|
Revenue (Quarter)
|
| 1,035.00M | 755.00M | 831.00M | 1,117.00M | 1,054.00M | 47.00M | 893.00M | 1,130.00M | 884.00M | 916.00M | 1,117.00M | 1,500.00M | 954.00M | 1,090.00M | 1,252.00M | 1,085.00M | 1,338.00M |
|
Share-based Compensation (IS) (Quarter)
|
| | -169.00M | -226.00M | | 70.00M | -37.00M | -208.00M | | -275.00M | -47.00M | -326.00M | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | -40.00M | | 1.00M | -7.00M | | | | 9.00M | 13.00M | 20.00M | 22.00M | 6.00M | 18.00M | 23.00M | 9.00M | 22.00M |
|
Restructuring Costs (Quarter)
|
| | -40.00M | -35.00M | | -7.00M | | -18.00M | | -9.00M | | -20.00M | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | -335.00M | 344.00M | -227.00M | -22.00M | -52.00M | -40.00M | -419.00M | -72.00M | 24.00M | -69.00M | 24.00M | 496.00M | -68.00M | -107.00M | -53.00M | 10.00M |
|
Operating Expenses (Quarter)
|
| | -415.00M | -380.00M | -226.00M | -466.00M | -52.00M | -313.00M | -419.00M | 448.00M | 333.00M | 476.00M | 423.00M | 502.00M | 557.00M | 495.00M | 490.00M | 733.00M |
|
Operating Income (Quarter)
|
| | | | -2.00M | | | | | | | | | | | | | |
|
EBIT (Quarter)
|
| 724.00M | 823.00M | 787.00M | -2.00M | 607.00M | 734.00M | 559.00M | 643.00M | 448.00M | 665.00M | 641.00M | 814.00M | 585.00M | 690.00M | 790.00M | 947.00M | 733.00M |
|
Other Non Operating Income (Quarter)
|
| | 457.00M | 341.00M | -46.00M | -139.00M | | -43.00M | -137.00M | 54.00M | | | | | | | | |
|
Non Operating Income (Quarter)
|
-286.00M | | | -344.00M | -2.00M | -110.00M | | 43.00M | 462.00M | 76.00M | 78.00M | 84.00M | 109.00M | 78.00M | 82.00M | 87.00M | 107.00M | 98.00M |
|
EBT (Quarter)
|
| 724.00M | 865.00M | 835.00M | 796.00M | 609.00M | 736.00M | 562.00M | 647.00M | 444.00M | 660.00M | 633.00M | 809.00M | 582.00M | 659.00M | 770.00M | 914.00M | 696.00M |
|
Tax Provisions (Quarter)
|
| -167.00M | -142.00M | -140.00M | -183.00M | -93.00M | 156.00M | -52.00M | -116.00M | 71.00M | 142.00M | 96.00M | 129.00M | 75.00M | 75.00M | 78.00M | 299.00M | 110.00M |
|
Profit After Tax (Quarter)
|
712.00M | 557.00M | 723.00M | 695.00M | 613.00M | 516.00M | 109.00M | 510.00M | 531.00M | 373.00M | 124.00M | 537.00M | 680.00M | 507.00M | 584.00M | 692.00M | 615.00M | 586.00M |
|
Equity Income (Quarter)
|
| | | | 21.00M | 129.00M | 114.00M | 22.00M | 104.00M | 80.00M | 53.00M | 61.00M | 145.00M | 58.00M | 181.00M | 110.00M | 53.00M | 70.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | 258.00M | -19.00M | | -5.00M | 95.00M | 27.00M | 29.00M | 53.00M | 42.00M | 48.00M | 54.00M | 127.00M | 140.00M | 69.00M |
|
Income from Continuing Operations (Quarter)
|
| 891.00M | 1,007.00M | 975.00M | 979.00M | 702.00M | 580.00M | 614.00M | 763.00M | 373.00M | 518.00M | 537.00M | 680.00M | 507.00M | 584.00M | 692.00M | 615.00M | 586.00M |
|
Consolidated Net Income (Quarter)
|
| 891.00M | 1,007.00M | 975.00M | 979.00M | 702.00M | 580.00M | 614.00M | 763.00M | 373.00M | 518.00M | 537.00M | 680.00M | 507.00M | 584.00M | 692.00M | 615.00M | 586.00M |
|
Income towards Parent Company (Quarter)
|
| 891.00M | 1,007.00M | 975.00M | 979.00M | 702.00M | 580.00M | 614.00M | 763.00M | 373.00M | 518.00M | 537.00M | 680.00M | 507.00M | 584.00M | 692.00M | 615.00M | 586.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| 891.00M | 348.00M | 395.00M | 19.00M | 516.00M | 580.00M | 494.00M | 763.00M | 441.00M | 495.00M | 544.00M | 688.00M | 507.00M | 620.00M | 724.00M | 560.00M | 617.00M |
|
EPS (Basic) (Quarter)
|
| 0.79 | | 1.65 | 0.05 | 0.00M | 2.07 | 548.89 | | | 0.31 | 0.34 | 0.43 | | 0.38 | 0.45 | 0.35 | 0.38 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| 0.79 | | 1.65 | 0.05 | 0.00M | 2.07 | 555.06 | 0.68 | 0.00M | 0.31 | 0.34 | 0.43 | | 0.38 | 0.45 | 0.33 | 0.38 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| 1,130.00M | | 240.00M | | 0.31M | 280.00M | 0.90M | | | 1,603.10M | | | | 1,613.00M | | 1,612.20M | 1,606.50M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| 1,130.00M | | 240.00M | | 0.31M | 280.00M | 0.89M | 1,130.00M | 0.25M | 300.00M | 0.85M | 1,613.60M | | 1,628.30M | | 1,628.50M | 1,619.30M |
|
EBITDA (Quarter)
|
| 724.00M | 823.00M | 787.00M | 19.00M | 125.00M | 113.00M | 118.00M | 98.00M | 102.00M | 124.00M | 133.00M | 180.00M | 585.00M | 690.00M | 790.00M | 947.00M | 733.00M |
|
Interest Expenses (Quarter)
|
| | -42.00M | -48.00M | -21.00M | -2.00M | -2.00M | -3.00M | -4.00M | 4.00M | 5.00M | 8.00M | 5.00M | 3.00M | 31.00M | 20.00M | 33.00M | 37.00M |
|
Tax Rate (Quarter)
|
| -23.07% | -16.42% | -16.77% | -22.99% | -15.27% | 21.20% | -9.25% | -17.93% | 15.99% | 21.52% | 15.17% | 15.95% | 12.89% | 11.38% | 10.13% | 32.71% | 15.80% |