|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,229.00M | 6,619.00M | 6,851.00M | 6,961.00M | 7,303.00M | 7,254.00M | 6,984.00M | 6,892.00M | 6,933.00M | 6,421.00M | 6,169.00M | 6,314.00M | 6,545.00M | 6,556.00M | 6,398.00M | 6,575.00M | 6,804.00M | 7,058.00M | 7,477.00M | 7,928.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,755.00M | 6,126.00M | 5,086.00M | 6,812.00M | 7,175.00M | 7,168.00M | 5,348.00M | 6,399.00M | 6,411.00M | 5,927.00M | 5,658.00M | 5,827.00M | 5,998.00M | 5,952.00M | 5,807.00M | 5,987.00M | 6,181.00M | 6,373.00M | 6,747.00M | 7,177.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.00M | 491.00M | 505.00M | 487.00M | 525.00M | 499.00M | 465.00M | 476.00M | 519.00M | 433.00M | 437.00M | 471.00M | 531.00M | 594.00M | 563.00M | 572.00M | 614.00M | 679.00M | 702.00M | 747.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 15.00M | 15.00M | 22.00M | 21.00M | 19.00M | 19.00M | 20.00M | 17.00M | 17.00M | 16.00M | 16.00M | 16.00M | 17.00M | 21.00M | 21.00M | 16.00M | 15.00M | 16.00M | 23.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.00M | 225.00M | 192.00M | 241.00M | 245.00M | 243.00M | 145.00M | 235.00M | 221.00M | 205.00M | 261.00M | 213.00M | 216.00M | 241.00M | 234.00M | 233.00M | 260.00M | 270.00M | 289.00M | 334.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 2.00M | 5.00M | | | | 4.00M | 6.00M | | 13.00M | 156.00M | 9.00M | 2.00M | 2.00M | 3.00M | 7.00M | 42.00M | 5.00M | 48.00M | -2.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.00M | 227.00M | 197.00M | 241.00M | 245.00M | 243.00M | 149.00M | 241.00M | 221.00M | 218.00M | 417.00M | 222.00M | 218.00M | 243.00M | 237.00M | 240.00M | 302.00M | 275.00M | 337.00M | 332.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | 251.00M | 228.00M | 253.00M | 282.00M | 259.00M | 223.00M | 215.00M | 281.00M | 198.00M | 159.00M | 233.00M | 297.00M | 334.00M | 305.00M | 311.00M | 296.00M | 389.00M | 372.00M | 392.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | 251.00M | 228.00M | 253.00M | 282.00M | 259.00M | 223.00M | 215.00M | 281.00M | 198.00M | 159.00M | 233.00M | 297.00M | 334.00M | 305.00M | 311.00M | 296.00M | 389.00M | 372.00M | 392.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 117.00M | | | 59.00M | -122.00M | 16.00M | 15.00M | 13.00M | 12.00M | 16.00M | 16.00M | 16.00M | 13.00M | 13.00M | 10.00M | 15.00M | 13.00M | 13.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | -8.00M | 62.00M | 9.00M | -6.00M | -5.00M | -4.00M | -11.00M | -14.00M | -9.00M | -10.00M | -2.00M | 8.00M | -5.00M | 13.00M | -7.00M | 13.00M | -25.00M | -11.00M | 37.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.00M | 243.00M | 116.00M | 232.00M | 272.00M | 262.00M | 41.00M | 164.00M | 233.00M | 152.00M | 117.00M | 192.00M | 264.00M | 288.00M | 279.00M | 246.00M | 262.00M | 320.00M | 315.00M | 377.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 16.00M | 13.00M | 37.00M | 34.00M | 25.00M | 28.00M | 17.00M | 32.00M | 23.00M | -278.00M | 53.00M | 50.00M | 25.00M | 57.00M | 54.00M | 63.00M | 81.00M | 65.00M | 92.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.00M | 227.00M | 172.00M | 189.00M | 195.00M | 173.00M | 142.00M | 211.00M | 406.00M | 197.00M | 395.00M | 139.00M | 214.00M | 263.00M | 222.00M | 192.00M | 199.00M | 239.00M | 250.00M | 285.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 6.00M | 6.00M | 7.00M | 221.00M | 25.00M | 178.00M | 36.00M | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.00M | 227.00M | 103.00M | 195.00M | 238.00M | 237.00M | 13.00M | 147.00M | 201.00M | 129.00M | 395.00M | 139.00M | 214.00M | 263.00M | 222.00M | 192.00M | 199.00M | 239.00M | 250.00M | 285.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.00M | 227.00M | 103.00M | 19.00M | 43.00M | 64.00M | 224.00M | 64.00M | 205.00M | 104.00M | | | | | | 192.00M | 199.00M | 239.00M | 250.00M | 285.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.00M | 227.00M | 103.00M | 19.00M | 43.00M | 64.00M | 224.00M | 64.00M | 205.00M | 104.00M | | | | | | 192.00M | 199.00M | 239.00M | 250.00M | 285.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.00M | 227.00M | 103.00M | 19.00M | 43.00M | 64.00M | 224.00M | 64.00M | 205.00M | 104.00M | | | | | | 192.00M | 199.00M | 239.00M | 250.00M | 285.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70 | 0.48 | 0.22 | 0.04 | 0.09 | 0.14 | 0.49 | 0.14 | 0.46 | 0.24 | | | | | | 0.51 | 0.53 | 0.65 | 0.67 | 0.78 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69 | 0.48 | 0.21 | 0.04 | 0.09 | 0.14 | 0.48 | 0.14 | 0.46 | 0.24 | | | | | | 0.50 | 0.52 | 0.64 | 0.66 | 0.76 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.00M | 469.00M | 476.00M | 458.00M | 455.00M | 452.00M | 454.00M | 447.00M | 443.00M | 431.00M | 435.00M | 402.00M | 394.00M | 387.00M | 391.00M | 374.00M | 374.00M | 369.00M | 371.00M | 366.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.00M | 474.00M | 483.00M | 468.00M | 460.00M | 459.00M | 462.00M | 455.00M | 448.00M | 436.00M | 441.00M | 411.00M | 400.00M | 394.00M | 398.00M | 381.00M | 380.00M | 376.00M | 378.00M | 374.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.71M | 516.86M | 510.80M | 507.78M | 503.88M | 501.88M | 500.36M | 499.28M | 437.91M | 427.32M | 408.10M | 399.38M | 389.78M | 384.33M | 383.37M | 381.76M | 376.42M | 373.17M | 371.24M | 374.94M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | 251.00M | 228.00M | 253.00M | 282.00M | 259.00M | 223.00M | 215.00M | 281.00M | 198.00M | 159.00M | 233.00M | 297.00M | 334.00M | 305.00M | 311.00M | 296.00M | 389.00M | 372.00M | 392.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 43.00M | 56.00M | 35.00M | 44.00M | 35.00M | 201.00M | 56.00M | 49.00M | 50.00M | 52.00M | 56.00M | 53.00M | 57.00M | 52.00M | 51.00M | 52.00M | 58.00M | 54.00M | 60.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.43% | 6.58% | 11.21% | 15.95% | 12.50% | 9.54% | 68.29% | 10.37% | 13.73% | 15.13% | -237.61% | 27.60% | 18.94% | 8.68% | 20.43% | 21.95% | 24.05% | 25.31% | 20.63% | 24.40% |