|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,357.00M | 2,859.00M | 3,055.00M | 3,507.00M | 4,056.00M | 4,483.00M | 3,956.00M | 3,299.00M | 3,356.00M | 3,251.00M | 3,115.00M | 2,826.00M | 2,975.00M | 3,207.00M | 3,117.00M | 2,843.00M | 2,846.00M | 2,953.00M | 2,838.00M | 2,533.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,848.00M | 1,987.00M | 2,037.00M | 2,411.00M | 2,771.00M | 3,038.00M | 3,180.00M | 2,732.00M | 2,564.00M | 2,609.00M | 2,529.00M | 2,627.00M | 2,509.00M | 2,543.00M | 2,618.00M | 2,515.00M | 2,614.00M | 2,695.00M | 2,602.00M | 2,446.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.00M | 872.00M | 1,018.00M | 1,096.00M | 1,285.00M | 1,445.00M | 776.00M | 567.00M | 792.00M | 642.00M | 586.00M | 199.00M | 466.00M | 664.00M | 499.00M | 328.00M | 232.00M | 258.00M | 236.00M | 87.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 27.00M | 29.00M | 40.00M | 42.00M | 43.00M | 39.00M | 31.00M | 31.00M | 30.00M | 31.00M | 30.00M | 30.00M | 30.00M | 29.00M | 28.00M | 30.00M | 31.00M | 30.00M | 33.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.00M | 125.00M | 122.00M | 168.00M | 200.00M | 220.00M | 215.00M | 200.00M | 222.00M | 213.00M | 206.00M | 224.00M | 209.00M | 224.00M | 215.00M | 226.00M | 227.00M | 221.00M | 228.00M | 224.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 15.00M | 11.00M | 7.00M | 6.00M | 9.00M | 3.00M | 3.00M | | 22.00M | 4.00M | 4.00M | 75.00M | 8.00M | | 19.00M | 17.00M | 501.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.00M | 125.00M | 128.00M | 183.00M | 211.00M | 227.00M | 221.00M | 209.00M | 225.00M | 216.00M | 206.00M | 246.00M | 213.00M | 228.00M | 290.00M | 234.00M | 227.00M | 240.00M | 245.00M | 725.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.00M | 720.00M | 861.00M | 873.00M | 1,032.00M | 1,175.00M | 516.00M | 327.00M | 536.00M | 396.00M | 349.00M | -552.00M | 223.00M | 406.00M | 180.00M | 66.00M | -32.00M | -109.00M | -766.00M | -671.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.00M | 720.00M | 861.00M | 873.00M | 1,032.00M | 1,175.00M | 516.00M | 327.00M | 536.00M | 396.00M | 349.00M | -552.00M | 223.00M | 406.00M | 180.00M | 66.00M | -32.00M | -109.00M | -766.00M | -671.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 10.00M | 13.00M | 18.00M | 11.00M | 17.00M | 24.00M | 21.00M | 22.00M | 23.00M | 56.00M | 35.00M | 50.00M | 59.00M | 44.00M | 69.00M | 37.00M | 24.00M | 32.00M | 59.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.00M | 694.00M | 813.00M | 845.00M | 997.00M | 1,148.00M | 496.00M | 305.00M | 516.00M | 377.00M | 365.00M | -558.00M | 233.00M | 424.00M | 185.00M | 96.00M | -34.00M | -125.00M | -775.00M | -663.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 158.00M | 193.00M | 184.00M | 233.00M | 275.00M | 84.00M | 57.00M | 109.00M | 70.00M | 70.00M | -71.00M | 48.00M | 101.00M | 65.00M | 77.00M | 1.00M | 6.00M | -3.00M | -130.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.00M | 536.00M | 620.00M | 644.00M | 764.00M | 873.00M | 412.00M | 232.00M | 407.00M | 307.00M | 285.00M | -487.00M | 185.00M | 323.00M | 120.00M | 19.00M | -35.00M | -131.00M | -782.00M | -507.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 14.00M | 13.00M | 17.00M | 8.00M | 15.00M | 11.00M | 16.00M | 13.00M | 10.00M | 10.00M | 10.00M | 11.00M | 10.00M | 12.00M | 12.00M | 5.00M | 11.00M | 10.00M | 11.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.00M | 536.00M | 620.00M | 661.00M | 764.00M | 873.00M | 412.00M | 248.00M | 407.00M | 307.00M | 295.00M | -487.00M | 185.00M | 323.00M | 120.00M | 19.00M | -35.00M | -131.00M | -772.00M | -533.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.00M | 536.00M | 620.00M | 661.00M | 764.00M | 873.00M | 412.00M | 248.00M | 407.00M | 307.00M | 295.00M | -487.00M | 185.00M | 323.00M | 120.00M | 19.00M | -35.00M | -131.00M | -772.00M | -533.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.00M | 536.00M | 620.00M | 661.00M | 764.00M | 873.00M | 412.00M | 248.00M | 407.00M | 307.00M | 295.00M | -487.00M | 185.00M | 323.00M | 120.00M | 19.00M | -35.00M | -131.00M | -772.00M | -533.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.00M | 536.00M | 620.00M | 661.00M | 764.00M | 873.00M | 412.00M | 248.00M | 407.00M | 307.00M | 295.00M | -487.00M | 185.00M | 323.00M | 120.00M | 19.00M | -35.00M | -131.00M | -772.00M | -533.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88 | 4.06 | 4.71 | 5.01 | 5.87 | 6.65 | 3.12 | 1.81 | 3.07 | 2.32 | 2.22 | -3.88 | 1.35 | 2.42 | 0.84 | 0.05 | -0.31 | -1.11 | -6.06 | -4.22 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87 | 4.04 | 4.69 | 4.98 | 5.83 | 6.60 | 3.10 | 1.80 | 3.05 | 2.31 | 2.20 | -3.86 | 1.34 | 2.40 | 0.83 | 0.06 | -0.31 | -1.11 | -6.06 | -4.22 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.96M | 128.05M | 128.06M | 128.00M | 128.07M | 128.34M | 128.12M | 127.97M | 127.55M | 127.65M | 127.69M | 127.81M | 128.36M | 128.58M | 128.53M | 128.54M | 128.31M | 128.24M | 128.25M | 128.26M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.48M | 128.88M | 128.77M | 128.70M | 128.93M | 129.13M | 129.00M | 128.85M | 128.46M | 128.47M | 128.58M | 128.60M | 129.02M | 129.19M | 129.24M | 129.21M | 128.31M | 128.27M | 128.25M | 128.26M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.00M | 720.00M | 861.00M | 873.00M | 1,032.00M | 1,175.00M | 516.00M | 327.00M | 536.00M | 396.00M | 349.00M | -552.00M | 223.00M | 406.00M | 180.00M | 66.00M | -32.00M | -109.00M | -766.00M | -671.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 36.00M | 61.00M | 46.00M | 46.00M | 44.00M | 44.00M | 43.00M | 42.00M | 42.00M | 40.00M | 41.00M | 40.00M | 41.00M | 39.00M | 39.00M | 39.00M | 40.00M | 41.00M | 51.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.15% | 22.77% | 23.74% | 21.78% | 23.37% | 23.95% | 16.94% | 18.69% | 21.12% | 18.57% | 19.18% | 12.72% | 20.60% | 23.82% | 35.14% | 80.21% | -2.94% | -4.80% | 0.39% | 19.61% |