|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,008.00M | 4,679.00M | 5,051.00M | 4,694.00M | 6,728.00M | 6,220.00M | 6,172.00M | 5,706.00M | 7,037.00M | 6,525.00M | 6,823.00M | | 7,354.00M | 6,870.00M | 6,930.00M | | 7,244.00M | 6,949.00M | 7,442.00M | 7,249.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.00M | 990.00M | 133.00M | 1,004.00M | 791.00M | 819.00M | -655.00M | 1,547.00M | 1,403.00M | 1,564.00M | 1,131.00M | | 1,093.00M | 1,417.00M | 1,264.00M | | 1,133.00M | 1,123.00M | 560.00M | 1,356.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,205.00M | 3,689.00M | 4,918.00M | 3,690.00M | 5,937.00M | 5,401.00M | 6,827.00M | 4,159.00M | 5,634.00M | 4,961.00M | 5,692.00M | | 6,261.00M | 5,453.00M | 5,666.00M | | 6,111.00M | 5,826.00M | 6,882.00M | 5,893.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,011.00M | 3,570.00M | 4,492.00M | 4,499.00M | 5,182.00M | 5,430.00M | 6,177.00M | 5,582.00M | 5,783.00M | 5,951.00M | 6,762.00M | | 6,445.00M | 6,339.00M | 6,158.00M | | 6,452.00M | 6,366.00M | 6,511.00M | 6,347.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,414.00M | 3,946.00M | 4,856.00M | 4,845.00M | 5,570.00M | 5,825.00M | 6,557.00M | 5,990.00M | 6,242.00M | 6,408.00M | 7,227.00M | | 6,956.00M | 6,832.00M | 6,652.00M | | 7,019.00M | 6,914.00M | 7,051.00M | 6,919.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.00M | 733.00M | 195.00M | -151.00M | 1,158.00M | 395.00M | -385.00M | -284.00M | 795.00M | 117.00M | -404.00M | | 398.00M | 38.00M | 278.00M | | 225.00M | 35.00M | 391.00M | 330.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.00M | 733.00M | 195.00M | -151.00M | 1,158.00M | 395.00M | -385.00M | -284.00M | 795.00M | 117.00M | -404.00M | | 398.00M | 38.00M | 278.00M | | 225.00M | 35.00M | 391.00M | 330.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 7.00M | 3.00M | 28.00M | 70.00M | 116.00M | 125.00M | 144.00M | 156.00M | 158.00M | | 130.00M | 121.00M | 105.00M | | 54.00M | 34.00M | 33.00M | 23.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | -12.00M | 6.00M | -72.00M | -25.00M | -76.00M | 45.00M | | 7.00M | 23.00M | 18.00M | | 5.00M | -16.00M | -7.00M | | 27.00M | 21.00M | 15.00M | -26.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | -133.00M | -118.00M | -72.00M | -25.00M | 39.00M | -232.00M | 14.00M | 7.00M | 23.00M | 18.00M | | 5.00M | 51.00M | -7.00M | | 27.00M | 21.00M | 15.00M | -26.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 502.00M | 600.00M | 77.00M | -376.00M | 1,036.00M | 353.00M | -285.00M | -205.00M | 886.00M | 237.00M | -286.00M | | 478.00M | 89.00M | 329.00M | | 280.00M | 68.00M | 408.00M | 285.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.00M | 154.00M | 9.00M | -98.00M | 276.00M | 76.00M | -65.00M | -46.00M | 203.00M | 44.00M | -34.00M | | 111.00M | 22.00M | 68.00M | | 67.00M | 14.00M | 85.00M | 58.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.00M | 446.00M | 68.00M | -278.00M | 760.00M | 277.00M | -220.00M | -159.00M | 683.00M | 193.00M | -252.00M | | 367.00M | 67.00M | 261.00M | | 213.00M | 54.00M | 323.00M | 227.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.00M | 446.00M | 68.00M | -278.00M | 760.00M | 277.00M | -220.00M | -159.00M | 683.00M | 193.00M | -252.00M | | 367.00M | 67.00M | 261.00M | | 213.00M | 54.00M | 323.00M | 227.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.00M | 446.00M | 68.00M | -278.00M | 760.00M | 277.00M | -220.00M | -159.00M | 683.00M | 193.00M | -252.00M | | 367.00M | 67.00M | 261.00M | | 213.00M | 54.00M | 323.00M | 227.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.00M | 446.00M | 68.00M | -278.00M | 760.00M | 277.00M | -220.00M | -159.00M | 683.00M | 193.00M | -252.00M | | 367.00M | 67.00M | 261.00M | | 213.00M | 54.00M | 323.00M | 227.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.00M | 446.00M | 68.00M | -278.00M | 760.00M | 277.00M | -220.00M | -159.00M | 683.00M | 193.00M | -252.00M | | 367.00M | 67.00M | 261.00M | | 213.00M | 54.00M | 323.00M | 227.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59 | 0.75 | 0.11 | -0.47 | 1.29 | 0.47 | -0.37 | -0.27 | 1.15 | 0.32 | -0.42 | | 0.61 | 0.11 | 0.44 | | 0.40 | 0.10 | 0.61 | 0.45 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57 | 0.73 | 0.12 | -0.47 | 1.20 | 0.44 | -0.34 | -0.27 | 1.08 | 0.31 | -0.39 | | 0.58 | 0.11 | 0.42 | | 0.39 | 0.10 | 0.58 | 0.45 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 591.00M | 591.00M | 592.00M | 592.00M | 593.00M | 593.00M | 593.00M | 594.00M | 595.00M | 596.00M | 595.00M | 597.00M | 598.00M | 599.00M | 598.00M | 584.00M | 561.00M | 523.00M | 540.00M | 498.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615.00M | 610.00M | | 592.00M | 640.00M | 639.00M | | 594.00M | 639.00M | 639.00M | | | 643.00M | 601.00M | | | 541.00M | 551.00M | | 503.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 544.00M | 577.00M | 195.00M | 225.00M | 674.00M | -223.00M | -385.00M | -306.00M | 544.00M | 336.00M | -404.00M | -212.00M | 359.00M | 19.00M | 278.00M | -148.00M | 202.00M | 83.00M | 391.00M | 250.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.00M | 115.00M | 124.00M | 93.00M | 93.00M | 86.00M | 68.00M | 66.00M | 65.00M | 63.00M | 66.00M | | 63.00M | 63.00M | 58.00M | | 39.00M | 35.00M | 47.00M | 54.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.68% | 25.67% | 11.69% | 26.06% | 26.64% | 21.53% | 22.81% | 22.44% | 22.91% | 18.57% | 11.89% | | 23.22% | 24.72% | 20.67% | | 23.93% | 20.59% | 20.83% | 20.35% |