|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,762.00M | 3,225.00M | 3,267.00M | 3,252.00M | 2,670.00M | 2,727.00M | 2,803.00M | 2,838.00M | 2,617.00M | 2,907.00M | 2,926.00M | 2,930.00M | 2,561.00M | 2,838.00M | 2,865.00M | 2,650.00M | 2,385.00M | 2,441.00M | 2,327.00M | 4,682.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,290.00M | 2,462.00M | 2,503.00M | 2,713.00M | 2,452.00M | 2,265.00M | 2,288.00M | 2,457.00M | 2,206.00M | 2,230.00M | 2,233.00M | 2,453.00M | 2,118.00M | 2,257.00M | 2,337.00M | 2,467.00M | 2,410.00M | 2,563.00M | 2,573.00M | 2,614.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 477.00M | 2.94M | 761.16M | 539.00M | 218.00M | 469.65M | 536.56M | 381.00M | 2.63M | 701.60M | 2.90M | 2.36M | 2.66M | 2.90M | 2.93M | 1.81M | -24.90M | -120.56M | 1,796.63M | 2,068.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 778.00M | 973.00M | 957.00M | 1,160.00M | 885.00M | 939.00M | 809.00M | 820.00M | 790.00M | 880.00M | 836.00M | 886.00M | 742.00M | 810.00M | 765.00M | 756.00M | 626.00M | 715.00M | 728.00M | 800.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 800.00M | 884.00M | 1,136.00M | 1,012.00M | 735.00M | 714.00M | 730.00M | 853.00M | 814.00M | 869.00M | 792.00M | 825.00M | 745.00M | 784.00M | 836.00M | 915.00M | 815.00M | 832.00M | 924.00M | 1,056.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,314.37M | 2,462.00M | 2,492.77M | 2,713.00M | 2,452.00M | 2,300.64M | 2,379.13M | 2,457.00M | 2,206.00M | 2,308.25M | 2,233.00M | 2,453.00M | 2,118.00M | 2,257.00M | 2,288.15M | 2,467.00M | 2,405.62M | 2,537.91M | 4,820.97M | 2,614.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,868.00M | 4,319.00M | 4,596.00M | 4,885.00M | 4,072.00M | 3,918.00M | 3,827.00M | 4,130.00M | 3,810.00M | 3,979.00M | 3,861.00M | 4,164.00M | 3,605.00M | 3,851.00M | 3,938.00M | 4,138.00M | 3,851.00M | 4,110.00M | 6,499.00M | 4,470.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.00M | 536.00M | 358.00M | 307.00M | 410.00M | 508.00M | 747.00M | 666.00M | 725.00M | 718.00M | 860.00M | 759.00M | 760.00M | 818.00M | 844.00M | 537.00M | 621.00M | 457.00M | -2120.00M | 212.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 430.26M | 536.00M | 356.77M | 307.00M | 410.00M | 515.60M | 777.35M | 666.00M | 725.00M | 743.86M | 860.00M | 759.00M | 760.00M | 818.00M | 826.71M | 537.00M | 620.15M | 453.05M | -2108.48M | 212.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,702.34M | -376.00M | -3336.00M | 182.00M | -481.00M | | | 319.31M | 409.72M | | 298.48M | -356.00M | 209.00M | 139.66M | 381.00M | 435.05M | 634.00M | 687.00M | 285.00M | 179.06M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.00M | 208.00M | 227.00M | 238.00M | 229.00M | 228.00M | 228.00M | 239.00M | 279.00M | 269.00M | 285.00M | 291.00M | 290.00M | 274.00M | 267.00M | 274.00M | 367.00M | 273.00M | 271.00M | 293.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | -6.00M | 1.00M | -4.00M | -2.00M | -49.00M | -113.00M | -49.00M | -15.00M | 162.00M | -4.00M | -63.00M | 56.00M | 13.00M | -156.00M | 230.00M | -29.00M | -87.00M | -50.00M | -151.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,566.00M | -446.00M | -3426.00M | 88.00M | -517.00M | 45.00M | -630.00M | 251.00M | 238.00M | -76.00M | 152.00M | -57.00M | -39.00M | -63.00M | 361.00M | 3.00M | 311.00M | 493.00M | 38.00M | -42.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,054.00M | 160.00M | -2978.00M | 371.00M | -56.00M | 531.00M | 77.00M | 924.00M | 1,103.00M | 907.00M | 1,121.00M | 403.00M | 933.00M | 924.00M | 1,225.00M | 901.00M | 1,239.00M | 1,135.00M | -1847.00M | 390.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.00M | 341.00M | -286.00M | 203.00M | 62.00M | 4.00M | 128.00M | 181.00M | 174.00M | 175.00M | 175.00M | -14.00M | 122.00M | 156.00M | 116.00M | 222.00M | 162.00M | 123.00M | -257.00M | 147.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,820.00M | -181.00M | -2692.00M | 168.00M | -118.00M | 527.00M | -51.00M | 743.00M | 929.00M | 732.00M | 946.00M | 417.00M | 811.00M | 768.00M | 1,109.00M | 679.00M | 1,077.00M | 1,012.00M | -1590.00M | 243.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | -1.00M | -1.00M | -121.00M | -64.00M | -90.00M | -53.00M | -76.00M | -7.00M | -53.00M | -55.00M | -418.00M | -28.00M | -16.00M | 4.46M | -55.55M | | 95.95M | 103.00M | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -95.00M | -91.00M | -122.00M | -101.00M | 22.00M | -16.00M | -30.00M | 25.00M | 81.00M | 14.13M | 30.00M | 51.00M | 56.00M | 13.00M | 21.00M | -32.00M | 14.00M | -10.00M | -12.00M | -12.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,861.70M | -181.00M | -2681.51M | 168.00M | -118.00M | 534.71M | -52.78M | 743.00M | 929.00M | 757.99M | 946.00M | 417.00M | 811.00M | 768.00M | 1,086.38M | 679.00M | 1,075.49M | 1,003.58M | -1581.19M | 243.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,861.70M | -181.00M | -2681.51M | 168.00M | -118.00M | 534.71M | -52.78M | 743.00M | 929.00M | 757.99M | 946.00M | 417.00M | 811.00M | 768.00M | 1,086.38M | 679.00M | 1,075.49M | 1,003.58M | -1581.19M | 243.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,861.70M | -181.00M | -2681.51M | 168.00M | -118.00M | 534.71M | -52.78M | 743.00M | 929.00M | 757.99M | 946.00M | 417.00M | 811.00M | 768.00M | 1,086.38M | 679.00M | 1,075.49M | 1,003.58M | -1581.19M | 243.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,861.70M | -181.00M | -2681.51M | 168.00M | -118.00M | 534.71M | -52.78M | 743.00M | 929.00M | 757.99M | 946.00M | 417.00M | 811.00M | 768.00M | 1,086.38M | 679.00M | 1,075.49M | 1,003.58M | -1581.19M | 243.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91 | | | | 18.94 | | | | 5.68 | | | | 1.75 | | | | 6.27 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38 | | | | 15.06 | | | | 8.46 | | | | 13.94 | | | | 5.02 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.01M | | | | 39.23M | | | | 73.47M | | | | 388.41M | | | | 38.77M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.14M | | | | 49.35M | | | | 49.31M | | | | 48.73M | | | | 48.36M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 430.26M | 1,236.65M | 1,085.00M | 974.00M | 866.42M | 1,053.00M | 777.35M | 666.00M | 1,190.58M | 743.86M | 1,314.05M | -1087.90M | 1,142.00M | 1,263.53M | 1,244.00M | 968.11M | 993.00M | 906.00M | 622.00M | -1746.62M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -126.00M | -131.00M | -137.00M | -137.00M | -112.00M | -111.00M | -102.00M | -107.00M | -117.00M | -113.00M | -117.00M | -109.00M | -106.00M | -102.00M | -96.00M | -88.00M | -110.00M | -98.00M | -89.00M | -93.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.77% | 213.13% | 9.60% | 54.72% | -110.71% | 0.75% | 166.23% | 19.59% | 15.78% | 19.29% | 15.61% | -3.47% | 13.08% | 16.88% | 9.47% | 24.64% | 13.08% | 10.84% | 13.91% | 37.69% |