|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,709.00M | 2,787.00M | 2,805.00M | 2,388.00M | 2,534.00M | 2,252.00M | 2,285.00M | 1,805.00M | 2,204.00M | 2,048.00M | 2,076.00M | 1,653.00M | 2,033.00M | 1,947.00M | 1,949.00M | 1,566.00M | 1,935.00M | 1,806.00M | 1,897.00M | 1,549.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,803.00M | 1,904.00M | 1,968.00M | 1,648.00M | 1,698.00M | 1,594.00M | 1,685.00M | 1,323.00M | 1,575.00M | 1,427.00M | 1,455.00M | 1,149.00M | 1,334.00M | 1,268.00M | 1,283.00M | 1,063.00M | 1,250.00M | 1,190.00M | 1,269.00M | 1,036.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 882.00M | 848.00M | 902.00M | 740.00M | 836.00M | 658.00M | 600.00M | 482.00M | 629.00M | 621.00M | 621.00M | 504.00M | 699.00M | 679.00M | 666.00M | 503.00M | 685.00M | 616.00M | 628.00M | 513.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.00M | 561.00M | 607.00M | 518.00M | 504.00M | 467.00M | 544.00M | 480.00M | 476.00M | 501.00M | 544.00M | 462.00M | 520.00M | 536.00M | 565.00M | 471.00M | 508.00M | 492.00M | 514.00M | 472.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.00M | | 5.00M | 4.00M | 3.00M | 3.00M | 38.00M | 22.00M | 16.00M | 19.00M | 26.00M | 10.00M | 4.00M | 5.00M | 11.00M | 6.00M | 5.00M | 35.00M | 7.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00M | 567.00M | 607.00M | 523.00M | 508.00M | 470.00M | 547.00M | 518.00M | 498.00M | 517.00M | 563.00M | 488.00M | 530.00M | 540.00M | 570.00M | 482.00M | 514.00M | 497.00M | 549.00M | 479.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.00M | 316.00M | 170.00M | 217.00M | 328.00M | 40.00M | -273.00M | -36.00M | 120.00M | -159.00M | -10.00M | 16.00M | 163.00M | -121.00M | 9.00M | 21.00M | 171.00M | 119.00M | -272.00M | 34.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.00M | 316.00M | 170.00M | 217.00M | 328.00M | 40.00M | -273.00M | -36.00M | 120.00M | -159.00M | -10.00M | 16.00M | 163.00M | -121.00M | 9.00M | 21.00M | 171.00M | 119.00M | -272.00M | 34.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.00M | -69.00M | -70.00M | -70.00M | -78.00M | -75.00M | -72.00M | -72.00M | -82.00M | -83.00M | -84.00M | -84.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -1.00M | -8.00M | 118.00M | -21.00M | -24.00M | 8.00M | -12.00M | | | -175.00M | -5.00M | -1.00M | -9.00M | -3.00M | -4.00M | -5.00M | 6.00M | -3.00M | -11.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -1.00M | 5.00M | 118.00M | -21.00M | -24.00M | 8.00M | -12.00M | -9.00M | -70.00M | -84.00M | -5.00M | -1.00M | -9.00M | -3.00M | -4.00M | -5.00M | 6.00M | -3.00M | -11.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.00M | 250.00M | 111.00M | 276.00M | 252.00M | -41.00M | -330.00M | -116.00M | 35.00M | -298.00M | -164.00M | -60.00M | 84.00M | -205.00M | -79.00M | -55.00M | 71.00M | 42.00M | -359.00M | -61.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 35.00M | 13.00M | 48.00M | 53.00M | -60.00M | -81.00M | -14.00M | 17.00M | -80.00M | -78.00M | -51.00M | 39.00M | -7.00M | -25.00M | -18.00M | 3.00M | 21.00M | -44.00M | -28.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.00M | 215.00M | 98.00M | 228.00M | 199.00M | 19.00M | -249.00M | -102.00M | 18.00M | -218.00M | -86.00M | -9.00M | 45.00M | -198.00M | -54.00M | -37.00M | 46.00M | 21.00M | -315.00M | -33.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.00M | 215.00M | 98.00M | 228.00M | 199.00M | 19.00M | -249.00M | -102.00M | 18.00M | -218.00M | -86.00M | -9.00M | 45.00M | -198.00M | -54.00M | -37.00M | 68.00M | 21.00M | -315.00M | -33.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.00M | 215.00M | 98.00M | 228.00M | 199.00M | 19.00M | -249.00M | -102.00M | 18.00M | -218.00M | -86.00M | -9.00M | 45.00M | -198.00M | -54.00M | -37.00M | 68.00M | 21.00M | -315.00M | -33.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.00M | 215.00M | 98.00M | 228.00M | 199.00M | 19.00M | -249.00M | -102.00M | 18.00M | -218.00M | -86.00M | -9.00M | 45.00M | -198.00M | -54.00M | -37.00M | 68.00M | 21.00M | -315.00M | -33.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.00M | 215.00M | 98.00M | 228.00M | 199.00M | 19.00M | -249.00M | -102.00M | 18.00M | -218.00M | -86.00M | -9.00M | 45.00M | -198.00M | -54.00M | -37.00M | 68.00M | 21.00M | -315.00M | -33.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51 | 0.51 | 0.23 | 0.54 | 0.48 | 0.05 | -0.60 | -0.25 | 0.04 | -0.53 | -0.21 | -0.02 | 0.11 | -0.48 | -0.13 | -0.09 | 0.11 | 0.05 | -0.75 | -0.08 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50 | 0.50 | 0.23 | 0.54 | 0.48 | 0.05 | -0.60 | -0.25 | 0.04 | -0.53 | -0.21 | -0.02 | 0.11 | -0.48 | -0.13 | -0.09 | 0.11 | 0.05 | -0.75 | -0.08 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.40M | 425.40M | 425.30M | 421.90M | 413.80M | 413.60M | 415.70M | 413.90M | 414.20M | 414.10M | 414.10M | 414.70M | 415.20M | 416.00M | 415.50M | 416.80M | 417.30M | 419.10M | 418.20M | 421.60M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 427.80M | 428.50M | 428.00M | 424.70M | 415.70M | 414.60M | 417.40M | 413.90M | 414.00M | 414.20M | 414.10M | 414.70M | 417.90M | 415.30M | 415.50M | 416.80M | 420.90M | 422.40M | 418.20M | 421.60M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.00M | 316.00M | 170.00M | 262.00M | 110.00M | -59.00M | -245.00M | -95.00M | 1.00M | -172.00M | -1.00M | -18.00M | 17.00M | -204.00M | -102.00M | -40.00M | 16.00M | 27.00M | -297.00M | -17.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 65.00M | 59.00M | 59.00M | 55.00M | 57.00M | 64.00M | 68.00M | 76.00M | 69.00M | 70.00M | 70.00M | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10% | 14.00% | 11.71% | 17.39% | 21.03% | 146.34% | 24.55% | 12.07% | 48.57% | 26.85% | 47.56% | 85.00% | 46.43% | 3.41% | 31.65% | 32.73% | 4.23% | 50.00% | 12.26% | 45.90% |