|
Revenue
|
| 3,510.34M | | 3,700.07M | | 3,796.91M | | 3,439.77M | | 7,654.98M | | 3,243.27M | | 3,030.43M | | 2,319.85M | | 2,717.73M | | 2,399.82M | | 2,351.59M | | 1,970.11M | | 2,152.77M | | 2,097.20M | | 2,356.30M | | 2,251.26M | |
|
Cost of Revenue
|
| 1,711.88M | | 1,756.82M | | 1,742.87M | | 3,512.04M | | 1,627.17M | | 1,552.71M | | 1,467.41M | | 2,602.06M | | 2,742.96M | | 2,500.19M | | 2,388.88M | | 1,119.74M | | 1,129.63M | | 1,129.53M | | 1,203.86M | | 1,123.06M | |
|
Gross Profit
|
| 1,798.46M | | 1,943.25M | | 2,054.04M | | -72.26M | | 6,027.81M | | 1,690.56M | | 1,563.02M | | 1,186.03M | | -25.23M | | -100.37M | | -37.29M | | 850.37M | | 1,023.14M | | 967.67M | | 1,152.44M | | 1,128.20M | |
|
Restructuring Costs
|
| | | 4.74M | | 9.43M | | 19.27M | | 4.86M | | 4.75M | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| -1755.99M | | -1769.46M | | -1876.45M | | -3521.67M | | -1925.08M | | -1766.61M | | -1761.81M | | -3083.19M | | -2923.52M | | -2453.86M | | -2322.02M | | -950.72M | | -1002.92M | 371.50M | -809.32M | 190.21M | -862.76M | | -839.41M | |
|
Operating Expenses
|
| -1755.99M | | -1764.72M | | -1867.02M | | -3502.40M | | -1920.22M | | -1761.86M | | -1761.81M | | -3083.19M | | -2923.52M | | -2453.86M | | -2322.02M | | -950.72M | | -1002.92M | 371.50M | -809.32M | 190.21M | -862.76M | | -839.41M | |
|
Operating Income
|
| 66.97M | | 202.22M | | 207.45M | | 3,430.14M | | 697.82M | | -58.62M | | -613.07M | | -3104.33M | | 2,898.29M | | 2,353.50M | | 2,284.73M | | 1,801.10M | | 12.13M | | 173.59M | | 274.63M | | 281.09M | |
|
EBIT
|
| 66.97M | | 202.22M | | 207.45M | | 3,430.14M | | 697.82M | | -58.62M | | -613.07M | | -3104.33M | | 2,898.29M | | 2,353.50M | | 2,284.73M | | 1,801.10M | | 12.13M | | 173.59M | | 274.63M | | 281.09M | |
|
Non Operating Investment Income
|
| | | 15.80M | | | | | | 327.05M | | 430.96M | | 1,110.80M | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 26.14M | | 31.60M | | | | | | 59.91M | | 107.74M | | 57.66M | | 38.54M | | | | | | | | | | 35.05M | | 52.78M | | 66.46M | | 64.18M | |
|
Other Non Operating Income
|
| -31.04M | | 6.32M | | 683.63M | | 3.21M | | | | 3.17M | | -9.10M | | -31.08M | | | | | | | | | | -8.09M | | 16.42M | | 8.78M | | -7.70M | |
|
Non Operating Income
|
| 76.77M | | 53.72M | | 78.58M | | 38.54M | | | | 147.35M | | 4.55M | | 24.86M | | 34.52M | | | | 30.86M | | 95.07M | | 6.74M | | -43.40M | | | | 8.98M | |
|
EBT
|
| -11.43M | | 148.51M | | 128.87M | | 3,614.81M | | 579.63M | | -57.04M | | -657.07M | | -3178.92M | | 3,044.34M | | 2,470.59M | | 2,392.73M | | 1,917.29M | | 5.39M | | 216.99M | | 295.95M | | 272.10M | |
|
Profit After Tax
|
| 71.87M | | 164.31M | | 92.72M | | 3,614.81M | | 579.63M | | 359.66M | | -139.61M | | -2902.92M | | 3,044.34M | | 2,470.59M | | 2,392.73M | | 1,917.29M | | 24.26M | | 159.52M | | 234.50M | | 202.79M | |
|
Equity Income
|
| -49.00M | | -64.77M | | -51.86M | | -14.45M | | 87.43M | | -80.80M | | -103.19M | | 120.59M | | 103.56M | | 56.62M | | 69.43M | | 2.64M | | | | -1.17M | | -6.27M | | | |
|
Net Income - Minority
|
-24.78M | -60.44M | -17.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 475.34M | | 18.96M | 53.81M | -1.57M | 26.92M | 38.54M | 29.18M | 4.86M | 8.41M | -3.17M | 9.18M | 6.07M | 4.31M | 1.24M | 6.39M | | 12.26M | 11.58M | 12.86M | 12.86M | 12.42M | 11.88M | 13.98M | 13.48M | 13.85M | 15.25M | 16.27M | 1.25M | 18.93M | 19.25M | 21.34M |
|
Income from Continuing Operations
|
| -11.43M | | 148.51M | | 128.87M | | 3,614.81M | | 579.63M | | -57.04M | | -657.07M | | -3178.92M | | 3,044.34M | | 2,470.59M | | 2,392.73M | | 1,917.29M | | 5.39M | | 216.99M | | 295.95M | | 272.10M | |
|
Consolidated Net Income
|
| 75.14M | | 55.30M | | 128.87M | | 3,614.81M | | 579.63M | | 400.85M | | 19.73M | | -3178.92M | | 3,044.34M | | 2,470.59M | | 2,392.73M | | 1,917.29M | | 5.39M | | 216.99M | | 295.95M | | 272.10M | |
|
Income towards Parent Company
|
-24.78M | 45.74M | -17.91M | 145.35M | | 94.29M | | 3,614.81M | | 579.63M | | 359.66M | | -119.88M | | -2905.41M | | 3,044.34M | | 2,470.59M | | 2,392.73M | | 1,917.29M | | 22.92M | | 159.52M | | 233.25M | | 201.51M | |
|
Net Income towards Common Stockholders
|
-24.78M | 45.74M | -17.91M | 145.35M | | 94.29M | | 3,614.81M | | 579.63M | | 359.66M | | -119.88M | | -2905.41M | | 3,044.34M | | 2,470.59M | | 2,392.73M | | 1,917.29M | | 22.92M | | 159.52M | | 233.25M | | 201.51M | |
|
EPS (Basic)
|
-0.02 | 0.04 | -0.01 | 0.11 | | | | 2.80 | | 0.44 | | 0.28 | | | | | | | | 2.46 | | 2.40 | | 1.92 | | 0.02 | | 0.18 | | 0.26 | | 0.23 | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | 2.39 | | 1.92 | | 0.02 | | 0.18 | | 0.26 | | 0.23 | |
|
Shares Outstanding (Weighted Average)
|
1,237.71M | 1,305.64M | 1,197.56M | 1,267.53M | 1,304.26M | | 0.01M | 1,291.60M | 1,239.40M | 1,307.89M | 1,362.59M | 1,284.79M | 1,244.69M | | | | | | | 1,002.39M | 997.66M | 999.01M | 942.70M | 997.47M | 1,052.77M | 1,016.53M | 944.86M | 865.74M | | 892.23M | | 863.80M | 882.47M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 0.01M | | | | | | | | | | | | | | | 999.65M | | 997.47M | | 1,023.27M | | 870.31M | | 899.51M | | 877.92M | |
|
EBITDA
|
| 66.97M | | 202.22M | | 207.45M | | 3,430.14M | | 697.82M | | -58.62M | | -613.07M | | -3104.33M | | 2,898.29M | | 2,353.50M | | 2,284.73M | | 1,801.10M | | 12.13M | | 173.59M | | 274.63M | | 281.09M | |
|
Interest Expenses
|
| -104.54M | | -85.31M | | -150.87M | | -184.68M | | -178.10M | | -221.82M | | -62.22M | | -120.59M | | -146.04M | | -117.10M | | -108.00M | | -116.20M | | -41.79M | | -9.38M | | -45.14M | | -73.16M | |