|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,485.00M | 158.00M | 1,618.00M | 180.00M | 166.00M | 167.00M | 1,746.00M | 1,764.00M | 1,773.00M | 139.00M | 1,667.00M | -4886.00M | 1,114.00M | 1,107.00M | 1,120.00M | 49.00M | 50.00M | 52.00M | 1,072.00M | 1,071.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 105.00M | 115.00M | 138.00M | 113.00M | 112.00M | 119.00M | 122.00M | 104.00M | 98.00M | 66.00M | 36.00M | 29.00M | 25.00M | 27.00M | 26.00M | 28.00M | 27.00M | 30.00M | 29.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,404.00M | 53.00M | 1,503.00M | 42.00M | 53.00M | 55.00M | 1,627.00M | 1,642.00M | 1,669.00M | 41.00M | 1,601.00M | -4922.00M | 1,085.00M | 1,082.00M | 1,093.00M | 23.00M | 22.00M | 25.00M | 1,042.00M | 1,042.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.00M | 169.00M | 167.00M | 180.00M | 181.00M | 190.00M | 187.00M | 192.00M | 195.00M | 210.00M | 176.00M | -79.00M | 114.00M | 136.00M | 93.00M | 92.00M | 93.00M | 99.00M | 97.00M | 94.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | -1.00M | | 1.00M | | 1.00M | | 1.00M | | | 11.00M | 19.00M | 38.00M | 3.00M | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 873.00M | 908.00M | 925.00M | 952.00M | 943.00M | 950.00M | 957.00M | 959.00M | 950.00M | 989.00M | 1,005.00M | -810.00M | 469.00M | 457.00M | 457.00M | 454.00M | 447.00M | 455.00M | 450.00M | 454.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,037.00M | 1,078.00M | 1,092.00M | 1,131.00M | 1,124.00M | 1,141.00M | 1,144.00M | 1,152.00M | 1,145.00M | 1,200.00M | 1,181.00M | -889.00M | 594.00M | 612.00M | 588.00M | 549.00M | 540.00M | 554.00M | 547.00M | 548.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.00M | 505.00M | 526.00M | 523.00M | 618.00M | 593.00M | 602.00M | 612.00M | 628.00M | 667.00M | 486.00M | 316.00M | 520.00M | 495.00M | 532.00M | 570.00M | 521.00M | 506.00M | 525.00M | 523.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.00M | 505.00M | 526.00M | 523.00M | 618.00M | 593.00M | 602.00M | 612.00M | 628.00M | 667.00M | 486.00M | 316.00M | 520.00M | 495.00M | 532.00M | 570.00M | 521.00M | 506.00M | 525.00M | 523.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | | | | | 1.00M | 2.00M | 2.00M | 5.00M | 3.00M | 5.00M | 4.00M | 4.00M | 6.00M | 6.00M | 3.00M | 4.00M | 3.00M | 3.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -143.00M | -1.00M | -4.00M | 124.00M | -26.00M | | -2.00M | -23.00M | -3.00M | -2.00M | | | 2.00M | 1.00M | -5.00M | 3.00M | 1.00M | 2.00M | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -5.00M | -4.00M | -5.00M | -1.00M | -2.00M | -2.00M | -5.00M | -3.00M | -2.00M | | -1.00M | 2.00M | 1.00M | -5.00M | -23.00M | 1.00M | 2.00M | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 339.00M | 358.00M | 354.00M | 427.00M | 426.00M | 422.00M | 416.00M | 425.00M | 462.00M | 272.00M | 98.00M | 300.00M | 270.00M | 297.00M | 313.00M | 289.00M | 269.00M | 281.00M | 280.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -6.00M | -7.00M | 41.00M | 6.00M | 5.00M | 3.00M | 2.00M | 7.00M | 7.00M | 7.00M | | 6.00M | 5.00M | 3.00M | 4.00M | 5.00M | 4.00M | 4.00M | 3.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 333.00M | 351.00M | 291.00M | 421.00M | 421.00M | 419.00M | 414.00M | 418.00M | 455.00M | 265.00M | 98.00M | 294.00M | 251.00M | 294.00M | -4768.00M | -464.00M | 265.00M | 323.00M | 294.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.00M | 345.00M | 365.00M | 313.00M | 421.00M | 421.00M | 419.00M | 414.00M | 418.00M | 455.00M | 265.00M | 98.00M | 294.00M | 265.00M | 294.00M | 309.00M | 284.00M | 265.00M | 277.00M | 277.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.00M | 1.00M | | | | | | | 418.00M | 455.00M | 265.00M | 98.00M | 17.00M | -14.00M | 9.00M | -5077.00M | 82.00M | 278.00M | 277.00M | 2,229.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.00M | 1.00M | | | | | | | 418.00M | 455.00M | 265.00M | 98.00M | 17.00M | -14.00M | 9.00M | -5077.00M | 82.00M | 278.00M | 277.00M | 2,229.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 334.00M | 351.00M | 353.00M | | | | | 418.00M | 455.00M | 265.00M | 98.00M | 17.00M | -14.00M | 9.00M | -5077.00M | 82.00M | 278.00M | 277.00M | 2,229.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28 | 0.77 | 0.81 | 0.68 | 0.97 | 0.97 | 0.97 | 0.96 | 0.97 | 1.05 | 0.61 | 0.83 | 0.68 | 0.61 | 0.68 | 0.72 | 0.65 | 0.61 | 0.64 | 0.64 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28 | 0.77 | 0.81 | 0.68 | 0.97 | 0.97 | 0.97 | 0.95 | 0.97 | 1.05 | 0.61 | 0.22 | 0.67 | 0.58 | 0.68 | 0.72 | 0.65 | 0.67 | 0.64 | 0.63 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 432.00M | 432.00M | 432.00M | 432.00M | 433.00M | 433.00M | 433.00M | 433.00M | 433.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 435.00M | 435.00M | 435.00M | 435.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 435.00M | 435.00M | 435.00M | 434.00M | 436.00M | 436.00M | 436.00M | 437.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 335.00M | 350.00M | 352.00M | 422.00M | 419.00M | 417.00M | 416.00M | 417.00M | 456.00M | 265.00M | 364.00M | 310.00M | 251.00M | 303.00M | -4768.00M | -464.00M | 291.00M | 324.00M | 293.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.00M | 161.00M | 163.00M | 164.00M | 164.00M | 165.00M | 177.00M | -1205.00M | 202.00M | 208.00M | 217.00M | 222.00M | 226.00M | 230.00M | 236.00M | 240.00M | 236.00M | 243.00M | 247.00M | 246.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.47% | -1.77% | -1.96% | 11.58% | 1.41% | 1.17% | 0.71% | 0.48% | 1.65% | 1.52% | 2.57% | | 2.00% | 1.85% | 1.01% | 1.28% | 1.73% | 1.49% | 1.42% | 1.07% |