|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,887.00M | 4,447.00M | 4,600.00M | 6,499.00M | 3,715.00M | 4,087.00M | 4,277.00M | 6,019.00M | 3,571.00M | 3,895.00M | 4,054.00M | 5,956.00M | 3,382.00M | 3,732.00M | 3,710.00M | 5,397.00M | 3,233.00M | 3,546.00M | 3,575.00M | 5,173.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,233.00M | 2,426.00M | 2,623.00M | 4,155.00M | 2,140.00M | 2,332.00M | 2,541.00M | 4,444.00M | 2,047.00M | 2,242.00M | 2,349.00M | 3,860.00M | 1,923.00M | 2,128.00M | 2,137.00M | 3,473.00M | 1,834.00M | 2,011.00M | 2,059.00M | 3,324.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,654.00M | 2,021.00M | 1,977.00M | 2,344.00M | 1,575.00M | 1,755.00M | 1,736.00M | 1,575.00M | 1,524.00M | 1,653.00M | 1,705.00M | 2,096.00M | 1,459.00M | 1,604.00M | 1,573.00M | 1,924.00M | 1,399.00M | 1,535.00M | 1,516.00M | 1,849.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,170.00M | 1,241.00M | 1,380.00M | 1,687.00M | 1,293.00M | 1,283.00M | 1,334.00M | 1,677.00M | 1,238.00M | 1,304.00M | 1,360.00M | 1,610.00M | 1,228.00M | 1,250.00M | 1,291.00M | 1,539.00M | 1,164.00M | 1,199.00M | 1,263.00M | 1,463.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 4.00M | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,170.00M | 1,241.00M | 1,380.00M | 1,687.00M | 1,293.00M | 1,283.00M | 1,334.00M | 1,677.00M | 1,238.00M | 1,304.00M | 1,360.00M | 1,610.00M | 1,228.00M | 1,250.00M | 1,291.00M | 1,539.00M | 1,164.00M | 1,210.00M | 1,267.00M | 1,463.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.00M | 570.00M | 387.00M | -974.00M | 82.00M | 266.00M | 200.00M | -302.00M | 98.00M | 163.00M | 157.00M | -340.00M | 43.00M | 166.00M | 98.00M | -283.00M | 60.00M | 279.00M | 73.00M | 212.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.00M | 570.00M | 387.00M | -974.00M | 82.00M | 266.00M | 200.00M | -302.00M | 98.00M | 163.00M | 157.00M | -340.00M | 43.00M | 166.00M | 98.00M | -283.00M | 60.00M | 279.00M | 73.00M | 212.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -201.00M | | | | | | | | | | | | | 5.00M | | | | | | 11.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 508.00M | 321.00M | 385.00M | 14.00M | 189.00M | 119.00M | -380.00M | 14.00M | 74.00M | 68.00M | 217.00M | -40.00M | 80.00M | 22.00M | 52.00M | -16.00M | 201.00M | -2.00M | 153.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 126.00M | 78.00M | 86.00M | | 46.00M | 22.00M | -107.00M | | 16.00M | 9.00M | -39.00M | -13.00M | 14.00M | | 86.00M | -1.00M | 48.00M | -10.00M | -40.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 382.00M | 243.00M | 299.00M | 14.00M | 143.00M | 97.00M | -273.00M | 14.00M | 58.00M | 59.00M | 186.00M | -27.00M | 66.00M | 22.00M | 48.00M | -15.00M | 153.00M | 8.00M | 125.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 382.00M | 243.00M | 299.00M | 14.00M | 143.00M | 97.00M | -273.00M | 14.00M | 58.00M | 59.00M | 256.00M | -27.00M | 66.00M | 22.00M | -34.00M | -15.00M | 153.00M | 8.00M | 193.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 382.00M | 243.00M | 299.00M | 14.00M | 143.00M | 97.00M | -273.00M | 14.00M | 58.00M | 59.00M | 256.00M | -27.00M | 66.00M | 22.00M | -34.00M | -15.00M | 153.00M | 8.00M | 193.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 382.00M | 243.00M | 299.00M | 14.00M | 143.00M | 97.00M | -273.00M | 14.00M | 58.00M | 59.00M | 256.00M | -27.00M | 66.00M | 22.00M | -34.00M | -15.00M | 153.00M | 8.00M | 193.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 382.00M | 243.00M | 299.00M | 14.00M | 143.00M | 97.00M | -273.00M | 14.00M | 58.00M | 59.00M | 256.00M | -27.00M | 66.00M | 22.00M | -34.00M | -15.00M | 153.00M | 8.00M | 193.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09 | 2.51 | 1.67 | 2.17 | 0.11 | 1.13 | 0.82 | -2.20 | 0.13 | 0.52 | 0.54 | 1.69 | -0.24 | 0.59 | 0.20 | 0.43 | -0.13 | 1.37 | 0.08 | 1.11 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09 | 2.48 | 1.65 | 2.13 | 0.11 | 1.11 | 0.82 | -2.17 | 0.13 | 0.52 | 0.53 | 1.67 | -0.24 | 0.59 | 0.20 | 0.43 | -0.13 | 1.35 | 0.07 | 1.08 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.00M | 152.00M | 151.00M | 146.00M | 127.00M | 127.00M | 124.00M | 120.00M | 110.00M | 110.00M | 110.00M | 110.00M | 111.00M | 111.00M | 111.00M | 111.00M | 111.00M | 112.00M | 112.00M | 112.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.00M | 570.00M | 387.00M | -974.00M | 82.00M | 266.00M | 200.00M | -302.00M | 98.00M | 163.00M | 157.00M | -340.00M | 43.00M | 166.00M | 98.00M | -283.00M | 60.00M | 279.00M | 73.00M | 212.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -180.00% | 24.80% | 24.30% | 22.34% | | 24.34% | 18.49% | 28.16% | | 21.62% | 13.24% | -17.97% | 32.50% | 17.50% | | 165.38% | 6.25% | 23.88% | 500.00% | -26.14% |