|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3450.52M | 8.45M | 8.75M | 9.65M | -4430.42M | 9.14M | 9.28M | 10.08M | 8.60M | 9.20M | 22.50M | 10.14M | -4492.68M | 20.74M | 1,658.11M | 8.90M | -27.34M | 19.17M | 18.37M | 8.82M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3470.52M | -61.47M | -35.88M | -47.39M | -4476.80M | -70.53M | -30.23M | -44.54M | -47.51M | -36.14M | -44.12M | -41.40M | -4545.41M | -23.27M | 1,613.72M | -43.87M | -29.06M | -26.01M | -49.26M | -42.05M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.29M | 1.46M | 1.41M | 1.40M | 1.45M | 1.81M | 2.34M | 1.39M | 1.41M | 1.43M | 1.87M | 1.42M | 1.51M | 1.33M | 1.39M | 1.43M | 1.53M | 1.57M | 1.78M |
|
Amortization - Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.28M | 8.82M | 6.75M | 7.95M | 10.33M | 7.67M | 6.97M | 6.98M | 6.30M | 8.04M | 6.83M | 4.16M | 5.21M | 4.65M | 4.44M | 4.49M | 4.75M | 4.92M | 4.96M | 4.92M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.22M | 121.72M | 135.75M | 103.74M | 121.55M | 113.80M | 117.32M | 113.87M | 141.81M | 137.81M | 154.12M | 173.65M | 198.35M | 216.54M | 227.27M | 246.09M | 268.28M | 304.01M | 340.61M | 325.22M |
|
Rent Expense (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.47M | 7.65M | 7.44M | 7.39M | 7.43M | 7.47M | 7.68M | 7.79M | 7.88M | 7.58M | 8.45M | 9.15M | 7.47M | 5.61M | 4.73M | 5.05M | 5.12M | 4.87M | 5.07M | 4.28M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -626.32M | 849.28M | 552.88M | 876.48M | 1,996.00M | 981.07M | 1,057.92M | 611.81M | -465.73M | 617.84M | 1,064.93M | 587.61M | 551.75M | 567.61M | 1,124.15M | 531.21M | -834.15M | 1,064.17M | 1,156.65M | 519.11M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -464.62M | 978.65M | 696.07M | 987.61M | 2,124.98M | 1,102.34M | 1,182.92M | 733.47M | -316.03M | 763.24M | 1,227.51M | 770.40M | 757.57M | 789.76M | 1,356.15M | 782.35M | -560.75M | 1,373.06M | 1,502.33M | 848.61M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.32M | 494.21M | 578.70M | 416.72M | 156.44M | 495.50M | 519.95M | 320.01M | 110.12M | 399.66M | 422.36M | 197.59M | -41.81M | 306.24M | 301.96M | 150.73M | -42.78M | 257.41M | 217.59M | 33.67M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.32M | 494.21M | 578.70M | 416.72M | 156.44M | 495.50M | 519.95M | 320.01M | 110.12M | 399.66M | 422.36M | 197.59M | -41.81M | 306.24M | 301.96M | 150.73M | -42.78M | 257.41M | 217.59M | 33.67M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.04M | 35.00M | 36.78M | 31.18M | 45.30M | 33.57M | 30.51M | 52.29M | 60.30M | 64.59M | 64.74M | 57.46M | 146.47M | 18.23M | 16.13M | 40.54M | 9.05M | 10.67M | 10.02M | 10.78M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.46M | | 1.15M | 1.34M | 1.47M | | 1.43M | 1.51M | 0.96M | | 0.53M | 0.56M | 0.43M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.75M | 454.75M | 538.88M | 371.45M | 111.50M | 445.40M | 461.49M | 260.62M | 51.89M | 338.69M | 358.05M | 129.77M | -802.58M | 256.39M | 246.22M | 89.42M | -582.67M | 185.38M | 136.96M | 51.58M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.97M | 109.58M | 128.98M | 89.98M | -76.63M | 107.05M | 111.62M | 61.76M | 14.48M | 81.86M | 84.54M | 30.55M | -96.79M | 60.98M | 59.42M | 22.25M | -32.22M | 43.05M | 31.41M | 14.61M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.78M | 345.18M | 409.90M | 281.47M | 87.82M | 338.35M | 349.87M | 198.85M | 37.41M | 256.84M | 273.51M | 99.22M | -0.86M | 195.42M | 186.80M | 67.17M | -82.29M | 142.33M | 105.55M | 36.97M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.24M | 301.96M | 150.73M | | 257.41M | 217.59M | 33.67M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.78M | 345.18M | 409.90M | 281.47M | 188.13M | 338.35M | 349.87M | 198.85M | 37.41M | 256.84M | 273.51M | 99.22M | -705.78M | 195.42M | 186.80M | 67.17M | -550.44M | 142.33M | 105.55M | 36.97M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.78M | 345.18M | 409.90M | 281.47M | 188.13M | 338.35M | 349.87M | 198.85M | 37.41M | 256.84M | 273.51M | 99.22M | -705.78M | 195.42M | 186.80M | 67.17M | -550.44M | 142.33M | 105.55M | 36.97M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.78M | 345.18M | 409.90M | 281.47M | 188.13M | 338.35M | 349.87M | 198.85M | 37.41M | 256.84M | 273.51M | 99.22M | -705.78M | 195.42M | 186.80M | 67.17M | -550.44M | 142.33M | 105.55M | 36.97M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.78M | 345.18M | 409.90M | 281.47M | 188.13M | 338.35M | 349.87M | 198.85M | 37.41M | 256.84M | 273.51M | 99.22M | -705.78M | 195.42M | 186.80M | 67.17M | -550.44M | 142.33M | 105.55M | 36.97M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.52 | 17.60 | 20.90 | 1.89 | 0.44 | 0.03 | 1.73 | 0.98 | 0.20 | 1.27 | 1.75 | 5.06 | -36.00 | 9.97 | 9.53 | 0.34 | -2.81 | 0.81 | 0.54 | 0.21 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07 | | | | 0.21 | | | | -36.00 | | | | -3.12 | | | |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.08M | 19.61M | 19.61M | 19.61M | 19.61M | 19.61M | 176.47M | 196.08M | 176.47M | 176.47M | 19.61M | 19.61M | 19.61M | 19.61M | 19.61M | 196.08M | 196.08M | 176.47M | 196.08M | 176.47M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.47M | | | | 176.47M | | | | 19.61M | | | | 176.47M | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.54M | 615.92M | 714.45M | 520.46M | 277.99M | 609.30M | 637.26M | 433.88M | 251.94M | 537.47M | 576.48M | 371.24M | 156.53M | 522.79M | 529.23M | 396.82M | 225.50M | 561.42M | 558.20M | 358.89M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.33M | 38.94M | 39.80M | 44.04M | 166.74M | 50.41M | 57.60M | 0.29M | 0.29M | 0.37M | 67.52M | 0.37M | -190.52M | 71.15M | 71.50M | 0.37M | 80.42M | 82.33M | 89.85M | 0.37M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.61M | 19.61M | | 41.99M | 19.61M | 41.99M | | 41.99M | 41.99M | | 19.61M | 19.61M | 19.61M | 176.47M | 176.47M | 176.47M | 176.47M | 19.61M | 41.99M | 19.61M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.79 | 24.10 | 23.93 | 24.22 | -68.73 | 24.04 | 24.19 | 23.70 | 27.91 | 24.17 | 23.61 | 23.54 | 12.06 | 23.78 | 24.13 | 24.88 | 5.53 | 23.22 | 22.93 | 28.33 |