|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,091.00M | 5,243.00M | 6,609.00M | 7,046.00M | 7,896.00M | 7,282.00M | 8,510.00M | 7,855.00M | 7,722.00M | 6,348.00M | 7,946.00M | 6,807.00M | 7,429.00M | 6,659.00M | 7,223.00M | 6,819.00M | 8,585.00M | 6,740.00M | 7,635.00M | 7,753.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,857.00M | 2,948.00M | 3,692.00M | 6,986.00M | 4,930.00M | 5,887.00M | 7,802.00M | 8,824.00M | 8,778.00M | 4,962.00M | 6,406.00M | 6,346.00M | 5,662.00M | 4,328.00M | 7,239.00M | 4,871.00M | 6,561.00M | 5,629.00M | 6,241.00M | 6,330.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,234.00M | 2,295.00M | 2,917.00M | 60.00M | 2,966.00M | 1,395.00M | 708.00M | -969.00M | -1056.00M | 1,386.00M | 1,540.00M | 461.00M | 1,767.00M | 2,331.00M | -16.00M | 1,948.00M | 2,024.00M | 1,111.00M | 1,394.00M | 1,423.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 67.00M | 67.00M | 68.00M | 69.00M | 67.00M | 65.00M | 71.00M | 71.00M | 77.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.00M | 317.00M | 318.00M | 320.00M | 347.00M | 351.00M | 378.00M | 69.00M | 426.00M | 522.00M | 602.00M | 592.00M | 549.00M | 545.00M | 645.00M | 606.00M | 549.00M | 724.00M | 612.00M | 717.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,827.00M | 3,369.00M | 3,972.00M | 7,435.00M | 5,121.00M | 6,209.00M | 7,998.00M | 9,104.00M | 9,039.00M | 5,299.00M | 6,719.00M | 6,687.00M | 5,937.00M | 4,641.00M | 7,529.00M | 5,191.00M | 6,830.00M | 5,945.00M | 6,538.00M | 6,644.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,164.00M | 3,686.00M | 4,290.00M | 7,755.00M | 5,468.00M | 6,560.00M | 8,376.00M | 9,173.00M | 9,465.00M | 5,821.00M | 7,385.00M | 7,346.00M | 6,553.00M | 5,254.00M | 8,243.00M | 5,864.00M | 7,444.00M | 6,740.00M | 7,221.00M | 7,438.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.00M | 1,557.00M | 2,319.00M | -479.00M | 2,425.00M | 754.00M | 156.00M | -1317.00M | -1544.00M | 530.00M | 561.00M | 837.00M | 872.00M | 1,410.00M | -812.00M | 954.00M | 1,134.00M | | 414.00M | 297.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.00M | 1,557.00M | 2,319.00M | -479.00M | 2,425.00M | 754.00M | 156.00M | -1317.00M | -1544.00M | 530.00M | 561.00M | 837.00M | 872.00M | 1,410.00M | -812.00M | 954.00M | 1,134.00M | | 414.00M | 297.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 12.00M | -57.00M | 120.00M | | 12.00M | 21.00M | 23.00M | | 13.00M | | 4.00M | -58.00M | 4.00M | | 304.00M | 12.00M | 4.00M | | 78.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -111.00M | 12.00M | 8.00M | -524.00M | | 12.00M | 21.00M | 23.00M | -127.00M | -133.00M | -153.00M | 460.00M | -177.00M | 4.00M | -202.00M | 6.00M | -149.00M | 4.00M | 10.00M | -737.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.00M | 1,458.00M | 2,163.00M | -595.00M | 2,307.00M | 665.00M | 83.00M | -1392.00M | -1671.00M | 397.00M | 408.00M | 653.00M | 695.00M | 1,052.00M | -1014.00M | 715.00M | 985.00M | -153.00M | 238.00M | 64.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -85.00M | 380.00M | 545.00M | -168.00M | 571.00M | 152.00M | 16.00M | -297.00M | -336.00M | 89.00M | 65.00M | 171.00M | 184.00M | 314.00M | -247.00M | 72.00M | 235.00M | -49.00M | 86.00M | -2.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.00M | 1,078.00M | 1,618.00M | -427.00M | 1,736.00M | 513.00M | 67.00M | -1095.00M | -1335.00M | 308.00M | 343.00M | 482.00M | 511.00M | 738.00M | -767.00M | 643.00M | 750.00M | -104.00M | 152.00M | 66.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 14.00M | 15.00M | -6.00M | -15.00M | 4.00M | 11.00M | 6.00M | 5.00M | 5.00M | 6.00M | | 3.00M | 4.00M | 6.00M | 7.00M | 2.00M | 1.00M | 1.00M | 7.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.00M | 1,078.00M | 1,618.00M | -427.00M | 1,736.00M | 513.00M | 67.00M | -1095.00M | -1335.00M | 308.00M | 343.00M | 482.00M | 511.00M | 738.00M | -767.00M | 643.00M | 750.00M | -104.00M | 152.00M | 66.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.00M | 1,078.00M | 1,618.00M | -427.00M | 1,736.00M | 513.00M | 67.00M | -1095.00M | -1335.00M | 308.00M | 343.00M | 482.00M | 511.00M | 738.00M | -767.00M | 643.00M | 750.00M | -104.00M | 152.00M | 66.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.00M | 1,078.00M | 1,618.00M | -427.00M | 1,736.00M | 513.00M | 67.00M | -1095.00M | -1335.00M | 308.00M | 343.00M | 482.00M | 511.00M | 738.00M | -767.00M | 643.00M | 750.00M | -104.00M | 152.00M | 66.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 17.00M | 17.00M | 16.00M | 17.00M | 17.00M | 17.00M | 16.00M | 17.00M | 17.00M | 17.00M | 16.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.00M | 1,078.00M | 1,618.00M | -427.00M | 1,736.00M | 513.00M | 67.00M | -1095.00M | -1339.00M | 291.00M | 326.00M | 466.00M | 494.00M | 721.00M | -784.00M | 627.00M | 733.00M | -121.00M | 135.00M | 50.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33 | 4.40 | 6.60 | -1.74 | 7.17 | 2.16 | 0.29 | -4.56 | -5.82 | 1.26 | 1.42 | 2.02 | 2.36 | 3.47 | -3.79 | 3.06 | 3.70 | -0.62 | 0.70 | 0.28 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33 | 4.40 | 6.60 | -1.74 | 7.17 | 2.16 | 0.29 | -4.56 | -5.82 | 1.25 | 1.41 | 2.02 | 2.31 | 3.37 | -3.79 | 2.97 | 3.61 | -0.62 | 0.69 | 0.29 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.00M | 245.00M | 245.00M | 245.00M | 242.00M | 237.00M | 235.00M | 236.00M | 230.00M | 230.00M | 230.00M | 228.00M | 209.00M | 209.00M | 207.00M | 206.00M | 198.00M | 197.00M | 193.00M | 195.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.00M | 245.00M | 245.00M | 245.00M | 242.00M | 237.00M | 235.00M | 236.00M | 230.00M | 230.00M | 230.00M | 228.00M | 214.00M | 214.00M | 207.00M | 212.00M | 203.00M | 196.00M | 201.00M | 199.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.00M | 1,557.00M | 2,319.00M | -479.00M | 2,425.00M | 754.00M | 156.00M | -1317.00M | -1544.00M | 530.00M | 625.00M | 904.00M | 939.00M | 1,478.00M | -743.00M | 1,021.00M | 1,199.00M | 71.00M | 485.00M | 374.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 125.00M | 122.00M | 111.00M | 103.00M | 105.00M | 105.00M | 104.00M | 148.00M | 151.00M | 173.00M | 195.00M | 152.00M | 163.00M | 213.00M | 123.00M | 163.00M | 148.00M | 187.00M | 243.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.90% | 26.06% | 25.20% | 28.24% | 24.75% | 22.86% | 19.28% | 21.34% | 20.11% | 22.42% | 15.93% | 26.19% | 26.47% | 29.85% | 24.36% | 10.07% | 23.86% | 32.03% | 36.13% | -3.13% |