|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,840.70M | 4,062.60M | 1,071.30M | 3,899.60M | 2,923.00M | 2,866.80M | 2,929.70M | 3,037.80M | 3,033.70M | 3,056.80M | 3,033.30M | 3,176.60M | 3,220.90M | 3,282.00M | 3,329.40M | 3,345.10M | 3,527.30M | 3,563.50M | 3,515.80M | 3,537.60M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,575.90M | 2,677.10M | 328.20M | 2,666.70M | 1,980.50M | 1,980.60M | 2,131.60M | 2,187.70M | 2,191.50M | 2,205.60M | 2,211.90M | 2,279.30M | 2,294.50M | 2,377.60M | 2,433.10M | 2,397.10M | 2,481.10M | 2,538.40M | 2,522.60M | 2,523.80M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,264.80M | 1,385.50M | 743.10M | 1,232.90M | 942.50M | 886.20M | 798.10M | 850.10M | 842.20M | 851.20M | 821.40M | 897.30M | 926.40M | 904.40M | 896.30M | 948.00M | 1,046.20M | 1,025.10M | 993.20M | 1,013.80M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.40M | 92.20M | -47.20M | 67.10M | 49.80M | 49.00M | 44.60M | 53.40M | 51.50M | 55.70M | 59.20M | 60.10M | 62.20M | 63.70M | 70.40M | 69.60M | 68.30M | 69.50M | 72.60M | 75.60M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 458.70M | 519.90M | 281.90M | 464.10M | 432.40M | 453.20M | 455.50M | 457.20M | 505.80M | 525.50M | 532.90M | 508.40M | 557.80M | 568.60M | 595.20M | 546.00M | 579.30M | 552.40M | 538.60M | 551.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 6.50M | -11.30M | 12.60M | 31.50M | 10.00M | 9.00M | 7.50M | 15.80M | 7.50M | 18.30M | 5.00M | 11.60M | 18.00M | 11.40M | 6.40M | 4.10M | 5.90M | | 6.40M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.30M | 526.40M | 270.60M | 476.70M | 463.90M | 463.20M | 464.50M | 464.70M | 521.60M | 533.00M | 551.20M | 513.40M | 569.40M | 586.60M | 606.60M | 552.40M | 583.40M | 558.30M | 538.60M | 557.40M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 704.10M | 766.90M | 519.70M | 687.90M | 428.80M | 374.00M | 28.50M | 329.80M | 266.30M | 252.30M | -122.80M | 321.30M | 294.80M | 254.10M | 216.50M | 326.00M | 394.50M | 396.60M | 267.60M | 380.80M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 704.10M | 766.90M | 519.70M | 687.90M | 428.80M | 374.00M | 28.50M | 329.80M | 266.30M | 252.30M | -122.80M | 321.30M | 294.80M | 254.10M | 216.50M | 326.00M | 394.50M | 396.60M | 267.60M | 380.80M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 3.20M | 0.50M | 1.10M | 1.70M | 3.70M | 1.30M | 2.20M | 4.50M | 15.90M | 6.20M | 2.90M | 1.30M | 3.10M | 15.00M | 6.50M | 1.70M | 3.50M | 3.50M | 12.20M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.10M | 31.90M | -36.00M | -10.10M | -29.50M | -17.60M | 30.60M | -6.90M | -16.90M | 21.10M | 18.20M | 20.00M | 19.50M | 4.30M | 16.40M | -1.00M | -32.70M | -1.90M | -19.40M | -13.10M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.10M | 31.90M | -36.00M | -10.10M | -29.50M | -17.60M | 30.60M | -6.90M | -16.90M | 21.10M | 18.20M | 20.00M | 19.50M | 4.30M | 16.40M | -1.00M | -32.70M | -1.90M | -19.40M | -13.10M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 650.60M | 768.20M | 447.00M | 640.10M | 360.10M | 315.50M | 10.20M | 272.30M | 205.00M | 238.70M | -147.10M | 297.40M | 267.70M | 210.60M | 183.80M | 275.20M | 304.70M | 337.00M | 190.60M | 319.70M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.60M | 180.40M | 75.30M | 148.00M | 92.10M | 38.20M | -26.90M | 63.90M | 49.80M | 55.10M | 19.70M | 69.10M | 62.10M | 41.00M | 40.20M | 62.20M | 66.40M | 75.50M | 25.70M | 41.70M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.40M | 587.30M | 371.70M | 491.60M | 358.60M | 277.30M | -199.50M | 212.90M | 188.90M | 183.30M | -166.80M | 228.00M | 205.30M | 169.60M | 144.50M | 213.00M | 237.90M | 261.10M | 164.90M | 277.80M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 8.40M | 5.60M | 3.40M | 1.40M | 1.70M | -1.10M | -2.10M | 0.90M | -0.30M | 0.10M | 0.10M | -0.30M | -0.50M | -0.70M | -0.30M | -1.70M | -5.20M | -6.10M | -5.10M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.50M | 0.60M | 0.50M | 0.30M | 0.40M | 0.30M | 0.40M | 0.20M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.20M | 0.20M | 0.40M | 0.40M | 0.20M | 0.20M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.00M | 587.80M | 371.70M | 492.10M | 268.00M | 277.30M | 37.10M | 208.40M | 155.20M | 183.60M | -166.80M | 228.30M | 205.60M | 169.60M | 143.60M | 213.00M | 238.30M | 261.50M | 164.90M | 278.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.00M | 587.80M | 371.70M | 492.10M | 90.90M | 75.90M | 39.30M | 4.90M | 33.90M | | | | | | | 213.00M | 238.30M | 261.50M | 164.90M | 278.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.00M | 587.80M | 371.70M | 492.10M | 90.90M | 75.90M | 39.30M | 4.90M | 33.90M | | | | | | | 213.00M | 238.30M | 261.50M | 164.90M | 278.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.00M | 587.80M | 371.70M | 492.10M | 90.90M | 75.90M | 39.30M | 4.90M | 33.90M | | | | | | | 213.00M | 238.30M | 261.50M | 164.90M | 278.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80 | 6.10 | 3.92 | 5.27 | 2.90 | 3.91 | -2.09 | 2.35 | 2.13 | 2.12 | -1.87 | 2.71 | 2.44 | 2.02 | 1.72 | 2.54 | 2.85 | 3.14 | 2.00 | 3.37 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76 | 6.05 | 3.89 | 5.23 | 3.87 | 3.06 | 0.95 | 2.34 | 1.74 | 2.11 | -2.30 | 2.69 | 2.43 | 2.00 | 1.71 | 2.52 | 2.84 | 3.12 | 1.98 | 3.35 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.50M | 97.10M | 96.70M | 93.20M | 92.70M | 91.90M | 91.10M | 88.40M | 88.70M | 86.60M | 87.10M | 84.10M | 84.10M | 84.00M | 83.90M | 83.60M | 83.40M | 83.40M | 83.20M | 82.30M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 704.10M | 766.90M | 519.70M | 687.90M | 428.80M | 374.00M | 28.50M | 329.80M | 266.30M | 252.30M | -122.80M | 321.30M | 294.80M | 254.10M | 216.50M | 326.00M | 394.50M | 396.60M | 267.60M | 380.80M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.30M | 42.20M | 42.80M | 42.20M | 42.30M | 46.30M | 49.10M | 50.70M | 49.80M | 50.30M | 48.80M | 46.90M | 47.60M | 50.40M | 63.40M | 56.00M | 57.10M | 56.00M | 55.00M | 55.10M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.07% | 23.48% | 16.85% | 23.12% | 25.58% | 12.11% | -263.73% | 23.47% | 24.29% | 23.08% | -13.39% | 23.23% | 23.20% | 19.47% | 21.87% | 22.60% | 21.79% | 22.40% | 13.48% | 13.04% |