|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,019.00M | | 1,091.00M | | 1,274.00M | | 956.00M | | 1,205.00M | | 1,066.00M | | 1,482.00M | 1,470.00M | 987.00M | 1,692.00M | 1,596.00M | 938.00M | 1,710.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.00M | | 375.00M | | 366.00M | | 294.00M | | 425.00M | | 466.00M | | 618.00M | 623.00M | 457.00M | 699.00M | 721.00M | 404.00M | 783.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 712.00M | | 716.00M | | 908.00M | | 662.00M | | 780.00M | | 600.00M | | 864.00M | 847.00M | 530.00M | 993.00M | 875.00M | 534.00M | 927.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -379.00M | | -381.00M | | -389.00M | | -309.00M | | -458.00M | | -389.00M | | -517.00M | -514.00M | -292.00M | -609.00M | -611.00M | -301.00M | -558.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 686.00M | | | | 755.00M | | | | 883.00M | | | | 1,135.00M | | | 1,308.00M | | | 783.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.00M | | -381.00M | | 366.00M | | -309.00M | | 425.00M | | -389.00M | | 618.00M | -514.00M | -292.00M | 699.00M | -611.00M | -301.00M | 783.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.00M | | 1,097.00M | | 294.00M | | 971.00M | | 312.00M | | 989.00M | | 339.00M | 1,361.00M | 822.00M | 371.00M | 1,486.00M | 835.00M | 144.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.00M | | 1,097.00M | | 294.00M | | 971.00M | | 312.00M | | 989.00M | | 339.00M | 1,361.00M | 822.00M | 371.00M | 1,486.00M | 835.00M | 144.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | -67.00M | -27.00M | 126.00M | 55.00M | 56.00M | 128.00M | 33.00M | -108.00M | 172.00M | -27.00M | -40.00M | -28.00M | -122.00M | -39.00M | -160.00M | -301.00M | 498.00M | 143.00M | 4.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | | 97.00M | | -31.00M | | 40.00M | | 31.00M | | 69.00M | | | | -64.00M | | | 74.00M | -41.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.00M | | -77.00M | | 52.00M | | -36.00M | | 247.00M | | -75.00M | | -27.00M | -137.00M | -47.00M | -61.00M | -20.00M | -143.00M | -221.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | | 1,352.00M | | 588.00M | | 1,256.00M | | -90.00M | | 1,318.00M | | -184.00M | 1,875.00M | 1,457.00M | -269.00M | 2,072.00M | 1,271.00M | -514.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | | 17.00M | | -31.00M | | -35.00M | | 19.00M | | -34.00M | | -16.00M | 9.00M | -37.00M | 22.00M | 66.00M | -64.00M | -5.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.00M | | 33.00M | | 1.00M | | 1,078.00M | | 151.00M | | -502.00M | | 35.00M | -39.00M | 945.00M | -32.00M | 42.00M | -666.00M | -287.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.00M | | | | 96.00M | | | | 167.00M | | | | -154.00M | | | 186.00M | | | -100.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | | 1,335.00M | | 619.00M | | 1,291.00M | | -109.00M | | 1,352.00M | | -168.00M | 1,866.00M | 1,494.00M | -291.00M | 2,006.00M | 1,335.00M | -560.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | | 1,335.00M | | 619.00M | | 1,291.00M | | -109.00M | | 1,352.00M | | -168.00M | 1,866.00M | 1,494.00M | -291.00M | 2,006.00M | 1,335.00M | -560.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | | 130.00M | | -9.00M | | 953.00M | | -28.00M | | -747.00M | | -79.00M | 1,866.00M | 761.00M | -63.00M | 2,006.00M | -706.00M | -112.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | | -57.00M | | -9.00M | | -82.00M | | -28.00M | | -747.00M | | -79.00M | 1,866.00M | 761.00M | -63.00M | 2,006.00M | -706.00M | -112.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13 | | -0.21 | | -0.03 | | -0.30 | | -0.10 | | -2.72 | | -0.29 | 6.79 | 2.77 | -0.23 | 7.30 | -2.57 | -0.41 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47 | | -0.07 | | -0.57 | | -0.19 | | -4.56 | | -0.48 | 11.39 | 4.65 | -0.38 | 12.25 | -4.31 | -0.68 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M | 274.65M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.81M | 121.81M | 121.81M | 121.81M | 144.09M | 144.09M | 144.09M | 144.09M | 163.78M | 163.78M | 163.78M | 163.78M | 163.78M | 163.78M | 163.78M | 163.78M | 163.78M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.05M | | 275.08M | | 308.05M | | 275.36M | | 313.20M | | 287.16M | | 313.64M | | 285.18M | 313.64M | | 305.99M | 320.61M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.00M | | 716.00M | | 547.00M | | 662.00M | | 586.00M | | 600.00M | | 629.00M | 847.00M | 530.00M | 700.00M | 875.00M | 534.00M | -414.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.00M | | -255.00M | | -294.00M | | -285.00M | | 402.00M | | -329.00M | | 523.00M | -514.00M | -635.00M | 640.00M | -586.00M | -436.00M | 658.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.00% | | 1.26% | | -5.27% | | -2.79% | | -21.11% | | -2.58% | | 8.70% | 0.48% | -2.54% | -8.18% | 3.19% | -5.04% | -8.95% |