|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,807.00M | 3,654.00M | 4,134.00M | 4,178.00M | 4,057.00M | 4,614.00M | 4,640.00M | 4,818.00M | 5,200.00M | 5,114.00M | 4,919.00M | 4,901.00M | 5,051.00M | 4,854.00M | 4,907.00M | 4,825.00M | 5,208.00M | 5,212.00M | 5,153.00M | 5,086.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,205.00M | 3,138.00M | 3,543.00M | 3,589.00M | 3,617.00M | 3,821.00M | 3,827.00M | 4,058.00M | 4,336.00M | 4,221.00M | 3,997.00M | 4,023.00M | 4,083.00M | 3,951.00M | 3,945.00M | 3,905.00M | 4,211.00M | 4,194.00M | 4,190.00M | 4,166.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 602.00M | 516.00M | 591.00M | 589.00M | 440.00M | 793.00M | 813.00M | 760.00M | 864.00M | 893.00M | 922.00M | 878.00M | 968.00M | 903.00M | 962.00M | 920.00M | 997.00M | 1,018.00M | 963.00M | 920.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 37.00M | 37.00M | 37.00M | 38.00M | 37.00M | 37.00M | 59.00M | 59.00M | 59.00M | 56.00M | 54.00M | 52.00M | 53.00M | 52.00M | 51.00M | 53.00M | 52.00M | 52.00M | 53.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.00M | 263.00M | 291.00M | 274.00M | 286.00M | 275.00M | 303.00M | 342.00M | 353.00M | 360.00M | 381.00M | 366.00M | 405.00M | 331.00M | 363.00M | 384.00M | 406.00M | 433.00M | 450.00M | 427.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 1.00M | 3.00M | 22.00M | 19.00M | 11.00M | 33.00M | 11.00M | 42.00M | 28.00M | 130.00M | 39.00M | 70.00M | 16.00M | 68.00M | 37.00M | 52.00M | 60.00M | 36.00M | 62.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,242.00M | 3,175.00M | 3,580.00M | 3,626.00M | 3,655.00M | 3,858.00M | 3,864.00M | 4,117.00M | 4,395.00M | 4,280.00M | 4,053.00M | 4,077.00M | 4,135.00M | 4,004.00M | 3,997.00M | 3,956.00M | 4,264.00M | 4,894.00M | 4,242.00M | 4,219.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,522.00M | 3,439.00M | 3,874.00M | 3,922.00M | 3,960.00M | 4,144.00M | 4,200.00M | 4,470.00M | 4,790.00M | 4,668.00M | 4,564.00M | 4,482.00M | 4,610.00M | 4,351.00M | 4,428.00M | 4,377.00M | 4,722.00M | 5,387.00M | 4,728.00M | 4,708.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.00M | 215.00M | 260.00M | 256.00M | 97.00M | 470.00M | 440.00M | 348.00M | 410.00M | 446.00M | 355.00M | 419.00M | 441.00M | 503.00M | 479.00M | 448.00M | 486.00M | -175.00M | 425.00M | 378.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.00M | 215.00M | 260.00M | 256.00M | 97.00M | 470.00M | 440.00M | 348.00M | 410.00M | 446.00M | 355.00M | 419.00M | 441.00M | 503.00M | 479.00M | 448.00M | 486.00M | -175.00M | 425.00M | 378.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 5.00M | 11.00M | | 12.00M | 22.00M | 16.00M | -4.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -131.00M | -39.00M | -25.00M | 20.00M | -10.00M | -1.00M | 11.00M | 26.00M | 27.00M | 15.00M | 10.00M | 5.00M | 11.00M | | 12.00M | 22.00M | 16.00M | -4.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.00M | 180.00M | 93.00M | 174.00M | 16.00M | 432.00M | 368.00M | 280.00M | 349.00M | 397.00M | 311.00M | 369.00M | 1,028.00M | 407.00M | 347.00M | 355.00M | 453.00M | -243.00M | 354.00M | 285.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 25.00M | | 21.00M | 16.00M | 59.00M | 25.00M | 34.00M | 30.00M | -1312.00M | -725.00M | 76.00M | 51.00M | 32.00M | 64.00M | 356.00M | 45.00M | 103.00M | 196.00M | 81.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.00M | 104.00M | 39.00M | 153.00M | -72.00M | 373.00M | 249.00M | 162.00M | 319.00M | 1,709.00M | 905.00M | 218.00M | 938.00M | 368.00M | 275.00M | -11.00M | 397.00M | -346.00M | 147.00M | 189.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.00M | -51.00M | -54.00M | -63.00M | -72.00M | -67.00M | -77.00M | -82.00M | -73.00M | -72.00M | -72.00M | -69.00M | -34.00M | -7.00M | -8.00M | -10.00M | -11.00M | -6.00M | -11.00M | -13.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -203.00M | -205.00M | -214.00M | -204.00M | -183.00M | -186.00M | -189.00M | -192.00M | -193.00M | -202.00M | -197.00M | -202.00M | -208.00M | -217.00M | -197.00M | -198.00M | -182.00M | -180.00M | -190.00M | -190.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | -11.00M | 1.00M | -27.00M | | 20.00M | 3.00M | | | 1.00M | 6.00M | | -2.00M | -19.00M | 1.00M | -1.00M | | 10.00M | -1.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | 155.00M | 93.00M | 153.00M | | 373.00M | 343.00M | 246.00M | 319.00M | 1,709.00M | 1,036.00M | 293.00M | 977.00M | 375.00M | 283.00M | -1.00M | 408.00M | -346.00M | 158.00M | 204.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | 155.00M | 93.00M | 153.00M | | 373.00M | 343.00M | 246.00M | 319.00M | 1,709.00M | 1,036.00M | 293.00M | 977.00M | 375.00M | 283.00M | -1.00M | 408.00M | -346.00M | 158.00M | 204.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | -50.00M | -121.00M | -51.00M | -183.00M | 187.00M | 154.00M | 54.00M | 126.00M | 1,507.00M | 839.00M | 91.00M | 769.00M | 158.00M | 86.00M | -199.00M | 226.00M | -526.00M | -32.00M | 14.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 15.00M | 16.00M | 16.00M | 16.00M | 15.00M | 16.00M | 16.00M | 13.00M | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | 86.00M | 15.00M | 73.00M | -61.00M | 286.00M | 233.00M | 146.00M | 229.00M | 1,629.00M | 905.00M | 218.00M | 938.00M | 363.00M | 268.00M | -199.00M | 226.00M | -526.00M | -32.00M | 14.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54 | 0.32 | 0.06 | 0.27 | -0.23 | 1.06 | 0.86 | 0.54 | 0.84 | 5.76 | 3.22 | 0.79 | 3.47 | 1.48 | 1.14 | -0.05 | 1.80 | -1.63 | 0.64 | 0.89 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54 | 0.32 | 0.06 | 0.27 | -0.23 | 1.05 | 0.86 | 0.54 | 0.84 | 5.76 | 3.22 | 0.79 | 3.47 | 1.48 | 1.14 | -0.05 | 1.80 | -1.63 | 0.64 | 0.88 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.40M | 270.51M | 270.46M | 270.79M | 270.86M | 270.93M | 270.90M | 271.01M | 271.86M | 282.84M | 276.92M | 275.19M | 272.69M | 263.55M | 256.38M | 230.16M | 223.91M | 221.72M | 214.89M | 212.91M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.10M | 271.14M | 271.22M | 271.16M | 271.11M | 271.10M | 271.18M | 271.17M | 272.77M | 283.01M | 282.88M | 275.31M | 270.43M | 263.77M | 256.66M | 230.16M | 224.32M | 222.30M | 216.14M | 213.80M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.00M | 215.00M | 260.00M | 256.00M | 97.00M | 470.00M | 440.00M | 348.00M | 410.00M | 446.00M | 355.00M | 419.00M | 441.00M | 503.00M | 479.00M | 448.00M | 486.00M | -175.00M | 425.00M | 378.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 36.00M | 36.00M | 43.00M | 56.00M | 58.00M | 62.00M | 67.00M | 72.00M | 75.00M | 71.00M | 65.00M | 64.00M | 101.00M | 107.00M | 93.00M | 91.00M | 90.00M | 87.00M | 89.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.34% | 13.89% | | 12.07% | 100.00% | 13.66% | 6.79% | 12.14% | 8.60% | -330.48% | -233.12% | 20.60% | 4.96% | 7.86% | 18.44% | 100.28% | 9.93% | -42.39% | 55.37% | 28.42% |