|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,358.00M | 5,324.00M | 5,488.00M | 5,815.00M | 4,920.00M | 5,097.00M | 4,784.00M | 4,923.00M | 4,649.00M | 4,792.00M | 4,926.00M | 5,088.00M | 4,490.00M | 3,989.00M | 3,993.00M | 4,136.00M | 3,621.00M | 3,773.00M | 4,033.00M | 4,098.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,210.00M | 4,234.00M | 4,380.00M | 4,753.00M | 4,069.00M | 4,200.00M | 4,104.00M | 4,278.00M | 3,886.00M | 3,976.00M | 4,127.00M | 4,296.00M | 3,848.00M | 3,363.00M | 3,350.00M | 3,465.00M | 3,014.00M | 3,162.00M | 3,439.00M | 3,523.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,148.00M | 1,090.00M | 1,108.00M | 1,062.00M | 851.00M | 897.00M | 680.00M | 645.00M | 763.00M | 816.00M | 799.00M | 792.00M | 642.00M | 626.00M | 643.00M | 671.00M | 607.00M | 610.00M | 594.00M | 575.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 10.00M | 10.00M | 10.00M | 9.00M | 7.00M | 8.00M | 11.00M | 11.00M | 10.00M | 18.00M | 1.00M | 11.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 6.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493.00M | 509.00M | 524.00M | 555.00M | 376.00M | 461.00M | 446.00M | 537.00M | 487.00M | 476.00M | 473.00M | 557.00M | 477.00M | 394.00M | 395.00M | 418.00M | 406.00M | 397.00M | 405.00M | 424.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 8.00M | 7.00M | 3.00M | 5.00M | 5.00M | 3.00M | 8.00M | | 9.00M | 5.00M | 2.00M | 14.00M | 50.00M | 8.00M | -2.00M | 10.00M | 2.00M | 6.00M | 36.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.00M | -13.00M | -13.00M | | -346.00M | -2.00M | -1500.00M | -222.00M | -18.00M | -46.00M | 180.00M | -247.00M | -45.00M | 34.00M | -1900.00M | | | 30.00M | 251.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 513.00M | 517.00M | 531.00M | 558.00M | 381.00M | 466.00M | 449.00M | 545.00M | 487.00M | 485.00M | 478.00M | 559.00M | 491.00M | 444.00M | 403.00M | 416.00M | 416.00M | 399.00M | 411.00M | 460.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 618.00M | 683.00M | 552.00M | 494.00M | 461.00M | -306.00M | 221.00M | -1432.00M | 43.00M | 303.00M | 257.00M | 412.00M | -116.00M | 130.00M | 265.00M | -136.00M | 184.00M | 204.00M | 206.00M | 243.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 618.00M | 683.00M | 552.00M | 494.00M | 461.00M | -306.00M | 221.00M | -1432.00M | 43.00M | 303.00M | 257.00M | 412.00M | -116.00M | 130.00M | 265.00M | -136.00M | 184.00M | 204.00M | 206.00M | 243.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 36.00M | 78.00M | 20.00M | 7.00M | 19.00M | 19.00M | -26.00M | -77.00M | -10.00M | 10.00M | 6.00M | 29.00M | -7.00M | 6.00M | | 32.00M | 4.00M | 5.00M | -21.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 599.00M | 674.00M | 586.00M | 473.00M | 427.00M | -332.00M | 200.00M | -1522.00M | -109.00M | 204.00M | 172.00M | 326.00M | -177.00M | 30.00M | 179.00M | -219.00M | 139.00M | 121.00M | 120.00M | 135.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.00M | 94.00M | 100.00M | 165.00M | 106.00M | 37.00M | 53.00M | 69.00M | 68.00M | 114.00M | 86.00M | -191.00M | 76.00M | -206.00M | 45.00M | 95.00M | 43.00M | 29.00M | 33.00M | 37.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.00M | 580.00M | 471.00M | 298.00M | 316.00M | -368.00M | 143.00M | -1612.00M | -176.00M | 87.00M | 83.00M | 491.00M | -253.00M | 225.00M | 109.00M | -374.00M | 79.00M | 75.00M | 76.00M | 108.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -5.00M | 1.00M | -2.00M | -13.00M | 1.00M | -3.00M | -1.00M | -25.00M | | -11.00M | -20.00M | -76.00M | -17.00M | -18.00M | -11.00M | 12.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.00M | | | -173.00M | -170.00M | -173.00M | -175.00M | -176.00M | -175.00M | -256.00M | -262.00M | -251.00M | -250.00M | -257.00M | -264.00M | -263.00M | 11.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | -1.00M | 15.00M | 2.00M | 3.00M | 3.00M | 2.00M | | 3.00M | 2.00M | 2.00M | 1.00M | 6.00M | 6.00M | 5.00M | 2.00M | 7.00M | 9.00M | 3.00M | 3.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.00M | 580.00M | 486.00M | 308.00M | 321.00M | -369.00M | 147.00M | -1591.00M | -177.00M | 90.00M | 86.00M | 517.00M | -253.00M | 236.00M | 134.00M | -314.00M | 96.00M | 92.00M | 87.00M | 98.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.00M | 580.00M | 486.00M | 308.00M | 321.00M | -369.00M | 147.00M | -1591.00M | -177.00M | 90.00M | 86.00M | 517.00M | -253.00M | 236.00M | 134.00M | -314.00M | 96.00M | 92.00M | 87.00M | 98.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.00M | 580.00M | 486.00M | 141.00M | 321.00M | -369.00M | -26.00M | -1761.00M | -350.00M | -85.00M | -90.00M | 342.00M | -509.00M | -26.00M | -117.00M | -564.00M | -161.00M | -172.00M | -176.00M | 109.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.00M | 580.00M | 486.00M | 141.00M | 321.00M | -369.00M | -26.00M | -1761.00M | -350.00M | -85.00M | -90.00M | 342.00M | -509.00M | -26.00M | -117.00M | -564.00M | -161.00M | -172.00M | -176.00M | 109.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.87 | 9.23 | 7.56 | 5.06 | 5.37 | -6.62 | 2.61 | -28.70 | -3.27 | 1.56 | 1.53 | 8.94 | -4.72 | 3.96 | 2.01 | -7.14 | 1.29 | 1.17 | 1.30 | 1.92 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.81 | 9.15 | 7.51 | 4.89 | 5.33 | -6.62 | 2.60 | -28.69 | -3.27 | 1.55 | 1.53 | 8.90 | -4.72 | 3.96 | 2.00 | -7.13 | 1.28 | 1.17 | 1.29 | 1.92 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | 62.90M | 62.20M | 62.10M | 58.30M | 57.10M | 56.30M | 55.90M | 54.80M | 54.90M | 54.90M | 55.00M | 54.90M | 54.90M | 55.00M | 55.10M | 55.60M | 55.90M | 56.10M | 56.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.60M | 63.50M | 63.20M | 62.90M | 58.70M | 56.00M | 55.00M | 55.90M | 54.80M | 54.90M | 55.30M | 55.20M | 54.90M | 54.90M | 55.00M | 55.10M | 55.80M | 55.90M | 56.50M | 56.20M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 564.00M | 809.00M | 532.00M | 494.00M | 374.00M | -159.00M | 296.00M | -1432.00M | -177.00M | 48.00M | 140.00M | 412.00M | -250.00M | 242.00M | 25.00M | -136.00M | -34.00M | -173.00M | 92.00M | 243.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 45.00M | 44.00M | 41.00M | 41.00M | 45.00M | 40.00M | 64.00M | 75.00M | 89.00M | 95.00M | 92.00M | 90.00M | 93.00M | 92.00M | 83.00M | 77.00M | 86.00M | 92.00M | 85.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.54% | 13.95% | 17.06% | 34.88% | 24.82% | -11.14% | 26.50% | -4.53% | -62.39% | 55.88% | 50.00% | -58.59% | -42.94% | -686.67% | 25.14% | -43.38% | 30.94% | 23.97% | 27.50% | 27.41% |