|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,267.96M | 2,707.54M | 3,056.89M | 2,854.31M | 3,264.89M | 3,416.07M | 3,592.22M | 3,873.30M | 3,942.21M | 3,973.18M | 4,375.56M | 4,383.47M | 4,327.38M | 4,183.14M | 4,346.56M | 4,277.08M | 4,404.87M | 4,250.46M | 4,605.27M | 4,454.72M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.29M | 160.86M | -774.07M | 196.11M | 9.92M | 10.69M | -1350.91M | 243.53M | 537.82M | 260.90M | 325.17M | 135.19M | 277.85M | 42.13M | 26.81M | 280.85M | 576.63M | 41.10M | 660.08M | 576.28M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,130.68M | 2,546.68M | 3,830.96M | 2,658.20M | 3,254.96M | 3,405.38M | 4,943.13M | 3,629.77M | 3,404.38M | 3,712.28M | 4,050.40M | 4,248.28M | 4,049.53M | 4,141.01M | 4,319.75M | 3,996.23M | 3,828.24M | 4,209.36M | 3,945.18M | 3,878.44M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.21M | 623.27M | 747.35M | 776.84M | 1,028.77M | 1,212.47M | 1,208.54M | 1,135.54M | 1,144.39M | 1,192.30M | 1,228.43M | 1,194.68M | 1,210.97M | 1,176.73M | 1,242.94M | 1,164.90M | 1,213.69M | 1,240.18M | 1,258.77M | 1,282.83M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.98M | 226.59M | 1,932.65M | 1,924.85M | -200.91M | 3,232.10M | 2,345.25M | 1,931.92M | 2,410.25M | 2,433.46M | 2,734.37M | 2,705.29M | 2,656.57M | 2,699.54M | 2,772.73M | 2,714.23M | 2,812.47M | 3,148.78M | 3,052.86M | 2,880.67M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,087.54M | 849.87M | 2,680.00M | 2,701.68M | 827.85M | 4,444.58M | 3,553.79M | 3,067.46M | 3,554.64M | 3,625.75M | 3,962.80M | 3,899.97M | 3,867.53M | 3,876.27M | 4,015.66M | 3,879.13M | 4,026.16M | 4,388.96M | 4,311.63M | 4,163.50M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.76M | 1,892.78M | 368.85M | 105.79M | 2,381.45M | -1045.97M | -1.90M | 730.84M | 371.38M | 369.94M | 419.34M | 458.38M | 425.66M | 314.86M | 291.56M | 385.06M | 404.56M | -112.85M | 325.01M | 301.24M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.76M | 1,892.78M | 368.85M | 105.79M | 2,381.45M | -1045.97M | -1.90M | 730.84M | 371.38M | 369.94M | 419.34M | 458.38M | 425.66M | 314.86M | 291.56M | 385.06M | 404.56M | -112.85M | 325.01M | 301.24M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,277.75M | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.36M | -49.24M | -4.36M | 34.30M | -43.31M | -14.32M | 106.16M | 46.31M | 23.69M | -34.88M | 7.47M | -4.81M | -43.43M | 93.33M | 25.48M | -11.27M | -161.17M | -10.39M | -120.27M | 4.20M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.36M | -272.71M | -887.20M | 34.30M | -185.99M | -140.48M | 586.23M | -85.18M | -88.69M | -145.61M | -453.86M | -4.81M | -43.43M | -18.12M | -85.88M | -11.27M | -270.81M | -106.73M | -538.17M | 4.20M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.13M | 1,620.07M | 147.24M | -71.13M | 2,195.46M | -1186.45M | -34.08M | 645.66M | 282.69M | 224.32M | 320.09M | 343.40M | 271.25M | 296.73M | 205.68M | 266.78M | 133.76M | -219.59M | 99.83M | 202.25M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.83M | 282.13M | 31.15M | -36.34M | 572.84M | -125.37M | 285.94M | 165.78M | 39.14M | 12.44M | -59.52M | 43.67M | -11.55M | 52.57M | -32.23M | 40.05M | 15.66M | -12.86M | -282.95M | 27.46M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.30M | 1,350.43M | 131.01M | -18.02M | 1,783.94M | -576.83M | -982.36M | 479.88M | 243.54M | 211.88M | 486.20M | 217.48M | 282.80M | 184.58M | 157.43M | 226.73M | 48.95M | -285.25M | 382.78M | 174.79M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.45M | -12.50M | -14.93M | -16.78M | -161.31M | -484.26M | -604.02M | 13.08M | 42.75M | 50.77M | 66.15M | 82.25M | 95.73M | 59.59M | 80.48M | 78.18M | 69.14M | 78.53M | 89.16M | 49.66M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.30M | 1,337.94M | 116.09M | -34.79M | 1,622.62M | -1061.09M | -320.01M | 479.88M | 243.54M | 211.88M | 379.61M | 299.73M | 282.80M | 244.16M | 237.92M | 226.73M | 118.09M | -206.73M | 382.78M | 174.79M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.30M | 1,337.94M | 116.09M | -34.79M | 1,622.62M | -1061.09M | -320.01M | 479.88M | 243.54M | 211.88M | 379.61M | 299.73M | 282.80M | 244.16M | 237.92M | 226.73M | 118.09M | -206.73M | 382.78M | 174.79M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.30M | 1,337.94M | 116.09M | -34.79M | 1,622.62M | -1061.09M | -320.01M | 479.88M | 243.54M | 211.88M | 379.61M | 299.73M | 282.80M | 244.16M | 237.92M | 226.73M | 118.09M | -206.73M | 382.78M | 174.79M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.30M | 1,337.94M | 116.09M | -34.79M | 1,622.62M | -1061.09M | -320.01M | 479.88M | 243.54M | 211.88M | 379.61M | 299.73M | 282.80M | 244.16M | 237.92M | 226.73M | 118.09M | -206.73M | 382.78M | 174.79M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14 | 2.81 | 0.25 | -0.06 | 4.24 | -1.45 | 0.71 | 1.25 | 0.56 | 0.46 | 0.92 | 0.68 | 0.60 | 0.61 | 0.52 | 0.52 | 0.18 | -1.05 | 1.09 | 0.49 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14 | 2.77 | 0.24 | -0.06 | 4.20 | -1.45 | 0.70 | 1.24 | 0.55 | 0.46 | 0.91 | 0.67 | 0.60 | 0.61 | 0.52 | 0.51 | 0.18 | -1.05 | 1.08 | 0.48 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 489.46M | 487.51M | 481.93M | 442.92M | 417.39M | 417.69M | 409.20M | 374.08M | 367.54M | | | | | | | 287.12M | | | | |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.79M | 484.21M | 487.36M | 442.92M | 434.34M | 393.30M | 412.99M | 378.10M | 365.34M | | | | | | | 289.10M | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.76M | 1,892.78M | 368.85M | 105.79M | 2,381.45M | -1045.97M | -1.90M | 730.84M | 371.38M | 369.94M | 419.34M | 458.38M | 425.66M | 314.86M | 291.56M | 385.06M | 404.56M | -112.85M | 325.01M | 301.24M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.77M | 200.05M | 201.48M | 196.09M | 136.56M | 125.17M | 137.13M | 130.30M | 111.94M | 111.17M | 106.88M | 110.04M | 112.74M | 111.87M | 108.58M | 107.27M | 105.58M | 102.29M | 103.90M | 100.69M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.83% | 17.41% | 21.16% | 51.09% | 26.09% | 10.57% | -839.09% | 25.68% | 13.85% | 5.55% | -18.60% | 12.72% | -4.26% | 17.72% | -15.67% | 15.01% | 11.71% | 5.86% | -283.44% | 13.58% |