|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,382.24M | 2,459.05M | 2,600.09M | 2,854.00M | 3,034.00M | 3,035.00M | 3,088.00M | 2,952.00M | 2,884.00M | 2,924.00M | 3,023.00M | 3,098.00M | 3,182.00M | 3,168.00M | 3,189.00M | 3,131.00M | 3,189.00M | 3,171.00M | 3,175.00M | 3,126.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,292.22M | 1,739.90M | 248.83M | 1,404.00M | 2,346.00M | 1,485.00M | -2535.00M | 2,803.00M | 1,377.00M | 1,400.00M | 751.00M | 2,977.00M | 3,066.00M | 2,522.00M | 4,708.00M | 3,027.00M | 1,397.00M | 2,545.00M | 1,390.00M | 3,022.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.75M | 287.97M | 320.64M | 342.00M | 361.00M | 350.00M | 362.00M | 363.00M | 343.00M | 347.00M | 368.00M | 378.00M | 368.00M | 368.00M | 365.00M | 368.00M | 378.00M | 380.00M | 347.00M | 380.00M |
|
Pension (IS) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | -0.15M | -0.47M | 3.00M | 2.00M | 3.00M | 3.00M | 10.00M | 10.00M | 10.00M | 10.00M | 11.00M | 10.00M | 10.00M | 10.00M | 9.00M | 9.00M | 10.00M | 9.00M | 9.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,875.91M | 1,987.87M | 2,043.50M | 2,260.00M | 2,335.00M | 2,351.00M | 2,434.00M | 2,388.00M | 2,497.00M | 2,364.00M | 2,495.00M | 2,606.00M | 2,636.00M | 2,612.00M | 2,643.00M | 2,629.00M | 2,627.00M | 2,601.00M | 2,651.00M | 2,628.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,178.66M | 2,275.84M | 2,364.14M | 2,602.00M | 2,696.00M | 2,701.00M | 2,796.00M | 2,751.00M | 2,840.00M | 2,711.00M | 2,863.00M | 2,984.00M | 3,004.00M | 2,980.00M | 3,008.00M | 2,997.00M | 3,005.00M | 2,981.00M | 2,998.00M | 3,008.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -886.44M | -535.94M | -2115.31M | -1198.00M | -350.00M | -1216.00M | -5331.00M | 52.00M | -1463.00M | -1311.00M | -2112.00M | -7.00M | 62.00M | -458.00M | 1,700.00M | 30.00M | -1608.00M | -436.00M | -1608.00M | 14.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -886.44M | -535.94M | -2115.31M | -1198.00M | -350.00M | -1216.00M | -5331.00M | 52.00M | -1463.00M | -1311.00M | -2112.00M | -7.00M | 62.00M | -458.00M | 1,700.00M | 30.00M | -1608.00M | -436.00M | -1608.00M | 14.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | 69.00M | 107.21M | 113.00M | 130.00M | 113.00M | 94.00M | 72.00M | 55.00M | 47.00M | 22.00M | 20.00M | 19.00M | 15.00M | 18.00M | 9.00M | -2.00M | 3.00M | 12.00M | 12.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.81M | 5.95M | 10.80M | | | 9.00M | 9.00M | 20.00M | 11.00M | | -224.00M | 15.00M | 4.00M | 10.00M | 5.00M | -6.00M | 13.00M | 14.00M | -21.00M | -1.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.81M | 5.95M | 10.80M | | 14.00M | 9.00M | 9.00M | 20.00M | 11.00M | 5.00M | 11.00M | 15.00M | 4.00M | 10.00M | 5.00M | -6.00M | 13.00M | 14.00M | 5.00M | -1.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.57M | 183.21M | 235.95M | 252.00M | 338.00M | 334.00M | 292.00M | 201.00M | 44.00M | 213.00M | 160.00M | 114.00M | 178.00M | 188.00M | 181.00M | 134.00M | 184.00M | 190.00M | 177.00M | 118.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.01M | 44.55M | 53.77M | 76.00M | 98.00M | 87.00M | 92.00M | 61.00M | 62.00M | 53.00M | 36.00M | 29.00M | 52.00M | 45.00M | 46.00M | 36.00M | 52.00M | 51.00M | 44.00M | 25.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.10M | 138.66M | 184.02M | 176.00M | 240.00M | 247.00M | 200.00M | 140.00M | -18.00M | 161.00M | 124.00M | 85.00M | 126.00M | 143.00M | 135.00M | 98.00M | 132.00M | 139.00M | 133.00M | 93.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.57M | 138.66M | 182.19M | 176.00M | 240.00M | 247.00M | 200.00M | 140.00M | -18.00M | 160.00M | 124.00M | 85.00M | 126.00M | 143.00M | 135.00M | 98.00M | 132.00M | 139.00M | 133.00M | 93.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -0.60M | -1.17M | | -1.00M | -1.00M | 6.00M | -1.00M | | 1.00M | | | 1.00M | -1.00M | | | -1.00M | -1.00M | -1.00M | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -0.60M | -1.17M | | -1.00M | -1.00M | 6.00M | -1.00M | | 1.00M | | | 1.00M | -1.00M | | | -1.00M | -1.00M | -1.00M | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -0.60M | -1.17M | | -1.00M | -1.00M | 6.00M | -1.00M | | 1.00M | | | 1.00M | -1.00M | | | -1.00M | -1.00M | -1.00M | |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83 | 2.64 | 3.44 | 3.42 | 4.78 | 4.92 | 4.23 | 3.00 | -0.40 | 3.55 | 2.77 | 1.93 | 2.89 | 3.32 | 3.18 | 2.32 | 3.18 | 3.38 | 3.25 | 2.36 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78 | 2.57 | 3.33 | 3.35 | 4.72 | 4.82 | 4.10 | 2.95 | -0.40 | 3.47 | 2.71 | 1.89 | 2.84 | 3.24 | 3.11 | 2.27 | 3.13 | 3.32 | 3.24 | 2.33 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.38M | 52.33M | 52.34M | 51.10M | 50.47M | 50.25M | 49.55M | 46.38M | 45.98M | 45.81M | 45.38M | 43.86M | 43.61M | 42.73M | 43.08M | 41.84M | 41.39M | 41.14M | 40.80M | 39.21M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -886.44M | -535.94M | -2115.31M | -1198.00M | -350.00M | -1216.00M | -5331.00M | 52.00M | -1463.00M | -1311.00M | -2112.00M | -7.00M | 62.00M | -458.00M | 1,700.00M | 30.00M | -1608.00M | -436.00M | -1608.00M | 14.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.16M | 53.75M | 51.39M | 52.00M | 56.00M | 57.00M | 63.00M | 65.00M | 72.00M | 75.00M | 84.00M | 92.00M | 96.00M | 98.00M | 100.00M | 100.00M | 102.00M | 102.00M | 100.00M | 97.00M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.77M | 53.69M | 53.79M | 51.14M | 51.20M | 50.25M | 46.29M | 46.49M | 45.53M | 44.32M | 43.90M | 43.83M | 43.28M | 42.29M | 42.08M | 41.34M | 40.79M | 40.38M | 39.42M | 38.69M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.53 | 24.32 | 22.79 | 30.16 | 28.99 | 26.05 | 31.51 | 30.35 | 140.91 | 24.88 | 22.50 | 25.44 | 29.21 | 23.94 | 25.41 | 26.87 | 28.26 | 26.84 | 24.86 | 21.19 |