|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,876.00M | 3,100.00M | 3,170.00M | 2,569.00M | 3,258.00M | 3,247.00M | -5913.00M | 412.00M | 994.00M | 936.00M | 1,230.00M | 587.00M | 988.00M | 911.00M | 1,167.00M | 447.00M | 1,341.00M | 1,085.00M | 1,609.00M | 711.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.00M | 128.00M | 558.00M | 140.00M | 534.00M | 494.00M | 1,584.00M | 206.00M | 732.00M | 615.00M | 900.00M | 279.00M | 639.00M | 554.00M | -1278.00M | 286.00M | 88.00M | 33.00M | 53.00M | 413.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,741.00M | 2,972.00M | 2,612.00M | 2,429.00M | 2,724.00M | 2,753.00M | -7497.00M | 206.00M | 262.00M | 321.00M | 330.00M | 308.00M | 349.00M | 357.00M | 2,445.00M | 161.00M | 1,253.00M | 1,052.00M | 1,556.00M | 298.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 445.00M | 481.00M | 571.00M | 482.00M | 520.00M | 525.00M | -1134.00M | 486.00M | 490.00M | 93.00M | 362.00M | 93.00M | 98.00M | 118.00M | 111.00M | 101.00M | 118.00M | 140.00M | 151.00M | 122.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -137.00M | -95.00M | 7.00M | | 1.00M | 74.00M | -1.00M | 32.00M | 19.00M | 6.00M | 7.00M | 9.00M | 11.00M | 3.00M | | 11.00M | 3.00M | 14.00M | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,946.00M | 2,012.00M | 2,081.00M | 1,624.00M | 2,181.00M | 2,142.00M | -3398.00M | 1,698.00M | 2,212.00M | 736.00M | 734.00M | 392.00M | 822.00M | 683.00M | 1,026.00M | 402.00M | 947.00M | 782.00M | 1,232.00M | 525.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,254.00M | 2,398.00M | 2,659.00M | 2,106.00M | 2,702.00M | 2,741.00M | -4533.00M | 2,216.00M | 2,721.00M | 835.00M | 1,103.00M | 494.00M | 931.00M | 804.00M | 1,137.00M | 514.00M | 1,068.00M | 936.00M | 1,383.00M | 647.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 622.00M | 702.00M | 511.00M | 463.00M | 556.00M | 506.00M | -1380.00M | -33.00M | 71.00M | 101.00M | 116.00M | 95.00M | 59.00M | 110.00M | 23.00M | -67.00M | 280.00M | 158.00M | 206.00M | 64.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 622.00M | 702.00M | 511.00M | 463.00M | 556.00M | 506.00M | -1380.00M | -33.00M | 71.00M | 101.00M | 116.00M | 95.00M | 59.00M | 110.00M | 23.00M | -67.00M | 280.00M | 158.00M | 206.00M | 64.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | -40.00M | -517.00M | 59.00M | 380.00M | 106.00M | -21.00M | -46.00M | -96.00M | 39.00M | 89.00M | -21.00M | 87.00M | -55.00M | -150.00M | 75.00M | -129.00M | -160.00M | 512.00M | 57.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | -72.00M | 71.00M | 45.00M | 22.00M | 20.00M | 14.00M | 14.00M | 50.00M | -19.00M | 77.00M | 21.00M | 26.00M | 29.00M | -16.00M | 31.00M | 70.00M | -1.00M | -117.00M | 5.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | -129.00M | -734.00M | -67.00M | 302.00M | 58.00M | 269.00M | -238.00M | -156.00M | 97.00M | -108.00M | -86.00M | 136.00M | 28.00M | -365.00M | 58.00M | -45.00M | -126.00M | 280.00M | -6.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 584.00M | 573.00M | -223.00M | 396.00M | 858.00M | 564.00M | -1111.00M | 102.00M | 367.00M | 198.00M | 19.00M | 7.00M | 193.00M | 135.00M | -779.00M | -9.00M | 228.00M | 23.00M | 506.00M | 58.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | 173.00M | -53.00M | 100.00M | 184.00M | 130.00M | -266.00M | 50.00M | 64.00M | 46.00M | -18.00M | 3.00M | 35.00M | 3.00M | -48.00M | -26.00M | 24.00M | 10.00M | 149.00M | 5.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 417.00M | 400.00M | -170.00M | 296.00M | 674.00M | 391.00M | -495.00M | -174.00M | 303.00M | 443.00M | 164.00M | 245.00M | 507.00M | -2870.00M | -266.00M | 17.00M | 204.00M | 63.00M | 333.00M | 57.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.00M | -2.00M | -180.00M | -9.00M | -1.00M | 46.00M | 63.00M | 37.00M | 50.00M | 60.00M | 62.00M | 42.00M | 50.00M | -502.00M | -2.00M | 23.00M | | | | -4.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 528.00M | 400.00M | -170.00M | 296.00M | 674.00M | 434.00M | -845.00M | 52.00M | 303.00M | 152.00M | 37.00M | 4.00M | 158.00M | 132.00M | -731.00M | 17.00M | 204.00M | 13.00M | 357.00M | 53.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | -3.00M | 68.00M | 81.00M | -63.00M | -5.00M | -3.00M | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 528.00M | 400.00M | -170.00M | 296.00M | 674.00M | 434.00M | -845.00M | 189.00M | 189.00M | 233.00M | 173.00M | 199.00M | 299.00M | -2500.00M | -91.00M | -12.00M | -182.00M | -50.00M | 203.00M | 53.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 528.00M | 400.00M | -170.00M | 296.00M | 674.00M | 434.00M | -845.00M | 189.00M | 189.00M | 233.00M | 173.00M | 199.00M | 299.00M | -2500.00M | -91.00M | -12.00M | -182.00M | -50.00M | 203.00M | 53.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 528.00M | 400.00M | -170.00M | 296.00M | 674.00M | 434.00M | -845.00M | 189.00M | 189.00M | 233.00M | 173.00M | 199.00M | 299.00M | -2500.00M | -91.00M | -12.00M | -182.00M | -50.00M | 203.00M | 53.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58 | 1.19 | -0.51 | 0.88 | 2.01 | 1.30 | -2.52 | 0.56 | 0.56 | 0.70 | 0.52 | 0.59 | 0.89 | -7.46 | -0.27 | -0.04 | -0.54 | -0.15 | 0.61 | 0.16 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57 | 1.19 | -0.50 | 0.88 | 2.00 | 1.29 | -2.51 | 0.56 | 0.56 | 0.69 | 0.51 | 0.59 | 0.89 | -7.42 | -0.27 | -0.04 | -0.54 | -0.15 | 0.60 | 0.16 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M | 335.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M | 337.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 622.00M | 702.00M | 511.00M | 463.00M | 556.00M | 506.00M | -1380.00M | -33.00M | 71.00M | 101.00M | 116.00M | 95.00M | 59.00M | 110.00M | 23.00M | -67.00M | 280.00M | 158.00M | 206.00M | 64.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.00M | 363.00M | 158.00M | 342.00M | 349.00M | 356.00M | -328.00M | 243.00M | 200.00M | 164.00M | 46.00M | 62.00M | 175.00M | 181.00M | 4.00M | 209.00M | 57.00M | 86.00M | 51.00M | 123.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.59% | 30.19% | 23.77% | 25.25% | 21.45% | 23.05% | 23.94% | 49.02% | 17.44% | 23.23% | -94.74% | 42.86% | 18.13% | 2.22% | 6.16% | 288.89% | 10.53% | 43.48% | 29.45% | 8.62% |