443.00M | 860.00M | 1,756.00M | 1,656.00M | 1,725.00M | 2,071.00M | -119.00M | 1,731.00M | 1,715.00M | 1,627.00M | -594.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | 1,813.00M | 1,789.00M | 1,894.00M | 2,167.00M | 2,220.00M | 2,176.00M | 2,048.00M | 1,873.00M | 1,986.00M | 2,182.00M | 1,978.00M | 1,858.00M | 1,732.00M | 1,797.00M | 2,186.00M | 2,466.00M | 1,807.00M | 1,793.00M | 1,711.00M | 3,286.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | -121.00M | | 1,445.00M | -200.00M | 1,516.00M | 1,373.00M | 1,164.00M | 678.00M | 531.00M | 467.00M | 1,188.00M | 494.00M | 556.00M | 527.00M | 2.00M | -89.00M | 511.00M | 273.00M | 436.00M | -754.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | -121.00M | | 1,445.00M | -200.00M | 1,516.00M | 1,373.00M | 1,164.00M | 678.00M | 531.00M | 467.00M | 1,188.00M | 494.00M | 556.00M | 527.00M | 2.00M | -89.00M | 511.00M | 273.00M | 436.00M | -754.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | 7.00M | | -8.00M | 27.00M | | 3.00M | -44.00M | 3.00M | -25.00M | 19.00M | 2.00M | 28.00M | 10.00M | -16.00M | 144.00M | 45.00M | -22.00M | 3.00M | -42.00M | 29.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | 84.00M | 6.00M | -208.00M | 27.00M | 94.00M | 3.00M | 263.00M | 3.00M | 94.00M | 2.00M | 350.00M | 4.00M | 5.00M | -31.00M | 5.00M | 3.00M | 112.00M | 3.00M | -269.00M | 73.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | -205.00M | -71.00M | 1,382.00M | -246.00M | 1,422.00M | 1,274.00M | 1,110.00M | 613.00M | 437.00M | 393.00M | 1,067.00M | 428.00M | 466.00M | 558.00M | -101.00M | -193.00M | 399.00M | 192.00M | 372.00M | -827.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | -2.00M | -5.00M | 7.00M | 88.00M | -138.00M | 62.00M | 101.00M | 65.00M | 100.00M | 32.00M | 23.00M | 51.00M | -3.00M | 43.00M | 26.00M | 14.00M | -555.00M | 13.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | -205.00M | -72.00M | 1,384.00M | -241.00M | 1,357.00M | 1,186.00M | 1,335.00M | 487.00M | 336.00M | 406.00M | 856.00M | 338.00M | 340.00M | 507.00M | -60.00M | -159.00M | 307.00M | 148.00M | 946.00M | -630.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | -205.00M | -71.00M | 1,384.00M | -241.00M | 1,415.00M | 1,186.00M | 1,248.00M | 551.00M | 336.00M | 328.00M | 967.00M | 396.00M | 443.00M | 507.00M | -98.00M | -236.00M | 373.00M | 178.00M | 927.00M | -840.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | -205.00M | -71.00M | 1,384.00M | -241.00M | 1,415.00M | 1,186.00M | 1,248.00M | 551.00M | 336.00M | 328.00M | 967.00M | 396.00M | 443.00M | 507.00M | -98.00M | -236.00M | 373.00M | 178.00M | 927.00M | -840.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | -205.00M | -71.00M | 1,384.00M | -241.00M | 1,415.00M | 1,186.00M | 1,248.00M | 551.00M | 336.00M | 328.00M | 967.00M | 396.00M | 443.00M | 507.00M | -98.00M | -236.00M | 373.00M | 178.00M | 927.00M | -840.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | -205.00M | -71.00M | 1,384.00M | -241.00M | 1,415.00M | 1,186.00M | 1,248.00M | 551.00M | 336.00M | 328.00M | 967.00M | 396.00M | 443.00M | 507.00M | -98.00M | -236.00M | 373.00M | 178.00M | 927.00M | -840.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | -0.79 | -0.28 | 5.32 | -0.94 | 5.28 | 4.70 | 5.34 | 1.99 | 1.35 | 1.48 | 3.22 | 1.25 | 1.28 | 1.93 | -0.20 | -0.61 | 1.19 | 0.58 | 3.69 | -2.35 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | -0.79 | -0.28 | 5.20 | -0.94 | 5.21 | 4.63 | 5.24 | 1.97 | 1.34 | 1.47 | 3.17 | 1.24 | 1.27 | 1.92 | -0.20 | -0.61 | 1.18 | 0.57 | 3.65 | -2.35 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | 260.60M | 260.70M | 260.40M | 257.40M | 257.30M | 255.70M | 253.60M | 244.30M | 249.40M | 273.70M | 259.90M | 269.70M | 267.90M | 262.10M | 264.60M | 260.40M | 259.70M | 256.20M | 257.20M | 268.20M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | -121.00M | | 1,445.00M | -200.00M | 1,516.00M | 1,373.00M | 1,164.00M | 678.00M | 531.00M | 467.00M | 1,188.00M | 494.00M | 556.00M | 527.00M | 2.00M | -89.00M | 511.00M | 273.00M | 436.00M | -754.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | 99.00M | 77.00M | 60.00M | 74.00M | 91.00M | 79.00M | 74.00M | 71.00M | 80.00M | 98.00M | 94.00M | 98.00M | 100.00M | 103.00M | 106.00M | 97.00M | 91.00M | 88.00M | 100.00M | 104.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | -0.14% | 2.03% | 0.49% | 6.91% | -12.43% | 10.11% | 23.11% | 16.54% | 9.37% | 7.48% | 4.94% | 9.14% | 2.97% | -22.28% | 6.52% | 7.29% | -149.19% | -1.57% |