|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,583.00M | 1,618.00M | -4065.00M | 166.00M | 167.00M | 1,746.00M | 1,764.00M | 149.00M | 139.00M | 90.00M | 43.00M | 46.00M | 43.00M | 54.00M | -3149.00M | 1,061.00M | 52.00M | 60.00M | 4,102.00M | 49.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 26.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,478.00M | 1,503.00M | -4203.00M | 53.00M | 55.00M | 1,627.00M | 1,642.00M | 45.00M | 41.00M | 24.00M | 7.00M | 17.00M | 18.00M | 27.00M | -3175.00M | 1,033.00M | 25.00M | 30.00M | 4,073.00M | 23.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 90.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 1.00M | | -1.00M | | 1.00M | 72.00M | 1.00M | 11.00M | 19.00M | 38.00M | -67.00M | | | | | 14.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 908.00M | 925.00M | 951.00M | 943.00M | 950.00M | 957.00M | 961.00M | 950.00M | 989.00M | 933.00M | -811.00M | 469.00M | 457.00M | 457.00M | 524.00M | 447.00M | 455.00M | 450.00M | 454.00M | 441.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 545.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 465.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 465.00M |
|
Non Operating Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -4.00M | -129.00M | -26.00M | | -2.00M | -23.00M | -3.00M | -2.00M | | 5.00M | 2.00M | 1.00M | -5.00M | 3.00M | 1.00M | 2.00M | | 3.00M | -1.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 225.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 5.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.00M | 350.00M | 291.00M | 421.00M | 421.00M | 419.00M | 416.00M | 418.00M | 456.00M | 265.00M | 363.00M | 311.00M | 265.00M | 303.00M | -4767.00M | -464.00M | 291.00M | 277.00M | 294.00M | 220.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 220.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | 418.00M | 455.00M | 265.00M | 98.00M | | -14.00M | 9.00M | -12.00M | 82.00M | -252.00M | 277.00M | -2237.00M | 276.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | 418.00M | 455.00M | 265.00M | 98.00M | | -14.00M | 9.00M | -12.00M | 82.00M | -252.00M | 277.00M | -2237.00M | 276.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.00M | 351.00M | 353.00M | | | | | 418.00M | 455.00M | 265.00M | 98.00M | | -14.00M | 9.00M | -12.00M | 82.00M | -252.00M | 277.00M | -2237.00M | 276.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77 | 0.81 | 0.82 | | | | | 0.97 | 1.05 | 0.61 | 0.23 | | -0.03 | 0.02 | -0.03 | 0.19 | -0.58 | 0.64 | -5.14 | 0.63 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77 | 0.81 | 0.81 | | | | | 0.96 | 1.05 | 0.61 | 0.23 | | -0.03 | 0.02 | -0.03 | 0.19 | -0.58 | 0.63 | -5.12 | 0.63 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 432.00M | 432.00M | 432.00M | 433.00M | 433.00M | 433.00M | 433.00M | 433.00M | 434.00M | 434.00M | 434.00M | 434.00M | 435.00M | 435.00M | 434.00M | 435.00M | 435.00M | 435.00M | 435.00M | 436.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 436.00M | 434.00M | 436.00M | 437.00M | 437.00M | 437.00M | 437.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 465.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.00M | 163.00M | 115.00M | 225.00M | 165.00M | 177.00M | 54.00M | 249.00M | 208.00M | 217.00M | 420.00M | 226.00M | 230.00M | 236.00M | 538.00M | 315.00M | 243.00M | 247.00M | 246.00M | 242.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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% | 2.22% |