|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,076.69M | 2,925.00M | 1,660.00M | 2,792.00M | 2,916.00M | 3,073.00M | 3,012.00M | 3,100.00M | 3,650.00M | 3,513.00M | 3,578.00M | 3,652.00M | 4,227.00M | 4,285.00M | 6,019.00M | 3,852.00M | 3,991.00M | 4,319.00M | 2,487.00M | 3,574.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,586.14M | 2,274.00M | 598.00M | 1,790.00M | 1,876.00M | 641.00M | 1,811.00M | 661.00M | 686.00M | 752.00M | 853.00M | 2,237.00M | 2,311.00M | 2,584.00M | 902.00M | 2,893.00M | 880.00M | 2,837.00M | 866.00M | 825.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,490.55M | 651.00M | 1,062.00M | 1,002.00M | 1,040.00M | 2,432.00M | 1,201.00M | 2,439.00M | 2,964.00M | 2,761.00M | 2,725.00M | 1,415.00M | 1,916.00M | 1,701.00M | 5,117.00M | 959.00M | 3,111.00M | 1,482.00M | 1,621.00M | 2,749.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.17M | 18.00M | 22.00M | 14.00M | 15.00M | 16.00M | 16.00M | 19.00M | 17.00M | 19.00M | 18.00M | 22.00M | 22.00M | 25.00M | 26.00M | 21.00M | 31.00M | 27.00M | 30.00M | 38.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.11M | -20.00M | -7.00M | 15.00M | -71.00M | -16.00M | -31.00M | -79.00M | 38.00M | 103.00M | -75.00M | 31.00M | 23.00M | -102.00M | 169.00M | -73.00M | -27.00M | -29.00M | 84.00M | -63.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,316.51M | 3,013.00M | 2,621.00M | 2,594.00M | 2,715.00M | 3,474.00M | 2,687.00M | 2,878.00M | 2,901.00M | 3,266.00M | 3,387.00M | 3,302.00M | 3,395.00M | 3,708.00M | 5,383.00M | 4,015.00M | 3,676.00M | 4,050.00M | 3,869.00M | 3,332.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 407.10M | 293.00M | 205.00M | 243.00M | 226.00M | 151.00M | 210.00M | 260.00M | 357.00M | 406.00M | 411.00M | 457.00M | 528.00M | 496.00M | 473.00M | 491.00M | 532.00M | 540.00M | 561.00M | 567.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 407.10M | 293.00M | 205.00M | 243.00M | 226.00M | 151.00M | 210.00M | 260.00M | 357.00M | 406.00M | 411.00M | 457.00M | 528.00M | 496.00M | 473.00M | 491.00M | 532.00M | 540.00M | 561.00M | 567.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.11M | -5.00M | 130.00M | -137.00M | -236.00M | -129.00M | 64.00M | 5.00M | 5.00M | -31.00M | -255.00M | -7.00M | -17.00M | -27.00M | 69.00M | -7.00M | -5.00M | -47.00M | -84.00M | -10.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 760.18M | -88.00M | 500.00M | 302.00M | 119.00M | -401.00M | 568.00M | 408.00M | 750.00M | 725.00M | 271.00M | 832.00M | 832.00M | 577.00M | -748.00M | 248.00M | 815.00M | 269.00M | 555.00M | 736.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.20M | -14.00M | 70.00M | 4.00M | -4.00M | -82.00M | 72.00M | 43.00M | 80.00M | 47.00M | -532.00M | 99.00M | 108.00M | 68.00M | -155.00M | 39.00M | 135.00M | 14.00M | 109.00M | 83.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.98M | -73.00M | 431.00M | 298.00M | 123.00M | -319.00M | 496.00M | 365.00M | 670.00M | 678.00M | 804.00M | 733.00M | 724.00M | 509.00M | -593.00M | 210.00M | 680.00M | 255.00M | 446.00M | 653.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.98M | -74.00M | 430.00M | 298.00M | 123.00M | -319.00M | 496.00M | 365.00M | 670.00M | 678.00M | 803.00M | 733.00M | 724.00M | 509.00M | -593.00M | 209.00M | 680.00M | 255.00M | 446.00M | 653.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.98M | -74.00M | 430.00M | 298.00M | 123.00M | -319.00M | 496.00M | 365.00M | 670.00M | 678.00M | 803.00M | 733.00M | 724.00M | 509.00M | -593.00M | 209.00M | 680.00M | 255.00M | 446.00M | 653.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.98M | -74.00M | 430.00M | 298.00M | 123.00M | -319.00M | 496.00M | 365.00M | 670.00M | 678.00M | 803.00M | 733.00M | 724.00M | 509.00M | -593.00M | 209.00M | 680.00M | 255.00M | 446.00M | 653.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.98M | -74.00M | 430.00M | 298.00M | 123.00M | -319.00M | 496.00M | 365.00M | 670.00M | 678.00M | 803.00M | 733.00M | 724.00M | 509.00M | -593.00M | 209.00M | 680.00M | 255.00M | 446.00M | 653.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.97 | -1.88 | 10.92 | 7.57 | 3.11 | -8.22 | 12.62 | 9.31 | 16.26 | 15.63 | 18.70 | 16.87 | 16.70 | 11.80 | -13.62 | 4.90 | 16.10 | 6.09 | 10.74 | 16.21 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.95 | -1.88 | 10.90 | 7.56 | 3.11 | -8.22 | 12.62 | 9.31 | 16.26 | 15.63 | 18.70 | 16.87 | 16.70 | 11.80 | -13.62 | 4.90 | 16.10 | 6.09 | 10.74 | 16.21 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.30M | 38.80M | 38.90M | 38.80M | 38.80M | 38.70M | 40.70M | 42.90M | 41.30M | 42.90M | 42.80M | 42.80M | 42.70M | 42.30M | 41.80M | 41.40M | 41.60M | 39.80M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 802.08M | -227.00M | 239.00M | -547.00M | -621.00M | -1090.00M | 848.00M | 645.00M | 502.00M | 390.00M | 2,042.00M | 542.00M | 688.00M | 1,325.00M | -1387.00M | 562.00M | 1,145.00M | 422.00M | 549.00M | 243.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.61M | 16.00M | 23.00M | 24.00M | 24.00M | 25.00M | 27.00M | 32.00M | 33.00M | 34.00M | 35.00M | 37.00M | 37.00M | 38.00M | 37.00M | 38.00M | 38.00M | 38.00M | 37.00M | 36.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.55% | 15.91% | 14.00% | 1.32% | -3.36% | 20.45% | 12.68% | 10.54% | 10.67% | 6.48% | -196.31% | 11.90% | 12.98% | 11.79% | 20.72% | 15.73% | 16.56% | 5.20% | 19.64% | 11.28% |