|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | 1,399.00M | 1,544.00M | 1,564.00M | 1,315.00M | 1,429.00M | 1,550.00M | 1,523.00M | 1,310.00M | 1,421.00M | 1,508.00M | 1,523.00M | 1,356.00M | 1,597.00M | 1,766.00M | 1,922.00M | 1,734.00M | 1,891.00M | 2,116.00M | 2,306.00M | 2,117.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | 810.00M | 856.00M | 857.00M | 791.00M | 811.00M | 860.00M | 875.00M | 810.00M | 831.00M | 852.00M | 866.00M | 842.00M | 942.00M | 993.00M | 1,095.00M | 1,088.00M | 1,109.00M | 1,178.00M | 1,308.00M | 1,356.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | 589.00M | 688.00M | 707.00M | 524.00M | 618.00M | 690.00M | 648.00M | 500.00M | 590.00M | 656.00M | 657.00M | 514.00M | 655.00M | 773.00M | 827.00M | 646.00M | 782.00M | 938.00M | 998.00M | 761.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | 229.00M | 236.00M | 239.00M | 235.00M | 240.00M | 249.00M | 252.00M | 243.00M | 242.00M | 250.00M | 255.00M | 248.00M | 266.00M | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | 187.00M | 194.00M | 209.00M | 181.00M | 175.00M | 178.00M | 180.00M | 177.00M | 177.00M | 179.00M | 186.00M | 193.00M | 218.00M | 237.00M | 255.00M | 232.00M | 239.00M | 265.00M | 302.00M | 280.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | -1.00M | 4.00M | 13.00M | -27.00M | | | 4.00M | | | 4.00M | 6.00M | 2.00M | 19.00M | 16.00M | 22.00M | 2.00M | 4.00M | 11.00M | 16.00M | 1.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 415.00M | 434.00M | 461.00M | 389.00M | 415.00M | 427.00M | 436.00M | 420.00M | 419.00M | 433.00M | 447.00M | 443.00M | 503.00M | 253.00M | 277.00M | 234.00M | 243.00M | 276.00M | 318.00M | 281.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | 325.00M | 422.00M | 426.00M | 300.00M | 375.00M | 446.00M | 397.00M | 254.00M | 347.00M | 412.00M | 402.00M | 257.00M | 340.00M | 448.00M | 462.00M | 340.00M | 470.00M | 578.00M | 563.00M | 368.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | 325.00M | 422.00M | 426.00M | 300.00M | 375.00M | 446.00M | 397.00M | 254.00M | 347.00M | 412.00M | 402.00M | 257.00M | 340.00M | 448.00M | 462.00M | 340.00M | 470.00M | 578.00M | 563.00M | 368.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | 4.00M | 5.00M | 4.00M | 3.00M | 6.00M | 1.00M | 2.00M | | 2.00M | 1.00M | 2.00M | -2.00M | 2.00M | 5.00M | | 1.00M | 1.00M | | 4.00M | 3.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | -187.00M | -124.00M | -119.00M | -121.00M | -232.00M | -107.00M | -107.00M | -107.00M | -132.00M | -110.00M | -162.00M | -94.00M | -113.00M | -131.00M | -126.00M | -109.00M | -112.00M | -118.00M | -142.00M | -151.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | 142.00M | 303.00M | 311.00M | 182.00M | 149.00M | 340.00M | 292.00M | 147.00M | 217.00M | 303.00M | 242.00M | 161.00M | 229.00M | 322.00M | 336.00M | 232.00M | 359.00M | 460.00M | 425.00M | 220.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | 48.00M | 111.00M | 117.00M | 67.00M | 63.00M | 125.00M | 123.00M | 55.00M | 83.00M | 116.00M | 89.00M | 52.00M | 88.00M | 123.00M | -561.00M | 49.00M | 89.00M | 127.00M | 115.00M | 45.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | 94.00M | 192.00M | 194.00M | 115.00M | 86.00M | 215.00M | 169.00M | 92.00M | 134.00M | 187.00M | 153.00M | 109.00M | 141.00M | 199.00M | 897.00M | 183.00M | 270.00M | 333.00M | 310.00M | 175.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | 94.00M | 192.00M | 194.00M | 115.00M | 86.00M | 215.00M | 169.00M | 92.00M | 134.00M | 187.00M | 153.00M | 109.00M | 141.00M | 199.00M | 897.00M | 183.00M | 270.00M | 333.00M | 310.00M | 175.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | 94.00M | 192.00M | 194.00M | 115.00M | 86.00M | 215.00M | 169.00M | 92.00M | 134.00M | 187.00M | 153.00M | 109.00M | 141.00M | 199.00M | 897.00M | 183.00M | 270.00M | 333.00M | 310.00M | 175.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | 94.00M | 192.00M | 194.00M | 115.00M | 86.00M | 215.00M | 169.00M | 92.00M | 134.00M | 187.00M | 153.00M | 109.00M | 141.00M | 199.00M | 897.00M | 183.00M | 270.00M | 333.00M | 310.00M | 175.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | 94.00M | 192.00M | 194.00M | 115.00M | 86.00M | 215.00M | 169.00M | 92.00M | 134.00M | 187.00M | 153.00M | 109.00M | 141.00M | 199.00M | 897.00M | 183.00M | 270.00M | 333.00M | 310.00M | 175.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | 0.97 | 1.95 | 1.99 | 1.19 | 0.89 | 2.28 | 1.78 | 1.02 | 1.52 | 2.18 | 1.75 | 1.29 | 1.67 | 2.35 | 10.60 | 2.17 | 3.24 | 4.04 | 3.75 | 2.20 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | 0.89 | 1.84 | 1.85 | 1.16 | 0.88 | 2.26 | 1.75 | 1.01 | 1.51 | 2.16 | 1.74 | 1.28 | 1.65 | 2.32 | 10.48 | 2.15 | 3.21 | 4.00 | 3.71 | 2.19 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | 97.00M | 98.48M | 97.49M | 97.01M | 96.65M | 94.21M | 95.17M | 90.51M | 88.09M | 85.94M | 87.22M | 84.46M | 84.64M | 84.66M | 84.60M | 84.26M | 83.46M | 82.34M | 82.65M | 79.40M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | 105.59M | 104.08M | 104.96M | 99.06M | 97.75M | 95.19M | 96.38M | 90.94M | 88.47M | 86.44M | 87.78M | 85.38M | 85.41M | 85.59M | 85.56M | 85.24M | 84.20M | 83.17M | 83.53M | 80.05M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | 103.09M | 108.20M | 108.23M | 110.82M | 110.96M | 110.98M | 111.59M | 90.51M | 88.09M | 85.94M | 87.22M | 84.46M | 84.64M | 84.66M | 84.60M | 84.26M | 83.46M | 82.34M | 82.65M | 79.40M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | 554.00M | 658.00M | 665.00M | 535.00M | 615.00M | 695.00M | 649.00M | 497.00M | 589.00M | 662.00M | 657.00M | 505.00M | 606.00M | 448.00M | 462.00M | 340.00M | 470.00M | 578.00M | 563.00M | 368.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 472.00M | 469.00M | 142.00M | 111.00M | 89.00M | 86.00M | -282.00M | 69.00M | 150.00M | 75.00M | 121.00M | 90.00M | 227.00M | 227.00M | -279.00M | 153.00M | 60.00M | 141.00M | -348.00M | 179.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | 33.80% | 36.63% | 37.62% | 36.81% | 42.28% | 36.76% | 42.12% | 37.41% | 38.25% | 38.28% | 36.78% | 32.30% | 38.43% | 38.20% | -166.96% | 21.12% | 24.79% | 27.61% | 27.06% | 20.45% |