|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 6,329.00M | 7,354.00M | 6,870.00M | 6,930.00M | 6,428.00M | 7,244.00M | 6,949.00M | 7,442.00M | 7,249.00M | 8,432.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 662.00M | 684.00M | 731.00M | 791.00M | 819.00M | 1,392.00M | 952.00M | 956.00M | 958.00M | 1,131.00M | 1,018.00M | 1,093.00M | 1,079.00M | 950.00M | 1,090.00M | 1,133.00M | 1,123.00M | 1,121.00M | 1,037.00M | 1,101.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,017.00M | 4,367.00M | 3,963.00M | 5,937.00M | 5,401.00M | 4,780.00M | 4,754.00M | 6,081.00M | 5,567.00M | 5,692.00M | 5,311.00M | 6,261.00M | 5,791.00M | 5,980.00M | 5,338.00M | 6,111.00M | 5,826.00M | 6,321.00M | 6,212.00M | 7,331.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 6,722.00M | 6,956.00M | 6,832.00M | 6,652.00M | 6,651.00M | 7,019.00M | 6,914.00M | 7,051.00M | 6,919.00M | 8,147.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 6,722.00M | 6,956.00M | 6,832.00M | 6,652.00M | 6,651.00M | 7,019.00M | 6,914.00M | 7,051.00M | 6,919.00M | 8,147.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 733.00M | 195.00M | -151.00M | 1,158.00M | 395.00M | -385.00M | -284.00M | 795.00M | 117.00M | -404.00M | -393.00M | 398.00M | 38.00M | 278.00M | -223.00M | 225.00M | 35.00M | 391.00M | 330.00M | 285.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 733.00M | 195.00M | -151.00M | 1,158.00M | 395.00M | -385.00M | -284.00M | 795.00M | 117.00M | -404.00M | -393.00M | 398.00M | 38.00M | 278.00M | -223.00M | 225.00M | 35.00M | 391.00M | 330.00M | 285.00M |
|
Non Operating Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00M | 124.00M | 93.00M | 93.00M | 86.00M | 68.00M | 66.00M | 65.00M | 63.00M | 66.00M | 65.00M | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 9.00M | 9.00M | 28.00M | 70.00M | 116.00M | 125.00M | 144.00M | 156.00M | 158.00M | 141.00M | 130.00M | 121.00M | 105.00M | 84.00M | 54.00M | 34.00M | 33.00M | 23.00M | 33.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | 6.00M | -72.00M | -43.00M | -76.00M | -1.00M | 14.00M | 7.00M | 23.00M | 18.00M | 12.00M | 5.00M | -16.00M | -7.00M | -18.00M | 27.00M | 21.00M | 15.00M | -26.00M | 40.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -133.00M | -118.00M | -225.00M | -122.00M | -42.00M | 100.00M | 79.00M | 91.00M | 120.00M | 118.00M | 95.00M | 80.00M | 51.00M | 51.00M | 31.00M | 55.00M | 33.00M | 17.00M | -45.00M | 21.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.00M | 77.00M | -376.00M | 1,036.00M | 353.00M | -285.00M | -205.00M | 886.00M | 237.00M | -286.00M | -298.00M | 478.00M | 89.00M | 329.00M | -192.00M | 280.00M | 68.00M | 408.00M | 285.00M | 306.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.00M | 9.00M | -98.00M | 276.00M | 76.00M | -65.00M | -46.00M | 203.00M | 44.00M | -34.00M | -67.00M | 111.00M | 22.00M | 68.00M | -43.00M | 67.00M | 14.00M | 85.00M | 58.00M | 73.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00M | -323.00M | 225.00M | 674.00M | 277.00M | -220.00M | -306.00M | 544.00M | 336.00M | -252.00M | -212.00M | 359.00M | 67.00M | 261.00M | -148.00M | 213.00M | 83.00M | 304.00M | 250.00M | 256.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.00M | 68.00M | -278.00M | 760.00M | 277.00M | -220.00M | -159.00M | 683.00M | 193.00M | -252.00M | -231.00M | 367.00M | 67.00M | 261.00M | -149.00M | 213.00M | 54.00M | 323.00M | 227.00M | 233.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.00M | 68.00M | -278.00M | 760.00M | 277.00M | -220.00M | -159.00M | 683.00M | 193.00M | -252.00M | -231.00M | 367.00M | 67.00M | 261.00M | -149.00M | 213.00M | 54.00M | 323.00M | 227.00M | 233.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.00M | 68.00M | -278.00M | 760.00M | 277.00M | -220.00M | -159.00M | 683.00M | 193.00M | -252.00M | -231.00M | 367.00M | 67.00M | 261.00M | -149.00M | 213.00M | 54.00M | 323.00M | 227.00M | 233.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.00M | 68.00M | -278.00M | 760.00M | 277.00M | -220.00M | -159.00M | 683.00M | 193.00M | -252.00M | -231.00M | 367.00M | 67.00M | 261.00M | -149.00M | 213.00M | 54.00M | 323.00M | 227.00M | 233.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75 | 0.11 | -0.47 | 1.28 | 0.47 | -0.37 | -0.27 | 1.15 | 0.32 | -0.42 | -0.39 | 0.61 | 0.11 | 0.44 | -0.26 | 0.40 | 0.10 | 0.60 | 0.46 | 0.48 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73 | 0.11 | -0.47 | 1.20 | 0.43 | -0.34 | -0.27 | 1.07 | 0.30 | -0.39 | -0.39 | 0.57 | 0.11 | 0.41 | -0.26 | 0.39 | 0.10 | 0.58 | 0.45 | 0.47 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 592.00M | 592.00M | 593.00M | 593.00M | 593.00M | 594.00M | 595.00M | 596.00M | 595.00M | 597.00M | 599.00M | 599.00M | 598.00M | 584.00M | 538.00M | 523.00M | 540.00M | 498.00M | 489.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 607.00M | 609.00M | 592.00M | 635.00M | 639.00M | 642.00M | 594.00M | 639.00M | 640.00M | 640.00M | 597.00M | 643.00M | 601.00M | 643.00M | 584.00M | 541.00M | 526.00M | 558.00M | 503.00M | 493.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 591.92M | 592.00M | 592.96M | 593.35M | 593.75M | 593.00M | 595.07M | 595.63M | 596.12M | 595.00M | 598.46M | 599.16M | 599.74M | 598.00M | 569.87M | 525.19M | 517.16M | 540.00M | 488.77M | 489.21M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 733.00M | 195.00M | -151.00M | 1,158.00M | 395.00M | -385.00M | -284.00M | 795.00M | 117.00M | -404.00M | -393.00M | 398.00M | 38.00M | 278.00M | -223.00M | 225.00M | 35.00M | 391.00M | 330.00M | 285.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 561.00M | 20.00M | 141.00M | 42.00M | 766.00M | 19.00M | 96.00M | 63.00M | 66.00M | 65.00M | 92.00M | 63.00M | 58.00M | 46.00M | 53.00M | 35.00M | 157.00M | 54.00M | 92.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.67% | 11.69% | 26.06% | 26.64% | 21.53% | 22.81% | 22.44% | 22.91% | 18.57% | 11.89% | 22.48% | 23.22% | 24.72% | 20.67% | 22.40% | 23.93% | 20.59% | 20.83% | 20.35% | 23.86% |