|
Revenue (Quarter)
|
| | | | | | | | | | | | | | 2,890.00M | 3,045.00M | 4,441.00M | 3,455.00M | 3,033.00M | 3,192.00M | 4,605.00M | 4,084.00M | 3,032.00M | 3,207.00M | 4,234.00M | 3,447.00M | 3,092.00M | 3,564.00M | 5,078.00M | 4,371.00M | 3,287.00M | 3,738.00M | 5,182.00M | 3,994.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | 540.00M | 415.00M | 468.00M | 485.00M | 552.00M | 448.00M | 550.00M | 528.00M | 523.00M | 480.00M | 495.00M | 510.00M | 539.00M | 502.00M | 525.00M | 551.00M | 590.00M | 589.00M | 595.00M | 546.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | 1,098.00M | 1,156.00M | 3,199.00M | 1,679.00M | 1,163.00M | 1,208.00M | 2,978.00M | -893.00M | -167.00M | 9.00M | -18.00M | -15.00M | -43.00M | -26.00M | -170.00M | -55.00M | -99.00M | 8.00M | -14.00M | -32.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | 1,638.00M | 1,571.00M | 3,667.00M | 2,164.00M | 1,715.00M | 1,656.00M | 3,528.00M | 2,727.00M | 1,778.00M | 1,862.00M | 3,393.00M | 2,050.00M | 1,784.00M | 2,018.00M | 3,776.00M | 2,965.00M | 1,759.00M | 2,084.00M | 3,895.00M | 2,494.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | 97.00M | 952.00M | -95.00M | 390.00M | 447.00M | 845.00M | 437.00M | -51.00M | 505.00M | 561.00M | 131.00M | 961.00M | 451.00M | 1,113.00M | 515.00M | 474.00M | 959.00M | 799.00M | 322.00M | 236.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | 1.00M | | | | | | | | | -42.00M | -72.00M | -55.00M | -47.00M | -50.00M | -80.00M | -55.00M | -42.00M | -50.00M | -98.00M | -66.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | -173.00M | 69.00M | -211.00M | -233.00M | 19.00M | -76.00M | 73.00M | 174.00M | 75.00M | -176.00M | -29.00M | 244.00M | -86.00M | 233.00M | 81.00M | -158.00M | 282.00M | -125.00M | -161.00M | -499.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | -173.00M | 69.00M | -211.00M | -233.00M | 19.00M | -76.00M | 73.00M | 174.00M | 75.00M | -176.00M | -29.00M | 244.00M | -86.00M | 233.00M | 81.00M | -158.00M | 282.00M | -125.00M | -161.00M | -499.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | 357.00M | 952.00M | -95.00M | 390.00M | 447.00M | 845.00M | 437.00M | -51.00M | 505.00M | 561.00M | 131.00M | 961.00M | 451.00M | 1,113.00M | 515.00M | 474.00M | 959.00M | 799.00M | 322.00M | 236.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | 85.00M | 244.00M | -22.00M | 100.00M | 139.00M | 232.00M | 116.00M | -1.00M | 136.00M | 146.00M | 16.00M | 257.00M | 131.00M | 281.00M | 127.00M | 120.00M | 240.00M | 190.00M | 75.00M | 61.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | 272.00M | 708.00M | -73.00M | 290.00M | 308.00M | 613.00M | 321.00M | -50.00M | 369.00M | 415.00M | 115.00M | 704.00M | 320.00M | 832.00M | 388.00M | 354.00M | 719.00M | 609.00M | 247.00M | 175.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | -126.00M | | | | | | | | | 1.00M | 1.00M | -2.00M | -44.00M | 3.00M | 4.00M | -18.00M | -18.00M | -1.00M | 3.00M | -20.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | 19.00M | 7.00M | 12.00M | 7.00M | 2.00M | 8.00M | 8.00M | 4.00M | -6.00M | 8.00M | 6.00M | 38.00M | 1.00M | 5.00M | 15.00M | 8.00M | 2.00M | 10.00M | 18.00M | 9.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | 272.00M | 708.00M | -73.00M | 290.00M | 308.00M | 613.00M | 321.00M | -50.00M | 369.00M | 415.00M | 115.00M | 704.00M | 320.00M | 832.00M | 388.00M | 354.00M | 719.00M | 609.00M | 247.00M | 175.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | 272.00M | 708.00M | -73.00M | 290.00M | 308.00M | 613.00M | 321.00M | -50.00M | 369.00M | 415.00M | 115.00M | 704.00M | 320.00M | 832.00M | 388.00M | 354.00M | 719.00M | 609.00M | 247.00M | 175.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | 272.00M | 708.00M | -73.00M | 290.00M | 308.00M | 613.00M | 321.00M | -50.00M | 369.00M | 415.00M | 115.00M | 704.00M | 320.00M | 832.00M | 388.00M | 354.00M | 719.00M | 609.00M | 247.00M | 175.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | 253.00M | 701.00M | -85.00M | 283.00M | 306.00M | 605.00M | 313.00M | -54.00M | 375.00M | 407.00M | 109.00M | 666.00M | 319.00M | 827.00M | 373.00M | 346.00M | 717.00M | 599.00M | 229.00M | 166.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | 0.44 | 1.22 | -0.15 | 0.50 | 0.55 | 1.10 | 0.58 | -0.10 | 0.73 | 0.83 | 0.23 | 1.41 | 0.69 | 1.79 | 0.82 | 0.76 | 1.59 | 1.34 | 0.53 | 0.39 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | 0.43 | 1.21 | -0.15 | 0.50 | 0.54 | 1.10 | 0.58 | -0.10 | 0.73 | 0.82 | 0.23 | 1.40 | 0.69 | 1.78 | 0.81 | 0.75 | 1.56 | 1.32 | 0.52 | 0.38 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | 591.00M | 575.00M | 569.00M | 569.00M | 566.00M | 550.00M | 541.00M | 537.00M | 529.00M | 492.00M | 481.00M | 474.00M | 478.00M | 461.00M | 459.00M | 457.00M | 455.00M | 447.00M | 440.00M | 435.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | 578.00M | 575.00M | 573.00M | | 552.00M | 547.00M | 539.00M | | 494.00M | 488.00M | 484.00M | | 464.00M | 463.00M | 462.00M | | 455.00M | 448.00M | 443.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | 97.00M | 952.00M | -95.00M | 390.00M | 447.00M | 845.00M | 437.00M | -51.00M | 505.00M | 561.00M | 131.00M | 961.00M | 451.00M | 1,113.00M | 515.00M | 474.00M | 959.00M | 799.00M | 322.00M | 236.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | -260.00M | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | 23.81% | 25.63% | 23.16% | 25.64% | 31.10% | 27.46% | 26.54% | 1.96% | 26.93% | 26.02% | 12.21% | 26.74% | 29.05% | 25.25% | 24.66% | 25.32% | 25.03% | 23.78% | 23.29% | 25.85% |