|
Revenue (Quarter)
|
| 2,181.06M | 279.91M | 1,079.33M | 1,110.71M | 108.28M | 333.50M | 350.18M | 643.14M | 327.10M | 366.15M | 127.85M | 512.29M | 522.80M | 855.40M | -336.59M | 1,034.88M | 569.07M | 1,223.52M | 1,491.28M | 500.01M |
|
Cost of Revenue (Quarter)
|
| 3.31M | 12.56M | -3.90M | 1.52M | 0.46M | 0.57M | 0.77M | 0.52M | 0.45M | 0.08M | | | | | | | | | | |
|
Gross Profit (Quarter)
|
| 2,177.76M | 267.35M | 1,083.22M | 1,109.19M | 107.83M | 332.93M | 349.41M | 642.63M | 326.65M | 366.07M | 127.85M | 512.29M | 522.80M | 855.40M | -336.59M | | | | | |
|
Selling, General & Administrative (Quarter)
|
| 61.17M | 68.63M | 95.66M | 102.26M | 77.67M | 95.53M | 93.45M | 104.87M | 104.54M | 101.60M | 172.61M | 151.63M | 170.18M | 141.26M | 120.66M | 164.31M | 182.34M | 166.20M | 189.33M | 147.94M |
|
Other Operating Expenses (Quarter)
|
| 137.55M | 155.54M | 203.36M | 840.27M | -23.50M | 423.07M | 336.04M | 515.24M | 460.19M | 154.61M | 750.13M | 684.76M | 606.36M | 725.87M | 977.59M | 783.55M | 707.80M | 865.12M | 1,035.76M | 500.67M |
|
Operating Expenses (Quarter)
|
| 198.72M | 224.18M | 299.02M | 942.53M | 54.17M | 518.61M | 429.49M | 620.12M | 564.73M | 256.21M | 922.75M | 836.40M | 776.55M | 867.13M | 1,098.25M | 947.86M | 890.13M | 1,031.32M | 1,225.09M | 648.61M |
|
Operating Income (Quarter)
|
| 1,979.04M | 43.17M | 784.20M | 166.66M | 53.66M | -185.68M | -80.08M | 22.51M | -238.08M | 109.86M | -794.89M | -324.10M | -253.75M | -11.73M | -1434.84M | | | | | |
|
EBIT (Quarter)
|
| 1,979.04M | 43.17M | 784.20M | 166.66M | 53.66M | -185.68M | -80.08M | 22.51M | -238.08M | 109.86M | -794.89M | -324.10M | -253.75M | -11.73M | -1434.84M | 118.24M | 64.64M | 260.46M | 335.35M | -107.99M |
|
Non Operating Investment Income (Quarter)
|
| 14.68M | 224.14M | 344.21M | 6.64M | -99.39M | 1.91M | -19.29M | 14.82M | 0.85M | -4.20M | -4.89M | -5.20M | -16.65M | -8.48M | 1.01M | -2.09M | -0.79M | 0.21M | -0.18M | -1.13M |
|
Interest & Investment Income (Quarter)
|
| | | | 9.63M | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| 25.52M | 7.21M | -139.40M | -1.02M | 5.82M | 3.20M | 8.79M | 1.96M | 3.80M | 2.60M | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| 159.78M | 234.68M | 56.40M | 9.63M | -91.95M | 11.12M | -10.64M | 1.96M | 14.63M | 2.60M | 8.78M | 7.71M | -2.84M | 4.19M | 44.36M | 7.16M | 8.93M | 35.94M | 38.74M | 7.88M |
|
EBT (Quarter)
|
| 2,142.12M | 521.76M | 836.71M | 177.81M | -254.40M | 53.64M | -0.80M | 47.78M | 53.17M | -86.47M | 69.17M | -4.62M | -35.19M | -7.54M | 22.53M | 94.18M | 39.34M | 228.14M | 304.93M | -140.72M |
|
Tax Provisions (Quarter)
|
| 1.68M | 1.28M | 2.95M | 15.00M | 8.10M | 0.43M | 8.95M | 12.10M | 13.16M | 8.24M | 26.76M | 4.39M | 22.39M | 13.88M | 11.43M | 6.35M | 9.23M | 28.91M | 22.51M | -17.45M |
|
Profit After Tax (Quarter)
|
| 2,140.44M | 520.48M | 833.76M | 157.10M | -9.86M | 37.36M | -9.75M | 25.05M | 40.01M | 14.67M | 13.17M | -9.01M | -13.98M | 8.96M | 12.98M | 25.39M | 30.11M | 67.14M | 77.11M | -1.45M |
|
Income from Non-Controlling Interests (Quarter)
|
| 1,162.99M | 1.29M | -1825.82M | 1.82M | 4.06M | -6.90M | 155.84M | 1.53M | -25.31M | -49.56M | | -55.04M | -57.29M | -33.50M | -30.09M | 62.44M | -30.86M | 34.38M | 59.36M | -121.82M |
|
Income from Continuing Operations (Quarter)
|
| 2,140.44M | 520.48M | 833.76M | 162.80M | -262.50M | 53.21M | -9.75M | 35.67M | 40.01M | -94.71M | 42.41M | -9.01M | -57.58M | -21.43M | 11.09M | 87.83M | 30.11M | 199.23M | 282.42M | -123.28M |
|
Consolidated Net Income (Quarter)
|
| 2,140.44M | 520.48M | 833.76M | 162.80M | -262.50M | 53.21M | -9.75M | 35.67M | 40.01M | -94.71M | 42.41M | -9.01M | -57.58M | -21.43M | 11.09M | 87.83M | 30.11M | 199.23M | 282.42M | -123.28M |
|
Income towards Parent Company (Quarter)
|
| 2,140.44M | 520.48M | 833.76M | 162.80M | -262.50M | 53.21M | -9.75M | 35.67M | 40.01M | -94.71M | 42.41M | -9.01M | -57.58M | -21.43M | 11.09M | 87.83M | 30.11M | 199.23M | 282.42M | -123.28M |
|
Net Income towards Common Stockholders (Quarter)
|
| 2,140.44M | 520.48M | 833.76M | 162.80M | -262.50M | 53.21M | -9.75M | 35.67M | 40.01M | -94.71M | 42.41M | -9.01M | -57.58M | -21.43M | 11.09M | 87.83M | 30.11M | 199.23M | 282.42M | -123.28M |
|
EPS (Basic) (Quarter)
|
| | | | 0.52 | -0.15 | 0.44 | 0.28 | 0.27 | 0.32 | 0.14 | 0.16 | 0.09 | -0.15 | 0.04 | 0.04 | 0.08 | 0.03 | 0.33 | 0.46 | -0.05 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | 0.11 | -0.37 | 0.09 | -0.03 | -0.01 | 0.02 | -0.09 | 0.04 | -0.11 | -0.19 | -0.08 | -0.05 | 0.24 | -0.05 | 0.20 | 0.30 | -0.22 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | 79.24M | 79.24M | 79.25M | 79.26M | 79.50M | 80.02M | 80.62M | 80.33M | 89.11M | 95.40M | 103.36M | 100.22M | 117.41M | 125.45M | 150.53M | 138.88M | 159.64M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | 308.89M | 308.89M | 308.90M | 308.91M | 309.14M | 309.19M | 309.20M | 317.94M | 364.35M | 364.56M | 364.84M | 364.73M | 369.36M | 370.14M | 372.65M | 374.13M | 383.71M |
|
EBITDA (Quarter)
|
| 1,979.04M | 43.17M | 784.20M | 166.66M | 53.66M | -185.68M | -80.08M | 22.51M | -238.08M | 109.86M | -794.89M | -324.10M | -253.75M | -11.73M | -1434.84M | 118.24M | 64.64M | 260.46M | 335.35M | -107.99M |
|
Interest Expenses (Quarter)
|
| 0.30M | 4.37M | -11.58M | 4.64M | 4.73M | 5.74M | 6.51M | 7.42M | 8.52M | 7.79M | 14.80M | 21.12M | 21.50M | 21.79M | 23.10M | 24.06M | 25.31M | 32.32M | 30.42M | 32.74M |
|
Tax Rate (Quarter)
|
| 0.08% | 0.25% | 0.35% | 8.44% | -3.18% | 0.81% | -1,120.03% | 25.33% | 24.76% | -9.53% | 38.68% | -94.94% | -63.63% | -184.00% | 50.75% | 6.74% | 23.45% | 12.67% | 7.38% | 12.40% |