|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,041.00M | 2,070.00M | 1,736.00M | 1,893.00M | 1,887.00M | 1,848.00M | 1,867.00M | 1,854.00M | 902.00M | 1,831.00M | 1,911.00M | 875.00M | 855.00M | 1,880.00M | 1,782.00M | 862.00M | 865.00M | 886.00M | 886.00M | 1,777.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,161.00M | 1,143.00M | 1,053.00M | 1,167.00M | 768.00M | 1,159.00M | 1,209.00M | 1,176.00M | 1,175.00M | 1,199.00M | 1,233.00M | 1,203.00M | 1,151.00M | 1,213.00M | 1,199.00M | 1,217.00M | 1,195.00M | 1,227.00M | 1,182.00M | 1,224.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 880.00M | 927.00M | 683.00M | 726.00M | 1,119.00M | 689.00M | 658.00M | 678.00M | -273.00M | 632.00M | 678.00M | -328.00M | -296.00M | 667.00M | 583.00M | -355.00M | -330.00M | -341.00M | -296.00M | 553.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.00M | 290.00M | 129.00M | 236.00M | 579.00M | 245.00M | 225.00M | 240.00M | 226.00M | 228.00M | 248.00M | 236.00M | 229.00M | 259.00M | 253.00M | 236.00M | 249.00M | 259.00M | 265.00M | 213.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,417.00M | 1,407.00M | 1,352.00M | 1,301.00M | 1,048.00M | 1,383.00M | 1,113.00M | 1,405.00M | 1,445.00M | 1,513.00M | 1,880.00M | 1,392.00M | 1,397.00M | 1,460.00M | 1,474.00M | 1,424.00M | 1,422.00M | 1,512.00M | 1,501.00M | 1,453.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,721.00M | 1,697.00M | 1,481.00M | 1,537.00M | 1,627.00M | 1,628.00M | 1,338.00M | 1,645.00M | 1,671.00M | 1,741.00M | 2,128.00M | 1,628.00M | 1,626.00M | 1,719.00M | 1,727.00M | 1,660.00M | 1,671.00M | 1,771.00M | 1,766.00M | 1,666.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 844.00M | 859.00M | 866.00M | 764.00M | 787.00M | 808.00M | 787.00M | 787.00M | 785.00M | 801.00M | 810.00M | 782.00M | 808.00M | 777.00M | 793.00M | 739.00M | 802.00M | 799.00M | 785.00M | 766.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 844.00M | 859.00M | 866.00M | 764.00M | 787.00M | 808.00M | 787.00M | 787.00M | 785.00M | 801.00M | 810.00M | 782.00M | 808.00M | 777.00M | 793.00M | 739.00M | 802.00M | 799.00M | 785.00M | 766.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 88.00M | 131.00M | 42.00M | 19.00M | -58.00M | -5.00M | -11.00M | 39.00M | -43.00M | 38.00M | 49.00M | -61.00M | 66.00M | -41.00M | 27.00M | -28.00M | 99.00M | -39.00M | -26.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3407.00M | | | | -2130.00M | | -3042.00M | | -3156.00M | | -2536.00M | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.00M | 373.00M | 186.00M | 356.00M | 260.00M | 220.00M | 529.00M | 209.00M | 221.00M | 90.00M | -217.00M | 236.00M | 143.00M | 161.00M | 55.00M | 126.00M | 125.00M | 164.00M | 18.00M | 111.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 67.00M | 47.00M | 84.00M | 62.00M | 54.00M | 119.00M | 55.00M | 55.00M | 30.00M | -36.00M | 66.00M | 32.00M | 40.00M | 20.00M | 36.00M | 35.00M | 9.00M | 4.00M | 31.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00M | 318.00M | 193.00M | 272.00M | 159.00M | 136.00M | 381.00M | 122.00M | 135.00M | 60.00M | -183.00M | 140.00M | 76.00M | 118.00M | -88.00M | 59.00M | 83.00M | 155.00M | 11.00M | 80.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 38.00M | | | 32.00M | 31.00M | 31.00M | | 30.00M | 34.00M | 33.00M | 31.00M | 31.00M | 32.00M | 31.00M | 33.00M | 32.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.00M | 306.00M | 139.00M | 272.00M | 198.00M | 166.00M | 410.00M | 154.00M | 166.00M | 60.00M | -181.00M | 170.00M | 111.00M | 121.00M | 35.00M | 90.00M | 90.00M | 155.00M | 14.00M | 80.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 12.00M | -1.00M | -2.00M | -1.00M | 5.00M | -2.00M | | 2.00M | | -2.00M | -1.00M | -1.00M | -3.00M | -5.00M | -5.00M | -7.00M | -8.00M | 21.00M | -1.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 12.00M | -1.00M | -2.00M | -1.00M | 5.00M | -2.00M | | 2.00M | | -2.00M | -1.00M | -1.00M | -3.00M | -5.00M | -5.00M | -7.00M | -8.00M | 21.00M | -1.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 12.00M | -1.00M | -2.00M | -1.00M | 5.00M | -2.00M | | 2.00M | | -2.00M | -1.00M | -1.00M | -3.00M | -5.00M | -5.00M | -7.00M | -8.00M | 21.00M | -1.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | | 0.00 | | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | 0.05 | 0.00 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | | 0.00 | | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | 0.05 | 0.00 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 507.00M | 507.40M | 506.90M | 508.30M | 509.00M | 504.00M | 504.50M | 492.30M | 473.20M | 460.50M | 468.80M | 443.00M | 436.40M | 430.80M | 433.90M | 418.30M | 413.20M | 408.00M | 409.00M | 388.10M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 515.00M | 514.20M | 514.70M | 517.40M | 514.20M | 509.40M | 511.00M | 500.10M | 478.10M | 466.00M | 474.90M | 450.30M | 440.70M | 435.80M | 439.40M | 422.90M | 417.50M | 413.30M | 414.00M | 393.70M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 844.00M | 859.00M | 866.00M | 764.00M | 787.00M | 808.00M | 787.00M | 787.00M | 785.00M | 801.00M | 810.00M | 782.00M | 808.00M | 777.00M | 793.00M | 739.00M | 802.00M | 799.00M | 785.00M | 766.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 123.00M | 382.00M | 125.00M | 126.00M | 128.00M | 426.00M | 126.00M | 126.00M | 127.00M | 30.00M | 125.00M | 125.00M | 102.00M | 365.00M | 99.00M | 3,672.00M | 3,152.00M | -285.00M | 95.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.44% | 17.96% | 25.27% | 23.60% | 23.85% | 24.55% | 22.50% | 26.32% | 24.89% | 33.33% | 16.59% | 27.97% | 22.38% | 24.84% | 36.36% | 28.57% | 28.00% | 5.49% | 22.22% | 27.93% |