|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,329.00M | 1,749.00M | 1,836.00M | 1,721.00M | 2,240.00M | 2,368.00M | 2,444.00M | 2,293.00M | 2,660.00M | 2,673.00M | 2,609.00M | 2,573.00M | 2,951.00M | 2,867.00M | 2,783.00M | 2,695.00M | 3,137.00M | 3,120.00M | 3,087.00M | 2,937.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.00M | 200.00M | 227.00M | 185.00M | 257.00M | 263.00M | 294.00M | 251.00M | 297.00M | 301.00M | 292.00M | 247.00M | 298.00M | 288.00M | 293.00M | | | | | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,187.00M | 1,549.00M | 1,609.00M | 1,536.00M | 1,983.00M | 2,105.00M | 2,150.00M | 2,042.00M | 2,363.00M | 2,372.00M | 2,317.00M | 2,326.00M | 2,653.00M | 2,579.00M | 2,490.00M | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.00M | 107.00M | 103.00M | 91.00M | 103.00M | 93.00M | 95.00M | 91.00M | 111.00M | 96.00M | 110.00M | 104.00M | 113.00M | 101.00M | 97.00M | 94.00M | 109.00M | 95.00M | 95.00M | 103.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,630.00M | 1,744.00M | 1,790.00M | 1,821.00M | 1,759.00M | 1,895.00M | 1,902.00M | 1,994.00M | 1,849.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,007.00M | -8.00M | 1.00M | 1,261.00M | 1,539.00M | | | | | | | 7.00M | | -2.00M | | | | | | 307.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,105.00M | 1,309.00M | 1,504.00M | 1,352.00M | 1,642.00M | 1,745.00M | 1,940.00M | 1,795.00M | 1,986.00M | 2,020.00M | 2,209.00M | 2,047.00M | 2,226.00M | 2,242.00M | 2,294.00M | 2,159.00M | 2,359.00M | 2,343.00M | 2,485.00M | 2,259.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.00M | 432.00M | 333.00M | 369.00M | 598.00M | 623.00M | 504.00M | 498.00M | 674.00M | 653.00M | 400.00M | 533.00M | 725.00M | 623.00M | 489.00M | 536.00M | 778.00M | 777.00M | 602.00M | 678.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.00M | 432.00M | 333.00M | 369.00M | 598.00M | 623.00M | 504.00M | 498.00M | 674.00M | 653.00M | 400.00M | 533.00M | 725.00M | 623.00M | 489.00M | 536.00M | 778.00M | 777.00M | 602.00M | 678.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 92.00M | 16.00M | 6.00M | 10.00M | 1.00M | 12.00M | -6.00M | -7.00M | -3.00M | -1.00M | 8.00M | 11.00M | -1.00M | 2.00M | -1.00M | -9.00M | -5.00M | 7.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 12.00M | 7.00M | 16.00M | 11.00M | 13.00M | 28.00M | 12.00M | 11.00M | 15.00M | 74.00M | -36.00M | 37.00M | 26.00M | -99.00M | 26.00M | 3.00M | -5.00M | 117.00M | 22.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 340.00M | 237.00M | 291.00M | 513.00M | 527.00M | 403.00M | 302.00M | 568.00M | 548.00M | 274.00M | 365.00M | 591.00M | 491.00M | 336.00M | 410.00M | 629.00M | 604.00M | 429.00M | 518.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 100.00M | 89.00M | 80.00M | 146.00M | 181.00M | 70.00M | 93.00M | 155.00M | 169.00M | 124.00M | 97.00M | 169.00M | 147.00M | -169.00M | 110.00M | 187.00M | 183.00M | 131.00M | 135.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 240.00M | 151.00M | 211.00M | 367.00M | 347.00M | 333.00M | 209.00M | 413.00M | 377.00M | 140.00M | 265.00M | 421.00M | 344.00M | 501.00M | 300.00M | 440.00M | 420.00M | 294.00M | 383.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -1.00M | 1.00M | -1.00M | -1.00M | -1.00M | 5.00M | 3.00M | 2.00M | 2.00M | 3.00M | 3.00M | 1.00M | | | | 2.00M | 1.00M | 1.00M | -2.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 240.00M | 148.00M | 211.00M | 367.00M | 346.00M | 333.00M | 209.00M | 413.00M | 379.00M | 150.00M | 268.00M | 422.00M | 344.00M | 505.00M | 300.00M | 442.00M | 421.00M | 298.00M | 383.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 240.00M | 148.00M | 211.00M | 367.00M | 346.00M | 333.00M | 209.00M | 413.00M | 379.00M | 150.00M | 268.00M | 422.00M | 344.00M | 505.00M | 300.00M | 442.00M | 421.00M | 298.00M | 383.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 240.00M | 148.00M | 211.00M | 367.00M | 346.00M | 333.00M | 209.00M | 413.00M | 379.00M | 150.00M | 268.00M | 422.00M | 344.00M | 505.00M | 300.00M | 442.00M | 421.00M | 298.00M | 383.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 240.00M | 148.00M | 211.00M | 367.00M | 346.00M | 333.00M | 209.00M | 413.00M | 379.00M | 150.00M | 268.00M | 422.00M | 344.00M | 505.00M | 300.00M | 442.00M | 421.00M | 298.00M | 383.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47 | 0.86 | 0.53 | 0.76 | 1.33 | 1.27 | 1.21 | 0.77 | 1.56 | 1.45 | 0.59 | 1.05 | 1.69 | 1.40 | 2.07 | 1.25 | 1.85 | 1.79 | 1.29 | 1.68 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46 | 0.86 | 0.52 | 0.75 | 1.32 | 1.26 | 1.21 | 0.77 | 1.55 | 1.44 | 0.59 | 1.04 | 1.67 | 1.38 | 2.05 | 1.23 | 1.84 | 1.78 | 1.28 | 1.66 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.00M | 279.00M | 279.00M | 279.00M | 278.00M | 273.00M | | 266.00M | 265.00M | 260.00M | 262.00M | 252.00M | 249.00M | 249.00M | 248.00M | 240.00M | 237.00M | 237.00M | 236.00M | 229.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.00M | 432.00M | 333.00M | 369.00M | 598.00M | 623.00M | 504.00M | 498.00M | 674.00M | 653.00M | 400.00M | 533.00M | 725.00M | 623.00M | 489.00M | 536.00M | 778.00M | 777.00M | 602.00M | 678.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.00M | 98.00M | 95.00M | 90.00M | 99.00M | 106.00M | 120.00M | 116.00M | 111.00M | 113.00M | 124.00M | 131.00M | 141.00M | 140.00M | 157.00M | 145.00M | 151.00M | 159.00M | 165.00M | 162.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79% | 29.41% | 37.55% | 27.49% | 28.46% | 34.35% | 17.37% | 30.79% | 27.29% | 30.84% | 45.26% | 26.58% | 28.60% | 29.94% | -50.30% | 26.83% | 29.73% | 30.30% | 30.54% | 26.06% |