|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,165.00M | 1,896.80M | 2,138.20M | 1,839.70M | 2,435.30M | 2,043.00M | 2,044.00M | 2,125.70M | 2,706.10M | 2,406.90M | 2,492.00M | 2,538.60M | 3,256.70M | 2,775.40M | 2,766.50M | 2,716.10M | 3,727.40M | 3,220.80M | 3,365.60M | 3,750.30M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.10M | 268.80M | 366.10M | 229.20M | 22.90M | | | | | | | | | | | | | | | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,855.90M | 1,628.00M | 1,772.10M | 1,610.50M | 2,412.40M | 2,043.00M | 2,044.00M | 2,125.70M | | | | | | | | | | | | |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.20M | 108.00M | 92.90M | 109.00M | 124.60M | 100.30M | 112.60M | 117.40M | 121.70M | 134.90M | 128.70M | 146.70M | 162.30M | 170.80M | 164.70M | 167.20M | 209.30M | 181.10M | 222.20M | 303.40M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.10M | 37.20M | 38.40M | 37.50M | 35.20M | 40.00M | 32.90M | 36.60M | 37.70M | 40.80M | 43.00M | 43.50M | 45.40M | 40.80M | 45.30M | 46.50M | 44.10M | 49.70M | 54.10M | 58.10M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 13.80M | 34.20M | 56.60M | 20.90M | -33.80M | -16.20M | 112.10M | 41.80M | 9.40M | -2.50M | 329.30M | -16.10M | 18.80M | -15.30M | 38.60M | 15.80M | -5.60M | 28.90M | 6.90M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 4.60M | -26.00M | -47.30M | -11.50M | 47.80M | 35.60M | -93.90M | -22.00M | 10.40M | 20.40M | -309.50M | 34.90M | -3.80M | 29.10M | -24.50M | 2.80M | 475.20M | 497.80M | 602.50M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.10M | 1,711.20M | 1,906.80M | -4302.20M | 317.30M | 1,690.70M | 1,729.00M | -3986.40M | 2,100.30M | 2,144.50M | 423.00M | 7,647.90M | 2,484.00M | 425.60M | 453.70M | 2,382.70M | 490.40M | 519.30M | 580.80M | 667.50M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,622.80M | -83.20M | -134.70M | 5,912.70M | 2,095.10M | 352.30M | 315.00M | 6,112.10M | | | | | | | | | | | | |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,622.80M | -83.20M | -134.70M | 5,912.70M | 2,095.10M | 352.30M | 315.00M | 6,112.10M | 673.70M | 375.20M | 436.90M | -3.80M | 864.90M | 459.90M | 496.20M | 435.00M | 1,031.10M | 630.00M | 507.70M | 341.20M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.20M | -32.40M | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.40M | 222.30M | 231.40M | 113.00M | 537.70M | 352.30M | 315.00M | -423.40M | 605.80M | 297.40M | 364.10M | -82.30M | 772.70M | 365.60M | 403.30M | 333.40M | 872.70M | 471.40M | 346.90M | 180.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.70M | 20.50M | -7.20M | -135.00M | 98.60M | 67.20M | 58.70M | -118.90M | 119.20M | 61.60M | 80.90M | -42.70M | 160.00M | 80.20M | 89.20M | 74.60M | 163.80M | 105.20M | 73.30M | 25.70M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.70M | 201.80M | 225.10M | 120.90M | 439.10M | 285.10M | 256.30M | 135.50M | 486.60M | 235.80M | 280.70M | -31.70M | 612.70M | 285.40M | 312.60M | 258.80M | 708.90M | 366.20M | 272.70M | 145.30M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.60M | 11.60M | 13.50M | 11.50M | 0.40M | 0.90M | 0.50M | | 0.10M | 1.30M | 2.50M | -7.90M | 4.30M | 2.00M | 1.50M | 0.20M | 4.50M | 0.40M | 0.90M | 3.20M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.70M | 201.80M | 238.60M | 248.00M | 439.10M | 285.10M | 256.30M | -304.50M | 486.60M | 235.80M | 283.20M | -39.60M | 612.70M | 285.40M | 314.10M | 258.80M | 708.90M | 366.20M | 273.60M | 154.30M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.70M | 201.80M | 238.60M | 248.00M | 439.10M | 285.10M | 256.30M | -304.50M | 486.60M | 235.80M | 283.20M | -39.60M | 612.70M | 285.40M | 314.10M | 258.80M | 708.90M | 366.20M | 273.60M | 154.30M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.70M | 201.80M | 238.60M | 248.00M | 439.10M | 285.10M | 256.30M | -304.50M | 486.60M | 235.80M | 283.20M | -39.60M | 612.70M | 285.40M | 314.10M | 258.80M | 708.90M | 366.20M | 273.60M | 154.30M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.70M | 201.80M | 238.60M | 248.00M | 439.10M | 285.10M | 256.30M | -304.50M | 486.60M | 235.80M | 283.20M | -39.60M | 612.70M | 285.40M | 314.10M | 258.80M | 708.90M | 366.20M | 273.60M | 154.30M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96 | 0.94 | 1.09 | 0.50 | 2.10 | 1.35 | 1.21 | 0.64 | 2.29 | 1.09 | 1.30 | -0.16 | 2.80 | 1.30 | 1.43 | 1.12 | 2.76 | 1.43 | 1.06 | 0.58 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92 | 0.92 | 1.06 | 0.49 | 2.05 | 1.33 | 1.19 | 0.62 | 2.24 | 1.07 | 1.28 | -0.16 | 2.74 | 1.27 | 1.39 | 1.10 | 2.72 | 1.40 | 1.04 | 0.58 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.60M | 201.30M | 201.00M | 202.70M | 209.00M | 209.60M | 210.70M | 210.30M | 212.80M | 214.90M | 214.50M | 214.90M | 217.50M | 218.10M | 218.50M | 220.50M | 254.80M | 255.50M | 256.60M | 256.10M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,660.90M | -46.00M | -96.30M | 5,950.20M | 2,130.30M | 392.30M | 347.90M | 6,148.70M | 711.40M | 416.00M | 479.90M | 39.70M | 910.30M | 500.70M | 541.50M | 481.50M | 1,075.20M | 679.70M | 561.80M | 399.30M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.10M | 56.20M | 60.30M | 61.50M | 63.90M | 64.60M | 64.40M | 64.00M | 67.90M | 77.80M | 72.80M | 78.50M | 92.20M | 94.30M | 92.90M | 101.60M | 158.40M | 158.60M | 160.80M | 161.20M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60% | 9.22% | -3.11% | -119.47% | 18.34% | 19.07% | 18.63% | 28.08% | 19.68% | 20.71% | 22.22% | 51.88% | 20.71% | 21.94% | 22.12% | 22.38% | 18.77% | 22.32% | 21.13% | 14.28% |