|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,588.00M | 1,362.00M | 2,540.00M | 2,868.00M | 3,389.00M | 2,321.00M | 2,608.00M | 2,012.00M | 1,775.00M | 1,273.00M | 1,571.00M | 1,470.00M | 1,572.00M | 1,370.00M | 1,524.00M | 1,663.00M | 1,890.00M | 1,659.00M | 1,872.00M | 1,986.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,085.00M | 922.00M | 1,385.00M | 1,170.00M | 1,398.00M | 1,405.00M | 1,352.00M | 1,149.00M | 971.00M | 896.00M | 1,070.00M | 1,061.00M | 893.00M | 926.00M | 1,000.00M | 1,091.00M | 1,135.00M | 1,027.00M | 1,107.00M | 1,240.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 503.00M | 440.00M | 1,155.00M | 1,698.00M | 1,991.00M | 916.00M | 1,256.00M | 863.00M | 804.00M | 377.00M | 501.00M | 409.00M | 679.00M | 444.00M | 524.00M | 572.00M | 755.00M | 632.00M | 765.00M | 746.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 52.00M | 56.00M | 64.00M | 73.00M | 66.00M | 87.00M | 74.00M | 71.00M | 68.00M | 76.00M | 88.00M | 76.00M | 78.00M | 78.00M | 84.00M | 101.00M | 88.00M | 91.00M | 103.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | 2.00M | | 11.00M | 12.00M | | | | 4.00M | 23.00M | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -5.00M | 46.00M | -2.00M | -6.00M | -25.00M | 23.00M | 35.00M | -3.00M | -13.00M | 12.00M | -17.00M | 39.00M | -4.00M | -8.00M | -121.00M | -8.00M | 30.00M | 17.00M | 111.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 552.00M | 36.00M | 66.00M | 241.00M | 186.00M | 65.00M | 54.00M | 77.00M | 97.00M | 79.00M | 108.00M | 38.00M | 82.00M | 86.00M | 121.00M | 109.00M | 58.00M | 150.00M | 103.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.00M | -97.00M | 1,129.00M | 1,658.00M | 1,778.00M | 750.00M | 1,211.00M | 826.00M | 734.00M | 244.00M | 426.00M | 303.00M | 638.00M | 364.00M | 441.00M | 455.00M | 648.00M | 580.00M | 617.00M | 863.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.00M | -97.00M | 1,129.00M | 1,658.00M | 1,778.00M | 750.00M | 1,211.00M | 826.00M | 734.00M | 244.00M | 426.00M | 303.00M | 638.00M | 364.00M | 441.00M | 455.00M | 648.00M | 580.00M | 617.00M | 863.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 36.00M | 8.00M | 12.00M | 9.00M | 30.00M | 40.00M | 45.00M | 43.00M | 30.00M | 28.00M | 32.00M | 33.00M | 17.00M | 17.00M | 23.00M | 24.00M | 20.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -13.00M | 35.00M | -1.00M | -8.00M | | -7.00M | 3.00M | 2.00M | 3.00M | 2.00M | 4.00M | | 4.00M | 6.00M | 2.00M | 6.00M | 3.00M | -17.00M | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 19.00M | -1.00M | -1.00M | | -23.00M | 9.00M | 3.00M | 2.00M | 3.00M | 2.00M | 4.00M | | 4.00M | 6.00M | 2.00M | 6.00M | 3.00M | 8.00M | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.00M | -137.00M | 1,085.00M | 1,450.00M | 1,700.00M | 693.00M | 1,255.00M | 819.00M | 740.00M | 253.00M | 436.00M | 300.00M | 629.00M | 400.00M | 432.00M | 437.00M | 635.00M | 565.00M | 602.00M | 844.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | -46.00M | 226.00M | 401.00M | 357.00M | 155.00M | 245.00M | 169.00M | 134.00M | 23.00M | 84.00M | 62.00M | 123.00M | 59.00M | 41.00M | 86.00M | 143.00M | 105.00M | 107.00M | 168.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.00M | -91.00M | 859.00M | 1,051.00M | 1,339.00M | 538.00M | 1,009.00M | 650.00M | 606.00M | 230.00M | 352.00M | 238.00M | 506.00M | 341.00M | 392.00M | 351.00M | 492.00M | 460.00M | 495.00M | 676.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2712.00M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M | 94.00M | 154.00M | 168.00M | 174.00M | 100.00M | 149.00M | 90.00M | 79.00M | 66.00M | 78.00M | 44.00M | 86.00M | 65.00M | 64.00M | 39.00M | 106.00M | 107.00M | 91.00M | 61.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.00M | -91.00M | 859.00M | 1,049.00M | 1,343.00M | 538.00M | 1,010.00M | 650.00M | 606.00M | 230.00M | 352.00M | 238.00M | 506.00M | 341.00M | 391.00M | 351.00M | 492.00M | 460.00M | 495.00M | 676.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.00M | -91.00M | 859.00M | 1,049.00M | 1,343.00M | 538.00M | 1,010.00M | 650.00M | 606.00M | 230.00M | 352.00M | 238.00M | 506.00M | 341.00M | 391.00M | 351.00M | 492.00M | 460.00M | 495.00M | 676.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2395.00M | -91.00M | 859.00M | 1,049.00M | 1,343.00M | 538.00M | 1,010.00M | 650.00M | 606.00M | 230.00M | 352.00M | 238.00M | 506.00M | 341.00M | 391.00M | 351.00M | 492.00M | 460.00M | 495.00M | 676.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.00M | -185.00M | 705.00M | 883.00M | 1,165.00M | 438.00M | 860.00M | 560.00M | 527.00M | 164.00M | 274.00M | 194.00M | 420.00M | 276.00M | 328.00M | 312.00M | 386.00M | 353.00M | 404.00M | 615.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14 | -0.86 | 3.28 | 4.23 | 5.59 | 2.19 | 4.36 | 2.86 | 2.71 | 0.85 | 1.45 | 1.03 | 2.30 | 1.55 | 1.88 | 1.85 | 2.37 | 2.19 | 2.58 | 3.99 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14 | -0.86 | 3.26 | 4.21 | 5.58 | 2.18 | 4.34 | 2.85 | 2.70 | 0.85 | 1.45 | 1.03 | 2.30 | 1.55 | 1.88 | 1.85 | 2.37 | 2.19 | 2.58 | 3.98 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.20M | 214.90M | 215.00M | 208.60M | 208.40M | 200.20M | 203.30M | 196.20M | 195.40M | 194.40M | 193.30M | 187.60M | 182.70M | 178.40M | 180.40M | 168.60M | 162.90M | 164.20M | 162.10M | 154.20M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.60M | 216.40M | 216.20M | 209.90M | 209.40M | 200.90M | 204.20M | 196.90M | 195.90M | 192.90M | 193.80M | 188.10M | 182.80M | 178.60M | 180.70M | 168.80M | 163.10M | 161.20M | 162.20M | 154.50M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.00M | -97.00M | 1,129.00M | 1,658.00M | 1,778.00M | 750.00M | 1,211.00M | 826.00M | 734.00M | 244.00M | 426.00M | 303.00M | 638.00M | 364.00M | 441.00M | 455.00M | 648.00M | 580.00M | 617.00M | 863.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 46.00M | 44.00M | 241.00M | 82.00M | 46.00M | -25.00M | 40.00M | 36.00M | 39.00M | 35.00M | 37.00M | 37.00M | | 47.00M | 37.00M | 36.00M | 41.00M | 41.00M | 39.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.14% | 33.58% | 20.83% | 27.66% | 21.00% | 22.37% | 19.52% | 20.63% | 18.11% | 9.09% | 19.27% | 20.67% | 19.55% | 14.75% | 9.49% | 19.68% | 22.52% | 18.58% | 17.77% | 19.91% |