|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,502.00M | 2,685.00M | 2,591.00M | 2,292.00M | 2,821.00M | 2,887.00M | 2,821.00M | 2,830.00M | 2,879.00M | 2,994.00M | 2,825.00M | 2,742.00M | 2,830.00M | 2,874.00M | 2,799.00M | 2,794.00M | 2,907.00M | 2,869.00M | 2,916.00M | 2,870.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 114.00M | 2,867.00M | 88.00M | 105.00M | 105.00M | 3,135.00M | 251.00M | 111.00M | 266.00M | 144.00M | 263.00M | 139.00M | 104.00M | 282.00M | 861.00M | 155.00M | 277.00M | 3,140.00M | 95.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,423.00M | 2,571.00M | -276.00M | 2,204.00M | 2,716.00M | 2,782.00M | -314.00M | 2,579.00M | 2,768.00M | 2,728.00M | 2,681.00M | 2,479.00M | 2,691.00M | 2,770.00M | 2,517.00M | 1,933.00M | 2,752.00M | 2,592.00M | -224.00M | 2,775.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 418.00M | 486.00M | 498.00M | 499.00M | 517.00M | 529.00M | 523.00M | 509.00M | 499.00M | 528.00M | 476.00M | 500.00M | 465.00M | 478.00M | 477.00M | 483.00M | 477.00M | 483.00M | 483.00M | 504.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.00M | -21.00M | 1,971.00M | 35.00M | -14.00M | -7.00M | 1,810.00M | 1,718.00M | 1,771.00M | 1,742.00M | 1,813.00M | 1,757.00M | 1,859.00M | 1,752.00M | 1,653.00M | 1,823.00M | 1,904.00M | 1,873.00M | 2,102.00M | 1,866.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,912.00M | 2,153.00M | 2,469.00M | 2,302.00M | 2,219.00M | 2,228.00M | 2,333.00M | 2,227.00M | 2,270.00M | 2,270.00M | 2,289.00M | 2,257.00M | 2,324.00M | 2,230.00M | 2,130.00M | 2,306.00M | 2,381.00M | 2,356.00M | 2,585.00M | 2,370.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.00M | 532.00M | 122.00M | -10.00M | 602.00M | 659.00M | 488.00M | 603.00M | 609.00M | 724.00M | 536.00M | 485.00M | 506.00M | 644.00M | 669.00M | 488.00M | 526.00M | 513.00M | 331.00M | 500.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.00M | 532.00M | 122.00M | -10.00M | 602.00M | 659.00M | 488.00M | 603.00M | 609.00M | 724.00M | 536.00M | 485.00M | 506.00M | 644.00M | 669.00M | 488.00M | 526.00M | 513.00M | 331.00M | 500.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | -153.00M | -60.00M | -28.00M | 45.00M | -33.00M | -138.00M | -197.00M | | -1.00M | | 26.00M | -1.00M | 4.00M | -31.00M | -1.00M | | -4.00M | | -2.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -489.00M | -849.00M | -679.00M | -552.00M | -559.00M | -598.00M | -624.00M | -594.00M | -583.00M | -581.00M | -771.00M | -612.00M | -594.00M | -596.00M | -626.00M | -574.00M | -578.00M | -576.00M | -576.00M | -569.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.00M | -317.00M | -557.00M | -558.00M | 88.00M | 61.00M | -156.00M | -185.00M | 26.00M | 139.00M | -40.00M | -127.00M | -92.00M | 52.00M | 43.00M | -87.00M | -52.00M | -64.00M | -245.00M | -71.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -90.00M | -116.00M | -107.00M | 52.00M | 8.00M | 6.00M | -49.00M | -902.00M | 47.00M | 16.00M | 15.00M | 10.00M | 43.00M | 19.00M | 11.00M | 13.00M | -25.00M | -10.00M | 12.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | -229.00M | -441.00M | -680.00M | -121.00M | 52.00M | -162.00M | -136.00M | 928.00M | 74.00M | -56.00M | -142.00M | -102.00M | 9.00M | 11.00M | -115.00M | -65.00M | -55.00M | -250.00M | -98.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | 1.00M | | 2.00M | 1.00M | -14.00M | | 8.00M | 18.00M | 16.00M | 16.00M | 20.00M | 18.00M | 13.00M | 17.00M | 17.00M | 16.00M | 15.00M | 15.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | -227.00M | -441.00M | -451.00M | 36.00M | 53.00M | -162.00M | -136.00M | 928.00M | 92.00M | -56.00M | -142.00M | -102.00M | 9.00M | 24.00M | -98.00M | -65.00M | -39.00M | -235.00M | -83.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | -4.00M | 8.00M | -229.00M | -157.00M | | | | | | | -142.00M | -102.00M | 9.00M | 24.00M | -98.00M | -65.00M | -39.00M | -235.00M | -83.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | -4.00M | 8.00M | -229.00M | -157.00M | | | | | | | -142.00M | -102.00M | 9.00M | 24.00M | -98.00M | -65.00M | -39.00M | -235.00M | -83.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | -4.00M | 8.00M | -229.00M | -157.00M | | | | | | | -142.00M | -102.00M | 9.00M | 24.00M | -98.00M | -65.00M | -39.00M | -235.00M | -83.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14 | -0.02 | 0.04 | -1.07 | -0.73 | | | | | | | -0.66 | -0.47 | 0.04 | 0.11 | -0.46 | -0.31 | -0.19 | -1.13 | -0.41 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14 | -0.02 | 0.04 | -1.07 | -0.73 | | | | | | | -0.66 | -0.47 | 0.04 | 0.11 | -0.46 | -0.31 | -0.19 | -1.13 | -0.41 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.00M | 214.00M | 211.00M | 214.00M | 214.00M | 214.00M | 214.00M | 215.00M | 215.00M | 215.00M | 215.00M | 216.00M | 216.00M | 215.00M | 215.00M | 212.00M | 209.00M | 207.00M | 208.00M | 204.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.00M | 214.00M | 211.00M | 214.00M | 215.00M | 215.00M | 214.00M | 215.00M | 216.00M | 216.00M | 216.00M | 216.00M | 216.00M | 215.00M | 215.00M | 212.00M | 209.00M | 207.00M | 208.00M | 204.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.00M | 532.00M | 122.00M | -10.00M | 602.00M | 659.00M | 488.00M | 603.00M | 609.00M | 724.00M | 536.00M | 485.00M | 506.00M | 644.00M | 669.00M | 488.00M | 526.00M | 513.00M | 331.00M | 500.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 576.00M | 579.00M | 586.00M | 572.00M | 567.00M | 580.00M | 596.00M | 604.00M | 597.00M | 597.00M | 596.00M | 607.00M | 614.00M | 616.00M | 601.00M | 582.00M | 587.00M | 582.00M | 161.00M | 572.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.99% | 28.39% | 20.83% | 19.18% | 59.09% | 13.11% | -3.85% | 26.49% | -3,469.23% | 33.81% | -40.00% | -11.81% | -10.87% | 82.69% | 44.19% | -12.64% | -25.00% | 39.06% | 4.08% | -16.90% |