|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,171.00M | 3,435.00M | 3,297.00M | 3,186.00M | 3,348.00M | 3,341.00M | 3,104.00M | 3,001.00M | 3,349.00M | 3,448.00M | 3,568.00M | 2,904.00M | 3,703.00M | 3,711.00M | 3,453.00M | 3,226.00M | 3,463.00M | 3,642.00M | 3,499.00M | 3,312.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,877.00M | 2,020.00M | 1,953.00M | 1,917.00M | 1,991.00M | 1,974.00M | 1,828.00M | 1,778.00M | 1,977.00M | 2,034.00M | 2,178.00M | 1,727.00M | 2,251.00M | 2,270.00M | 2,115.00M | 1,957.00M | 2,086.00M | 2,230.00M | 2,158.00M | 2,057.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,294.00M | 1,415.00M | 1,344.00M | 1,269.00M | 1,357.00M | 1,367.00M | 1,276.00M | 1,223.00M | 1,372.00M | 1,414.00M | 1,390.00M | 1,177.00M | 1,452.00M | 1,441.00M | 1,338.00M | 1,269.00M | 1,377.00M | 1,412.00M | 1,341.00M | 1,255.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 849.00M | 901.00M | 898.00M | 920.00M | 924.00M | 898.00M | 861.00M | 861.00M | 931.00M | 938.00M | 979.00M | 849.00M | 1,044.00M | 976.00M | 931.00M | 885.00M | 989.00M | 998.00M | 958.00M | 948.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 5.00M | 3.00M | 19.00M | 3.00M | 1.00M | 1.00M | | 18.00M | 8.00M | 3.00M | 46.00M | 2.00M | 49.00M | 1.00M | 1.00M | 11.00M | 1.00M | 5.00M | 36.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -1.00M | | | 155.00M | 4.00M | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.00M | 906.00M | 901.00M | 939.00M | 927.00M | 899.00M | 862.00M | 861.00M | 949.00M | 946.00M | 982.00M | 895.00M | 1,046.00M | 1,025.00M | 932.00M | 886.00M | 1,000.00M | 999.00M | 963.00M | 984.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.00M | 445.00M | 378.00M | 280.00M | 371.00M | 559.00M | 358.00M | 293.00M | 365.00M | 407.00M | 308.00M | -17.00M | 289.00M | 329.00M | 299.00M | 259.00M | 287.00M | 312.00M | 274.00M | 153.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.00M | 445.00M | 378.00M | 280.00M | 371.00M | 559.00M | 358.00M | 293.00M | 365.00M | 407.00M | 308.00M | -17.00M | 289.00M | 329.00M | 299.00M | 259.00M | 287.00M | 312.00M | 274.00M | 153.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.00M | -16.00M | -16.00M | | -15.00M | -14.00M | -17.00M | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 24.00M | | 6.00M | 1.00M | | 8.00M | 6.00M | 9.00M | 11.00M | 14.00M | -75.00M | 6.00M | 3.00M | 7.00M | -35.00M | 11.00M | 11.00M | 4.00M | -56.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 6.00M | 3.00M | 6.00M | 1.00M | | -11.00M | 57.00M | -4.00M | 11.00M | 14.00M | 26.00M | 6.00M | 3.00M | 7.00M | 203.00M | -51.00M | 11.00M | 4.00M | 338.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.00M | 411.00M | 365.00M | 270.00M | 356.00M | 543.00M | 347.00M | 272.00M | 361.00M | 389.00M | 263.00M | 210.00M | 231.00M | 266.00M | 246.00M | 202.00M | 236.00M | 260.00M | 223.00M | 105.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 108.00M | 89.00M | 41.00M | 89.00M | 127.00M | 88.00M | 81.00M | 94.00M | 109.00M | 60.00M | 41.00M | 71.00M | 82.00M | 61.00M | 55.00M | 66.00M | 68.00M | 45.00M | 31.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.00M | 305.00M | 284.00M | 237.00M | 269.00M | 420.00M | 261.00M | 189.00M | 270.00M | 282.00M | 207.00M | 179.00M | 158.00M | 186.00M | 187.00M | 178.00M | 169.00M | 193.00M | 178.00M | 74.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 3.00M | 8.00M | 6.00M | 2.00M | 4.00M | 2.00M | 3.00M | 3.00M | 2.00M | 4.00M | 6.00M | 2.00M | -2.00M | -3.00M | 11.00M | 1.00M | -1.00M | | 1.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -16.09M | -16.05M | -15.00M | -15.00M | -15.00M | -15.00M | -14.00M | -14.00M | -15.00M | -15.00M | -14.00M | -14.00M | -15.00M | -16.00M | -15.00M | -15.00M | -25.00M | -25.00M | -24.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | 1.00M | | 1.00M | | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.00M | 303.00M | 276.00M | 229.00M | 267.00M | 416.00M | 259.00M | 191.00M | 267.00M | 280.00M | 203.00M | 169.00M | 160.00M | 184.00M | 185.00M | 147.00M | 170.00M | 192.00M | 178.00M | 74.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.00M | | 1.00M | 1.00M | | | 1.00M | 3.00M | 160.00M | 184.00M | 4.00M | 5.00M | 170.00M | 192.00M | 2.00M | -9.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -16.09M | -16.05M | -14.00M | -11.00M | 420.00M | 262.00M | 194.00M | -14.00M | 281.00M | 208.00M | 177.00M | 146.00M | 169.00M | -12.00M | -10.00M | 155.00M | 167.00M | -23.00M | -33.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -16.09M | -16.05M | -14.00M | -11.00M | 420.00M | 262.00M | 194.00M | -14.00M | 281.00M | 208.00M | 177.00M | 146.00M | 169.00M | -12.00M | -10.00M | 155.00M | 167.00M | -23.00M | -33.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88 | 1.01 | 0.97 | 0.82 | 0.94 | 1.49 | 0.96 | 0.76 | 1.01 | 1.05 | 0.78 | 0.66 | 0.59 | 0.70 | 0.71 | 0.67 | 0.65 | 0.75 | 0.70 | 0.26 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88 | 1.01 | 0.96 | 0.81 | 0.95 | 1.49 | 0.95 | 0.72 | 1.01 | 1.05 | 0.78 | 0.65 | 0.59 | 0.70 | 0.73 | 0.53 | 0.65 | 0.75 | 0.70 | 0.25 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.10M | 301.80M | 294.00M | 296.80M | 285.70M | 281.40M | 280.20M | 277.10M | 267.40M | 267.60M | | 267.60M | 267.10M | 266.20M | 264.90M | 263.60M | 259.10M | 258.60M | 258.10M | 257.50M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.00M | 445.00M | 378.00M | 280.00M | 371.00M | 559.00M | 358.00M | 293.00M | 365.00M | 407.00M | 308.00M | -17.00M | 289.00M | 329.00M | 299.00M | 259.00M | 287.00M | 312.00M | 274.00M | 153.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -16.00M | -19.00M | -27.00M | -36.00M | -52.00M | -62.00M | -41.00M | -64.00M | -66.00M | -60.00M | -60.00M | -62.00M | -63.00M | -55.00M | -54.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.35% | 26.28% | 24.38% | 15.19% | 25.00% | 23.39% | 25.36% | 29.78% | 26.04% | 28.02% | 22.81% | 19.52% | 30.74% | 30.83% | 24.80% | 27.23% | 27.97% | 26.15% | 20.18% | 29.52% |