|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,239.80M | 1,309.26M | 1,395.70M | 1,472.54M | 1,473.84M | 1,518.53M | 1,560.73M | 1,665.48M | 1,662.01M | 1,749.78M | 1,859.74M | 1,824.88M | 2,055.66M | 2,250.83M | 2,423.09M | 2,548.24M | 2,685.69M | 3,181.01M | 3,351.93M | 3,544.59M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 729.40M | 785.18M | 853.67M | 854.08M | 912.18M | 938.84M | 957.75M | 958.67M | 995.27M | 1,036.08M | 1,096.91M | 1,111.30M | 1,212.70M | 1,409.30M | 1,462.39M | 1,514.71M | 1,577.05M | 1,933.93M | 2,055.42M | 2,150.12M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.40M | 524.09M | 542.03M | 618.45M | 561.66M | 579.69M | 602.98M | 706.81M | 666.74M | 713.70M | 762.83M | 713.59M | 842.96M | 841.53M | 960.70M | 1,033.53M | 1,108.64M | 1,247.08M | 1,296.51M | 1,394.46M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.26M | 33.11M | 37.71M | 36.55M | 34.81M | 41.32M | 44.37M | 44.29M | 46.11M | 44.33M | 53.32M | 55.56M | 77.90M | 48.71M | 63.76M | 64.17M | 63.12M | 1,557.38M | 67.47M | 67.49M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,116.39M | 1,207.41M | 1,307.28M | 1,326.65M | 1,432.80M | 1,470.43M | 1,478.35M | 1,468.85M | 1,543.67M | 1,617.98M | 1,665.52M | 1,678.89M | 1,793.90M | 2,092.88M | 2,160.62M | 2,185.86M | 2,329.46M | 2,893.68M | 2,939.21M | 3,156.67M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,148.64M | 1,240.52M | 1,344.99M | 1,363.21M | 1,467.61M | 1,511.75M | 1,522.72M | 1,513.13M | 1,589.78M | 1,662.31M | 1,718.84M | 1,734.45M | 1,871.80M | 2,141.59M | 2,224.38M | 2,250.03M | 2,392.59M | 4,451.06M | 3,006.68M | 3,224.16M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -638.25M | -716.43M | -802.96M | -744.76M | -905.94M | -932.05M | -919.75M | -806.33M | -923.04M | -948.62M | -956.01M | -1020.87M | -1028.84M | -1300.06M | -1263.68M | -1216.50M | -1283.94M | -3203.98M | -1710.18M | -1829.69M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -638.25M | -716.43M | -802.96M | -744.76M | -905.94M | -932.05M | -919.75M | -806.33M | -923.04M | -948.62M | -956.01M | -1020.87M | -1028.84M | -1300.06M | -1263.68M | -1216.50M | -1283.94M | -3203.98M | -1710.18M | -1829.69M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.95M | 11.67M | 22.93M | -3.53M | 1.06M | -4.42M | 0.75M | -2.17M | 71.10M | -1.78M | 4.71M | 166.44M | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.08M | 1.09M | -2.58M | 1.41M | -6.91M | -0.26M | -0.93M | -1.28M | -2.88M | 7.21M | 3.05M | 5.83M | 9.91M | 9.10M | -6.16M | 0.41M | -31.68M | 5.66M | -0.73M | -1.98M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.15M | 68.75M | 50.71M | 109.33M | 6.24M | 6.78M | 38.00M | 152.34M | 72.23M | 87.46M | 140.90M | 90.43M | 183.87M | 109.24M | 198.71M | 298.21M | 293.11M | -3410.23M | 345.24M | 320.43M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.94M | 2.05M | 5.01M | 3.06M | 3.26M | -4.09M | 3.04M | 3.50M | 4.58M | -4.77M | 6.19M | 1.10M | -4.71M | 0.11M | -5.52M | 1.05M | 2.33M | -4.99M | 11.63M | -61.98M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.78M | 47.26M | 65.75M | 95.67M | 63.16M | -30.42M | 39.66M | 139.98M | 134.72M | 88.44M | 131.63M | 260.67M | 509.01M | 116.01M | 308.14M | 451.22M | 282.19M | 44.55M | 752.32M | 462.98M |
|
Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.10M | -1.78M | 4.71M | 166.44M | 92.59M | 8.20M | 51.78M | 14.85M | 4.03M | 423.39M | 420.40M | 98.54M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.67M | 7.04M | 5.97M | -10.03M | -20.74M | 44.15M | 5.84M | 8.29M | 7.25M | 11.23M | 4.49M | 5.96M | 7.73M | 3.78M | -0.69M | 5.71M | 1.63M | 19.43M | 23.65M | 17.97M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.21M | 66.69M | 45.70M | 106.26M | 2.98M | 10.87M | 34.96M | 148.84M | 67.65M | 92.23M | 134.71M | 89.33M | 188.57M | 109.13M | 204.23M | 297.16M | 290.77M | -3405.25M | 333.61M | 382.41M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.21M | 66.69M | 45.70M | 106.26M | 2.98M | 10.87M | 34.96M | 148.84M | 67.65M | 92.23M | 134.71M | 89.33M | 188.57M | 109.13M | 204.23M | 297.16M | 290.77M | -3405.25M | 333.61M | 382.41M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.21M | 66.69M | 45.70M | 106.26M | 2.98M | 10.87M | 34.96M | 148.84M | 67.65M | 92.23M | 134.71M | 89.33M | 188.57M | 109.13M | 204.23M | 297.16M | 290.77M | -3405.25M | 333.61M | 382.41M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.66M | 58.67M | 61.92M | 89.78M | -6.77M | -3.73M | 25.67M | 103.04M | 127.47M | 83.91M | 127.15M | 254.71M | 449.85M | 119.97M | 257.96M | 301.89M | 280.56M | 96.44M | 728.67M | 445.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42 | 0.14 | 0.14 | 0.20 | -0.01 | -0.01 | 0.05 | 0.21 | 0.24 | 0.16 | 0.22 | 0.42 | 0.74 | 0.20 | 0.40 | 0.46 | 0.42 | 0.14 | 1.04 | 0.63 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42 | 0.14 | 0.14 | 0.20 | -0.01 | -0.01 | 0.05 | 0.21 | 0.24 | 0.16 | 0.22 | 0.42 | 0.73 | 0.20 | 0.39 | 0.45 | 0.41 | 0.14 | 1.00 | 0.60 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 428.03M | 424.98M | 447.38M | 454.33M | 463.37M | 462.19M | 492.06M | 499.02M | 521.85M | 515.63M | 574.05M | 600.54M | 611.29M | 602.98M | 643.39M | 656.59M | 672.41M | 665.64M | 699.84M | 709.73M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.98M | 426.84M | 449.80M | 457.08M | 463.37M | 465.16M | 494.49M | 501.97M | 525.14M | 518.70M | 577.53M | 604.56M | 618.31M | 608.75M | 653.79M | 668.14M | 685.40M | 679.52M | 726.25M | 737.96M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.05M | 449.00M | 455.76M | 465.16M | 474.31M | 492.28M | 498.10M | 518.73M | 535.97M | 566.00M | 597.92M | 609.93M | 622.69M | 637.06M | 653.95M | 668.83M | 686.33M | 696.63M | 705.91M | 720.74M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -638.25M | -716.43M | -802.96M | -744.76M | -905.94M | -932.05M | -919.75M | -806.33M | -923.04M | -948.62M | -956.01M | -1020.87M | -1028.84M | -1300.06M | -1263.68M | -1216.50M | -1283.94M | -3203.98M | -1710.18M | -1829.69M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.52M | 124.74M | 123.01M | 127.75M | 139.68M | 142.54M | 148.40M | 152.34M | 156.53M | 175.31M | 149.01M | 48.68M | 20.24M | 34.41M | 129.03M | 17.39M | 44.70M | 206.25M | 216.40M | 56.93M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42% | 2.98% | 9.88% | 2.80% | 52.21% | -60.27% | 8.01% | 2.30% | 6.35% | -5.45% | 4.39% | 1.22% | -2.56% | 0.10% | -2.78% | 0.35% | 0.80% | 0.15% | 3.37% | -19.34% |