|
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 |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT (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 |
|
Interest & Investment 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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | 196.00M | 235.00M | 104.00M | 247.00M | 40.00M | 67.00M | 59.00M | 9.00M | 54.00M | 156.00M | 64.00M | 71.00M | 119.00M | 306.00M | 107.00M | 776.00M | 112.00M | 242.00M | 121.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.00M | | -6.00M | -4.00M | -3.00M | -4.00M | -29.00M | -10.00M | -84.00M | -2.00M | -1.00M | -2.00M | -1.00M | -3.00M | -8.00M | | -4.00M | -2.00M | -2.00M | -1.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 71.00M | 27.00M | 22.00M | 17.00M | 26.00M | 27.00M | 9.00M | 3.00M | 30.00M | -7.00M | 22.00M | -3.00M | 31.00M | 78.00M | 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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02 | 0.33 | 0.40 | 0.14 | 0.19 | 0.07 | 0.12 | 0.09 | 0.01 | 0.04 | 0.27 | 0.07 | 0.08 | 0.21 | 0.38 | 0.18 | 0.09 | 0.20 | 0.34 | 0.16 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02 | 0.33 | 0.40 | 0.14 | 0.19 | 0.07 | 0.12 | 0.09 | 0.01 | 0.04 | 0.28 | 0.05 | 0.08 | 0.21 | 0.40 | 0.18 | 1.31 | 0.20 | 0.34 | 0.16 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 568.30M | | 564.90M | 562.80M | 554.00M |
|
EBITDA (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 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% |