|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,179.00M | 2,204.00M | 2,022.00M | 2,201.00M | 2,352.00M | 2,204.00M | 1,923.00M | 1,979.00M | 2,127.00M | 1,979.00M | 1,882.00M | 1,926.00M | 2,091.00M | 1,983.00M | 1,828.00M | 1,801.00M | 2,051.00M | 1,917.00M | 1,793.00M | 1,918.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,388.00M | 1,451.00M | 1,403.00M | 1,497.00M | 1,583.00M | 1,509.00M | 1,378.00M | 1,310.00M | 1,358.00M | 1,235.00M | 1,228.00M | 1,241.00M | 1,306.00M | 1,258.00M | 1,192.00M | 1,157.00M | 1,278.00M | 1,261.00M | 1,187.00M | 1,232.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 791.00M | 753.00M | 619.00M | 704.00M | 769.00M | 695.00M | 545.00M | 669.00M | 769.00M | 744.00M | 654.00M | 685.00M | 785.00M | 725.00M | 636.00M | 644.00M | 772.00M | 656.00M | 606.00M | 686.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.00M | 368.00M | 356.00M | 351.00M | 361.00M | 344.00M | 334.00M | 354.00M | 366.00M | 361.00M | 392.00M | 367.00M | 388.00M | 368.00M | 345.00M | 358.00M | 361.00M | 353.00M | 354.00M | 369.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.00M | 368.00M | 356.00M | 351.00M | 361.00M | 344.00M | 334.00M | 354.00M | 366.00M | 361.00M | 392.00M | 367.00M | 388.00M | 368.00M | 345.00M | 358.00M | 361.00M | 353.00M | 354.00M | 369.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.00M | 385.00M | 218.00M | 353.00M | 408.00M | 351.00M | 185.00M | 315.00M | 403.00M | 383.00M | 247.00M | 318.00M | 397.00M | 357.00M | 290.00M | 286.00M | 412.00M | 303.00M | 247.00M | 316.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.00M | 385.00M | 218.00M | 353.00M | 408.00M | 351.00M | 185.00M | 315.00M | 403.00M | 383.00M | 247.00M | 318.00M | 397.00M | 357.00M | 290.00M | 286.00M | 412.00M | 303.00M | 247.00M | 316.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -415.00M | -17.00M | -1.00M | -1.00M | 17.00M | -12.00M | | -2.00M | -1.00M | -11.00M | 10.00M | -5.00M | -5.00M | -85.00M | -8.00M | -7.00M | -7.00M | -2.00M | 4.00M | 1.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -17.00M | -279.00M | -1.00M | -11.00M | -41.00M | -108.00M | -2.00M | -29.00M | -11.00M | -96.00M | -30.00M | -5.00M | -85.00M | -107.00M | -32.00M | -33.00M | -2.00M | -98.00M | 1.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 342.00M | 192.00M | 327.00M | 397.00M | 310.00M | 159.00M | 285.00M | 374.00M | 346.00M | 233.00M | 289.00M | 366.00M | 248.00M | 258.00M | 254.00M | 378.00M | 276.00M | 227.00M | 291.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.00M | 103.00M | 52.00M | 75.00M | 103.00M | 77.00M | 33.00M | 64.00M | 96.00M | 86.00M | 32.00M | 60.00M | 94.00M | 68.00M | 65.00M | 56.00M | 95.00M | 76.00M | 51.00M | 63.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.00M | 220.00M | 132.00M | 252.00M | 278.00M | 218.00M | 176.00M | 205.00M | 263.00M | 260.00M | 201.00M | 215.00M | 272.00M | 167.00M | 234.00M | 186.00M | 270.00M | 189.00M | 165.00M | 228.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 19.00M | 8.00M | 19.00M | 16.00M | 15.00M | 11.00M | 16.00M | 15.00M | 11.00M | 10.00M | 14.00M | 14.00M | 13.00M | 11.00M | 12.00M | 13.00M | 11.00M | 12.00M | 15.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 239.00M | 140.00M | 252.00M | 294.00M | 233.00M | 126.00M | 221.00M | 278.00M | 260.00M | 201.00M | 229.00M | 272.00M | 180.00M | 193.00M | 198.00M | 283.00M | 200.00M | 176.00M | 228.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.00M | 294.00M | 233.00M | 126.00M | 221.00M | 278.00M | 260.00M | 201.00M | 229.00M | 272.00M | 180.00M | 193.00M | 198.00M | 283.00M | 200.00M | 176.00M | 228.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.00M | 294.00M | 233.00M | 126.00M | 221.00M | 278.00M | 260.00M | 201.00M | 229.00M | 272.00M | 180.00M | 193.00M | 198.00M | 283.00M | 200.00M | 176.00M | 228.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.00M | 294.00M | 233.00M | 126.00M | 221.00M | 278.00M | 260.00M | 201.00M | 229.00M | 272.00M | 180.00M | 193.00M | 198.00M | 283.00M | 200.00M | 176.00M | 228.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14 | 0.89 | 0.55 | 0.98 | 1.19 | 0.97 | 0.51 | 0.91 | 1.17 | 1.11 | 0.84 | 0.97 | 1.18 | 0.77 | 0.85 | 0.87 | 1.29 | 0.91 | 0.80 | 1.05 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14 | 0.89 | 0.55 | 0.97 | 1.18 | 0.97 | 0.50 | 0.90 | 1.16 | 1.10 | 0.85 | 0.97 | 1.17 | 0.77 | 0.85 | 0.87 | 1.28 | 0.90 | 0.80 | 1.05 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.00M | 251.00M | 249.00M | 239.00M | 231.00M | 226.00M | 231.00M | 226.00M | 225.00M | 225.00M | 225.00M | 221.00M | 219.00M | 217.00M | 218.00M | 212.00M | 211.00M | 211.00M | 209.00M | 204.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.00M | 385.00M | 218.00M | 242.00M | 240.00M | 351.00M | 185.00M | 243.00M | 403.00M | 383.00M | 247.00M | 205.00M | 262.00M | 357.00M | 290.00M | 286.00M | 412.00M | 303.00M | 247.00M | 316.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 26.00M | 25.00M | 25.00M | 28.00M | 29.00M | 26.00M | 28.00M | 28.00M | 26.00M | 24.00M | 25.00M | 26.00M | 25.00M | 24.00M | 26.00M | 26.00M | 25.00M | 24.00M | 26.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,200.00% | 30.12% | 27.08% | 22.94% | 25.94% | 24.84% | 20.75% | 22.46% | 25.67% | 24.86% | 13.73% | 20.76% | 25.68% | 27.42% | 25.19% | 22.05% | 25.13% | 27.54% | 22.47% | 21.65% |