|
Amortization - Intangibles (Quarter)
|
| | | -3.11M | 9.76M | -15.98M | 3.12M | -3.70M | 8.80M | 2.88M | 2.78M | -2.34M | 7.39M | 2.36M | 2.33M | -2.15M | -2.00M | 10.31M | 2.08M | -7.20M | -8.81M | 40.97M | 7.41M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | -39.80M | 124.56M | 40.25M | 39.96M | -36.86M | -38.51M | 182.38M | 34.40M | -31.51M | 100.96M | 35.10M | 31.29M | -32.23M | -30.00M | -23.63M | 19.33M | -18.62M | -18.11M | -19.01M | 19.16M |
|
Other Operating Expenses (Quarter)
|
| | | 0.53M | -152.13M | -87.92M | -0.53M | -0.02M | 4.53M | -225.11M | -81.82M | -5.40M | -142.05M | -72.06M | 232.55M | -11.13M | -2.87M | -10.04M | -61.16M | -16.45M | -20.33M | -23.02M | -55.25M |
|
Operating Expenses (Quarter)
|
| | | -56.51M | -27.57M | -47.67M | -32.02M | -64.37M | -33.98M | -42.74M | -47.42M | -36.91M | -41.10M | -36.96M | 263.85M | -43.37M | -32.87M | -33.67M | -41.83M | -35.07M | -38.45M | -42.04M | -36.09M |
|
Operating Income (Quarter)
|
| | | 134.37M | -7.03M | 61.68M | 75.34M | 68.37M | 54.54M | 57.04M | 50.37M | -7.15M | 381.81M | 56.17M | -7.10M | 59.74M | 259.59M | 43.79M | -162.88M | -249.89M | 293.94M | 4.34M | -257.12M |
|
EBIT (Quarter)
|
| | | 134.37M | -7.03M | 61.68M | 75.34M | 60.21M | 54.54M | 57.04M | 50.37M | -7.15M | 381.81M | 56.17M | -7.10M | 59.74M | 259.59M | 43.79M | -162.88M | -249.89M | 293.94M | 4.34M | -257.12M |
|
Interest & Investment Income (Quarter)
|
| | | -0.34M | 1.89M | 2.54M | 3.48M | -0.76M | -2.77M | -8.42M | -17.36M | -11.48M | -23.33M | -35.53M | -46.89M | -15.80M | -29.62M | -41.03M | -47.24M | -4.42M | -9.60M | -13.86M | -17.06M |
|
Other Non Operating Income (Quarter)
|
| | | 15.96M | -78.06M | 54.35M | -85.99M | 36.15M | -105.84M | 287.17M | -0.01M | 57.38M | -0.38M | -57.62M | 57.25M | 35.67M | 54.41M | 124.70M | 191.26M | 14.91M | -99.95M | 23.46M | 261.91M |
|
EBT (Quarter)
|
| | | 113.55M | -11.85M | -31.36M | 32.78M | 60.63M | 4.39M | -171.78M | 58.98M | 21.54M | 446.46M | 11.13M | 21.39M | 73.01M | 447.76M | 53.52M | -358.25M | -340.43M | 373.32M | -100.21M | -350.28M |
|
Tax Provisions (Quarter)
|
| | | 17.20M | | | -17.27M | 15.34M | | | | | | | | | | | | | | | |
|
Profit After Tax (Quarter)
|
| | | 89.23M | -15.14M | -41.50M | 89.60M | 90.86M | -27.14M | -175.36M | 66.94M | 29.10M | 378.26M | -2.62M | 28.90M | 129.26M | 383.23M | 49.73M | -320.15M | 301.91M | -295.28M | -87.98M | -310.65M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | 55.18M | | | 1,015.96M | 46.65M | -18.74M | -130.47M | 34.36M | 21.36M | 276.06M | 1,303.24M | 20.48M | 49.94M | 275.75M | 36.61M | -229.73M | -214.42M | 1,156.86M | 1,148.81M | -220.62M |
|
Income from Continuing Operations (Quarter)
|
| | | 96.36M | -11.85M | -31.36M | 50.05M | 58.97M | 4.39M | -171.78M | 58.98M | 21.54M | 446.46M | 11.13M | 21.39M | 73.01M | 447.76M | 53.52M | -358.25M | -340.43M | 373.32M | -100.21M | -350.28M |
|
Consolidated Net Income (Quarter)
|
| | | 96.36M | -11.85M | -31.36M | 50.05M | 58.97M | 4.39M | -171.78M | 58.98M | 21.54M | 446.46M | 11.13M | 21.39M | 73.01M | 447.76M | 53.52M | -358.25M | -340.43M | 373.32M | -100.21M | -350.28M |
|
Income towards Parent Company (Quarter)
|
| | | 34.05M | 41.68M | -41.50M | 32.78M | 22.75M | -8.41M | -44.89M | 10.30M | 7.74M | 102.19M | -0.54M | 7.42M | 35.45M | -77.22M | 13.12M | -90.42M | -87.49M | 94.55M | -25.63M | -90.03M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | 34.05M | 41.68M | -41.50M | 32.78M | 17.96M | -8.41M | -44.89M | 10.30M | 7.74M | 102.19M | -0.54M | 7.42M | 35.45M | -77.22M | 13.12M | -90.42M | -87.49M | 94.55M | -25.63M | -90.03M |
|
EPS (Basic) (Quarter)
|
| | | 1.35 | 1.03 | -1.05 | 0.91 | 1.42 | -0.89 | -4.80 | 1.14 | 0.77 | 10.37 | -0.05 | 0.75 | 3.39 | -7.65 | 1.29 | -9.06 | -8.48 | 1.91 | -0.51 | -8.46 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | 1.32 | 1.01 | -1.02 | 0.89 | 1.23 | -0.78 | -4.80 | 1.14 | 0.67 | 9.20 | -0.05 | 0.66 | 2.21 | -6.75 | 1.13 | -9.06 | -8.48 | 8.07 | -2.42 | -8.57 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | 25.29M | 40.31M | 39.36M | 35.83M | 12.02M | 9.47M | 9.36M | 9.07M | 10.06M | 9.86M | 9.96M | 9.86M | 10.45M | 10.10M | 10.18M | 9.98M | 10.32M | 49.38M | 49.80M | 10.64M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | 25.84M | 41.25M | 40.51M | 36.99M | 13.56M | 10.84M | 9.36M | 9.07M | 11.60M | 11.10M | 11.31M | 11.23M | 16.06M | 11.45M | 11.59M | 9.98M | 10.32M | 11.72M | 10.60M | 10.50M |
|
EBITDA (Quarter)
|
| | | 94.57M | 117.53M | 101.93M | 114.69M | 23.35M | 16.02M | 239.42M | 102.40M | -38.66M | 482.77M | 91.27M | 90.59M | 27.50M | 229.59M | 20.16M | 52.58M | -268.52M | 275.83M | -14.67M | 28.52M |
|
Interest Expenses (Quarter)
|
| | | -38.59M | 111.70M | 40.27M | 38.75M | -48.50M | -24.21M | 193.70M | 49.58M | -48.21M | -53.78M | 255.55M | 47.88M | -43.00M | 134.76M | -228.85M | 41.48M | -37.06M | 117.98M | 39.38M | 38.13M |
|
Tax Rate (Quarter)
|
| | | 15.14% | | | -52.67% | 25.30% | | | | | | | | | | | | | | | |