|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,426.90M | 3,571.60M | 3,435.00M | 3,855.80M | 3,410.30M | 3,567.20M | 3,443.40M | 3,868.20M | 3,443.30M | 3,609.90M | 3,578.10M | 4,060.90M | 3,630.50M | 3,853.80M | 3,882.60M | 4,322.20M | 3,690.40M | 4,015.60M | 4,037.10M | 5,528.80M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,836.60M | 2,846.50M | 2,747.30M | 3,069.30M | 2,491.80M | 2,859.00M | 2,757.10M | 3,086.40M | 2,542.90M | 2,909.00M | 2,875.10M | 1,963.40M | 2,692.60M | 2,800.10M | 2,796.00M | 4,476.00M | 3,060.90M | 2,932.60M | 2,921.50M | 7,204.40M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.30M | 725.10M | 687.70M | 786.50M | 918.50M | 708.20M | 686.30M | 781.80M | 900.40M | 700.90M | 703.00M | 2,097.50M | 937.90M | 1,053.70M | 1,086.60M | -153.80M | 629.50M | 1,083.00M | 1,115.60M | -1675.60M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.40M | 32.30M | 32.40M | 34.00M | 35.80M | 34.90M | 33.80M | 34.60M | 34.60M | 31.80M | 32.10M | 32.30M | 33.80M | 34.10M | 34.90M | 33.30M | 33.20M | 34.90M | 35.30M | 41.70M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.60M | 103.20M | 95.00M | 109.80M | 96.70M | 110.90M | 86.40M | 84.50M | 89.20M | 99.10M | 89.80M | 115.60M | 85.30M | 111.00M | 99.50M | 112.30M | 117.90M | 170.40M | 163.50M | 293.90M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.20M | 72.30M | | | | 57.80M | | | | 88.80M | 38.60M | 1,119.60M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,856.50M | 50.50M | | | 2,924.80M | | | | 2,853.80M | 78.80M | | | 3,032.50M | | | | 3,086.70M | 3,282.30M | 3,269.60M | 5,050.80M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,961.50M | 3,003.20M | 2,893.40M | 3,233.30M | 3,057.30M | 3,025.60M | 2,897.40M | 3,225.50M | 3,096.80M | 3,059.20M | 3,017.30M | 3,414.20M | 3,151.60M | 3,343.50M | 3,282.50M | 3,636.90M | 3,237.80M | 3,576.40M | 3,507.00M | 6,506.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.40M | 568.40M | 541.60M | 622.50M | 353.00M | 541.60M | 546.00M | 642.70M | 346.50M | 550.70M | 560.80M | 646.70M | 478.90M | 510.30M | 600.10M | 685.30M | 452.60M | 439.20M | 530.10M | -977.20M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.40M | 568.40M | 541.60M | 622.50M | 353.00M | 541.60M | 546.00M | 642.70M | 346.50M | 550.70M | 560.80M | 646.70M | 478.90M | 510.30M | 600.10M | 685.30M | 452.60M | 439.20M | 530.10M | -977.20M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | 6.80M | 7.00M | 7.20M | 8.20M | 11.10M | 22.90M | 28.50M | 35.60M | 30.10M | 15.20M | 25.80M | 27.00M | 21.00M | 26.00M | 26.90M | 29.70M | 21.90M | 17.20M | 28.10M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 417.90M | 494.90M | 497.90M | 578.10M | 310.20M | 501.50M | 516.90M | 616.80M | 327.20M | 523.30M | 522.50M | 619.90M | 452.10M | 468.60M | 559.70M | 647.20M | 423.20M | 398.50M | 486.90M | -1030.40M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.90M | 123.20M | 120.00M | 133.60M | 115.50M | 133.10M | 134.70M | 163.50M | 83.40M | 141.20M | 136.10M | 164.20M | 116.00M | 123.70M | 150.20M | 170.60M | 120.70M | 120.50M | 132.30M | -131.30M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.00M | 348.20M | 355.60M | 449.90M | 173.80M | 348.40M | 383.30M | 517.10M | 243.90M | 383.20M | 388.30M | 457.80M | 337.00M | 328.10M | 385.90M | 478.90M | 287.70M | 277.80M | 360.40M | -941.10M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 2.20M | 5.40M | -0.10M | 1.60M | 1.10M | 2.60M | 0.10M | 1.10M | 1.90M | 2.10M | 0.90M | 3.30M | 0.40M | 2.30M | 0.90M | -0.20M | 5.80M | 1.20M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -480.50M | -488.10M | -472.80M | -503.50M | -548.90M | -522.60M | -501.30M | -524.30M | -514.60M | -505.90M | -552.80M | -608.80M | -564.70M | -560.10M | -574.00M | -552.40M | -560.50M | -552.00M | -509.40M | -647.20M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.20M | 23.40M | 24.50M | 33.70M | 20.80M | 21.60M | 18.80M | 26.10M | 16.40M | 16.90M | 16.40M | 32.10M | 18.40M | 20.10M | 24.00M | 30.90M | 15.70M | 20.20M | 19.10M | 43.20M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.00M | 371.70M | 377.90M | 444.50M | 194.70M | 368.40M | 382.20M | 453.30M | 243.80M | 382.10M | 386.40M | 455.70M | 336.10M | 344.90M | 409.50M | 476.60M | 302.50M | 278.00M | 354.60M | -899.10M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.00M | 371.70M | 377.90M | 444.50M | 194.70M | 368.40M | 382.20M | 453.30M | 243.80M | 382.10M | 386.40M | 455.70M | 336.10M | 344.90M | 409.50M | 476.60M | 302.50M | 278.00M | 354.60M | -899.10M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.50M | -116.40M | -94.90M | -59.00M | -354.20M | -154.20M | -119.10M | -71.00M | -270.80M | -123.80M | -166.40M | -153.10M | -228.60M | -215.20M | -164.50M | -75.80M | -258.00M | -274.00M | -154.80M | -1546.30M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.50M | -116.40M | -94.90M | -59.00M | -354.20M | -154.20M | -119.10M | -71.00M | -270.80M | -123.80M | -166.40M | -153.10M | -228.60M | -215.20M | -164.50M | -75.80M | -258.00M | -274.00M | -154.80M | -1546.30M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33 | 1.62 | 1.66 | 1.96 | 0.83 | 1.70 | 1.78 | 2.10 | 1.13 | 1.84 | 1.88 | 2.14 | 1.61 | 1.67 | 1.97 | 2.29 | 1.46 | 1.32 | 1.76 | -4.81 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33 | 1.60 | 1.65 | 1.95 | 0.83 | 1.68 | 1.77 | 2.09 | 1.11 | 1.82 | 1.86 | 2.13 | 1.59 | 1.65 | 1.95 | 2.27 | 1.45 | 1.31 | 1.75 | -4.78 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.60M | 215.50M | 215.00M | 214.30M | 208.30M | 205.30M | 205.00M | 205.60M | 202.20M | 200.60M | 199.70M | 199.40M | 197.90M | 195.90M | 196.50M | 196.40M | 196.70M | 195.80M | 193.80M | 204.90M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.80M | 208.30M | 206.30M | | 204.50M | 203.10M | 199.90M | | 200.10M | 198.50M | 198.20M | | 198.30M | 197.10M | 196.40M | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.80M | 600.70M | 574.00M | 656.50M | 388.80M | 576.50M | 579.80M | 677.30M | 381.10M | 582.50M | 592.90M | 679.00M | 512.70M | 544.40M | 635.00M | 718.60M | 485.80M | 474.10M | 565.40M | -935.50M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.80M | 80.30M | 50.70M | 51.60M | 51.00M | 51.20M | 52.00M | 54.40M | 54.90M | 57.50M | 53.50M | 52.60M | 53.80M | 62.70M | 66.40M | 65.00M | 59.10M | 62.60M | 60.40M | 81.30M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.78% | 24.89% | 24.10% | 23.11% | 37.23% | 26.54% | 26.06% | 26.51% | 25.49% | 26.98% | 26.05% | 26.49% | 25.66% | 26.40% | 26.84% | 26.36% | 28.52% | 30.24% | 27.17% | 12.74% |