|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,140.99M | 1,239.80M | -235.63M | 1,395.70M | 1,472.54M | 1,473.84M | -168.37M | 1,560.73M | 1,665.48M | 1,662.01M | -134.42M | 1,360.27M | 1,824.88M | 1,511.52M | 2,250.83M | 2,423.09M | 1,971.04M | 2,061.37M | 3,181.01M | 3,351.93M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 642.66M | 729.40M | 785.18M | 853.67M | 854.08M | 912.18M | 938.84M | 957.75M | 958.67M | 995.27M | 1,036.08M | 1,096.91M | 1,111.30M | 1,212.70M | 1,409.30M | 1,462.39M | 1,514.71M | 1,577.05M | 1,933.93M | 2,055.42M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.33M | 510.40M | -1020.81M | 542.03M | 618.45M | 561.66M | -1107.21M | 602.98M | 706.81M | 666.74M | -1170.49M | 263.36M | 713.59M | 298.82M | 841.53M | 960.70M | 456.33M | 484.32M | 1,247.08M | 1,296.51M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.44M | 32.26M | 33.11M | 37.71M | 36.55M | 34.81M | 41.32M | 44.37M | 44.29M | 46.11M | 44.33M | 53.32M | 55.56M | 77.90M | 48.71M | 63.76M | 64.17M | 63.12M | 1,557.38M | 67.47M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,102.71M | 1,116.39M | 1,207.41M | 1,307.28M | 1,326.65M | 1,432.80M | 1,470.43M | 1,478.35M | 1,468.85M | 1,543.67M | 1,617.98M | 1,665.52M | 1,678.89M | 1,793.90M | 2,092.88M | 2,160.62M | 2,185.86M | 2,329.46M | 2,893.68M | 2,939.21M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,134.15M | 1,148.64M | 1,240.52M | 1,344.99M | 1,363.21M | 1,467.61M | 1,511.75M | 1,522.72M | 1,513.13M | 1,589.78M | 1,662.31M | 1,718.84M | 1,734.45M | 1,871.80M | 2,141.59M | 2,224.38M | 2,250.03M | 2,392.59M | 4,451.06M | 3,006.68M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -635.81M | -638.25M | -2261.32M | -802.96M | -744.76M | -905.94M | -2618.96M | -919.75M | -806.33M | -923.04M | -2832.81M | -1455.48M | -1020.87M | -1572.97M | -1300.06M | -1263.68M | -1793.70M | -1908.26M | -3203.98M | -1710.18M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -635.81M | -638.25M | -2261.32M | -802.96M | -744.76M | -905.94M | -2618.96M | -919.75M | -806.33M | -923.04M | -2832.81M | -1455.48M | -1020.87M | -1572.97M | -1300.06M | -1263.68M | -1793.70M | -1908.26M | -3203.98M | -1710.18M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.67M | 119.95M | 11.67M | 22.93M | -3.53M | 1.06M | -4.42M | 0.75M | -2.17M | 71.10M | -1.78M | 4.71M | 166.44M | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 8.08M | -56.38M | -2.58M | 1.41M | -0.00M | -7.74M | -0.93M | -1.28M | -2.88M | | 3.05M | -1.71M | 9.91M | -20.91M | -6.16M | 0.41M | -31.68M | -16.25M | -0.73M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.69M | 3.58M | 15.48M | 26.07M | 35.17M | 15.48M | 24.95M | 22.75M | 11.07M | 38.22M | 36.31M | 14.13M | 48.68M | 20.24M | 34.41M | 14.06M | 16.60M | 44.70M | 125.84M | 61.14M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.84M | 91.15M | 68.75M | 50.71M | 109.33M | 6.24M | 6.78M | 38.00M | 152.34M | 72.23M | 87.46M | 140.90M | 90.43M | 183.87M | 109.24M | 198.71M | 298.21M | 293.11M | -3203.98M | 345.24M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22M | 4.94M | 2.05M | 5.01M | 3.06M | 3.26M | -4.09M | 3.04M | 3.50M | 4.58M | -4.77M | 6.19M | 1.10M | -4.71M | 0.11M | -5.52M | 1.05M | 2.33M | -4.99M | 11.63M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.76M | 190.34M | 66.19M | 65.75M | 95.67M | -2.65M | 1.80M | 28.64M | 106.34M | 134.72M | 88.44M | 131.63M | 260.67M | 456.80M | 123.75M | 257.27M | 304.62M | 282.19M | 117.77M | 752.32M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.98M | -15.83M | -12.17M | -2.88M | -7.06M | -6.70M | -4.65M | -7.07M | -40.33M | -4.03M | -2.01M | -7.78M | 4.90M | -4.04M | 6.43M | 1.26M | -7.39M | -12.61M | 4.44M | -1.69M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -930.38M | -919.71M | -960.58M | -836.49M | -897.72M | -887.38M | -714.74M | -755.80M | -619.48M | -619.79M | -676.75M | -699.05M | -449.88M | -459.54M | -360.16M | -347.76M | -362.59M | -271.20M | -810.22M | -939.18M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | 10.67M | 6.73M | 5.97M | -10.03M | -20.74M | 44.15M | 2.96M | 3.30M | 2.28M | 1.64M | 4.49M | 5.96M | 6.95M | -7.30M | -0.63M | 5.71M | 0.48M | 21.33M | 21.30M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.06M | 86.21M | 66.69M | 45.70M | 106.26M | 2.98M | 10.87M | 34.96M | 148.84M | 67.65M | 92.23M | 134.71M | 89.33M | 188.57M | 109.13M | 204.23M | 297.16M | 290.77M | -3199.00M | 333.61M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.06M | 86.21M | 66.69M | 45.70M | 106.26M | 2.98M | 10.87M | 34.96M | 148.84M | 67.65M | 92.23M | 134.71M | 89.33M | 188.57M | 109.13M | 204.23M | 297.16M | 290.77M | -3199.00M | 333.61M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -921.32M | -833.50M | -893.88M | -790.79M | -791.45M | -884.40M | -703.87M | -720.85M | -470.64M | -552.14M | -584.51M | -564.34M | -360.55M | -270.97M | -251.03M | -143.53M | -65.43M | 19.57M | -4009.22M | -605.57M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.26M | 179.66M | 58.67M | 61.92M | 89.78M | -6.77M | -3.73M | 25.67M | 103.04M | 127.47M | 83.91M | 127.15M | 254.71M | 449.85M | 119.97M | 257.96M | 301.89M | 280.56M | 96.44M | 728.67M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11 | 0.42 | 0.15 | 0.15 | 0.20 | -0.01 | -0.01 | 0.06 | 0.21 | 0.24 | 0.18 | 0.22 | 0.42 | 0.74 | 0.18 | 0.40 | 0.46 | 0.42 | 0.16 | 1.07 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06 | 0.44 | 0.05 | 0.14 | 0.20 | -0.01 | | 0.05 | 0.20 | 0.26 | 0.19 | 0.23 | 0.42 | 0.73 | 0.18 | 0.39 | 0.45 | 0.41 | 0.16 | 1.02 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 417.45M | 428.03M | | 447.38M | 450.87M | 455.07M | | | | 504.42M | | 574.05M | 600.54M | 611.29M | 602.98M | 643.39M | 650.03M | 672.41M | 665.64M | 699.84M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.20M | 422.83M | | 449.80M | 457.08M | 458.00M | | | | 525.14M | | 577.53M | 591.05M | 600.19M | 608.75M | 653.79M | 668.14M | 669.22M | 679.52M | 726.25M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.94M | 204.43M | 47.26M | 44.77M | 83.06M | 63.16M | -23.37M | 39.66M | 139.98M | 75.98M | 70.11M | 109.47M | 241.43M | 509.01M | -34.80M | 307.51M | 445.51M | 229.61M | 20.57M | 673.85M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.34M | 122.52M | 121.85M | 121.70M | 127.75M | 139.68M | 140.39M | 144.40M | 152.34M | 156.53M | 154.57M | 147.32M | 133.42M | 139.05M | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.45% | 5.42% | 2.98% | 9.88% | 2.80% | 52.21% | -60.27% | 8.01% | 2.30% | 6.35% | -5.45% | 4.39% | 1.22% | -2.56% | 0.10% | -2.78% | 0.35% | 0.80% | 0.16% | 3.37% |