|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.36M | 115.40M | 0.12M | 140.75M | 0.13M | 162.75M | 178.59M | 186.24M | 195.77M | 0.16M | -586.72M | 0.13M | 0.16M | 241.84M | 935.96M | 0.14M | 0.13M | 253.24M | -754.45M | |
|
Interest Income - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.88M | 1.50M | 1.03M | 2.35M | 2.97M | 4.44M | 3.29M | 2.99M | 3.32M | 7.81M | 6.37M | 4.67M | 2.94M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.59M | 10.43M | 10.37M | 11.56M | 10.17M | 14.97M | 9.98M | 13.70M | 17.18M | 15.95M | -44.52M | 14.67M | 28.41M | 27.34M | 3.76M | 35.09M | 31.57M | 25.46M | 25.45M | 33.13M |
|
Interest Income - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.58M | -10.42M | -10.37M | -11.56M | -10.17M | -14.97M | -9.98M | -12.82M | -15.68M | -14.92M | 46.88M | -11.70M | -23.97M | -24.05M | -0.77M | -31.77M | -23.76M | -19.10M | -20.78M | -30.19M |
|
Income - Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Interest Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | 11.81M | 15.01M | 14.72M | 14.86M | 14.95M | 19.73M | 18.20M | 18.27M | 18.57M | 19.99M | 19.98M | 19.31M | 20.93M | 21.94M | 19.87M | 19.75M | 20.04M | 19.20M | 14.93M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.78M | 66.17M | 73.31M | 75.90M | 82.01M | 90.76M | 98.62M | 102.25M | 103.10M | 108.53M | 115.10M | 113.76M | 119.80M | 124.11M | 127.84M | 142.00M | 126.49M | 139.05M | 136.11M | 129.70M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.48M | 77.98M | 88.32M | 90.62M | 96.88M | 105.71M | 118.36M | 120.45M | 121.37M | 127.11M | 135.09M | 133.74M | 139.11M | 145.03M | 149.78M | 161.87M | 146.24M | 159.09M | 155.31M | 144.62M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.19M | -50.99M | -188.15M | -50.20M | -204.09M | -64.06M | -72.61M | -69.01M | -64.46M | -270.56M | -871.78M | -283.43M | -306.78M | -76.06M | 608.20M | -353.12M | -319.29M | -94.61M | -1156.42M | |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.19M | -50.99M | -188.15M | -50.20M | -204.09M | -64.06M | -72.61M | -69.01M | -64.46M | -270.56M | -871.78M | -283.43M | -306.78M | -76.06M | 608.20M | -353.12M | -319.29M | -94.61M | -1156.42M | |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | 13.70M | 6.62M | 8.49M | | | | 12.13M | | | 6.87M | | 16.27M | 1.75M | | 13.16M | 44.36M | 28.58M | 19.93M | 26.28M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | | | -0.88M | | -0.04M | | | | | | | | | | | | | 1.35M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.78M | -61.42M | -198.52M | -61.76M | -214.25M | -79.04M | -82.59M | -82.72M | -81.64M | -286.51M | -827.25M | -298.10M | -335.19M | -103.40M | 604.44M | -388.22M | -350.86M | -120.08M | -1181.87M | |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.33M | 40.19M | 39.38M | 48.90M | 40.90M | 39.28M | 36.13M | 60.51M | 54.19M | 61.79M | 64.35M | 61.37M | 82.48M | 70.72M | 74.31M | 74.05M | 120.39M | 93.06M | -67.73M | 94.56M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 2.17M | 2.15M | 2.48M | 2.29M | 2.37M | 2.43M | 3.06M | 2.72M | 2.82M | 2.97M | 2.91M | 3.54M | 2.95M | 2.73M | 2.85M | 4.06M | 3.14M | -2.31M | 3.38M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.78M | -61.42M | -198.52M | -61.76M | -214.25M | -79.04M | -82.59M | -82.72M | -81.64M | -286.51M | -827.25M | -298.10M | -335.19M | -103.40M | 604.44M | -388.22M | -350.86M | -120.08M | -1181.87M | |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.78M | -61.42M | -198.52M | -61.76M | -214.25M | -79.04M | -82.59M | -82.72M | -81.64M | -286.51M | -827.25M | -298.10M | -335.19M | -103.40M | 604.44M | -388.22M | -350.86M | -120.08M | -1181.87M | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.78M | -61.42M | -198.52M | -61.76M | -214.25M | -79.04M | -82.59M | -82.72M | -81.64M | -286.51M | -827.25M | -298.10M | -335.19M | -103.40M | 604.44M | -388.22M | -350.86M | -120.08M | -1181.87M | |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 3.35M | -6.90M | 0.20M | 0.20M | 2.31M | 2.31M | 0.32M | 2.31M | 2.31M | 2.31M | 0.42M | 0.41M | 2.31M | 8.04M | 0.54M | 2.31M | 2.31M | 7.61M | 2.31M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.55M | 31.55M | 34.77M | 43.90M | 36.09M | 36.77M | 40.72M | 57.87M | 51.56M | 56.34M | 61.68M | 58.64M | 79.75M | 65.06M | 59.41M | 68.35M | 113.43M | 87.09M | -68.69M | 87.86M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15 | 0.23 | 0.25 | 0.27 | 0.22 | 0.21 | 0.24 | 0.30 | 0.26 | 0.27 | 0.30 | 0.27 | 0.37 | 0.30 | 0.27 | 0.30 | 0.48 | 0.37 | -0.30 | 0.38 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15 | 0.23 | 0.25 | 0.27 | 0.22 | 0.21 | 0.24 | 0.30 | 0.26 | 0.27 | 0.30 | 0.27 | 0.37 | 0.30 | 0.27 | 0.30 | 0.48 | 0.37 | -0.30 | 0.38 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.31M | 138.76M | 139.29M | 160.63M | 164.90M | 171.91M | 170.47M | 195.37M | 200.61M | 205.28M | 202.88M | 214.40M | 217.39M | 218.76M | 218.28M | 227.40M | 236.10M | 234.59M | 232.48M | 228.31M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.82M | 139.63M | 140.08M | 161.05M | 165.20M | 172.83M | 170.98M | 195.78M | 200.67M | 205.45M | 203.11M | 214.44M | 217.39M | 219.13M | 218.47M | 227.40M | 236.10M | 234.59M | 232.55M | 228.31M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.19M | -50.99M | -188.15M | -50.20M | -204.09M | -64.06M | -72.61M | -69.01M | -64.46M | -270.56M | -871.78M | -283.43M | -306.78M | -76.06M | 608.20M | -353.12M | -319.29M | -94.61M | -1156.42M | |