|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,438.00M | 3,391.00M | 3,636.00M | 3,568.00M | 3,541.00M | 3,562.00M | 3,739.00M | 3,652.00M | 3,728.00M | 3,736.00M | 3,868.00M | 3,737.00M | 3,814.00M | 3,896.00M | 3,958.00M | 3,829.00M | 4,017.00M | 4,100.00M | 4,364.00M | 4,151.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,323.00M | 2,253.00M | 2,364.00M | 2,323.00M | 2,331.00M | 2,321.00M | 2,407.00M | 2,398.00M | 2,443.00M | 2,426.00M | 2,478.00M | 2,444.00M | 2,488.00M | 2,518.00M | 2,580.00M | 2,531.00M | 2,694.00M | 2,727.00M | 2,928.00M | 2,796.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,115.00M | 1,138.00M | 1,272.00M | 1,245.00M | 1,210.00M | 1,241.00M | 1,332.00M | 1,254.00M | 1,285.00M | 1,310.00M | 1,390.00M | 1,293.00M | 1,326.00M | 1,378.00M | 1,378.00M | 1,298.00M | 1,323.00M | 1,373.00M | 1,436.00M | 1,355.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.00M | 498.00M | 542.00M | 488.00M | 483.00M | 517.00M | 583.00M | 513.00M | 482.00M | 502.00M | 556.00M | 508.00M | 509.00M | 522.00M | 453.00M | 508.00M | 509.00M | 514.00M | 468.00M | 502.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 2.00M | 5.00M | 7.00M | 4.00M | 4.00M | 13.00M | 17.00M | 20.00M | 30.00M | 17.00M | 15.00M | 28.00M | 28.00M | -4.00M | 29.00M | 32.00M | 20.00M | 24.00M | 51.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 486.00M | 500.00M | 547.00M | 495.00M | 487.00M | 521.00M | 596.00M | 530.00M | 502.00M | 532.00M | 573.00M | 523.00M | 537.00M | 550.00M | 449.00M | 537.00M | 541.00M | 534.00M | 492.00M | 553.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.00M | 302.00M | 463.00M | 495.00M | 453.00M | 472.00M | 379.00M | 471.00M | 524.00M | 481.00M | 501.00M | 506.00M | 520.00M | 550.00M | 626.00M | 496.00M | 506.00M | 553.00M | 627.00M | 514.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.00M | 302.00M | 463.00M | 495.00M | 453.00M | 472.00M | 379.00M | 471.00M | 524.00M | 481.00M | 501.00M | 506.00M | 520.00M | 550.00M | 626.00M | 496.00M | 506.00M | 553.00M | 627.00M | 514.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | 2.00M | 1.00M | 2.00M | 4.00M | 6.00M | 6.00M | 4.00M | 14.00M | 12.00M | 11.00M | 12.00M | 13.00M | 11.00M | 11.00M | 10.00M | 13.00M | 11.00M | 10.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | -1.00M | 2.00M | -10.00M | -33.00M | -8.00M | 18.00M | 26.00M | 16.00M | 35.00M | 47.00M | | 67.00M | -44.00M | -12.00M | -15.00M | | 31.00M | 103.00M | -4.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 62.00M | 2.00M | -10.00M | -33.00M | -8.00M | 18.00M | 26.00M | 16.00M | 35.00M | 47.00M | -11.00M | 67.00M | -44.00M | 78.00M | -15.00M | -11.00M | 31.00M | 94.00M | -4.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.00M | 273.00M | 376.00M | 400.00M | 328.00M | 360.00M | 275.00M | 362.00M | 375.00M | 349.00M | 373.00M | 340.00M | 436.00M | 349.00M | 544.00M | 323.00M | 323.00M | 408.00M | 537.00M | 328.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 12.00M | 59.00M | 71.00M | 71.00M | 70.00M | 48.00M | 71.00M | 81.00M | 51.00M | -102.00M | 49.00M | 75.00M | 65.00M | 112.00M | 61.00M | 56.00M | 76.00M | 59.00M | 59.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 261.00M | 318.00M | 325.00M | 256.00M | 289.00M | 239.00M | 289.00M | 297.00M | 303.00M | 469.00M | 288.00M | 363.00M | 285.00M | 432.00M | 262.00M | 266.00M | 332.00M | 515.00M | 269.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 1.00M | -4.00M | -1.00M | -7.00M | | -2.00M | 3.00M | 5.00M | -6.00M | -3.00M | 2.00M | 1.00M | 5.00M | -13.00M | -1.00M | | 36.00M | 6.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -8.00M | -128.00M | -127.00M | -128.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 1.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.00M | 261.00M | 317.00M | 329.00M | 257.00M | 290.00M | 227.00M | 291.00M | 294.00M | 298.00M | 475.00M | 291.00M | 361.00M | 284.00M | 432.00M | 262.00M | 267.00M | 332.00M | 478.00M | 269.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.00M | 261.00M | 317.00M | 329.00M | 257.00M | 290.00M | 227.00M | 291.00M | 294.00M | 298.00M | 475.00M | 291.00M | 361.00M | 284.00M | 432.00M | 262.00M | 267.00M | 332.00M | 478.00M | 269.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.00M | 261.00M | 317.00M | 329.00M | 257.00M | 290.00M | 227.00M | 291.00M | 294.00M | 298.00M | 475.00M | 291.00M | 361.00M | 284.00M | 432.00M | 254.00M | 259.00M | 204.00M | 351.00M | 141.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.00M | 261.00M | 317.00M | 329.00M | 257.00M | 290.00M | 227.00M | 291.00M | 294.00M | 298.00M | 475.00M | 291.00M | 361.00M | 284.00M | 432.00M | 254.00M | 259.00M | 204.00M | 351.00M | 141.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91 | 1.36 | 1.67 | 1.71 | 1.36 | 1.52 | 1.23 | 1.56 | 1.61 | 1.66 | 2.57 | 1.58 | 1.99 | 1.57 | 2.43 | 1.42 | 1.55 | 1.94 | 3.01 | 1.63 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90 | 1.34 | 1.63 | 1.68 | 1.34 | 1.49 | 1.20 | 1.53 | 1.59 | 1.63 | 2.53 | 1.56 | 1.97 | 1.55 | 2.41 | 1.40 | 1.54 | 1.93 | 2.98 | 1.61 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.60M | 191.50M | 191.40M | 190.00M | 189.20M | 186.50M | 187.60M | 185.80M | 184.40M | 184.40M | 183.80M | 181.90M | 182.00M | 182.10M | 181.30M | 175.70M | 173.70M | 170.20M | 171.90M | 168.40M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.90M | 195.00M | 195.00M | 193.40M | 191.10M | 191.30M | 190.60M | 188.60M | 187.60M | 186.90M | 186.30M | 184.30M | 184.30M | 184.30M | 183.40M | 177.40M | 173.20M | 171.70M | 173.50M | 169.80M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.00M | 302.00M | 463.00M | 495.00M | 453.00M | 472.00M | 379.00M | 471.00M | 524.00M | 481.00M | 501.00M | 506.00M | 520.00M | 550.00M | 626.00M | 496.00M | 506.00M | 553.00M | 627.00M | 514.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 92.00M | 90.00M | 86.00M | 94.00M | 108.00M | 128.00M | 141.00M | 169.00M | 181.00M | 181.00M | 166.00M | 163.00M | 170.00M | 171.00M | 165.00M | 182.00M | 189.00M | 193.00M | 192.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.62% | 4.40% | 15.69% | 17.75% | 21.65% | 19.44% | 17.45% | 19.61% | 21.60% | 14.61% | -27.35% | 14.41% | 17.20% | 18.62% | 20.59% | 18.89% | 17.34% | 18.63% | 10.99% | 17.99% |