|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,377.10M | 2,653.90M | 2,818.50M | 3,026.80M | 2,951.90M | 3,136.80M | 3,295.20M | 3,239.20M | 2,974.00M | 3,053.90M | 3,199.20M | 3,327.50M | 3,256.30M | 3,609.70M | 4,038.80M | 4,317.80M | 4,811.00M | 5,650.30M | 6,194.40M | 6,439.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,649.60M | 1,810.70M | 1,928.60M | 2,085.60M | 2,025.30M | 2,132.60M | 2,235.20M | 2,201.70M | 2,030.60M | 2,062.20M | 2,150.70M | 2,227.10M | 2,167.30M | 2,396.60M | 2,681.90M | 2,837.10M | 3,167.00M | 3,597.00M | 3,835.10M | 3,977.90M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 727.50M | 843.20M | 889.90M | 941.20M | 926.60M | 1,004.20M | 1,060.00M | 1,037.50M | 943.40M | 991.70M | 1,048.50M | 1,100.40M | 1,089.00M | 1,213.10M | 1,356.90M | 1,480.70M | 1,644.00M | 2,053.30M | 2,359.30M | 2,461.10M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.20M | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.70M | 311.60M | 318.70M | 333.30M | 336.80M | 355.40M | 366.90M | 361.90M | 346.30M | 367.80M | 381.60M | 394.20M | 404.20M | 444.30M | 492.00M | 515.00M | 575.20M | 622.50M | 657.00M | 691.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.40M | | 15.00M | | | 12.00M | 9.50M | 5.40M | 4.00M | 9.00M | 16.20M | | 70.00M | 45.40M | 12.00M | 44.00M | 12.00M | | 47.40M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.80M | -4205.90M | | | 437.70M | 4,508.80M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.70M | 367.00M | 318.70M | 348.30M | 336.80M | 355.40M | 378.90M | 371.40M | 351.70M | 371.80M | 390.60M | 410.40M | 404.20M | 514.30M | 942.20M | -3678.90M | 619.20M | 634.50M | 1,094.70M | 5,247.20M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 464.80M | 476.20M | 571.20M | 592.90M | 589.80M | 648.80M | 681.10M | 666.10M | 591.70M | 619.90M | 657.90M | 690.00M | 684.80M | 698.80M | 819.50M | 953.70M | 1,024.80M | 1,418.80M | 1,702.30M | -2969.80M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 464.80M | 476.20M | 571.20M | 592.90M | 589.80M | 648.80M | 681.10M | 666.10M | 591.70M | 619.90M | 657.90M | 690.00M | 684.80M | 698.80M | 819.50M | 953.70M | 1,024.80M | 1,418.80M | 1,702.30M | -2969.80M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | | | 0.30M | 1.70M | 2.30M | | | 4.10M | 5.40M | | 23.90M | 16.00M | 21.30M | 11.20M | -48.50M | 14.60M | 10.20M | 19.30M | 55.80M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | | 15.50M | 16.60M | 16.20M | 2.30M | 17.30M | -40.90M | 4.10M | 5.60M | 9.20M | 10.40M | 16.00M | 21.30M | 11.20M | 23.50M | 14.60M | 10.20M | 19.30M | 55.80M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.90M | 447.10M | 542.20M | -1017.90M | 563.40M | 620.60M | 650.90M | 190.10M | 559.90M | 595.90M | 633.50M | 143.50M | 662.70M | 663.80M | 775.00M | -1639.60M | 962.90M | 1,348.10M | 1,640.90M | -2955.70M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.10M | 78.10M | 120.50M | 106.30M | 134.20M | 144.50M | 150.40M | 121.40M | 117.20M | 130.60M | 115.20M | 146.30M | 110.70M | 135.10M | 166.10M | 158.30M | 218.70M | 247.30M | 385.80M | 509.20M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.80M | 369.00M | 421.70M | 457.70M | 425.70M | 476.10M | 496.60M | 511.00M | 442.70M | 465.30M | 518.30M | 501.60M | 552.00M | 524.80M | 608.90M | 763.80M | 737.80M | 1,100.80M | 1,245.70M | 1,205.20M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 1.80M | 2.90M | 3.80M | 3.50M | 3.60M | 3.90M | 3.50M | 3.50M | 4.80M | 4.40M | 4.70M | 3.30M | 3.90M | 4.50M | 5.80M | 6.40M | 9.50M | 9.40M | 9.70M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.80M | 369.00M | 421.70M | -1124.20M | 429.20M | 476.10M | 500.50M | 68.70M | 442.70M | 465.30M | 518.30M | -2.80M | 552.00M | 528.70M | 608.90M | -1797.90M | 744.20M | 1,100.80M | 1,255.10M | -3464.90M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.80M | 2.60M | 7.70M | 11.10M | 429.20M | | | | 442.70M | 465.30M | 518.30M | -2.80M | 552.00M | 528.70M | 608.90M | -1797.90M | 744.20M | 1,100.80M | 1,255.10M | -3464.90M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.80M | 2.60M | 7.70M | 11.10M | 429.20M | | | | 442.70M | 465.30M | 518.30M | -2.80M | 552.00M | 528.70M | 608.90M | -1797.90M | 744.20M | 1,100.80M | 1,255.10M | -3464.90M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.80M | 2.60M | 7.70M | 11.10M | 429.20M | | | | 442.70M | 465.30M | 518.30M | -2.80M | 552.00M | 528.70M | 608.90M | -1797.90M | 744.20M | 1,100.80M | 1,255.10M | -3464.90M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55 | 0.61 | 0.70 | 0.74 | 0.71 | 0.79 | 0.83 | -0.74 | 0.74 | 0.39 | 0.43 | 0.43 | 0.46 | 0.44 | 0.50 | 0.61 | 0.61 | 0.90 | 1.02 | 0.98 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53 | 0.59 | 0.68 | 0.71 | 0.68 | 0.76 | 0.80 | -0.71 | 0.71 | 0.37 | 0.41 | 0.41 | 0.44 | 0.41 | 0.48 | 0.59 | 0.58 | 0.86 | 0.97 | 0.93 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 598.50M | 597.90M | 597.70M | 597.90M | 598.30M | 596.20M | 595.30M | 1,192.30M | 595.10M | 1,189.90M | 1,191.80M | 1,193.00M | 1,200.00M | 1,202.30M | 1,202.40M | 1,203.80M | 1,209.80M | 1,212.50M | 1,221.80M | 1,218.20M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 464.80M | 476.20M | 571.20M | 592.90M | 589.80M | 648.80M | 681.10M | 666.10M | 591.70M | 619.90M | 657.90M | 690.00M | 684.80M | 698.80M | 819.50M | 953.70M | 1,024.80M | 1,418.80M | 1,702.30M | -2969.80M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.60M | 29.10M | 29.00M | 28.80M | 28.10M | 30.50M | 32.80M | 37.10M | 35.90M | 35.00M | 33.60M | 35.00M | 38.10M | 56.30M | 55.70M | 66.90M | 76.50M | 80.90M | 80.70M | 129.70M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.88% | 17.47% | 22.22% | -10.44% | 23.82% | 23.28% | 23.11% | 63.86% | 20.93% | 21.92% | 18.18% | 101.95% | 16.70% | 20.35% | 21.43% | -9.65% | 22.71% | 18.34% | 23.51% | -17.23% |