|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,780.00M | 2,512.00M | 3,352.00M | 2,354.00M | 2,392.00M | 2,217.00M | 2,924.00M | 2,193.00M | 2,224.00M | 2,194.00M | 2,838.00M | 2,111.00M | 2,134.00M | 2,092.00M | 2,660.00M | 1,905.00M | 1,984.00M | 1,982.00M | 2,422.00M | 1,769.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,755.00M | 1,617.00M | 2,238.00M | 1,641.00M | 1,608.00M | 1,526.00M | 2,071.00M | 1,488.00M | 1,456.00M | 1,424.00M | 1,905.00M | 1,373.00M | 1,374.00M | 1,366.00M | 1,792.00M | 1,271.00M | 1,281.00M | 1,317.00M | 1,636.00M | 1,180.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,025.00M | 895.00M | 1,114.00M | 713.00M | 784.00M | 691.00M | 853.00M | 705.00M | 768.00M | 770.00M | 933.00M | 738.00M | 760.00M | 726.00M | 868.00M | 634.00M | 703.00M | 665.00M | 786.00M | 589.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 74.00M | 70.00M | 74.00M | 70.00M | 73.00M | 73.00M | 66.00M | 72.00M | 75.00M | 69.00M | 72.00M | 69.00M | 68.00M | 65.00M | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.00M | 277.00M | | 113.00M | 6.00M | | -6.00M | 1.00M | | | | | | | 5.00M | 10.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,358.00M | 2,196.00M | -6092.00M | 2,224.00M | 1,950.00M | 4,301.00M | -7715.00M | 1,963.00M | 177.00M | 175.00M | 209.00M | 170.00M | 1,971.00M | 1,928.00M | 9,265.00M | 154.00M | 4,256.00M | 152.00M | 177.00M | 137.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.00M | 316.00M | 388.00M | 130.00M | 442.00M | -2084.00M | 113.00M | 230.00M | 374.00M | 154.00M | -113.00M | 157.00M | 163.00M | 164.00M | -1254.00M | 29.00M | -2272.00M | 91.00M | 135.00M | 56.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.00M | 316.00M | 388.00M | 130.00M | 442.00M | -2084.00M | 113.00M | 230.00M | 374.00M | 154.00M | -113.00M | 157.00M | 163.00M | 164.00M | -1254.00M | 29.00M | -2272.00M | 91.00M | 135.00M | 56.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | 11.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | | -4.00M | 1.00M | 21.00M | | -26.00M | -6.00M | -3.00M | | 2.00M | -1.00M | 1.00M | -6.00M | 6.00M | -4.00M | -9.00M | 1.00M | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.00M | -71.00M | -50.00M | -33.00M | -48.00M | -29.00M | -81.00M | -44.00M | -60.00M | -57.00M | -68.00M | -63.00M | -66.00M | -75.00M | -45.00M | -64.00M | -72.00M | -65.00M | -62.00M | -64.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.00M | 245.00M | 338.00M | 97.00M | 394.00M | -2113.00M | 32.00M | 186.00M | 314.00M | 97.00M | -181.00M | 94.00M | 97.00M | 89.00M | -1299.00M | -35.00M | -2344.00M | 26.00M | 73.00M | -8.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | 85.00M | 142.00M | 41.00M | 109.00M | 101.00M | -31.00M | 51.00M | 88.00M | 34.00M | 32.00M | 32.00M | 31.00M | 27.00M | -87.00M | -2.00M | -190.00M | 15.00M | 24.00M | 8.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.00M | 160.00M | 180.00M | 56.00M | 270.00M | -2214.00M | 104.00M | 122.00M | 213.00M | 51.00M | -227.00M | 62.00M | 53.00M | 62.00M | -1259.00M | -42.00M | -2165.00M | 2.00M | 37.00M | -16.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 15.00M | 16.00M | 14.00M | 15.00M | 12.00M | 16.00M | 13.00M | 13.00M | 12.00M | 14.00M | 11.00M | 13.00M | 11.00M | 12.00M | 9.00M | 11.00M | 9.00M | 12.00M | 9.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.00M | 160.00M | 196.00M | 56.00M | 285.00M | -2214.00M | 63.00M | 135.00M | 226.00M | 63.00M | -213.00M | 62.00M | 66.00M | 62.00M | -1212.00M | -33.00M | -2154.00M | 11.00M | 49.00M | -16.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.00M | 160.00M | 196.00M | 56.00M | 285.00M | -2214.00M | 63.00M | 135.00M | 226.00M | 63.00M | -213.00M | 62.00M | 66.00M | 62.00M | -1212.00M | -33.00M | -2154.00M | 11.00M | 49.00M | -16.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.00M | 160.00M | 196.00M | 56.00M | 285.00M | -2214.00M | 63.00M | 135.00M | 226.00M | 63.00M | -213.00M | 62.00M | 66.00M | 62.00M | -1212.00M | -33.00M | -2154.00M | 11.00M | 49.00M | -16.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.00M | 160.00M | 196.00M | 56.00M | 285.00M | -2214.00M | 63.00M | 135.00M | 226.00M | 63.00M | -213.00M | 62.00M | 66.00M | 62.00M | -1212.00M | -33.00M | -2154.00M | 11.00M | 49.00M | -16.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.00M | 316.00M | 388.00M | 130.00M | 442.00M | -2084.00M | 113.00M | 230.00M | 374.00M | 154.00M | -113.00M | 157.00M | 163.00M | 164.00M | -1254.00M | 29.00M | -2272.00M | 91.00M | 135.00M | 56.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.00M | 285.00M | 220.00M | 11.00M | 37.00M | 75.00M | 169.00M | 72.00M | 5.00M | 74.00M | 177.00M | 4.00M | 13.00M | 3.00M | 420.00M | 64.00M | 2.00M | 2.00M | 1.00M | 76.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20% | 34.69% | 42.01% | 42.27% | 27.66% | -4.78% | -96.88% | 27.42% | 28.03% | 35.05% | -17.68% | 34.04% | 31.96% | 30.34% | 6.70% | 5.71% | 8.11% | 57.69% | 32.88% | -100.00% |