|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,706.00M | 5,647.00M | 5,440.00M | 9,605.00M | 5,565.00M | 5,600.00M | 5,467.00M | 8,583.00M | 4,982.00M | 5,280.00M | 5,038.00M | 7,601.00M | 4,846.00M | 5,096.00M | 4,903.00M | 7,294.00M | 4,793.00M | 4,812.00M | 4,713.00M | 8,496.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,889.00M | 3,353.00M | 3,207.00M | 5,522.00M | 3,231.00M | 3,422.00M | 3,204.00M | 5,491.00M | 2,992.00M | 3,172.00M | 2,905.00M | 5,153.00M | 2,946.00M | 2,938.00M | 2,864.00M | 4,991.00M | 2,795.00M | 2,900.00M | 2,855.00M | 4,947.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,817.00M | 2,294.00M | 2,233.00M | 4,083.00M | 2,334.00M | 2,178.00M | 2,263.00M | 3,092.00M | 1,990.00M | 2,108.00M | 2,133.00M | 2,448.00M | 1,900.00M | 2,158.00M | 2,039.00M | 2,303.00M | 1,998.00M | 1,912.00M | 1,858.00M | 3,549.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,748.00M | 1,898.00M | 1,973.00M | 2,536.00M | 1,905.00M | 2,011.00M | 2,088.00M | 2,456.00M | 1,950.00M | 1,980.00M | 2,040.00M | 2,405.00M | 1,911.00M | 1,973.00M | 2,064.00M | 2,382.00M | 1,913.00M | 1,944.00M | 2,024.00M | 2,359.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 2.00M | | 9.00M | 8.00M | 2.00M | 15.00M | 16.00M | 2.00M | 4.00M | 15.00M | 1,006.00M | 19.00M | -1.00M | -23.00M | 176.00M | 7.00M | 22.00M | 4.00M | 197.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 6.00M | 50.00M | 30.00M | 42.00M | | 32.00M | 15.00M | 11.00M | 4.00M | 5.00M | 41.00M | 1.00M | 36.00M | 66.00M | 41.00M | 16.00M | 16.00M | 12.00M | 284.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,767.00M | 1,900.00M | 1,973.00M | 2,545.00M | 1,913.00M | 2,013.00M | 2,103.00M | 2,472.00M | 1,952.00M | 1,984.00M | 2,055.00M | 3,411.00M | 1,930.00M | 1,972.00M | 2,041.00M | 2,558.00M | 1,920.00M | 1,966.00M | 2,028.00M | 2,556.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.00M | 597.00M | 523.00M | 1,000.00M | 463.00M | 399.00M | 192.00M | 635.00M | 240.00M | 128.00M | 83.00M | -149.00M | 125.00M | 222.00M | 64.00M | 499.00M | 94.00M | 149.00M | 42.00M | 745.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.00M | 597.00M | 523.00M | 1,000.00M | 463.00M | 399.00M | 192.00M | 635.00M | 240.00M | 128.00M | 83.00M | -149.00M | 125.00M | 222.00M | 64.00M | 499.00M | 94.00M | 149.00M | 42.00M | 745.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -256.00M | 1.00M | -42.00M | -42.00M | -31.00M | -37.00M | -36.00M | -35.00M | -27.00M | -31.00M | -31.00M | -32.00M | -21.00M | -27.00M | -25.00M | -25.00M | -20.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -3.00M | -185.00M | | -31.00M | | | | | | | | | | -1.00M | | -3.00M | -13.00M | -16.00M | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.00M | 450.00M | 294.00M | 967.00M | 392.00M | 364.00M | 125.00M | 596.00M | 207.00M | -26.00M | 43.00M | -180.00M | 98.00M | 195.00M | 35.00M | 436.00M | 68.00M | 115.00M | 5.00M | 662.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 105.00M | 55.00M | 235.00M | 106.00M | 89.00M | 17.00M | 118.00M | 56.00M | -7.00M | 2.00M | -52.00M | 36.00M | 45.00M | 7.00M | 94.00M | 30.00M | 28.00M | -6.00M | 155.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 345.00M | 239.00M | 732.00M | 286.00M | 275.00M | 108.00M | 478.00M | 151.00M | -19.00M | 41.00M | -128.00M | 62.00M | 150.00M | 28.00M | 342.00M | 38.00M | 87.00M | 11.00M | 507.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 345.00M | 239.00M | 732.00M | 286.00M | 275.00M | 108.00M | 478.00M | 151.00M | -19.00M | 41.00M | -128.00M | 62.00M | 150.00M | 28.00M | 342.00M | 38.00M | 87.00M | 11.00M | 507.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 345.00M | 239.00M | 732.00M | 286.00M | 275.00M | 108.00M | 478.00M | 151.00M | -19.00M | 41.00M | -128.00M | 62.00M | 150.00M | 28.00M | 342.00M | 38.00M | 87.00M | 11.00M | 507.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 345.00M | 239.00M | 732.00M | 286.00M | 275.00M | 108.00M | 478.00M | 151.00M | -19.00M | 41.00M | -128.00M | 62.00M | 150.00M | 28.00M | 342.00M | 38.00M | 87.00M | 11.00M | 507.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 345.00M | 239.00M | 732.00M | 286.00M | 275.00M | 108.00M | 478.00M | 151.00M | -19.00M | 41.00M | -128.00M | 62.00M | 150.00M | 28.00M | 342.00M | 38.00M | 87.00M | 11.00M | 507.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33 | 1.11 | 0.78 | 2.41 | 1.01 | 1.01 | 0.40 | 1.74 | 0.55 | -0.07 | 0.15 | -0.47 | 0.22 | 0.54 | 0.10 | 1.24 | 0.14 | 0.32 | 0.04 | 1.87 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32 | 1.08 | 0.76 | 2.35 | 0.98 | 0.99 | 0.39 | 1.71 | 0.55 | -0.07 | 0.15 | -0.46 | 0.22 | 0.53 | 0.10 | 1.22 | 0.13 | 0.31 | 0.04 | 1.84 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.70M | 312.40M | 310.30M | 306.80M | 282.60M | 270.10M | 275.60M | 274.70M | 272.20M | 272.50M | 273.70M | 274.20M | 276.10M | 276.90M | 277.40M | 277.70M | 276.70M | 271.00M | 272.40M | 269.80M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.00M | 597.00M | 523.00M | 1,000.00M | 463.00M | 399.00M | 192.00M | 635.00M | 240.00M | 128.00M | 83.00M | -149.00M | 125.00M | 222.00M | 64.00M | 499.00M | 94.00M | 149.00M | 42.00M | 745.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 80.00M | 53.00M | 44.00M | 47.00M | 43.00M | 43.00M | 41.00M | 37.00M | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.43% | 23.33% | 18.71% | 24.30% | 27.04% | 24.45% | 13.60% | 19.80% | 27.05% | 26.92% | 4.65% | 28.89% | 36.73% | 23.08% | 20.00% | 21.56% | 44.12% | 24.35% | -120.00% | 23.41% |