|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,594.00M | 6,341.00M | 6,392.00M | 5,862.00M | 6,098.00M | 6,614.00M | 2,063.00M | 6,068.00M | 6,686.00M | 7,133.00M | 2,444.00M | 5,209.00M | 5,597.00M | 5,898.00M | 6,248.00M | 5,426.00M | 5,676.00M | 6,052.00M | 6,442.00M | 5,797.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,651.00M | 4,144.00M | 4,201.00M | 3,971.00M | 4,141.00M | 4,414.00M | 1,021.00M | 3,977.00M | 4,445.00M | 4,702.00M | 1,403.00M | 3,431.00M | 3,675.00M | 3,789.00M | 3,980.00M | 3,500.00M | 3,607.00M | 3,806.00M | 4,091.00M | 3,723.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,943.00M | 2,197.00M | 2,191.00M | 1,891.00M | 1,957.00M | 2,200.00M | 1,042.00M | 2,091.00M | 2,241.00M | 2,431.00M | 1,041.00M | 1,778.00M | 1,922.00M | 2,109.00M | 2,268.00M | 1,926.00M | 2,069.00M | 2,246.00M | 2,351.00M | 2,074.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,253.00M | 1,367.00M | 1,344.00M | 1,369.00M | 1,454.00M | 1,589.00M | 666.00M | 1,571.00M | 1,579.00M | 1,555.00M | 682.00M | 1,334.00M | 2,064.00M | 895.00M | 1,368.00M | 1,399.00M | 1,427.00M | 1,417.00M | 1,521.00M | 1,221.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | 79.00M | 67.00M | 49.00M | 384.00M | 121.00M | 147.00M | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,349.00M | 1,446.00M | 1,411.00M | 1,418.00M | 1,838.00M | 1,710.00M | 813.00M | 1,571.00M | 1,579.00M | 1,555.00M | 682.00M | 1,334.00M | 2,064.00M | 895.00M | 1,368.00M | 1,399.00M | 1,427.00M | 1,417.00M | 1,521.00M | 1,221.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.00M | 751.00M | 780.00M | 473.00M | 119.00M | 490.00M | 229.00M | 520.00M | 662.00M | 876.00M | 359.00M | 444.00M | -142.00M | 1,214.00M | 900.00M | 527.00M | 642.00M | 829.00M | 830.00M | 853.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.00M | 751.00M | 780.00M | 473.00M | 119.00M | 490.00M | 229.00M | 520.00M | 662.00M | 876.00M | 359.00M | 444.00M | -142.00M | 1,214.00M | 900.00M | 527.00M | 642.00M | 829.00M | 830.00M | 853.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 606.00M | 769.00M | 806.00M | 490.00M | 110.00M | 504.00M | 8.00M | 170.00M | 223.00M | 793.00M | -73.00M | 320.00M | -471.00M | 1,025.00M | 648.00M | 408.00M | 501.00M | 705.00M | 355.00M | 708.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.00M | 108.00M | 490.00M | 71.00M | 58.00M | 61.00M | -372.00M | 14.00M | 49.00M | -329.00M | -202.00M | -20.00M | -153.00M | 174.00M | 110.00M | 47.00M | 26.00M | 87.00M | 85.00M | 152.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.00M | 574.00M | 393.00M | 381.00M | 52.00M | 379.00M | 618.00M | 156.00M | 174.00M | 1,122.00M | 281.00M | 374.00M | -321.00M | 975.00M | 832.00M | 361.00M | 475.00M | 618.00M | 123.00M | 555.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | 74.00M | 73.00M | 70.00M | 42.00M | 63.00M | -169.00M | 62.00M | 50.00M | 78.00M | -187.00M | -2.00M | -1.00M | -16.00M | -23.00M | | 1.00M | 4.00M | 1.00M | 1.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1263.00M | -1230.00M | -1227.00M | -1215.00M | -27.00M | -29.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 87.00M | 47.00M | 38.00M | 41.00M | 64.00M | 33.00M | 38.00M | 41.00M | 73.00M | -133.00M | | 3.00M | -1.00M | 189.00M | -2.00M | 46.00M | | 3.00M | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.00M | 661.00M | 316.00M | 419.00M | 52.00M | 443.00M | 380.00M | 156.00M | 174.00M | 1,122.00M | 129.00M | 340.00M | -318.00M | 851.00M | 538.00M | 361.00M | 475.00M | 618.00M | 270.00M | 556.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.00M | 156.00M | 174.00M | 1,122.00M | 129.00M | 64.00M | 44.00M | 123.00M | 97.00M | 56.00M | 51.00M | 160.00M | 1,269.00M | -31.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.00M | 156.00M | 174.00M | 1,122.00M | 129.00M | 64.00M | 44.00M | 123.00M | -1166.00M | -1174.00M | -1176.00M | -1055.00M | 1,242.00M | -60.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.00M | 156.00M | 174.00M | 1,122.00M | 129.00M | 64.00M | 44.00M | 123.00M | -1166.00M | -1174.00M | -1176.00M | -1055.00M | 1,242.00M | -60.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48 | 0.80 | 0.38 | 0.54 | 0.02 | 0.55 | 0.74 | 0.17 | 0.19 | 1.54 | 0.80 | 0.55 | -0.41 | 1.27 | 1.25 | 0.55 | 0.72 | 0.94 | 2.61 | 0.86 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48 | 0.80 | 0.38 | 0.54 | 0.02 | 0.55 | 1.09 | 0.17 | 0.19 | 1.53 | 0.38 | 0.50 | -0.41 | 1.45 | 0.94 | 0.63 | 0.71 | 1.07 | 0.43 | 0.90 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.10M | 718.20M | 716.60M | 704.30M | 701.80M | 698.60M | | 687.00M | 686.80M | 683.30M | 684.30M | 680.70M | 679.90M | 676.70M | 673.80M | 662.00M | 660.60M | 658.90M | 651.80M | 611.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.00M | 751.00M | 780.00M | 473.00M | 119.00M | 490.00M | 229.00M | 520.00M | 662.00M | 876.00M | 359.00M | 444.00M | -142.00M | 1,214.00M | 900.00M | 527.00M | 642.00M | 829.00M | 830.00M | 853.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.49% | 14.04% | 60.79% | 14.49% | 52.73% | 12.10% | -4,650.00% | 8.24% | 21.97% | -41.49% | 276.71% | -6.25% | 32.48% | 16.98% | 16.98% | 11.52% | 5.19% | 12.34% | 23.94% | 21.47% |