|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,504.00M | 3,144.00M | 4,059.00M | 2,883.00M | 2,953.00M | 2,744.00M | 3,526.00M | 2,644.00M | 2,649.00M | 2,479.00M | 3,143.00M | 2,342.00M | 2,407.00M | 2,344.00M | 2,944.00M | 2,105.00M | 2,236.00M | 2,213.00M | 2,677.00M | 1,957.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,240.00M | 2,069.00M | 2,727.00M | 2,002.00M | 1,978.00M | 1,905.00M | 2,532.00M | 1,809.00M | 1,734.00M | 1,603.00M | 2,084.00M | 1,511.00M | 1,532.00M | 1,517.00M | 1,964.00M | 1,386.00M | 1,422.00M | 1,461.00M | 1,795.00M | 1,288.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,264.00M | 1,075.00M | 1,332.00M | 881.00M | 975.00M | 839.00M | 994.00M | 835.00M | 915.00M | 876.00M | 1,059.00M | 831.00M | 875.00M | 827.00M | 980.00M | 719.00M | 814.00M | 752.00M | 882.00M | 669.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | | | | 18.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.00M | 458.00M | 552.00M | 445.00M | 461.00M | 464.00M | 575.00M | 478.00M | 466.00M | 415.00M | 510.00M | 408.00M | 418.00M | 405.00M | 477.00M | 383.00M | 422.00M | 428.00M | 502.00M | 438.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | | | 57.00M | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,586.00M | 2,412.00M | 3,500.00M | 2,332.00M | 240.00M | 277.00M | | 113.00M | -64.00M | -64.00M | -6.00M | 1.00M | | | | | 4,086.00M | | 5.00M | 10.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,071.00M | 2,870.00M | 4,052.00M | 2,777.00M | 2,535.00M | 5,351.00M | 3,484.00M | 2,468.00M | 2,283.00M | 2,328.00M | 3,246.00M | 2,197.00M | 2,242.00M | 2,192.00M | -5897.00M | 163.00M | 4,508.00M | 162.00M | 186.00M | 146.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.00M | 274.00M | 7.00M | 106.00M | 418.00M | -2607.00M | 1,598.00M | 176.00M | 366.00M | 151.00M | -103.00M | 145.00M | 165.00M | 152.00M | -1271.00M | 14.00M | -2272.00M | 60.00M | 102.00M | 15.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.00M | 274.00M | 7.00M | 106.00M | 418.00M | -2607.00M | 1,598.00M | 176.00M | 366.00M | 151.00M | -103.00M | 145.00M | 165.00M | 152.00M | -1271.00M | 14.00M | -2272.00M | 60.00M | 102.00M | 15.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 41.00M | -3.00M | 30.00M | 7.00M | -8.00M | 26.00M | -32.00M | -14.00M | -14.00M | -1.00M | -7.00M | -10.00M | -36.00M | -7.00M | -15.00M | -21.00M | -7.00M | 3.00M | 79.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 5.00M | 11.00M | 14.00M | 14.00M | 13.00M | 12.00M | 15.00M | 14.00M | 9.00M | 8.00M | | | | 12.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | 3.00M | -100.00M | 52.00M | 41.00M | 14.00M | 37.00M | 4.00M | 6.00M | 1.00M | | -2.00M | 11.00M | 1.00M | -22.00M | 2.00M | -1.00M | 25.00M | -44.00M | 1.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | 3.00M | -455.00M | 52.00M | 41.00M | 21.00M | -336.00M | -111.00M | 6.00M | 1.00M | 421.00M | -2.00M | 11.00M | 1.00M | -504.00M | 2.00M | -1.00M | -116.00M | -44.00M | 1.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.00M | 170.00M | -361.00M | 71.00M | 341.00M | -2649.00M | -71.00M | 65.00M | 185.00M | 33.00M | -217.00M | 31.00M | 47.00M | | -1369.00M | -103.00M | -2411.00M | -56.00M | -12.00M | -25.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 20.00M | 108.00M | 58.00M | 120.00M | 87.00M | -41.00M | 32.00M | 66.00M | 21.00M | 41.00M | 23.00M | 15.00M | 15.00M | -94.00M | -12.00M | -202.00M | 17.00M | 13.00M | 15.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 150.00M | -203.00M | 1.00M | 221.00M | -2736.00M | -30.00M | 33.00M | 119.00M | 1.00M | -258.00M | -1.00M | 32.00M | -15.00M | -1246.00M | -91.00M | -2222.00M | -80.00M | -37.00M | -40.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | -24.00M | -16.00M | -1.00M | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 23.00M | 12.00M | 12.00M | 18.00M | 11.00M | 21.00M | 13.00M | 12.00M | 11.00M | 15.00M | 9.00M | 12.00M | 8.00M | 11.00M | 9.00M | 13.00M | 7.00M | 12.00M | 7.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 150.00M | -469.00M | 13.00M | 221.00M | -2736.00M | -30.00M | 33.00M | 119.00M | 12.00M | -258.00M | 8.00M | 32.00M | -15.00M | -1275.00M | -91.00M | -2209.00M | -73.00M | -25.00M | -40.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 150.00M | -469.00M | 13.00M | 221.00M | -2736.00M | -30.00M | 33.00M | 119.00M | 12.00M | -258.00M | 8.00M | 32.00M | -15.00M | -1275.00M | -91.00M | -2209.00M | -73.00M | -25.00M | -40.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 150.00M | -469.00M | 13.00M | 221.00M | -2736.00M | -30.00M | 33.00M | 119.00M | 12.00M | -258.00M | 8.00M | 32.00M | -15.00M | -1275.00M | -91.00M | -2209.00M | -73.00M | -25.00M | -40.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 150.00M | -469.00M | 13.00M | 221.00M | -2736.00M | -30.00M | 33.00M | 119.00M | 12.00M | -258.00M | 8.00M | 32.00M | -15.00M | -1275.00M | -91.00M | -2209.00M | -73.00M | -25.00M | -40.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.50 | 37.50 | -117.25 | 3.25 | 55.25 | -684.00 | -7.50 | 8.25 | 29.75 | 3.00 | -64.50 | 2.00 | 8.00 | -3.75 | -318.75 | -22.75 | -273.80 | | | |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59 | 0.36 | -1.13 | 0.03 | 0.58 | -7.16 | -0.08 | 0.09 | 0.31 | 0.03 | -0.66 | 0.02 | 0.08 | -0.04 | -3.22 | -0.23 | -273.80 | -9.05 | -3.11 | -4.95 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 8.07M | | | |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.00M | 416.00M | 415.00M | 384.00M | 382.00M | 382.00M | 383.00M | 384.00M | 389.00M | 389.00M | 388.00M | 393.00M | 397.00M | 397.00M | 396.00M | 401.00M | 8.07M | 8.07M | 8.05M | 8.09M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.00M | 274.00M | 7.00M | 106.00M | 418.00M | -2607.00M | 1,598.00M | 176.00M | 366.00M | 151.00M | -103.00M | 145.00M | 165.00M | 152.00M | -1271.00M | 52.00M | -2272.00M | 60.00M | 102.00M | 33.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.00M | 121.00M | 112.00M | 117.00M | 119.00M | 107.00M | 113.00M | 94.00M | 123.00M | 119.00M | 115.00M | 117.00M | 119.00M | 117.00M | 115.00M | 112.00M | 117.00M | 134.00M | 133.00M | 132.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.49% | 11.76% | -29.92% | 81.69% | 35.19% | -3.28% | 57.75% | 49.23% | 35.68% | 63.64% | -18.89% | 74.19% | 31.91% | | 6.87% | 11.65% | 8.38% | -30.36% | -108.33% | -60.00% |