|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,232.07M | 1,454.41M | 1,442.18M | 1,790.02M | 1,670.71M | 1,724.03M | 1,828.80M | 1,865.72M | 1,924.38M | 1,891.67M | 1,898.65M | 2,018.09M | 1,958.14M | 1,948.13M | 2,072.28M | 2,077.03M | 1,886.75M | 2,308.57M | 2,244.31M | 2,241.73M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.07M | 68.20M | 119.27M | 97.47M | 104.87M | 105.32M | 91.86M | 110.60M | 119.74M | 111.91M | 121.88M | 119.29M | 125.33M | 121.31M | 122.98M | 113.10M | 170.83M | 128.89M | 133.12M | 126.29M |
|
Rent Expense (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.01M | 53.52M | | 208.06M | 193.23M | 161.42M | | 226.01M | 229.24M | 165.99M | | 148.61M | 172.79M | 274.83M | 214.12M | 80.75M | 94.54M | 92.55M | 379.74M | 110.23M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.20M | 100.86M | 139.43M | 17.39M | 9.24M | 3.56M | 3.09M | -17.39M | | -30.20M | 30.20M | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 742.10M | 732.67M | 1,093.93M | 3,747.48M | 993.44M | 984.87M | 1,276.98M | 1,087.41M | 1,031.90M | 454.73M | 668.54M | 1,104.93M | 1,149.39M | 1,168.23M | 1,016.68M | 1,165.84M | 219.33M | 718.90M | 1,140.37M | 1,109.97M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 943.38M | 955.25M | 1,352.63M | 4,070.40M | 1,300.79M | 1,255.17M | 1,371.93M | 1,406.64M | 1,380.88M | 702.43M | 820.62M | 1,372.83M | 1,447.52M | 1,564.37M | 1,353.79M | 1,359.68M | 484.70M | 940.33M | 1,653.23M | 1,346.49M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 581.57M | 788.53M | 461.71M | -1899.49M | 757.45M | 851.87M | 879.61M | 904.55M | 965.62M | 1,625.64M | 1,582.82M | 1,150.29M | 970.70M | 908.27M | 1,224.84M | 1,218.82M | 1,898.39M | 1,852.42M | 1,104.32M | 1,361.40M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | -18.67M | 1.14M | 0.90M | 0.02M | -0.02M | 3.06M | 0.79M | 0.25M | -8.19M | 0.01M | 7.01M | 0.46M | 5.97M | -0.01M | 1.99M | 0.66M | 2.29M | -2.01M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.69M | 501.31M | 92.16M | -2280.27M | 357.46M | 461.06M | 459.33M | 468.33M | 538.24M | 1,178.66M | 1,086.95M | 658.78M | 492.42M | 392.01M | 720.17M | 715.96M | 1,379.52M | 1,366.50M | 630.03M | 894.31M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.53M | -62.13M | 305.06M | 278.31M | -50.04M | -64.31M | -328.05M | -65.59M | -75.75M | -110.68M | 543.07M | -94.11M | -76.35M | -60.74M | -92.51M | -110.97M | -168.37M | -198.25M | -77.66M | -138.62M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.86M | 441.03M | 90.50M | -2000.68M | 340.56M | 441.35M | 492.73M | 435.28M | 496.87M | 1,109.00M | 1,094.94M | 604.21M | 448.17M | 375.03M | 671.22M | 642.86M | 1,259.21M | 1,215.74M | 632.81M | 818.13M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 2.61M | -0.11M | 12.46M | | | 9.24M | -13.23M | -10.58M | 160.12M | 13.52M | | 8.25M | 1.67M | | | | 38.95M | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.96M | -75.00M | -76.62M | -76.65M | -76.92M | -76.83M | -77.54M | -78.21M | -78.64M | -78.47M | -0.22M | -0.21M | -0.21M | -0.21M | -0.21M | -0.21M | -0.21M | -0.20M | -0.21M | -0.21M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | -7.11M | 16.16M | -0.15M | -0.74M | -1.39M | 7.16M | -3.17M | -3.98M | -3.75M | 22.65M | 0.00M | -0.00M | 0.01M | -0.00M | -0.00M | | 0.01M | -0.01M | 0.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.22M | 563.45M | -212.91M | -2558.58M | 407.50M | 525.37M | 787.38M | 533.92M | 613.99M | 1,289.34M | 543.88M | 752.89M | 568.76M | 452.75M | 812.67M | 826.93M | 1,547.89M | 1,564.75M | 707.69M | 1,032.93M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.22M | 563.45M | -212.91M | -2558.58M | 407.50M | 525.37M | 787.38M | 533.92M | 613.99M | 1,289.34M | 543.88M | 752.89M | 568.76M | 452.75M | 812.67M | 826.93M | 1,547.89M | 1,564.75M | 707.69M | 1,032.93M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.26M | 488.44M | -289.52M | -2635.23M | 330.58M | 448.54M | 709.84M | 455.71M | 535.35M | 1,210.87M | 543.66M | 752.68M | 568.55M | 452.54M | 812.47M | 826.72M | 1,547.68M | 1,564.55M | 707.48M | 1,032.72M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.26M | 488.44M | -289.52M | -2635.23M | 330.58M | 448.54M | 709.84M | 455.71M | 535.35M | 1,210.87M | 543.66M | 752.68M | 568.55M | 452.54M | 812.47M | 826.72M | 1,547.68M | 1,564.55M | 707.48M | 1,032.72M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | -1.98 | -11.00 | 0.23M | 0.25M | 2.95 | 0.25M | 0.14M | 0.14M | 2.42 | 0.24M | 0.10M | 0.06M | 4.28 | 0.23M | 0.14M | 0.09M | 4.11 | 0.20M |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | -1.94 | -11.00 | 0.24M | 0.25M | 2.95 | 0.25M | 0.14M | 0.14M | 2.39 | 0.25M | 0.11M | 0.06M | 4.18 | 0.24M | 0.15M | 0.09M | 4.02 | 0.21M |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 146.42M | 239.65M | 0.00M | 0.00M | 240.49M | 0.00M | 0.00M | 0.01M | 224.22M | 0.00M | 0.01M | 0.01M | 189.83M | 0.00M | 0.01M | 0.02M | 172.18M | 0.01M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 149.01M | 239.65M | 0.00M | 0.00M | 240.49M | 0.00M | 0.00M | 0.01M | 227.66M | 0.00M | 0.01M | 0.01M | 194.49M | 0.00M | 0.01M | 0.02M | 176.12M | 0.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 581.57M | 788.53M | 461.71M | -1899.49M | 757.45M | 851.87M | 879.61M | 904.55M | 965.62M | 1,625.64M | 1,582.82M | 1,150.29M | 970.70M | 908.27M | 1,224.84M | 1,218.82M | 1,898.39M | 1,852.42M | 1,104.32M | 1,361.40M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.89M | 287.21M | 369.55M | 380.79M | 399.99M | 390.81M | 420.28M | 436.22M | 427.38M | 446.98M | 495.87M | 491.51M | 478.28M | 516.26M | 504.67M | 502.86M | 518.87M | 485.92M | 474.29M | 467.09M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.35M | | | | 250.35M | | | | 215.54M | | | | 204.54M | | | | 179.04M | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.04 | -12.39 | 331.02 | -12.20 | -14.00 | -13.95 | -71.42 | -14.01 | -14.07 | -9.39 | 49.96 | -14.29 | -15.50 | -15.50 | -12.85 | -15.50 | -12.20 | -14.51 | -12.33 | -15.50 |