|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.00M | 253.00M | 193.00M | 179.00M | 226.00M | 302.00M | 237.00M | 204.00M | 245.00M | 293.00M | 308.00M | 232.00M | 257.00M | 360.00M | 319.00M | 294.00M | 282.00M | 342.00M | 315.00M | 249.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.00M | 152.00M | 83.00M | 107.00M | 97.00M | 166.00M | 84.00M | 94.00M | 99.00M | 170.00M | 187.00M | 102.00M | 134.00M | 221.00M | 191.00M | 179.00M | 172.00M | 240.00M | 164.00M | 113.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.00M | 178.00M | 188.00M | 118.00M | 247.00M | 256.00M | 261.00M | 197.00M | 280.00M | 267.00M | 276.00M | 283.00M | 278.00M | 293.00M | 284.00M | 846.00M | 515.00M | 261.00M | 308.00M | 298.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.00M | 178.00M | 188.00M | 118.00M | 247.00M | 256.00M | 261.00M | 197.00M | 280.00M | 267.00M | 276.00M | 283.00M | 278.00M | 293.00M | 284.00M | 846.00M | 515.00M | 261.00M | 308.00M | 298.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.00M | 70.00M | 64.00M | -148.00M | -2.00M | 95.00M | 9.00M | -58.00M | -35.00M | 26.00M | 32.00M | -53.00M | -21.00M | 66.00M | 49.00M | -553.00M | -233.00M | 91.00M | 5.00M | -49.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.00M | 70.00M | 64.00M | -148.00M | -2.00M | 95.00M | 9.00M | -58.00M | -35.00M | 26.00M | 32.00M | -53.00M | -21.00M | 66.00M | 49.00M | -553.00M | -233.00M | 91.00M | 5.00M | -49.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 504.00M | -336.00M | -24.00M | -95.00M | 284.00M | 414.00M | 155.00M | -5.00M | -206.00M | -12.00M | 24.00M | -151.00M | -13.00M | -54.00M | -124.00M | 45.00M | -159.00M | -131.00M | -94.00M | -93.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 3.00M | 3.00M | | 3.00M | 2.00M | 22.00M | 18.00M | 4.00M | 2.00M | 2.00M | 8.00M | 5.00M | 6.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 36.00M | 236.00M | 349.00M | 488.00M | 1.00M | 1,084.00M | 3.00M | 2.00M | 96.00M | 2.00M | 22.00M | 13.00M | 4.00M | 62.00M | -140.00M | -95.00M | 5.00M | 239.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 641.00M | -224.00M | 100.00M | -214.00M | 383.00M | 621.00M | 277.00M | -151.00M | -218.00M | 72.00M | 128.00M | -261.00M | 22.00M | 79.00M | -30.00M | -490.00M | -373.00M | -5.00M | -18.00M | -123.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | -22.00M | 6.00M | -17.00M | 50.00M | 83.00M | 45.00M | -17.00M | -36.00M | 16.00M | 28.00M | -33.00M | -13.00M | 21.00M | 34.00M | -81.00M | -45.00M | -41.00M | 43.00M | -42.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.00M | -202.00M | 18.00M | 120.00M | 294.00M | 502.00M | 192.00M | -19.00M | -182.00M | 56.00M | 100.00M | -205.00M | 13.00M | 48.00M | -64.00M | -408.00M | -307.00M | 50.00M | -61.00M | -81.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 42.00M | 47.00M | 27.00M | 45.00M | 55.00M | 52.00M | 23.00M | 28.00M | 45.00M | 56.00M | -48.00M | 30.00M | 48.00M | 30.00M | 13.00M | 16.00M | 31.00M | 66.00M | 13.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369.00M | -128.00M | 76.00M | -604.00M | 189.00M | 319.00M | 153.00M | -1448.00M | -137.00M | 40.00M | 79.00M | 175.00M | -35.00M | -4.00M | -43.00M | 260.00M | -230.00M | -43.00M | -27.00M | 220.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.00M | -202.00M | 94.00M | -197.00M | 333.00M | 538.00M | 232.00M | -134.00M | -182.00M | 56.00M | 100.00M | -228.00M | 35.00M | 58.00M | -64.00M | -409.00M | -328.00M | 36.00M | -61.00M | -81.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.00M | -202.00M | 94.00M | -197.00M | 39.00M | 36.00M | 40.00M | 37.00M | 31.00M | 33.00M | 32.00M | 353.00M | 22.00M | 10.00M | -19.00M | -12.00M | -21.00M | -14.00M | -3.00M | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.00M | -202.00M | 94.00M | -197.00M | 39.00M | 36.00M | 40.00M | 37.00M | 31.00M | 33.00M | 32.00M | 353.00M | 22.00M | 10.00M | -19.00M | -12.00M | -21.00M | -14.00M | -3.00M | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.00M | -202.00M | 94.00M | -197.00M | 39.00M | 36.00M | 40.00M | 37.00M | 31.00M | 33.00M | 32.00M | 353.00M | 22.00M | 10.00M | -19.00M | -12.00M | -21.00M | -14.00M | -3.00M | |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66 | -0.96 | 0.24 | -0.58 | 1.72 | 2.61 | 0.93 | 0.37 | -0.23 | 0.53 | 0.47 | 1.48 | 0.75 | 0.66 | -0.43 | -1.10 | -1.05 | 0.84 | -0.37 | 0.30 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66 | -0.96 | 0.24 | -0.15 | 1.72 | 2.61 | 0.93 | 0.37 | -0.17 | 0.53 | 0.57 | | 0.75 | 0.66 | -0.43 | | -1.05 | 0.84 | -0.37 | |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.90M | 76.30M | 76.30M | 77.20M | 83.90M | 83.90M | 85.10M | 84.90M | 87.30M | 92.30M | 93.40M | 91.60M | 93.50M | 93.50M | 93.50M | 93.50M | 93.70M | 94.00M | 94.00M | 93.90M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.00M | 70.00M | 64.00M | -148.00M | -2.00M | 95.00M | 9.00M | -58.00M | -35.00M | 26.00M | 32.00M | -53.00M | -21.00M | 66.00M | 49.00M | -553.00M | -233.00M | 91.00M | 5.00M | -49.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.90M | 76.60M | 76.60M | 83.90M | 83.90M | 83.90M | 86.50M | 86.50M | 88.90M | 93.40M | 93.40M | 93.40M | 93.50M | 93.50M | 93.50M | 93.50M | 94.00M | 94.00M | 94.00M | 94.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.92 | 9.82 | 6.00 | 7.94 | 13.05 | 13.37 | 16.25 | 11.26 | 16.51 | 22.22 | 21.88 | 12.64 | -59.09 | 26.58 | -113.33 | 16.53 | 12.06 | 820.00 | -238.89 | 34.15 |