|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,496.00M | 1,438.00M | 2,673.00M | 3,466.00M | 2,033.00M | 1,934.00M | 2,759.00M | 3,106.00M | 1,659.00M | 1,404.00M | 2,121.00M | 2,467.00M | 1,380.00M | 1,242.00M | 2,030.00M | 2,666.00M | 1,394.00M | 1,197.00M | 2,083.00M | 2,685.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 516.00M | -9.00M | 2,120.00M | 1,470.00M | 1,361.00M | 1,022.00M | 3,106.00M | 2,148.00M | 1,104.00M | 579.00M | 1,202.00M | 1,030.00M | 639.00M | 658.00M | 923.00M | 1,301.00M | 837.00M | 593.00M | 1,012.00M | 1,187.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 980.00M | 1,447.00M | 553.00M | 1,996.00M | 672.00M | 912.00M | -347.00M | 958.00M | 555.00M | 825.00M | 919.00M | 1,437.00M | 741.00M | 584.00M | 1,107.00M | 1,365.00M | 557.00M | 604.00M | 1,071.00M | 1,498.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 469.00M | 541.00M | 514.00M | 553.00M | 465.00M | 496.00M | 529.00M | 587.00M | 523.00M | 519.00M | 530.00M | 591.00M | 501.00M | 510.00M | 497.00M | 546.00M | 481.00M | 487.00M | 520.00M | 559.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -26.00M | 22.00M | | 22.00M | -61.00M | -215.00M | | 26.00M | 72.00M | 8.00M | | -63.00M | -141.00M | | | 25.00M | -95.00M | 16.00M | -62.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,105.00M | 652.00M | 2,741.00M | 2,134.00M | 1,934.00M | 1,631.00M | 3,963.00M | 2,851.00M | 2,391.00M | 1,167.00M | 1,889.00M | 1,750.00M | 1,313.00M | 1,488.00M | 1,543.00M | 1,966.00M | 1,487.00M | 1,184.00M | 1,629.00M | 1,927.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.00M | 786.00M | -68.00M | 1,332.00M | 99.00M | 303.00M | -1204.00M | 255.00M | -732.00M | 237.00M | 232.00M | 717.00M | 67.00M | -246.00M | 487.00M | 700.00M | -93.00M | 13.00M | 454.00M | 758.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.00M | 786.00M | -68.00M | 1,332.00M | 99.00M | 303.00M | -1204.00M | 255.00M | -732.00M | 237.00M | 232.00M | 717.00M | 67.00M | -246.00M | 487.00M | 700.00M | -93.00M | 13.00M | 454.00M | 758.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | -11.00M | | 20.00M | 34.00M | -28.00M | 2.00M | -9.00M | 16.00M | -13.00M | 11.00M | 5.00M | -12.00M | 29.00M | -7.00M | -9.00M | 15.00M | 4.00M | 8.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 12.00M | 10.00M | 11.00M | 20.00M | 34.00M | -28.00M | 2.00M | 1.00M | 18.00M | -13.00M | 11.00M | 5.00M | -11.00M | 29.00M | -7.00M | -24.00M | 7.00M | 4.00M | 8.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.00M | 727.00M | -142.00M | 1,266.00M | -8.00M | 271.00M | -1323.00M | 164.00M | -835.00M | 157.00M | 120.00M | 629.00M | -55.00M | -354.00M | 417.00M | 594.00M | -228.00M | -87.00M | 351.00M | 660.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 202.00M | -46.00M | 332.00M | -1.00M | 28.00M | -369.00M | 54.00M | -46.00M | 26.00M | 26.00M | 133.00M | -7.00M | -81.00M | 42.00M | 115.00M | -65.00M | -74.00M | 54.00M | 140.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 525.00M | -96.00M | 933.00M | -7.00M | 243.00M | -954.00M | 110.00M | -789.00M | 131.00M | 94.00M | 496.00M | -48.00M | -273.00M | 375.00M | 479.00M | -163.00M | -13.00M | 297.00M | 520.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.00M | 6.00M | 8.00M | 5.00M | -45.00M | 18.00M | 1.00M | | 1.00M | | 1.00M | 1.00M | -24.00M | 3.00M | 3.00M | 3.00M | | -1.00M | 4.00M | 5.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | | -1.00M | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 525.00M | -96.00M | 934.00M | -7.00M | 243.00M | -954.00M | 110.00M | -789.00M | 131.00M | 94.00M | 496.00M | -48.00M | -273.00M | 375.00M | 479.00M | -163.00M | -13.00M | 297.00M | 520.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 525.00M | -96.00M | 934.00M | -7.00M | 243.00M | -954.00M | 110.00M | -789.00M | 131.00M | 94.00M | 496.00M | -48.00M | -273.00M | 375.00M | 479.00M | -163.00M | -13.00M | 297.00M | 520.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 525.00M | -96.00M | 934.00M | -7.00M | 243.00M | -954.00M | 110.00M | -789.00M | 131.00M | 94.00M | 496.00M | -48.00M | -273.00M | 375.00M | 479.00M | -163.00M | -13.00M | 297.00M | 520.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 525.00M | -96.00M | 934.00M | -7.00M | 243.00M | -954.00M | 110.00M | -789.00M | 131.00M | 94.00M | 496.00M | -48.00M | -273.00M | 375.00M | 479.00M | -163.00M | -13.00M | 297.00M | 520.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72 | 2.51 | -0.46 | 4.44 | -0.03 | 1.16 | -4.54 | 0.52 | -3.76 | 0.62 | 0.45 | 2.36 | -0.23 | -1.31 | 1.74 | 2.23 | -0.76 | -0.07 | 1.38 | 2.42 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71 | 2.44 | -0.46 | 4.32 | -0.03 | 1.13 | -4.54 | 0.51 | -3.76 | 0.62 | 0.44 | 2.30 | -0.23 | -1.27 | 1.74 | 2.19 | -0.76 | -0.07 | 1.34 | 2.33 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.10M | 209.06M | 209.67M | 209.92M | 209.99M | 209.94M | 209.93M | 209.86M | 209.71M | 209.81M | 209.78M | 209.79M | 210.68M | 211.31M | 214.93M | 214.97M | 214.90M | 214.94M | 214.84M | 214.84M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.19M | 212.13M | 209.67M | 215.94M | 210.19M | 215.82M | 209.93M | 216.12M | 209.81M | 209.81M | 215.57M | 215.25M | 215.22M | 215.27M | 215.69M | 217.33M | 218.42M | 219.16M | 221.42M | 222.07M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.00M | 786.00M | -68.00M | 1,332.00M | 99.00M | 303.00M | -1204.00M | 255.00M | -732.00M | 237.00M | 232.00M | 717.00M | 67.00M | -246.00M | 487.00M | 700.00M | -93.00M | 13.00M | 454.00M | 758.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 77.00M | 81.00M | 82.00M | 82.00M | 84.00M | 92.00M | 93.00M | 96.00M | 98.00M | 100.00M | 100.00M | 96.00M | 98.00M | 102.00M | 102.00M | 101.00M | 106.00M | 111.00M | 111.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.50% | 27.79% | 32.39% | 26.22% | 12.50% | 10.33% | 27.89% | 32.93% | 5.51% | 16.56% | 21.67% | 21.14% | 12.73% | 22.88% | 10.07% | 19.36% | 28.51% | 85.06% | 15.38% | 21.21% |