|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,998.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 81.00M | 77.00M | 97.00M | 107.00M | 121.00M | 133.00M | 172.00M | 208.00M | 223.00M | 239.00M | 244.00M | 241.00M | 217.00M | 210.00M | 229.00M | 248.00M | 231.00M | 229.00M | 232.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 385.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 18.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -1.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,072.00M | 2,026.00M | 1,737.00M | 2,161.00M | 2,205.00M | 2,255.00M | 2,160.00M | 2,525.00M | 2,807.00M | 2,602.00M | 2,693.00M | 3,021.00M | 3,151.00M | 5,551.00M | 3,107.00M | 3,024.00M | 3,046.00M | 3,404.00M | 2,870.00M | 2,925.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 976.00M | 737.00M | 859.00M | 1,147.00M | 1,406.00M | 1,078.00M | 607.00M | 666.00M | 837.00M | -187.00M | 124.00M | 115.00M | 424.00M | -2278.00M | -442.00M | 125.00M | 582.00M | 251.00M | -56.00M | 181.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | | | | | | | | -1.00M | -4.00M | | -1.00M | | -18.00M | | -3.00M | -3.00M | | | -3.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 73.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 10.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 675.00M | 371.00M | 568.00M | 778.00M | 1,034.00M | 423.00M | 312.00M | 456.00M | 627.00M | 260.00M | -158.00M | 19.00M | 260.00M | -1961.00M | -505.00M | 71.00M | 360.00M | -853.00M | -283.00M | 63.00M |
|
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 | 28.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 63.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 63.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 63.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 63.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.58 | 5.87 | 9.92 | 15.96 | 22.03 | 8.96 | 7.88 | 11.15 | 16.99 | 6.79 | -3.17 | 0.42 | 6.70 | -55.13 | -14.32 | 0.14 | 10.23 | -24.32 | -6.63 | 1.78 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.43 | 5.76 | 9.67 | 15.64 | 21.61 | 8.76 | 7.72 | 11.04 | 16.81 | 6.70 | -3.17 | 0.42 | 6.67 | -55.13 | -14.32 | 0.14 | 10.14 | -24.32 | -6.63 | 1.76 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.70M | 64.90M | 53.10M | 48.50M | 46.80M | 47.30M | 39.60M | 39.10M | 36.90M | 38.30M | 35.60M | 35.60M | 35.50M | 35.50M | 35.20M | 35.20M | 35.20M | 35.20M | 35.30M | 35.30M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.60M | 66.10M | 54.50M | 49.50M | 47.70M | 48.40M | 40.40M | 39.50M | 37.30M | 38.80M | 35.60M | 35.70M | 35.70M | 35.50M | 35.20M | 35.40M | 35.50M | 35.20M | 35.30M | 35.70M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.70M | 64.90M | 53.10M | 48.50M | 46.80M | 47.30M | 39.60M | 39.10M | 36.90M | 38.30M | 35.60M | 35.60M | 35.50M | 35.50M | 35.20M | 35.20M | 35.20M | 35.20M | 35.30M | 35.30M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 976.00M | 737.00M | 859.00M | 1,147.00M | 1,406.00M | 1,078.00M | 607.00M | 666.00M | 837.00M | -187.00M | 124.00M | 115.00M | 424.00M | -2278.00M | -442.00M | 125.00M | 582.00M | 251.00M | -56.00M | 181.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 194.00M | 164.00M | 64.00M | 64.00M | 562.00M | 210.00M | 68.00M | 80.00M | -349.00M | 266.00M | 88.00M | 95.00M | 563.00M | 235.00M | 110.00M | 109.00M | 991.00M | 284.00M | 108.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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% | 13.70% |