|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,492.00M | 2,502.00M | 2,717.00M | 2,492.00M | 2,674.00M | 2,478.00M | 2,521.00M | 2,447.00M | 566.00M | 2,031.00M | 2,135.00M | 1,994.00M | 2,092.00M | 2,096.00M | 2,238.00M | 2,009.00M | 2,109.00M | 2,144.00M | 2,362.00M | 2,185.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 999.00M | 848.00M | 852.00M | 888.00M | 1,004.00M | 855.00M | 818.00M | 841.00M | 498.00M | 862.00M | 765.00M | 797.00M | 856.00M | 819.00M | 797.00M | 815.00M | 870.00M | 863.00M | 833.00M | 890.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 22.00M | 23.00M | 37.00M | 27.00M | 21.00M | 19.00M | 25.00M | 56.00M | 38.00M | 12.00M | 35.00M | 49.00M | 22.00M | 16.00M | 13.00M | 81.00M | 19.00M | 30.00M | 18.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.00M | 374.00M | 404.00M | 321.00M | 324.00M | 397.00M | 457.00M | 420.00M | -496.00M | 373.00M | 193.00M | 106.00M | 23.00M | 111.00M | 150.00M | 76.00M | -34.00M | 59.00M | 145.00M | 44.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,283.00M | 1,244.00M | 1,279.00M | 1,246.00M | 1,355.00M | 1,273.00M | 1,294.00M | 1,286.00M | 58.00M | 1,273.00M | 970.00M | 938.00M | 928.00M | 952.00M | 963.00M | 904.00M | 917.00M | 941.00M | 1,008.00M | 952.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 352.00M | 396.00M | 147.00M | 99.00M | 129.00M | 181.00M | 106.00M | 25.00M | 114.00M | 293.00M | 99.00M | 183.00M | 225.00M | 456.00M | 169.00M | 166.00M | 232.00M | 394.00M | 214.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 137.00M | -7.00M | 13.00M | -91.00M | -18.00M | -6.00M | 14.00M | 13.00M | -35.00M | 21.00M | -9.00M | -33.00M | 22.00M | 92.00M | -13.00M | 10.00M | 4.00M | -13.00M | -18.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | -22.00M | -21.00M | -25.00M | -31.00M | -27.00M | -26.00M | -25.00M | 29.00M | -23.00M | -7.00M | -3.00M | | | -3.00M | 1.00M | 5.00M | 6.00M | 9.00M | 5.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.00M | 338.00M | 361.00M | 133.00M | -20.00M | 101.00M | 155.00M | 91.00M | 33.00M | 95.00M | 291.00M | 96.00M | 110.00M | 210.00M | 430.00M | 151.00M | 132.00M | 212.00M | 367.00M | 189.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -92.00M | 71.00M | 99.00M | 29.00M | -147.00M | 35.00M | 61.00M | 32.00M | 24.00M | 37.00M | 97.00M | 32.00M | 43.00M | 61.00M | 124.00M | 44.00M | 46.00M | 62.00M | 125.00M | 68.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 267.00M | 235.00M | 82.00M | 127.00M | 66.00M | 94.00M | 59.00M | 30.00M | 54.00M | 194.00M | 42.00M | 71.00M | 119.00M | 306.00M | 107.00M | 743.00M | 150.00M | 242.00M | 121.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 71.00M | 27.00M | 22.00M | 17.00M | 26.00M | 27.00M | 9.00M | -89.00M | -2.00M | -7.00M | 22.00M | -3.00M | -6.00M | -10.00M | 8.00M | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | 267.00M | 262.00M | 104.00M | 127.00M | 66.00M | 94.00M | 59.00M | 9.00M | 58.00M | 194.00M | 64.00M | 67.00M | 149.00M | 306.00M | 107.00M | 86.00M | 150.00M | 242.00M | 121.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | 267.00M | 262.00M | 104.00M | 127.00M | 66.00M | 94.00M | 59.00M | 9.00M | 4.00M | -11.00M | -22.00M | 4.00M | -5.00M | -23.00M | 30.00M | 690.00M | | | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | 267.00M | 262.00M | 104.00M | 127.00M | 66.00M | 94.00M | 59.00M | 9.00M | 4.00M | -11.00M | -22.00M | 4.00M | -5.00M | -23.00M | 30.00M | 690.00M | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | 267.00M | 262.00M | 104.00M | 127.00M | 66.00M | 94.00M | 59.00M | 9.00M | 30.00M | -11.00M | -22.00M | 4.00M | 119.00M | -23.00M | 30.00M | 690.00M | | | |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03 | 0.45 | 0.44 | 0.18 | 0.22 | 0.11 | 0.16 | 0.10 | 0.02 | 0.05 | -0.02 | -0.04 | 0.01 | 0.21 | -0.04 | 0.05 | 1.22 | | | |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03 | 0.45 | 0.44 | 0.18 | 0.21 | 0.11 | 0.16 | 0.10 | 0.02 | 0.05 | -0.02 | -0.04 | 0.01 | 0.21 | -0.04 | 0.05 | 1.21 | | | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.40M | 591.70M | 592.10M | 588.80M | 589.50M | 581.30M | 576.00M | 575.40M | 576.40M | 572.30M | 571.90M | 570.90M | 571.20M | 569.20M | 568.50M | 567.20M | 567.70M | 564.90M | 560.60M | 554.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.40M | 594.40M | 594.70M | 592.10M | 592.50M | 583.20M | 577.80M | 577.90M | 578.80M | 574.10M | 573.50M | 573.60M | 573.50M | 571.20M | 570.10M | 569.50M | 569.90M | 566.90M | 562.00M | 555.70M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 352.00M | 396.00M | 147.00M | 99.00M | 129.00M | 181.00M | 106.00M | 25.00M | 114.00M | 293.00M | 99.00M | 183.00M | 225.00M | 456.00M | 169.00M | 166.00M | 232.00M | 394.00M | 214.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.00M | 14.00M | 35.00M | 14.00M | 119.00M | 28.00M | 26.00M | 15.00M | -8.00M | 19.00M | 2.00M | 3.00M | 73.00M | 15.00M | 26.00M | 18.00M | 34.00M | 20.00M | 27.00M | 25.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.98% | 21.01% | 27.42% | 21.80% | 735.00% | 34.65% | 39.35% | 35.16% | 72.73% | 38.95% | 33.33% | 33.33% | 39.09% | 29.05% | 28.84% | 29.14% | 34.85% | 29.25% | 34.06% | 35.98% |