|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4,385.00M | 4,141.00M | 4,027.00M | 4,089.00M | 4,008.00M | 3,707.00M | 3,566.00M | 3,566.00M | 3,591.00M | 3,446.00M | 3,436.00M | 3,399.00M | 3,386.00M | 3,236.00M | 3,241.00M | 3,225.00M | 3,169.00M | 3,159.00M | 3,161.00M | 3,194.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3,561.00M | 3,255.00M | 3,088.00M | 3,179.00M | 3,161.00M | 2,930.00M | 2,775.00M | 2,799.00M | 2,742.00M | 2,719.00M | 2,633.00M | 2,636.00M | 2,588.00M | 2,526.00M | 2,427.00M | 2,416.00M | 2,401.00M | 2,388.00M | 2,383.00M | 2,435.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 824.00M | 886.00M | 939.00M | 910.00M | 847.00M | 777.00M | 791.00M | 767.00M | 849.00M | 727.00M | 803.00M | 763.00M | 798.00M | 710.00M | 814.00M | 809.00M | 768.00M | 771.00M | 778.00M | 759.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 471.00M | 383.00M | 370.00M | 340.00M | 315.00M | 349.00M | 324.00M | 315.00M | 387.00M | 327.00M | 328.00M | 294.00M | 295.00M | 301.00M | 353.00M | 335.00M | 359.00M | 394.00M | 366.00M | 309.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 110.00M | 67.00M | 145.00M | 36.00M | 70.00M | 33.00M | 53.00M | 49.00M | 81.00M | 20.00M | 35.00M | 36.00M | 20.00M | 39.00M | 42.00M | 43.00M | 29.00M | 37.00M | 35.00M | 20.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2148.00M | 377.00M | | 85.00M | 331.00M | 104.00M | 68.00M | 98.00M | 180.00M | 64.00M | -2.00M | 103.00M | -109.00M | 45.00M | 21.00M | 28.00M | -87.00M | 39.00M | 56.00M | 32.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5,178.00M | 3,717.00M | 4,275.00M | 3,923.00M | 3,209.00M | 3,585.00M | 3,512.00M | 3,464.00M | 4,754.00M | 3,368.00M | 3,308.00M | 3,187.00M | 3,695.00M | 3,168.00M | 3,148.00M | 3,094.00M | 2,831.00M | 3,092.00M | 3,030.00M | 3,023.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -4354.00M | -2831.00M | -3336.00M | -3013.00M | -2362.00M | -2808.00M | -2721.00M | -2697.00M | -3905.00M | -2641.00M | -2505.00M | -2424.00M | -2897.00M | -2458.00M | -2334.00M | -2285.00M | -2063.00M | -2321.00M | -2252.00M | -2264.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -4354.00M | -2831.00M | -3336.00M | -3013.00M | -2362.00M | -2808.00M | -2721.00M | -2697.00M | -3905.00M | -2641.00M | -2505.00M | -2424.00M | -2897.00M | -2458.00M | -2334.00M | -2285.00M | -2063.00M | -2321.00M | -2252.00M | -2264.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -41.00M | -28.00M | -281.00M | -2.00M | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -793.00M | 424.00M | -248.00M | 166.00M | 799.00M | 122.00M | 54.00M | 102.00M | -1163.00M | 78.00M | 128.00M | 212.00M | -309.00M | 68.00M | 93.00M | 131.00M | 338.00M | 67.00M | 131.00M | 171.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 11.00M | 142.00M | -61.00M | 64.00M | 260.00M | 19.00M | 26.00M | 41.00M | -405.00M | 36.00M | 29.00M | 72.00M | -114.00M | 43.00M | 48.00M | 68.00M | 75.00M | 49.00M | 91.00M | 61.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -807.00M | 278.00M | -187.00M | 102.00M | 530.00M | 103.00M | 27.00M | 61.00M | -758.00M | 42.00M | 99.00M | 140.00M | -200.00M | 25.00M | 42.00M | 57.00M | 256.00M | 16.00M | 40.00M | 110.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -6.00M | 4.00M | 1.00M | 4.00M | 9.00M | 1.00M | 1.00M | 2.00M | -2.00M | 6.00M | | -16.00M | 5.00M | -1.00M | 3.00M | 6.00M | -1.00M | 2.00M | 4.00M | 3.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -804.00M | 282.00M | -187.00M | 102.00M | 539.00M | 103.00M | 28.00M | 61.00M | -758.00M | 42.00M | 99.00M | 140.00M | -195.00M | 25.00M | 45.00M | 63.00M | 263.00M | 18.00M | 40.00M | 110.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -804.00M | 282.00M | -187.00M | 102.00M | 539.00M | 103.00M | 28.00M | 61.00M | -758.00M | 42.00M | 99.00M | 140.00M | -195.00M | 25.00M | 45.00M | 63.00M | 263.00M | 18.00M | 40.00M | 110.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -804.00M | 282.00M | -187.00M | 102.00M | 539.00M | 103.00M | 28.00M | 61.00M | -758.00M | 42.00M | 99.00M | 140.00M | -195.00M | 25.00M | 45.00M | 63.00M | 263.00M | 18.00M | 40.00M | 110.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -804.00M | 282.00M | -187.00M | 102.00M | 539.00M | 103.00M | 28.00M | 61.00M | -758.00M | 42.00M | 99.00M | 140.00M | -195.00M | 25.00M | 45.00M | 63.00M | 263.00M | 18.00M | 40.00M | 110.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -3.14 | 1.09 | -0.74 | 0.39 | 2.13 | 0.44 | 0.12 | 0.26 | -3.30 | 0.17 | 0.49 | 0.82 | -0.99 | 0.14 | 0.23 | 0.31 | 1.46 | 0.09 | 0.20 | 0.62 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -3.13 | 1.07 | -0.74 | 0.38 | 2.08 | 0.43 | 0.12 | 0.25 | -3.28 | 0.17 | 0.49 | 0.81 | -0.97 | 0.14 | 0.23 | 0.31 | 1.42 | 0.09 | 0.20 | 0.61 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 254.14M | 254.67M | 253.53M | 252.44M | 250.02M | 232.48M | 229.96M | 229.54M | 228.99M | 210.11M | 205.90M | 190.31M | 195.80M | 179.66M | 180.93M | 180.54M | 180.68M | 181.10M | 179.26M | 177.21M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -4354.00M | -2831.00M | -3336.00M | -3013.00M | -2362.00M | -2808.00M | -2721.00M | -2697.00M | -3905.00M | -2641.00M | -2505.00M | -2424.00M | -2897.00M | -2458.00M | -2334.00M | -2285.00M | -2063.00M | -2321.00M | -2252.00M | -2264.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 77.00M | 62.00M | 61.00M | 38.00M | 43.00M | 37.00M | 44.00M | 56.00M | 63.00M | 66.00M | 78.00M | 78.00M | 76.00M | 72.00M | 69.00M | 66.00M | 58.00M | 54.00M | 53.00M | 54.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -1.39% | 33.49% | 24.60% | 38.55% | 32.54% | 15.57% | 48.15% | 40.20% | 34.82% | 46.15% | 22.66% | 33.96% | 36.89% | 63.24% | 51.61% | 51.91% | 22.19% | 73.13% | 69.47% | 35.67% |