|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,371.00M | 3,001.00M | 2,569.00M | 2,432.00M | 3,244.00M | 3,547.00M | 2,771.00M | 2,557.00M | 3,123.00M | 3,564.00M | 2,764.00M | 2,551.00M | 3,048.00M | 3,480.00M | 2,710.00M | 2,430.00M | 3,039.00M | 3,519.00M | 2,664.00M | 2,530.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.00M | 277.00M | 328.00M | 111.00M | 234.00M | 134.00M | 349.00M | 265.00M | 375.00M | 517.00M | 582.00M | 636.00M | 733.00M | 806.00M | 801.00M | 1,055.00M | 636.00M | 678.00M | 646.00M | 664.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.00M | 361.00M | 308.00M | 283.00M | 359.00M | 384.00M | 322.00M | 324.00M | 378.00M | 397.00M | 309.00M | 325.00M | 348.00M | 367.00M | 312.00M | 308.00M | 396.00M | 422.00M | 321.00M | 341.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 5.00M | 17.00M | 8.00M | 6.00M | 2.00M | 3.00M | 4.00M | 1.00M | 2.00M | 4.00M | 3.00M | 14.00M | 6.00M | 14.00M | 22.00M | 59.00M | 13.00M | 37.00M | 35.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.00M | | | | | 9.00M | -2.00M | 2.00M | -4.00M | -1.00M | | -1.00M | -2.00M | -3.00M | -3.00M | -6.00M | -5.00M | -2.00M | -5.00M | -6.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,032.00M | 2,072.00M | -1324.00M | 1,737.00M | 2,161.00M | 2,205.00M | 2,255.00M | 1,307.00M | 1,475.00M | 1,543.00M | -1817.00M | 2,693.00M | 1,532.00M | 3,151.00M | 5,551.00M | 3,107.00M | 3,024.00M | 1,513.00M | 3,404.00M | 1,422.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 563.00M | 1,009.00M | 689.00M | 772.00M | 1,180.00M | 1,449.00M | 585.00M | 470.00M | 666.00M | 965.00M | 237.00M | -59.00M | 115.00M | 570.00M | -2624.00M | -580.00M | 125.00M | 721.00M | -634.00M | -111.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | | | | | | | | -1.00M | -4.00M | | -1.00M | | -18.00M | | -3.00M | -3.00M | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 486.00M | 929.00M | 543.00M | 695.00M | 1,083.00M | 1,342.00M | 516.00M | 397.00M | 598.00M | 757.00M | 162.00M | -142.00M | 27.00M | 329.00M | -2841.00M | -677.00M | 15.00M | 473.00M | -740.00M | -340.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 255.00M | 162.00M | 168.00M | 309.00M | 311.00M | 92.00M | 85.00M | 162.00M | 130.00M | -98.00M | -29.00M | 12.00M | 91.00M | -884.00M | -173.00M | 10.00M | 113.00M | 116.00M | -106.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.00M | 675.00M | 381.00M | 529.00M | 774.00M | 1,031.00M | 424.00M | 312.00M | 436.00M | 627.00M | 260.00M | -114.00M | 15.00M | 238.00M | -1958.00M | -505.00M | 4.00M | 360.00M | -747.00M | -234.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.00M | -2.00M | -4.00M | -3.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | -109.00M | 49.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.00M | 674.00M | 381.00M | 527.00M | 774.00M | 1,031.00M | 424.00M | 312.00M | 436.00M | 627.00M | 260.00M | -113.00M | 15.00M | 238.00M | -1957.00M | -504.00M | 5.00M | 360.00M | -856.00M | -234.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.00M | 674.00M | 381.00M | 527.00M | 774.00M | 1,031.00M | 424.00M | 312.00M | 436.00M | 627.00M | 260.00M | -113.00M | 15.00M | 238.00M | -1957.00M | -504.00M | 5.00M | 360.00M | -856.00M | -234.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.00M | 674.00M | 381.00M | 527.00M | 774.00M | 1,031.00M | 424.00M | 312.00M | 436.00M | 627.00M | 260.00M | -113.00M | 15.00M | 238.00M | -1957.00M | -504.00M | 5.00M | 360.00M | -856.00M | -234.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.00M | 674.00M | 381.00M | 527.00M | 774.00M | 1,031.00M | 424.00M | 312.00M | 436.00M | 627.00M | 260.00M | -113.00M | 15.00M | 238.00M | -1957.00M | -504.00M | 5.00M | 360.00M | -856.00M | -234.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.69 | 10.58 | 6.48 | 9.96 | 16.05 | 22.08 | 11.07 | 7.88 | 11.13 | 16.96 | 7.46 | -3.21 | 0.41 | 6.67 | -55.09 | -14.35 | 0.10 | 10.22 | -21.23 | -8.01 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63 | 10.45 | 6.28 | 9.71 | 15.71 | 21.67 | 10.84 | 7.72 | 11.01 | 16.78 | 7.37 | -3.21 | 0.41 | 6.65 | -55.07 | -14.35 | 0.10 | 10.11 | -21.23 | -8.01 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.90M | 67.80M | 64.90M | 53.10M | 50.80M | 46.80M | 47.30M | 39.60M | 39.10M | 39.10M | 38.30M | 35.60M | 35.60M | 35.50M | 35.50M | 35.20M | 35.20M | 35.20M | 35.20M | 35.30M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00M | 660.00M | 1,017.00M | 568.00M | 742.00M | 979.00M | 934.00M | 302.00M | 456.00M | 586.00M | 819.00M | -158.00M | 19.00M | 260.00M | -1823.00M | -497.00M | 71.00M | 341.00M | 12.00M | -281.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 80.00M | 146.00M | 77.00M | 97.00M | 107.00M | 69.00M | 73.00M | 68.00M | 208.00M | 75.00M | 83.00M | 88.00M | 241.00M | 217.00M | 97.00M | 110.00M | 248.00M | 106.00M | 229.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.11% | 27.45% | 29.83% | 24.17% | 28.53% | 23.17% | 17.83% | 21.41% | 27.09% | 17.17% | -60.49% | 20.42% | 44.44% | 27.66% | 31.12% | 25.55% | 66.67% | 23.89% | -15.68% | 31.18% |