|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,526.00M | 1,710.00M | 1,674.00M | 1,614.00M | 1,574.00M | 1,765.00M | 1,738.00M | 1,647.00M | 1,594.00M | 1,815.00M | 1,885.00M | 1,740.00M | 1,724.00M | 1,909.00M | 1,900.00M | 1,785.00M | 1,782.00M | 2,009.00M | 2,087.00M | 1,954.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,041.00M | | | | 990.00M | | | | 1,090.00M | | | | 1,124.00M | | | | 1,211.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 573.00M | | | | 657.00M | | | | 650.00M | | | | 661.00M | | | | 743.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.00M | 29.00M | 26.00M | -25.00M | 25.00M | -23.00M | -25.00M | 23.00M | -24.00M | -25.00M | 25.00M | 23.00M | -21.00M | -22.00M | -25.00M | -24.00M | 24.00M | -25.00M | 24.00M | 201.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | -49.00M | -38.00M | -38.00M | -34.00M | -30.00M | -30.00M | -29.00M | -28.00M | -29.00M | -28.00M | -29.00M | -30.00M | -26.00M | -27.00M | -28.00M | -28.00M | -28.00M | -28.00M | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -1.00M | -1.00M | 2.00M | 25.00M | 185.00M | 17.00M | 347.00M | -11.00M | 44.00M | -41.00M | -29.00M | 10.00M | 204.00M | -3.00M | 5.00M | 160.00M | 2.00M | -1175.00M | 68.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1060.00M | -1256.00M | -1081.00M | -1041.00M | -1023.00M | -1135.00M | -1074.00M | -990.00M | -958.00M | -1112.00M | -1081.00M | -1090.00M | -1117.00M | -1183.00M | -1108.00M | -1124.00M | -1115.00M | -1231.00M | -1203.00M | |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.00M | 257.00M | 414.00M | 391.00M | 398.00M | 631.00M | 508.00M | 825.00M | 441.00M | 558.00M | 557.00M | 415.00M | 415.00M | 722.00M | 563.00M | 436.00M | 593.00M | 540.00M | 639.00M | 558.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.00M | 257.00M | 414.00M | 391.00M | 398.00M | 631.00M | 508.00M | 825.00M | 441.00M | 558.00M | 557.00M | 415.00M | 415.00M | 722.00M | 563.00M | 436.00M | 593.00M | 540.00M | 639.00M | 558.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | -22.00M | 94.00M | 320.00M | 448.00M | -418.00M | -90.00M | -102.00M | 117.00M | -117.00M | 22.00M | 2.00M | -32.00M | 53.00M | -10.00M | -48.00M | 7.00M | -4.00M | 9.00M | 8.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.00M | 257.00M | 414.00M | 325.00M | 398.00M | 631.00M | 756.00M | 894.00M | 367.00M | -59.00M | 481.00M | 841.00M | 301.00M | 587.00M | 434.00M | 313.00M | 423.00M | 332.00M | 639.00M | 503.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.00M | 115.00M | -240.00M | 92.00M | -8.00M | -103.00M | -196.00M | -219.00M | 18.00M | -20.00M | -67.00M | 402.00M | -77.00M | -135.00M | -92.00M | -52.00M | -121.00M | -158.00M | -125.00M | 71.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -241.00M | -177.00M | 1,018.00M | -115.00M | 265.00M | 179.00M | 737.00M | 889.00M | 370.00M | 650.00M | 464.00M | 844.00M | 277.00M | 607.00M | 425.00M | 297.00M | 428.00M | 333.00M | 477.00M | 448.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.00M | 185.00M | 460.00M | 662.00M | 798.00M | 162.00M | 363.00M | 689.00M | 526.00M | 410.00M | 539.00M | 381.00M | 362.00M | 747.00M | 523.00M | 353.00M | 562.00M | 496.00M | 609.00M | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 3.00M | 3.00M | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.00M | 142.00M | 654.00M | 233.00M | 406.00M | 734.00M | 952.00M | 1,113.00M | 349.00M | -39.00M | 548.00M | 439.00M | 378.00M | 722.00M | 526.00M | 365.00M | 544.00M | 490.00M | 764.00M | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 25.00M | 24.00M | 70.00M | 24.00M | | 41.00M | 31.00M | 32.00M | | -2.00M | 3.00M | 1.00M | | 6.00M | 6.00M | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | -11.00M | -44.00M | -37.00M | 39.00M | 19.00M | 5.00M | -3.00M | 28.00M | 14.00M | -3.00M | 24.00M | -20.00M | 9.00M | 16.00M | -5.00M | -1.00M | -18.00M | |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 4.02M | -0.03M | -0.09M | -0.08M | 0.08M | 0.04M | 0.01M | -0.01M | 0.06M | 0.03M | -0.01M | 0.06M | -0.05M | 0.02M | 0.03M | -0.01M | -0.01M | -0.04M | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -0.36M | 1,007.00M | 0.15M | 228.00M | 218.00M | 1.56M | 1.89M | 0.81M | 1.43M | 1.03M | 1.87M | 0.61M | 1.35M | 434.00M | 0.66M | 0.95M | 0.75M | 459.00M | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -240.00M | 175.00M | 1,007.00M | -115.00M | 228.00M | 282.00M | 1.56M | 894.00M | 0.81M | 678.00M | 1.03M | 1.87M | 0.61M | 587.00M | 434.00M | 0.66M | 0.95M | 0.75M | 459.00M | |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50 | 0.37 | 2.15 | -0.24 | 0.49 | 0.60 | 0.00 | 1.90 | 0.00 | 1.46 | 0.00 | 0.00 | 0.00 | 1.30 | 0.96 | 0.00 | 0.00 | 0.00 | 1.03 | |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50 | 0.37 | 2.14 | -0.24 | 0.49 | 0.60 | 0.00 | 1.90 | 0.00 | 1.46 | 0.00 | 0.00 | 0.00 | 1.30 | 0.96 | 0.00 | 0.00 | 0.00 | 1.03 | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 477.66M | 475.66M | 469.17M | 469.61M | 468.11M | 466.45M | 456.21M | 469.76M | 466.08M | 463.04M | 452.13M | 450.23M | 450.79M | 450.47M | 450.29M | 450.54M | 450.24M | 448.85M | 444.56M | |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 478.70M | 476.68M | 469.94M | 469.61M | 468.78M | 467.45M | 457.07M | 470.38M | 466.84M | 463.97M | 452.83M | 450.91M | 451.42M | 451.24M | 450.83M | 451.20M | 450.80M | 449.53M | 444.70M | |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,043.00M | 208.00M | 376.00M | 353.00M | 364.00M | 601.00M | 478.00M | 796.00M | 413.00M | 2,678.00M | 529.00M | 386.00M | 385.00M | 2,779.00M | 2,782.00M | 2,814.00M | 2,877.00M | 2,936.00M | 611.00M | |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | | | | 76.00M | | | | 59.00M | | | | 54.00M | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.09% | 44.75% | -57.97% | 28.31% | -2.01% | -16.32% | -25.93% | -24.50% | 4.90% | 33.90% | -13.93% | 47.80% | -25.58% | -23.00% | -21.20% | -16.61% | -28.61% | -47.59% | -19.56% | |