|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,973.00M | 2,706.00M | 2,160.00M | 1,974.00M | 1,953.00M | 2,823.00M | 2,244.00M | 2,118.00M | 2,124.00M | 2,735.00M | 2,341.00M | 2,265.00M | 2,289.00M | 3,178.00M | 2,223.00M | 2,261.00M | 2,240.00M | 3,073.00M | 2,363.00M | 2,466.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.00M | 504.00M | 486.00M | 393.00M | 384.00M | 432.00M | 453.00M | 433.00M | 396.00M | 533.00M | 457.00M | 439.00M | 419.00M | 518.00M | 365.00M | 336.00M | 352.00M | 355.00M | 385.00M | 380.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,588.00M | 2,202.00M | 1,674.00M | 1,581.00M | 1,569.00M | 2,391.00M | 1,791.00M | 1,685.00M | 1,728.00M | 2,202.00M | 1,884.00M | 1,826.00M | 1,870.00M | 2,660.00M | 1,858.00M | 1,925.00M | 1,888.00M | 2,718.00M | 1,978.00M | 2,086.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | 84.00M | 85.00M | 83.00M | 71.00M | 73.00M | 71.00M | 70.00M | 62.00M | 60.00M | 60.00M | 60.00M | 56.00M | 50.00M | 48.00M | 49.00M | 47.00M | 48.00M | 48.00M | 55.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | 69.00M | 66.00M | 65.00M | 60.00M | 64.00M | 60.00M | 64.00M | 60.00M | 58.00M | 59.00M | 57.00M | 60.00M | 54.00M | 54.00M | 57.00M | 56.00M | 59.00M | 56.00M | 55.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 6.00M | 56.00M | 9.00M | -70.00M | 3.00M | 10.00M | 17.00M | 38.00M | 18.00M | 3.00M | 8.00M | 32.00M | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | -1.00M | -54.00M | 22.00M | 21.00M | 18.00M | -71.00M | 3.00M | 41.00M | -1.00M | | | -1190.00M | 853.00M | 14.00M | | 26.00M | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 842.00M | 2,016.00M | 1,981.00M | 1,894.00M | 1,799.00M | 2,014.00M | 1,959.00M | 2,017.00M | 2,007.00M | 2,135.00M | 2,061.00M | 2,053.00M | 3,055.00M | 2,134.00M | 1,791.00M | 1,893.00M | 1,870.00M | 1,920.00M | 1,964.00M | 2,102.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,131.00M | 690.00M | 179.00M | 137.00M | 154.00M | 708.00M | 285.00M | 142.00M | 159.00M | 779.00M | 280.00M | 212.00M | -766.00M | 901.00M | 432.00M | 368.00M | 418.00M | 1,016.00M | 448.00M | 364.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,131.00M | 690.00M | 179.00M | 137.00M | 154.00M | 708.00M | 285.00M | 142.00M | 159.00M | 779.00M | 280.00M | 212.00M | -766.00M | 901.00M | 432.00M | 368.00M | 418.00M | 1,016.00M | 448.00M | 364.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 85.00M | 10.00M | 57.00M | 34.00M | 39.00M | 41.00M | 41.00M | 42.00M | 55.00M | 46.00M | 46.00M | 51.00M | 48.00M | 43.00M | 46.00M | 48.00M | 55.00M | 49.00M | 38.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 20.00M | 6.00M | 93.00M | 85.00M | -24.00M | 25.00M | 1.00M | 66.00M | -133.00M | 3.00M | 1.00M | -2.00M | 1,136.00M | -4.00M | -5.00M | 37.00M | -10.00M | 5.00M | 6.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,186.00M | 724.00M | 157.00M | 179.00M | 185.00M | 737.00M | 256.00M | 120.00M | 164.00M | 736.00M | 242.00M | 167.00M | -1998.00M | 1,691.00M | 303.00M | 313.00M | 390.00M | 947.00M | 376.00M | 292.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.00M | 179.00M | 43.00M | 19.00M | 1.00M | 131.00M | 50.00M | 24.00M | 25.00M | -93.00M | 48.00M | 26.00M | -322.00M | 248.00M | 65.00M | -21.00M | 77.00M | 197.00M | 70.00M | 57.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 919.00M | 2,407.00M | 125.00M | 114.00M | 192.00M | 1,137.00M | 206.00M | 96.00M | 139.00M | 611.00M | 194.00M | 142.00M | -1672.00M | 1,210.00M | 462.00M | 332.00M | 303.00M | 294.00M | 261.00M | 252.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 7.00M | 3.00M | 5.00M | 2.00M | 4.00M | 3.00M | 2.00M | 3.00M | -1.00M | 4.00M | 1.00M | 3.00M | 2.00M | 4.00M | 1.00M | 2.00M | 1.00M | 6.00M | 2.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 919.00M | 545.00M | 114.00M | 160.00M | 184.00M | 606.00M | 206.00M | 96.00M | 139.00M | 829.00M | 194.00M | 141.00M | -1676.00M | 1,443.00M | 238.00M | 334.00M | 313.00M | 750.00M | 306.00M | 235.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | 1,833.00M | 11.00M | -46.00M | 8.00M | -13.00M | | | 1.00M | 106.00M | 194.00M | 141.00M | | 103.00M | 238.00M | 334.00M | 313.00M | 750.00M | 306.00M | 235.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | 1,833.00M | 11.00M | -46.00M | 8.00M | -13.00M | | | 1.00M | 106.00M | 194.00M | 141.00M | | 103.00M | 238.00M | 334.00M | 313.00M | 750.00M | 306.00M | 235.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | 1,833.00M | 11.00M | -46.00M | 8.00M | -13.00M | | | 1.00M | 106.00M | 194.00M | 141.00M | | 103.00M | 238.00M | 334.00M | 313.00M | 750.00M | 306.00M | 235.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09 | 14.32 | 0.09 | -0.41 | 0.07 | -0.12 | | | 0.01 | 1.01 | 1.88 | 1.37 | | 1.01 | 2.38 | 3.37 | 3.19 | 7.65 | 3.22 | 2.50 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09 | 14.21 | 0.09 | -0.41 | 0.07 | -0.12 | | | 0.01 | 1.00 | 1.87 | 1.37 | | 1.01 | 2.36 | 3.34 | 3.19 | 7.58 | 3.19 | 2.50 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | 128.00M | 118.00M | 112.00M | 110.00M | 112.00M | 107.00M | 107.00M | 105.00M | 105.00M | 103.00M | 103.00M | 102.00M | 102.00M | 100.00M | 99.00M | 98.00M | 98.00M | 95.00M | 94.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | 129.00M | 118.00M | 112.00M | 111.00M | 112.00M | 108.00M | 107.00M | 105.00M | 106.00M | 104.00M | 103.00M | 102.00M | 102.00M | 101.00M | 100.00M | 98.00M | 99.00M | 96.00M | 94.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.60M | 122.06M | 112.21M | 110.21M | 108.66M | 106.76M | 106.38M | 104.94M | 103.32M | 102.54M | 102.21M | 101.55M | 100.89M | 99.81M | 99.21M | 97.85M | 96.05M | 95.08M | 94.28M | 92.87M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,200.00M | 759.00M | 245.00M | 202.00M | 214.00M | 772.00M | 345.00M | 206.00M | 219.00M | 837.00M | 339.00M | 269.00M | -706.00M | 955.00M | 486.00M | 425.00M | 474.00M | 1,075.00M | 504.00M | 419.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.00M | 51.00M | 200.00M | 202.00M | 197.00M | 54.00M | 198.00M | 199.00M | 196.00M | 63.00M | 194.00M | 662.00M | 65.00M | 66.00M | 114.00M | 116.00M | 116.00M | 140.00M | 118.00M | 143.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.51% | 24.72% | 27.39% | 10.61% | 0.54% | 17.77% | 19.53% | 20.00% | 15.24% | -12.64% | 19.83% | 15.57% | 16.12% | 14.67% | 21.45% | -6.71% | 19.74% | 20.80% | 18.62% | 19.52% |