|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 653.00M | 656.00M | 626.00M | 621.00M | 586.00M | 692.00M | 691.00M | 606.00M | 649.00M | 729.00M | 713.00M | 741.00M | 763.00M | 861.00M | 948.00M | 952.00M | 906.00M | 988.00M | 1,028.00M | 1,043.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.00M | 434.00M | 398.00M | 430.00M | 412.00M | 433.00M | 411.00M | 423.00M | 409.00M | 484.00M | 524.00M | 569.00M | 523.00M | 534.00M | 563.00M | 579.00M | 618.00M | 599.00M | 584.00M | 605.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.00M | 222.00M | 228.00M | 191.00M | 174.00M | 259.00M | 280.00M | 183.00M | 240.00M | 245.00M | 189.00M | 172.00M | 240.00M | 327.00M | 385.00M | 373.00M | 288.00M | 389.00M | 444.00M | 438.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 39.00M | 40.00M | 49.00M | 42.00M | 43.00M | 42.00M | 55.00M | 45.00M | 48.00M | 44.00M | 50.00M | 52.00M | 59.00M | 47.00M | 56.00M | 50.00M | 49.00M | 46.00M | 50.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.00M | 1.00M | -3.00M | -1.00M | 1.00M | -4.00M | -3.00M | -4.00M | -170.00M | | -3.00M | -10.00M | -6.00M | | -4.00M | -7.00M | 2.00M | 7.00M | -1.00M | -1.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.00M | 659.00M | 623.00M | 663.00M | 637.00M | 660.00M | 635.00M | 664.00M | 636.00M | 718.00M | 760.00M | 803.00M | 760.00M | 777.00M | 800.00M | 815.00M | 844.00M | 823.00M | 791.00M | 802.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.00M | -2.00M | | 33.00M | -50.00M | 28.00M | 53.00M | -75.00M | -157.00M | -42.00M | -55.00M | -71.00M | -3.00M | -59.00M | -485.00M | 130.00M | 64.00M | -964.00M | -1677.00M | 2,357.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.00M | -2.00M | | 33.00M | -50.00M | 28.00M | 53.00M | -75.00M | -157.00M | -42.00M | -55.00M | -71.00M | -3.00M | -59.00M | -485.00M | 130.00M | 64.00M | -964.00M | -1677.00M | 2,357.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 4.00M | 4.00M | 4.00M | 2.00M | 4.00M | 9.00M | 12.00M | 19.00M | 11.00M | 12.00M | 10.00M | 15.00M | 14.00M | 11.00M | 10.00M | 8.00M | 10.00M | 12.00M | 10.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 14.00M | 3.00M | -3.00M | 1.00M | 3.00M | 7.00M | -155.00M | -133.00M | 18.00M | 12.00M | -95.00M | 12.00M | 140.00M | 21.00M | 53.00M | 36.00M | -27.00M | -78.00M | -150.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.00M | 14.00M | -103.00M | 52.00M | -99.00M | -93.00M | -6.00M | -529.00M | -257.00M | -139.00M | 12.00M | 733.00M | -90.00M | 92.00M | -40.00M | -68.00M | -104.00M | -27.00M | -78.00M | -510.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -119.00M | -99.00M | -103.00M | -149.00M | -149.00M | -65.00M | -33.00M | -315.00M | -414.00M | -181.00M | -263.00M | -83.00M | -93.00M | 33.00M | -525.00M | 62.00M | -40.00M | -1093.00M | -1897.00M | 82.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | 4.00M | 27.00M | -17.00M | 26.00M | 3.00M | -5.00M | -11.00M | 51.00M | -16.00M | -43.00M | 3.00M | -191.00M | 156.00M | -31.00M | 97.00M | 39.00M | -155.00M | 26.00M | 57.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.00M | -103.00M | -130.00M | -260.00M | -175.00M | -68.00M | -28.00M | -350.00M | -465.00M | -165.00M | -220.00M | -104.00M | 98.00M | -123.00M | -494.00M | 7.00M | -79.00M | -938.00M | -1923.00M | 25.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.00M | -103.00M | -130.00M | -132.00M | -175.00M | -68.00M | -28.00M | -304.00M | -465.00M | -165.00M | -220.00M | -86.00M | 98.00M | -123.00M | -494.00M | -35.00M | -79.00M | -938.00M | -1923.00M | 25.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.00M | -103.00M | -130.00M | -132.00M | -175.00M | -68.00M | -28.00M | -304.00M | -465.00M | -165.00M | -220.00M | -86.00M | 98.00M | -123.00M | -494.00M | -35.00M | -79.00M | -938.00M | -1923.00M | 25.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.00M | -103.00M | -130.00M | -132.00M | -175.00M | -68.00M | -28.00M | -304.00M | -465.00M | -165.00M | -220.00M | -86.00M | 98.00M | -123.00M | -494.00M | -35.00M | -79.00M | -938.00M | -1923.00M | 25.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.00M | -103.00M | -130.00M | -132.00M | -175.00M | -68.00M | -28.00M | -304.00M | -465.00M | -165.00M | -220.00M | -104.00M | 98.00M | -123.00M | -494.00M | -182.00M | -79.00M | -938.00M | -1923.00M | 25.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16 | -0.17 | -0.20 | -0.40 | -0.26 | -0.10 | -0.04 | -0.50 | -0.64 | -0.22 | -0.28 | -0.11 | 0.12 | -0.15 | -0.56 | 0.02 | -0.09 | -1.06 | -2.00 | 0.19 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17 | -0.20 | -0.40 | -0.26 | -0.10 | -0.04 | -0.50 | -0.64 | -0.22 | -0.28 | -0.11 | 0.11 | -0.15 | -0.58 | -0.11 | -0.11 | -1.06 | -2.00 | 0.19 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 616.00M | 619.00M | 653.00M | 637.00M | 664.00M | 692.00M | 714.00M | 699.00M | 728.00M | | 774.00M | 768.00M | 819.00M | 821.00M | 879.00M | 850.00M | 883.00M | 888.00M | 911.00M | 960.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 619.00M | 630.00M | 637.00M | 664.00M | 692.00M | 714.00M | 699.00M | 728.00M | | 774.00M | 768.00M | | 821.00M | | | | 885.00M | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.00M | -2.00M | | 33.00M | -50.00M | 28.00M | 53.00M | -75.00M | -157.00M | -42.00M | -55.00M | -71.00M | -3.00M | -59.00M | -485.00M | 130.00M | 64.00M | -964.00M | -1677.00M | 2,357.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00M | 115.00M | 110.00M | 107.00M | 102.00M | 100.00M | 96.00M | 263.00M | 249.00M | 168.00M | 232.00M | -3.00M | 117.00M | 74.00M | 80.00M | 91.00M | 116.00M | 112.00M | 154.00M | 173.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.65% | -4.04% | -26.21% | 11.41% | -17.45% | -4.62% | 15.15% | 3.49% | -12.32% | 8.84% | 16.35% | -3.61% | 205.38% | 472.73% | 5.90% | 156.45% | -97.50% | 14.18% | -1.37% | 69.51% |