|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,415.90M | 4,459.70M | 5,441.60M | 4,959.10M | 6,055.80M | 5,360.10M | 4,554.80M | 4,520.50M | 3,403.70M | 3,896.60M | 4,239.50M | 4,562.40M | 3,562.00M | 3,851.80M | 4,405.30M | 4,561.50M | 4,260.10M | 4,151.20M | 4,055.50M | 4,094.70M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,709.00M | 3,614.70M | 4,569.70M | 4,204.10M | 5,047.30M | 4,306.30M | 3,324.30M | 3,019.00M | 2,068.90M | 2,690.00M | 2,898.50M | 3,218.00M | 2,197.40M | 2,365.00M | 2,922.60M | 3,257.80M | 2,436.00M | 2,506.40M | 2,307.60M | 2,394.50M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.40M | 13.50M | 1,319.90M | -178.30M | 474.70M | -112.20M | 2,422.70M | 529.10M | 408.00M | 505.00M | -18.80M | 532.10M | 547.70M | -17.70M | 599.00M | 1,303.70M | 1,824.10M | 1,644.80M | 1,747.90M | 1,700.20M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.10M | 190.20M | 186.90M | 181.10M | 241.90M | 206.50M | 224.30M | 228.80M | 236.10M | 235.30M | 245.40M | 247.20M | 255.30M | 262.10M | 285.20M | 286.10M | 292.20M | 302.00M | 309.00M | 322.80M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.70M | 67.30M | 80.80M | 67.10M | 71.00M | 79.10M | 92.50M | 82.40M | 81.00M | 90.00M | 95.30M | 86.50M | 98.30M | 102.60M | 97.50M | 94.50M | 95.00M | 104.80M | 111.70M | 107.80M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.30M | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 1.00M | -9.00M | 0.50M | 0.10M | 3.80M | -4.60M | 0.60M | | -2.50M | 0.50M | | 0.20M | 0.40M | -0.30M | 5.30M | 1.80M | 13.90M | 9.30M | 14.20M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.80M | 189.40M | 201.70M | 183.50M | 215.80M | 261.30M | 252.20M | 258.20M | 272.60M | 277.70M | 269.50M | 278.00M | 290.70M | 301.00M | 305.90M | 303.60M | 323.60M | 333.50M | 337.60M | 333.70M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.80M | 366.50M | -91.60M | 295.80M | 451.90M | 430.00M | 551.40M | 836.70M | 649.10M | 505.10M | -1583.00M | 639.40M | 627.20M | 728.20M | 700.50M | 543.30M | 1,033.60M | 836.90M | -1891.70M | 846.90M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.80M | 366.50M | -91.60M | 295.80M | 451.90M | 430.00M | 551.40M | 836.70M | 649.10M | 505.10M | -1583.00M | 639.40M | 627.20M | 728.20M | 700.50M | 543.30M | 1,033.60M | 836.90M | -1891.70M | 846.90M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.80M | -91.00M | -103.70M | -93.60M | -81.20M | -125.80M | -145.60M | -168.00M | -166.60M | -175.10M | -178.00M | -228.60M | -176.00M | -184.90M | -177.70M | -197.10M | -218.40M | -221.30M | -216.00M | -227.60M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.20M | 0.20M | -0.50M | 0.50M | -14.60M | -0.50M | -3.00M | -2.00M | -0.10M | | 1.70M | -0.90M | -0.40M | 0.10M | 0.30M | 1.00M | -1.10M | -4.00M | -16.60M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.20M | 0.20M | -0.50M | 0.50M | -14.60M | -0.50M | -3.00M | -2.00M | -0.10M | | 1.70M | -0.90M | -0.40M | 0.10M | 0.30M | 1.00M | -1.10M | -4.00M | -16.60M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.00M | 290.00M | -257.90M | 191.50M | 774.70M | 291.30M | 405.70M | 665.50M | 483.90M | 332.90M | 460.10M | 415.30M | 453.20M | 545.10M | 524.40M | 352.00M | 821.30M | 620.90M | 692.20M | 611.30M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 2.00M | -8.70M | 22.90M | 87.10M | 12.00M | -115.30M | 110.30M | 96.40M | 53.90M | -247.10M | 82.70M | 94.30M | 97.00M | 110.40M | 72.20M | 184.10M | 134.30M | -377.50M | 123.90M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.20M | 288.00M | -600.10M | 88.00M | 596.40M | 279.30M | 318.00M | 497.00M | 387.50M | 220.00M | 533.00M | 332.60M | 298.50M | 448.10M | 414.00M | 279.80M | 637.20M | 486.60M | 545.00M | 487.40M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80M | 14.30M | -62.80M | 5.60M | 430.30M | 1.70M | 427.20M | -0.20M | 3.40M | 3.00M | 2.80M | 2.80M | 2.90M | 2.20M | 1.50M | 5.50M | 5.10M | 6.40M | -5.20M | 8.60M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.20M | 105.80M | 64.40M | 80.60M | 91.20M | 86.20M | 77.90M | 58.20M | 58.20M | 59.00M | 58.00M | 57.40M | 60.40M | 60.70M | 63.00M | 9.30M | 8.10M | 8.20M | 8.10M | 7.80M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.40M | 288.00M | -249.20M | 168.60M | 687.60M | 279.30M | 521.00M | 555.20M | 387.50M | 279.00M | 707.20M | 332.60M | 358.90M | 448.10M | 414.00M | 279.80M | 637.20M | 486.60M | 1,069.70M | 487.40M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.40M | 288.00M | -249.20M | 168.60M | 687.60M | 279.30M | 521.00M | 555.20M | 387.50M | 279.00M | 707.20M | 332.60M | 358.90M | 448.10M | 414.00M | 279.80M | 637.20M | 486.60M | 1,069.70M | 487.40M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.40M | 288.00M | -249.20M | 168.60M | 687.60M | 279.30M | 521.00M | 555.20M | 387.50M | 279.00M | 707.20M | 332.60M | 358.90M | 448.10M | 414.00M | 279.80M | 637.20M | 486.60M | 1,069.70M | 487.40M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.80M | 21.80M | 21.80M | 21.80M | 8.20M | | | | 3.60M | 2.20M | | 2.20M | 2.30M | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.40M | 160.40M | -335.40M | 13.10M | 372.70M | 193.10M | 317.90M | 6.30M | 329.30M | 220.00M | 280.20M | 275.20M | 298.50M | 387.40M | 318.10M | 200.00M | 629.10M | 478.40M | 545.00M | 479.60M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15 | 0.70 | -1.47 | 1.64 | 1.64 | 0.85 | 1.41 | 0.03 | 1.44 | 0.97 | 1.25 | 1.23 | 1.34 | 1.76 | 1.45 | 0.91 | 2.88 | 2.21 | 2.52 | 2.22 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15 | 0.66 | -1.45 | 0.06 | 1.61 | 0.84 | 1.38 | 0.03 | 1.44 | 0.97 | 1.23 | 1.22 | 1.33 | 1.75 | 1.44 | 0.91 | 2.87 | 2.20 | 2.51 | 2.21 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.50M | 228.60M | 228.60M | 228.50M | 228.10M | 226.60M | 227.30M | 226.40M | 226.00M | 225.20M | 224.60M | 222.80M | 221.90M | 219.00M | 220.20M | 217.90M | 216.60M | 216.50M | 216.10M | 214.80M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 424.90M | 556.70M | 95.30M | 476.90M | 693.80M | 636.50M | 775.70M | 1,065.50M | 885.20M | 740.40M | -1337.60M | 886.60M | 882.50M | 990.30M | 985.70M | 829.40M | 1,325.80M | 1,138.90M | -1582.70M | 1,169.70M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07% | 0.69% | 3.37% | 11.96% | 11.24% | 4.12% | -28.42% | 16.57% | 19.92% | 16.19% | -53.71% | 19.91% | 20.81% | 17.79% | 21.05% | 20.51% | 22.42% | 21.63% | -54.54% | 20.27% |