|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,273.64M | 1,137.00M | 911.98M | 1,481.95M | 2,015.00M | 1,380.00M | 1,835.00M | | 2,433.00M | 1,418.00M | 1,740.00M | | 2,018.00M | 1,617.00M | 1,802.00M | | 2,676.00M | | 2,106.00M | |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.09M | 392.00M | 378.14M | 396.67M | 477.00M | 541.00M | 612.00M | | 475.00M | 396.00M | 530.00M | | 512.00M | 491.00M | 484.00M | | 575.00M | | 547.00M | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 961.55M | 745.00M | 533.84M | 1,085.28M | 1,538.00M | 839.00M | 1,223.00M | | 1,958.00M | 1,022.00M | 1,210.00M | | 1,506.00M | 1,126.00M | 1,318.00M | | 2,101.00M | | 1,559.00M | |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.17M | | | | | | | | | | | | | | 221.00M | 4.00M | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 910.19M | 1,107.00M | 954.09M | 1,072.59M | 1,436.00M | 1,389.00M | 1,496.00M | | 1,539.00M | 1,295.00M | 1,468.00M | 1,467.00M | 1,581.00M | 1,429.00M | 1,365.00M | 1,520.00M | 1,751.00M | 1,693.00M | 1,626.00M | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 928.37M | 1,107.00M | 954.09M | 1,072.59M | 1,436.00M | 1,389.00M | 1,496.00M | | 1,539.00M | 1,295.00M | 1,468.00M | 1,467.00M | 1,581.00M | 1,429.00M | 1,586.00M | 1,524.00M | 1,751.00M | 1,693.00M | 1,626.00M | |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.27M | 30.00M | -42.10M | 409.36M | 579.00M | -9.00M | 339.00M | | 894.00M | 123.00M | 272.00M | 505.00M | 437.00M | 188.00M | 216.00M | 266.00M | 925.00M | 295.00M | 480.00M | |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.27M | 30.00M | -42.10M | 409.36M | 579.00M | -9.00M | 339.00M | | 894.00M | 123.00M | 272.00M | 505.00M | 437.00M | 188.00M | 216.00M | 266.00M | 925.00M | 295.00M | 480.00M | |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.06M | -10.58M | -17.00M | -17.00M | -12.00M | -12.00M | -13.00M | -15.00M | -8.00M | -9.00M | -10.00M | -11.00M | -9.00M | -12.00M | -15.00M | -17.00M | -18.00M | -19.00M | -12.00M | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.80M | 25.00M | 17.48M | -27.77M | 23.00M | 21.00M | -1.00M | 102.00M | 35.00M | 57.00M | 15.00M | 51.00M | 28.00M | 190.00M | 14.00M | 80.00M | 31.00M | 85.00M | 19.00M | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -446.41M | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.42M | -61.00M | -117.57M | 335.58M | 473.00M | -118.00M | 186.00M | | 738.00M | -7.00M | 84.00M | 220.75M | 253.00M | 168.00M | 14.00M | 18.50M | 720.00M | 276.00M | 254.00M | |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.25M | -55.00M | -73.09M | 67.43M | 95.00M | -66.00M | 2.00M | | 162.00M | -51.00M | -34.00M | 51.00M | 28.00M | 21.00M | -9.00M | 250.00M | 119.00M | 9.00M | 6.00M | |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.18M | -6.00M | -44.49M | 268.15M | 378.00M | -52.00M | 184.00M | | 576.00M | 44.00M | 118.00M | 169.75M | 225.00M | 147.00M | 23.00M | -231.50M | 601.00M | 267.00M | 248.00M | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | | | | | | 1.00M | | | | 1.00M | | | | 1.00M | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.18M | -6.00M | -44.49M | 268.15M | 378.00M | -52.00M | 184.00M | | 576.00M | 44.00M | 118.00M | 169.75M | 225.00M | 147.00M | 23.00M | -231.50M | 601.00M | 267.00M | 248.00M | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.18M | -6.00M | -44.49M | 268.15M | 378.00M | -52.00M | 184.00M | | 576.00M | 44.00M | 118.00M | 169.75M | 225.00M | 147.00M | 23.00M | -231.50M | 601.00M | 267.00M | 248.00M | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.18M | -6.00M | -44.49M | 268.15M | 378.00M | -52.00M | 184.00M | | 576.00M | 44.00M | 118.00M | 169.75M | 225.00M | 147.00M | 23.00M | -231.50M | 601.00M | 267.00M | 248.00M | |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.69M | 11.00M | 11.12M | 11.11M | 16.00M | 15.00M | 16.00M | | 16.00M | | 16.00M | | 18.00M | 18.00M | 18.00M | | 18.00M | | 19.00M | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.70M | -17.00M | 70.00M | 257.04M | 362.00M | -67.00M | 167.00M | | -353.00M | 28.00M | 101.00M | 289.00M | 207.00M | 129.00M | 4.00M | 154.00M | 583.00M | 135.00M | 228.00M | |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.92 | -13.08 | 53.85 | 1.00 | 1.41 | -0.26 | 0.65 | | -1.33 | 0.11 | 0.38 | 1.05 | 0.76 | 0.00M | 40.00 | 0.53 | 2.02 | 270.00 | 456.00 | |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87 | -0.07 | 0.28 | 1.00 | 1.40 | -0.26 | 0.65 | | -1.33 | 0.11 | 0.38 | 1.06 | 0.76 | 0.47 | 0.01 | 0.53 | 2.02 | 0.47 | 0.79 | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.30M | 1.30M | 257.20M | 257.20M | 257.20M | 257.20M | 266.00M | 266.00M | 266.00M | 266.00M | 274.00M | 274.00M | 0.10M | 0.10M | 289.10M | 289.10M | 0.50M | 0.50M | 299.20M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.20M | 248.20M | 248.20M | 258.00M | 258.00M | 258.00M | 258.00M | 266.00M | 266.00M | 266.00M | 266.00M | 273.80M | 273.80M | 273.80M | 273.80M | 289.20M | 289.20M | 289.20M | 289.20M | 300.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00 | | | | 12.00 | | | | 12.00 | | | | 13.00 | | | | 14.00 |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.06M | 529.00M | 456.79M | 409.36M | 540.79M | 589.00M | 339.00M | | -14.00M | 668.00M | 728.00M | 705.00M | 795.00M | 695.00M | 804.00M | 753.00M | 1,006.00M | 829.00M | 888.00M | |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.72M | | 344.31M | | | | 229.85M | | | | 273.25M | | | | 230.50M | | | | 332.01M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.42% | 90.16% | 62.16% | 20.09% | 20.08% | 55.93% | 1.08% | | 21.95% | 728.57% | -40.48% | 23.10% | 11.07% | 12.50% | -64.29% | 1,351.60% | 16.53% | 3.26% | 2.36% | |