|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,511.00M | 3,979.00M | 4,934.00M | 5,054.00M | 4,908.00M | 5,212.00M | 5,311.00M | 5,374.00M | 4,941.00M | 4,867.00M | 5,142.00M | 5,116.00M | 4,537.00M | 4,570.00M | 4,824.00M | 4,947.00M | 4,253.00M | 4,465.00M | 4,645.00M | 4,917.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,751.00M | 3,078.00M | 3,894.00M | 3,969.00M | 3,966.00M | 4,172.00M | 4,305.00M | 4,512.00M | 4,193.00M | 4,123.00M | 4,171.00M | 4,095.00M | 3,722.00M | 3,627.00M | 3,882.00M | 3,961.00M | 3,513.00M | 3,705.00M | 3,801.00M | 3,890.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 760.00M | 901.00M | 1,040.00M | 1,085.00M | 942.00M | 1,040.00M | 1,006.00M | 862.00M | 748.00M | 744.00M | 971.00M | 1,021.00M | 815.00M | 943.00M | 942.00M | 986.00M | 740.00M | 760.00M | 844.00M | 1,027.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 564.00M | 658.00M | 727.00M | 750.00M | 688.00M | 717.00M | 696.00M | 697.00M | 664.00M | 708.00M | 673.00M | 769.00M | 696.00M | 731.00M | 663.00M | 692.00M | 650.00M | 692.00M | 676.00M | 701.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 18.00M | 13.00M | 12.00M | 11.00M | 26.00M | 45.00M | 47.00M | 32.00M | 72.00M | 198.00M | 200.00M | 22.00M | 19.00M | 11.00M | 34.00M | 81.00M | 59.00M | 21.00M | 33.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | | 10.00M | 554.00M | 4.00M | 95.00M | | 24.00M | 2.00M | 60.00M | 6.00M | 36.00M | -2.00M | 96.00M | 1.00M | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 614.00M | 676.00M | 740.00M | 762.00M | 699.00M | 743.00M | 741.00M | 744.00M | 696.00M | 780.00M | 871.00M | 969.00M | 718.00M | 750.00M | 674.00M | 726.00M | 731.00M | 751.00M | 697.00M | 734.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.00M | 225.00M | 300.00M | 323.00M | 243.00M | 297.00M | 265.00M | 118.00M | 52.00M | -36.00M | 100.00M | 52.00M | 97.00M | 193.00M | 268.00M | 260.00M | 9.00M | 9.00M | 147.00M | 293.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.00M | 225.00M | 300.00M | 323.00M | 243.00M | 297.00M | 265.00M | 118.00M | 52.00M | -36.00M | 100.00M | 52.00M | 97.00M | 193.00M | 268.00M | 260.00M | 9.00M | 9.00M | 147.00M | 293.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 6.00M | 7.00M | 5.00M | 6.00M | 11.00M | 12.00M | 16.00M | 18.00M | 21.00M | 29.00M | 15.00M | 12.00M | 14.00M | | 10.00M | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -30.00M | 2.00M | -20.00M | -2.00M | 1.00M | -8.00M | -200.00M | -12.00M | -36.00M | -21.00M | -149.00M | -33.00M | -26.00M | -36.00M | -39.00M | 4.00M | -31.00M | -91.00M | -141.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | -30.00M | -9.00M | -21.00M | -5.00M | 65.00M | -42.00M | -227.00M | -25.00M | -36.00M | -21.00M | -149.00M | -33.00M | -26.00M | -36.00M | -39.00M | -25.00M | -31.00M | -91.00M | -141.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 98.00M | 187.00M | -420.00M | 134.00M | 252.00M | 106.00M | -93.00M | 59.00M | -210.00M | -59.00M | -352.00M | -52.00M | 133.00M | -27.00M | 88.00M | 131.00M | 305.00M | -733.00M | 164.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 27.00M | 53.00M | 1.50M | 38.00M | 82.00M | 58.00M | -16.00M | -1.00M | -2.00M | 25.00M | -12.00M | 6.00M | 60.00M | 9.00M | 20.00M | 13.00M | 24.00M | 1,464.00M | 66.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 67.00M | 132.00M | 1,277.00M | 96.00M | 170.00M | 48.00M | -111.00M | -99.00M | -208.00M | -84.00M | -338.00M | -70.00M | 79.00M | -36.00M | 62.00M | 118.00M | 281.00M | -2197.00M | 105.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 4.00M | 2.00M | 4.00M | | 4.00M | 4.00M | -4.00M | 2.00M | | 5.00M | -9.00M | -1.00M | -6.00M | 1.00M | -5.00M | 3.00M | 27.00M | -2.00M | -7.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 71.00M | 134.00M | -421.50M | 96.00M | 170.00M | 48.00M | -77.00M | 60.00M | -208.00M | -84.00M | -340.00M | -58.00M | 73.00M | -36.00M | 68.00M | 118.00M | 281.00M | -2197.00M | 98.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 71.00M | 134.00M | -421.50M | 96.00M | 170.00M | 48.00M | -77.00M | 60.00M | -208.00M | -84.00M | -340.00M | -58.00M | 73.00M | -36.00M | 68.00M | 118.00M | 281.00M | -2197.00M | 98.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 71.00M | 134.00M | -421.50M | 96.00M | 170.00M | 48.00M | -77.00M | 60.00M | -208.00M | -84.00M | -340.00M | -58.00M | 73.00M | -36.00M | 68.00M | 118.00M | 281.00M | -2197.00M | 98.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 71.00M | 134.00M | -421.50M | 96.00M | 170.00M | 48.00M | -77.00M | 60.00M | -208.00M | -84.00M | -340.00M | -58.00M | 73.00M | -36.00M | 68.00M | 118.00M | 281.00M | -2197.00M | 98.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05 | 0.27 | 0.47 | 2.09 | 0.34 | 0.58 | 0.16 | -0.41 | -0.35 | -0.73 | -0.31 | -1.16 | -0.24 | 0.28 | -0.13 | 0.25 | 0.40 | 0.88 | -7.62 | 0.36 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05 | 0.27 | 0.46 | 2.07 | 0.33 | 0.58 | 0.16 | -0.40 | -0.35 | -0.73 | -0.31 | -1.16 | -0.24 | 0.28 | -0.13 | 0.25 | 0.40 | 0.87 | -7.62 | 0.36 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.00M | 244.00M | 254.00M | 261.00M | 284.00M | 284.00M | 284.00M | 284.00M | 285.00M | 285.00M | 285.00M | 285.00M | 286.00M | 286.00M | 286.00M | 287.00M | 287.00M | 287.00M | 287.00M | 288.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.00M | | | | 286.00M | | | | 285.00M | 286.00M | 288.00M | 287.00M | 288.00M | 289.00M | 290.00M | 288.00M | 288.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 159.00M | 300.00M | 323.00M | 136.00M | 21.00M | 265.00M | 118.00M | -45.00M | -153.00M | 100.00M | 52.00M | -45.00M | 37.00M | 268.00M | 260.00M | 178.00M | 289.00M | 147.00M | 293.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 97.00M | 104.00M | 107.00M | 104.00M | 110.00M | 117.00M | 120.00M | 127.00M | 138.00M | 138.00M | 129.00M | 126.00M | 130.00M | 135.00M | 131.00M | 115.00M | 112.00M | 114.00M | 104.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.45% | 27.55% | 28.34% | -0.36% | 28.36% | 32.54% | 54.72% | 17.20% | -1.69% | 0.95% | -42.37% | 3.41% | -11.54% | 45.11% | -33.33% | 22.73% | 9.92% | 7.87% | -199.73% | 40.24% |