|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,472.00M | 1,811.00M | 1,545.00M | 1,879.00M | 1,726.00M | 2,306.00M | 2,046.00M | 2,062.00M | 1,760.00M | 2,060.00M | 77.00M | 1,816.00M | 1,693.00M | 2,173.00M | 1,941.00M | 2,097.00M | 2,221.00M | 2,699.00M | 1,782.00M | 2,176.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.00M | 457.00M | 485.00M | 461.00M | 491.00M | 475.00M | 510.00M | 448.00M | 450.00M | 470.00M | 498.00M | 470.00M | 465.00M | 520.00M | 514.00M | 485.00M | 460.00M | 502.00M | 527.00M | 491.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,060.00M | 1,354.00M | 1,060.00M | 1,418.00M | 1,235.00M | 1,831.00M | 1,536.00M | 1,614.00M | 1,310.00M | 1,590.00M | -421.00M | 1,346.00M | 1,228.00M | 1,653.00M | 1,427.00M | 1,612.00M | 1,761.00M | 2,197.00M | 1,255.00M | 1,685.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,186.00M | 1,277.00M | 1,348.00M | 1,548.00M | 1,417.00M | 1,707.00M | 1,770.00M | 1,711.00M | 1,431.00M | 1,446.00M | 1,354.00M | 1,445.00M | 1,332.00M | 1,587.00M | 1,743.00M | 1,667.00M | 1,810.00M | 1,874.00M | 1,422.00M | 1,644.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,186.00M | 1,277.00M | 1,348.00M | 1,548.00M | 1,417.00M | 1,707.00M | 1,770.00M | 1,711.00M | 1,431.00M | 1,446.00M | 1,354.00M | 1,445.00M | 1,332.00M | 1,587.00M | 1,743.00M | 1,667.00M | 1,810.00M | 1,874.00M | 1,422.00M | 1,644.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.00M | 534.00M | 197.00M | 331.00M | 309.00M | 599.00M | 276.00M | 351.00M | 329.00M | 614.00M | 264.00M | 371.00M | 361.00M | 586.00M | 198.00M | 430.00M | 411.00M | 825.00M | 360.00M | 532.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.00M | 534.00M | 197.00M | 331.00M | 309.00M | 599.00M | 276.00M | 351.00M | 329.00M | 614.00M | 264.00M | 371.00M | 361.00M | 586.00M | 198.00M | 430.00M | 411.00M | 825.00M | 360.00M | 532.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | 56.00M | 51.00M | 60.00M | 62.00M | 58.00M | 46.00M | 78.00M | 82.00M | 101.00M | 87.00M | 89.00M | 103.00M | 101.00M | 124.00M | 85.00M | 96.00M | 76.00M | 90.00M | 90.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | 56.00M | 51.00M | 60.00M | 62.00M | 58.00M | 46.00M | 78.00M | 82.00M | 101.00M | 87.00M | 89.00M | 103.00M | 101.00M | 124.00M | 85.00M | 96.00M | 76.00M | 90.00M | 90.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.00M | 496.00M | 155.00M | 287.00M | 245.00M | 531.00M | 192.00M | 302.00M | 277.00M | 563.00M | 198.00M | 306.00M | 299.00M | 514.00M | 151.00M | 340.00M | 320.00M | 693.00M | 244.00M | 418.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 70.00M | 29.00M | 34.00M | 36.00M | 78.00M | 28.00M | 37.00M | 38.00M | 69.00M | 39.00M | 44.00M | 39.00M | 57.00M | -57.00M | 50.00M | 43.00M | 52.00M | -9.00M | 60.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M | 426.00M | 126.00M | 253.00M | 209.00M | 453.00M | 164.00M | 265.00M | 239.00M | 494.00M | 159.00M | 262.00M | 260.00M | 457.00M | 208.00M | 290.00M | 277.00M | 641.00M | 253.00M | 358.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -129.00M | | -129.00M | | | | -129.00M | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M | 426.00M | 126.00M | 253.00M | 209.00M | 453.00M | 164.00M | 265.00M | 239.00M | 494.00M | 159.00M | 262.00M | 260.00M | 457.00M | 208.00M | 290.00M | 277.00M | 641.00M | 253.00M | 358.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M | 426.00M | 126.00M | 253.00M | 209.00M | 453.00M | 164.00M | 265.00M | 239.00M | 494.00M | 159.00M | 262.00M | 260.00M | 457.00M | 208.00M | 290.00M | 277.00M | 641.00M | 253.00M | 358.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 426.00M | -3.00M | 253.00M | 209.00M | 453.00M | 35.00M | 265.00M | 239.00M | 494.00M | 159.00M | 262.00M | 260.00M | 457.00M | 208.00M | 290.00M | 277.00M | 641.00M | 253.00M | 358.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | | 4.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.00M | 425.00M | 125.00M | 252.00M | 207.00M | 452.00M | 163.00M | 264.00M | 237.00M | 493.00M | 158.00M | 261.00M | 258.00M | 456.00M | 207.00M | 289.00M | 275.00M | 640.00M | 252.00M | 357.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81 | 1.66 | 0.48 | 0.98 | 0.80 | 1.75 | 0.63 | 1.01 | 0.90 | 1.88 | 0.60 | 0.98 | 0.97 | 1.71 | 0.77 | 1.07 | 1.02 | 2.37 | 0.92 | 1.29 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80 | 1.65 | 0.48 | 0.97 | 0.80 | 1.74 | 0.63 | 1.00 | 0.90 | 1.87 | 0.60 | 0.98 | 0.97 | 1.70 | 0.77 | 1.07 | 1.01 | 2.35 | 0.92 | 1.28 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.20M | 257.30M | 256.30M | 257.90M | 258.20M | 258.40M | 258.40M | 262.20M | 262.40M | 262.50M | 262.80M | 266.40M | 266.70M | 266.80M | 266.80M | 270.00M | 270.30M | 270.20M | 270.50M | 276.50M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.50M | 257.20M | 257.60M | 259.00M | 259.40M | 259.50M | 259.50M | 263.10M | 263.20M | 263.20M | 263.40M | 266.80M | 266.80M | 266.90M | 267.40M | 271.40M | 271.60M | 271.70M | 272.20M | 278.40M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.00M | 426.00M | 134.00M | 253.00M | 207.00M | 453.00M | 149.00M | 263.00M | 236.00M | 493.00M | 157.00M | 261.00M | 256.00M | 455.00M | 211.00M | 286.00M | 273.00M | 640.00M | 271.00M | 356.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | 94.00M | 93.00M | 104.00M | 126.00M | 126.00M | 130.00M | 127.00M | 134.00M | 152.00M | 153.00M | 154.00M | 165.00M | 173.00M | 171.00M | 175.00M | 187.00M | 208.00M | 206.00M | 204.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.97% | 14.11% | 18.71% | 11.85% | 14.69% | 14.69% | 14.58% | 12.25% | 13.72% | 12.26% | 19.70% | 14.38% | 13.04% | 11.09% | -37.75% | 14.71% | 13.44% | 7.50% | -3.69% | 14.35% |