|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,553.00M | 3,674.00M | 3,716.00M | 4,134.00M | 2,981.00M | 1,571.00M | 2,981.00M | 3,067.00M | 3,111.00M | 2,903.00M | 2,874.00M | 2,959.00M | 3,082.00M | 2,880.00M | 3,097.00M | 3,338.00M | 3,379.00M | 3,347.00M | 3,603.00M | 3,997.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,851.00M | 2,981.00M | 3,016.00M | 3,445.00M | 3,275.00M | 1,386.00M | 2,432.00M | 2,506.00M | 2,512.00M | 2,304.00M | 2,283.00M | 2,357.00M | 2,425.00M | 2,289.00M | 2,493.00M | 2,690.00M | 2,701.00M | 2,699.00M | 2,957.00M | 3,300.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 702.00M | 693.00M | 700.00M | 689.00M | -294.00M | 185.00M | 549.00M | 561.00M | 599.00M | 599.00M | 591.00M | 602.00M | 657.00M | 591.00M | 604.00M | 648.00M | 678.00M | 648.00M | 646.00M | 697.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 36.00M | | | 37.00M | 37.00M | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.00M | 122.00M | 186.00M | 161.00M | 159.00M | 49.00M | 115.00M | 157.00M | 133.00M | 123.00M | 237.00M | 139.00M | 142.00M | 129.00M | 149.00M | 137.00M | 130.00M | 150.00M | 150.00M | 163.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.00M | 6.00M | -281.00M | 467.00M | -163.00M | 48.00M | 20.00M | -6.00M | 29.00M | 90.00M | 26.00M | 60.00M | 85.00M | 249.00M | 13.00M | 12.00M | -78.00M | 12.00M | 11.00M | 22.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,026.00M | 3,166.00M | 3,201.00M | 3,613.00M | 3,432.00M | 3,263.00M | 2,579.00M | 3,094.00M | 3,084.00M | 2,890.00M | 2,415.00M | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,315.00M | 3,294.00M | 3,106.00M | 4,241.00M | 3,428.00M | 3,360.00M | 2,714.00M | 3,245.00M | 3,246.00M | 3,103.00M | 2,678.00M | 199.00M | 227.00M | 378.00M | 162.00M | 149.00M | 52.00M | 162.00M | 161.00M | 185.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.00M | 380.00M | 610.00M | -107.00M | 523.00M | 188.00M | 267.00M | 321.00M | 325.00M | 300.00M | 196.00M | 403.00M | 430.00M | 213.00M | 442.00M | 499.00M | 626.00M | 486.00M | 485.00M | 512.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.00M | 380.00M | 610.00M | -107.00M | 523.00M | 188.00M | 267.00M | 321.00M | 325.00M | 300.00M | 196.00M | 403.00M | 430.00M | 213.00M | 442.00M | 499.00M | 626.00M | 486.00M | 485.00M | 512.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.00M | 299.00M | 541.00M | -177.00M | 444.00M | -482.00M | 154.00M | 151.00M | 175.00M | 76.00M | 101.00M | 200.00M | 227.00M | -536.00M | 229.00M | 268.00M | 391.00M | -63.00M | 258.00M | 278.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -25.00M | 100.00M | 1.00M | 38.00M | -149.00M | 33.00M | 29.00M | 45.00M | 65.00M | 27.00M | 49.00M | 42.00M | 15.00M | 53.00M | 61.00M | 76.00M | 50.00M | 62.00M | 65.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.00M | 297.00M | 447.00M | -165.00M | 394.00M | 56.00M | 180.00M | 125.00M | 204.00M | 154.00M | 3,686.00M | 159.00M | 193.00M | -30.00M | 181.00M | 215.00M | 321.00M | 197.00M | 205.00M | 223.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 9.00M | 2.00M | 1.00M | 3.00M | | 1.00M | | 1.00M | 1.00M | 2.00M | 2.00M | | 3.00M | | | | 2.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.00M | 324.00M | 441.00M | -178.00M | 406.00M | -333.00M | 121.00M | 122.00M | 130.00M | 11.00M | 74.00M | 151.00M | 185.00M | -551.00M | 176.00M | 207.00M | 315.00M | -113.00M | 196.00M | 213.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.00M | 324.00M | 441.00M | -178.00M | 406.00M | -333.00M | 52.00M | 48.00M | 71.00M | 52.00M | 3,607.00M | | 6.00M | -29.00M | -2.00M | | -1.00M | -113.00M | 196.00M | 213.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.00M | 324.00M | 441.00M | -178.00M | 406.00M | -333.00M | 52.00M | 48.00M | 71.00M | 52.00M | 3,607.00M | | 6.00M | -29.00M | -2.00M | | -1.00M | -113.00M | 196.00M | 213.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.00M | 297.00M | 446.00M | -174.00M | 392.00M | -95.00M | 177.00M | 173.00M | 203.00M | 154.00M | 78.00M | 158.00M | 191.00M | -32.00M | 181.00M | 212.00M | 321.00M | 200.00M | 205.00M | 221.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55 | 0.91 | 1.39 | -0.55 | 1.25 | -0.30 | 0.56 | 0.55 | 0.64 | 0.49 | 0.25 | 0.51 | 0.63 | -0.10 | 0.64 | 0.77 | 1.18 | 0.73 | 0.77 | 0.83 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54 | 0.90 | 1.37 | -0.55 | 1.24 | -0.30 | 0.56 | 0.55 | 0.64 | 0.49 | 0.25 | 0.51 | 0.63 | -0.10 | 0.63 | 0.76 | 1.18 | 0.72 | 0.77 | 0.83 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.88M | 325.99M | 320.90M | 317.01M | 314.05M | 316.43M | 314.24M | 314.56M | 314.98M | 314.77M | 314.95M | 309.27M | 302.41M | 305.46M | 283.29M | 276.10M | 271.09M | 274.26M | 265.78M | 265.78M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.60M | 331.62M | 325.92M | 317.01M | 317.06M | 320.01M | 316.67M | 316.87M | 317.30M | 317.02M | 317.38M | 311.96M | 305.22M | 308.21M | 285.07M | 277.77M | 272.89M | 275.97M | 267.41M | 267.14M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.88M | 325.99M | 320.90M | 317.01M | 314.05M | 316.43M | 314.24M | 314.56M | 314.98M | 314.77M | 314.95M | 309.27M | 302.41M | 305.46M | 283.29M | 276.10M | 271.09M | 274.26M | 265.78M | 265.78M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.00M | 380.00M | 610.00M | -107.00M | 523.00M | 188.00M | 267.00M | 321.00M | 325.00M | 300.00M | 196.00M | 403.00M | 430.00M | 213.00M | 442.00M | 499.00M | 626.00M | 486.00M | 485.00M | 512.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 82.00M | 69.00M | 68.00M | 79.00M | 97.00M | 113.00M | 116.00M | 122.00M | 109.00M | 93.00M | 68.00M | 67.00M | 108.00M | 70.00M | 81.00M | 85.00M | 97.00M | 78.00M | 79.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.18% | -8.36% | 18.48% | -0.56% | 8.56% | 30.91% | 21.43% | 19.21% | 25.71% | 85.53% | 26.73% | 24.50% | 18.50% | -2.80% | 23.14% | 22.76% | 19.44% | -79.37% | 24.03% | 23.38% |