|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3,167.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,802.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,365.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,145.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 4.00M | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,145.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 570.00M | 387.00M | 450.00M | 82.00M | 266.00M | 200.00M | -302.00M | 98.00M | 163.00M | 157.00M | 299.00M | 43.00M | 166.00M | 98.00M | 126.00M | 60.00M | 279.00M | 73.00M | 212.00M | 46.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 570.00M | 387.00M | 450.00M | 82.00M | 266.00M | 200.00M | -302.00M | 98.00M | 163.00M | 157.00M | 299.00M | 43.00M | 166.00M | 98.00M | 126.00M | 60.00M | 279.00M | 73.00M | 212.00M | 46.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.00M | | | | | | | | | | 5.00M | | | | | | 11.00M | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -17.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.00M | 78.00M | 61.00M | | 46.00M | 22.00M | -70.00M | | 16.00M | 9.00M | 31.00M | -13.00M | 14.00M | | 86.00M | -1.00M | 48.00M | -10.00M | -40.00M | -3.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -14.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.00M | 243.00M | 324.00M | 14.00M | 143.00M | 97.00M | -310.00M | 14.00M | 58.00M | 59.00M | 186.00M | -27.00M | 66.00M | 22.00M | -34.00M | -15.00M | 153.00M | 8.00M | 193.00M | -14.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.00M | 243.00M | 324.00M | 14.00M | 143.00M | 97.00M | -310.00M | 14.00M | 58.00M | 59.00M | 186.00M | -27.00M | 66.00M | 22.00M | -34.00M | -15.00M | 153.00M | 8.00M | 193.00M | -14.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.00M | 243.00M | 324.00M | 14.00M | 143.00M | 97.00M | -310.00M | 14.00M | 58.00M | 59.00M | 186.00M | -27.00M | 66.00M | 22.00M | -34.00M | -15.00M | 153.00M | 8.00M | 193.00M | -14.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.00M | 243.00M | 324.00M | 14.00M | 143.00M | 97.00M | -310.00M | 14.00M | 58.00M | 59.00M | 186.00M | -27.00M | 66.00M | 22.00M | -34.00M | -15.00M | 153.00M | 8.00M | 193.00M | -14.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51 | 1.68 | 2.22M | 0.11 | 1.13 | 0.82 | -2.58 | 0.13 | 0.53 | 0.54 | 1.69 | -0.24 | 0.59 | 0.20 | -0.31 | -0.14 | 1.37 | 0.07 | 1.72 | -0.13 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48 | 1.65 | 2.19M | 0.11 | 1.12 | 0.82 | -2.58 | 0.13 | 0.52 | 0.53 | 1.68 | -0.24 | 0.59 | 0.20 | -0.30 | -0.13 | 1.34 | 0.07 | 1.69 | -0.12 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.00M | 145.00M | 146.00 | 127.00M | 127.00M | 118.00M | 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 | 112.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.00M | 147.00M | 148.00 | 129.00M | 128.00M | 119.00M | 120.00M | 111.00M | 111.00M | 111.00M | 111.00M | 111.00M | 112.00M | 112.00M | 112.00M | 112.00M | 114.00M | 115.00M | 114.00M | 114.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.53M | 139.16M | 146.00 | 128.46M | 116.64M | 110.48M | 120.00M | 110.59M | 110.69M | 110.71M | 110.00M | 111.21M | 111.24M | 111.32M | 126.00M | 112.04M | 112.07M | 112.19M | 127.00M | 113.40M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 570.00M | 387.00M | 450.00M | 82.00M | 266.00M | 200.00M | -302.00M | 98.00M | 163.00M | 157.00M | 299.00M | 43.00M | 166.00M | 98.00M | 126.00M | 60.00M | 279.00M | 73.00M | 212.00M | 46.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 14.00M | 144.00M | 70.00M | 12.00M | 12.00M | 76.00M | 60.00M | 11.00M | 10.00M | 102.00M | 70.00M | 9.00M | 8.00M | 80.00M | 4,947.00M | 258.00M | 2,111.00M | 100.00M | 4,753.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80% | 24.30% | 15.84% | | 24.34% | 18.49% | 18.42% | | 21.62% | 13.24% | 14.29% | 32.50% | 17.50% | | 165.38% | 6.25% | 23.88% | 500.00% | -26.14% | 17.65% |