|
Revenue
|
2,357.00M | 2,616.00M | 2,666.00M | 2,712.00M | 2,630.00M | 3,168.00M | 3,192.00M | 3,114.00M | 3,103.00M | 4,136.00M | 4,311.00M | 4,108.00M | 3,991.00M | 4,616.00M | 4,309.00M | 4,173.00M | 4,084.00M | 4,643.00M | 4,545.00M | 4,428.00M | 4,166.00M | 5,011.00M | 4,800.00M | 4,628.00M | 4,414.00M | 5,111.00M | 5,318.00M | 4,977.00M | 4,826.00M | 5,384.00M | 5,139.00M | 5,076.00M | 4,854.00M | 5,731.00M | 5,303.00M | 5,258.00M | 4,944.00M | 5,742.00M | 5,575.00M | 5,704.00M | 5,149.00M | 5,909.00M | 5,639.00M | 5,729.00M | 4,234.00M | 1,008.00M | 1,793.00M | 2,013.00M | | |
|
Cost of Revenue
|
698.00M | 726.00M | 826.00M | 794.00M | 821.00M | 933.00 | 926.00M | 939.00M | 1,038.00M | 0.00M | 1,586.00M | 1,494.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015.00M | 1,136.00M | 1,090.00M | 1,105.00M | 870.00M | 257.00M | 379.00M | 419.00M | 469.00M | |
|
Gross Profit
|
1,659.00M | 1,890.00M | 1,840.00M | 1,918.00M | 1,809.00M | 3,168.00M | 2,266.00M | 2,175.00M | 2,065.00M | 4,136.00M | 2,725.00M | 2,614.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,134.00M | 4,773.00M | 4,549.00M | 4,624.00M | 3,364.00M | 751.00M | 1,414.00M | 1,594.00M | | |
|
Restructuring Costs
|
| | | | | | 1.00M | 7.00M | | 58.00 | 22.00M | 37.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
2,573.00M | 2,314.00M | 2,452.00M | 2,364.00M | 2,386.00M | 109.00 | 231.00M | 154.00M | 2,788.00M | 160.00 | -157.00M | 153.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
2,407.00M | 2,493.00M | 2,644.00M | 2,545.00M | 2,576.00M | 0.00M | 2,837.00M | 2,898.00M | 2,989.00M | 0.00M | 4,086.00M | 3,961.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Income
|
-50.00M | 123.00M | 22.00M | 167.00M | 54.00M | 363.00M | 355.00M | 216.00M | 114.00M | 207.00M | 225.00M | 147.00M | 22.00M | 460.00M | 51.00M | 91.00M | 70.00M | 433.00M | 390.00M | 386.00M | 215.00M | 775.00M | 614.00M | 621.00M | 780.00M | 1,085.00M | 1,225.00M | 1,026.00M | 944.00M | 1,276.00M | 695.00M | 846.00M | 606.00M | 1,215.00M | 845.00M | 741.00M | 616.00M | 972.00M | 798.00M | 820.00M | 505.00M | 968.00M | 819.00M | 665.00M | -110.00M | -1127.00M | -1411.00M | -1169.00M | | |
|
EBIT
|
-50.00M | 123.00M | 22.00M | 167.00M | 54.00M | 363.00M | 355.00M | 216.00M | 114.00M | 207.00M | 225.00M | 147.00M | 22.00M | 460.00M | 51.00M | 91.00M | 70.00M | 433.00M | 390.00M | 386.00M | 215.00M | 775.00M | 614.00M | 621.00M | 780.00M | 1,085.00M | 1,225.00M | 1,026.00M | 944.00M | 1,276.00M | 695.00M | 846.00M | 606.00M | 1,215.00M | 845.00M | 741.00M | 616.00M | 972.00M | 798.00M | 820.00M | 505.00M | 968.00M | 819.00M | 665.00M | -110.00M | -1127.00M | -1411.00M | -1169.00M | | |
|
Interest & Investment Income
|
4.00M | -3.00M | -3.00M | 24.00M | -3.00M | 4.00 | 2.00M | 3.00M | -3.00M | 4.00 | 1.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-23.00M | -23.00M | 2.00M | 52.00M | 4.00M | -146.00 | 13.00M | 32.00M | 59.00M | 113.00 | -405.00M | 153.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -2.00M | -3.00M | | -28.00M | -32.00M | -35.00M | -63.00M | 48.00M | |
|
Non Operating Income
|
-57.00M | 130.00M | 42.00M | -213.00M | 37.00M | -179.00 | -23.00M | -3.00M | 96.00M | 113.00 | -451.00M | 108.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -2.00M | -3.00M | | -34.00M | -112.00M | -131.00M | -163.00M | -53.00M | |
|
EBT
|
-107.00M | 107.00M | -20.00M | 185.00M | 17.00M | 184.00M | 332.00M | 213.00M | 18.00M | 275.00M | -226.00M | 255.00M | 159.00M | 368.00M | 33.00M | 125.00M | 94.00M | 363.00M | 419.00M | 334.00M | 244.00M | 746.00M | 525.00M | 302.00M | 723.00M | 977.00M | 933.00M | 847.00M | 816.00M | 1,304.00M | 618.00M | 809.00M | 532.00M | 1,165.00M | 832.00M | 736.00M | 602.00M | 960.00M | 786.00M | 817.00M | 504.00M | 968.00M | 819.00M | 666.00M | -144.00M | -1239.00M | -1542.00M | -1331.00M | | |
|
Tax Provisions
|
-16.00M | 16.00M | -4.00M | 69.00M | 6.00M | 72.00 | 127.00M | 82.00M | 13.00M | 114.00 | -86.00M | 103.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.00M | 227.00M | 160.00M | 153.00M | -50.00M | -324.00M | -385.00M | -423.00M | 30.00M | |
|
Profit After Tax
|
-91.00M | 91.00M | -16.00M | 116.00M | 11.00M | 112.00M | 205.00M | 131.00M | 5.00M | 161.00M | -140.00M | 152.00M | 98.00M | 228.00M | 16.00M | 78.00M | 59.00M | 224.00M | 259.00M | 212.00M | 152.00M | 465.00M | 329.00M | 190.00M | 453.00M | 608.00M | 584.00M | 536.00M | 513.00M | 820.00M | 388.00M | 522.00M | 339.00M | 743.00M | 528.00M | 1,747.00M | 463.00M | 733.00M | 615.00M | 654.00M | 387.00M | 741.00M | 659.00M | 514.00M | -94.00M | -915.00M | -1157.00M | -908.00M | 116.00M | -220.00M |
|
Income from Continuing Operations
|
-91.00M | 91.00M | -16.00M | 116.00M | 11.00M | 184.00M | 205.00M | 131.00M | 5.00M | 275.00M | -140.00M | 152.00M | 159.00M | 368.00M | 33.00M | 125.00M | 94.00M | 363.00M | 419.00M | 334.00M | 244.00M | 746.00M | 525.00M | 302.00M | 723.00M | 977.00M | 933.00M | 847.00M | 816.00M | 1,304.00M | 618.00M | 809.00M | 532.00M | 1,165.00M | 832.00M | 736.00M | 602.00M | 960.00M | 786.00M | 817.00M | 387.00M | 741.00M | 659.00M | 513.00M | -94.00M | -915.00M | -1157.00M | -908.00M | | |
|
Consolidated Net Income
|
-91.00M | 91.00M | -16.00M | 116.00M | 11.00M | 184.00M | 205.00M | 131.00M | 5.00M | 275.00M | -140.00M | 152.00M | 159.00M | 368.00M | 33.00M | 125.00M | 94.00M | 363.00M | 419.00M | 334.00M | 244.00M | 746.00M | 525.00M | 302.00M | 723.00M | 977.00M | 933.00M | 847.00M | 816.00M | 1,304.00M | 618.00M | 809.00M | 532.00M | 1,165.00M | 832.00M | 736.00M | 602.00M | 960.00M | 786.00M | 817.00M | 387.00M | 741.00M | 659.00M | 513.00M | -94.00M | -915.00M | -1157.00M | -908.00M | | |
|
Income towards Parent Company
|
-91.00M | 91.00M | -16.00M | 116.00M | 11.00M | 184.00M | 205.00M | 131.00M | 5.00M | 275.00M | -140.00M | 152.00M | 159.00M | 368.00M | 33.00M | 125.00M | 94.00M | 363.00M | 419.00M | 334.00M | 244.00M | 746.00M | 525.00M | 302.00M | 723.00M | 977.00M | 933.00M | 847.00M | 816.00M | 1,304.00M | 618.00M | 809.00M | 532.00M | 1,165.00M | 832.00M | 736.00M | 602.00M | 960.00M | 786.00M | 817.00M | 387.00M | 741.00M | 659.00M | 513.00M | -94.00M | -915.00M | -1157.00M | -908.00M | | |
|
Net Income towards Common Stockholders
|
-91.00M | 91.00M | -16.00M | 116.00M | 11.00M | 184.00M | 205.00M | 131.00M | 5.00M | 275.00M | -140.00M | 152.00M | 159.00M | 368.00M | 33.00M | 125.00M | 94.00M | 363.00M | 419.00M | 334.00M | 244.00M | 746.00M | 525.00M | 302.00M | 723.00M | 977.00M | 933.00M | 847.00M | 816.00M | 1,304.00M | 618.00M | 809.00M | 532.00M | 1,165.00M | 832.00M | 736.00M | 602.00M | 960.00M | 786.00M | 817.00M | 387.00M | 741.00M | 659.00M | 513.00M | 19.00M | 22.00M | 31.00M | -908.00M | -47.00M | |
|
EPS (Basic)
|
-0.12 | 0.12 | -0.02 | 0.16M | 0.01 | 0.15 | 0.27 | 0.18 | 0.01 | 0.21 | -0.18 | 0.20 | 0.13 | 0.30 | 0.02 | 0.17 | 0.08 | 0.31 | 0.37 | 0.30 | 0.22 | 0.67 | 0.48 | 0.28 | 0.67 | 0.91 | 0.89 | 0.83 | 0.80 | 1.30 | 0.63 | 0.85 | 0.57 | 1.24 | 0.84 | 3.19 | 0.79 | 1.27 | 1.08 | 1.17 | 0.70 | 1.37 | 1.24 | 0.98 | -0.18 | -1.63 | -1.96 | -1.54 | | |
|
EPS (Weighted Average and Diluted)
|
-0.12 | 0.12 | -0.02 | 0.16M | 0.01 | 0.15 | 0.27 | 0.18 | 0.01 | 0.21 | -0.18 | 0.20 | 0.13 | 0.30 | 0.02 | 0.17 | 0.08 | 0.31 | 0.37 | 0.30 | 0.22 | 0.67 | 0.48 | 0.28 | 0.66 | 0.90 | 0.88 | 0.82 | 0.79 | 1.28 | 0.62 | 0.84 | 0.57 | 1.23 | 0.84 | 3.18 | 0.79 | 1.27 | 1.08 | 1.17 | 0.70 | 1.37 | 1.23 | 0.98 | -0.18 | -1.63 | -1.96 | -1.54 | | |
|
Shares Outstanding (Weighted Average)
|
740.00M | 741.00M | 742.00M | 741.00 | 743.00M | 745.00 | 746.00M | 746.00M | 748.00M | 780.00 | 792.00M | 774.00M | | | | 750.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
740.00M | 741.00M | 742.00M | 741.00 | 744.00M | 746.00 | 747.00M | 747.00M | 749.00M | 787.00 | 792.00M | 775.00M | | | | 757.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-50.00M | 123.00M | 22.00M | 167.00M | 54.00M | 363.00M | 355.00M | 216.00M | 114.00M | 207.00M | 225.00M | 147.00M | 22.00M | 460.00M | 51.00M | 91.00M | 70.00M | 433.00M | 390.00M | 386.00M | 215.00M | 775.00M | 614.00M | 621.00M | 780.00M | 1,085.00M | 1,225.00M | 1,026.00M | 944.00M | 1,276.00M | 695.00M | 846.00M | 606.00M | 1,215.00M | 845.00M | 741.00M | 616.00M | 972.00M | 798.00M | 820.00M | 505.00M | 968.00M | 819.00M | 665.00M | -110.00M | -1127.00M | -1411.00M | -1169.00M | | |
|
Interest Expenses
|
-44.00M | 47.00M | 48.00M | 46.00M | 41.00M | 42.00 | 43.00M | 41.00M | 43.00M | 51.00 | 50.00M | 51.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
14.95% | 14.95% | 20.00% | 37.30% | 35.29% | 0.00% | 38.25% | 38.50% | 72.22% | 0.00% | 38.05% | 40.39% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.21% | 23.45% | 19.54% | 22.97% | 34.72% | 26.15% | 24.97% | 31.78% | | |