|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 692.50M | 616.20M | 725.70M | | 834.10M | 959.50M | 1,032.00M | | 1,038.10M | 1,046.00M | 1,025.60M | 1,064.00M | 1,042.90M | 1,095.30M | 1,051.20M | 1,172.70M | 1,144.40M | 1,140.40M | 1,125.50M | 1,177.10M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 606.70M | 573.50M | 643.20M | | 664.70M | 784.20M | 848.20M | | 844.90M | 836.90M | 831.00M | 858.30M | 845.50M | 867.90M | 826.40M | 924.10M | 908.60M | 897.90M | 870.20M | 903.70M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.80M | 42.70M | 82.50M | | 169.40M | 175.30M | 183.80M | | 193.20M | 209.10M | 194.60M | 205.70M | 197.40M | 227.40M | 224.80M | 248.60M | 235.80M | 242.50M | 255.30M | 273.40M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 60.20M | 54.90M | | 75.20M | 72.30M | 73.20M | | 80.60M | 85.40M | 69.80M | 92.30M | 82.00M | 88.90M | 82.40M | 89.00M | 85.00M | 82.80M | 94.60M | 102.70M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.20M | -2.30M | | -1.10M | -1.30M | -2.60M | | 1.20M | 2.70M | -0.50M | 5.50M | 0.20M | -1.90M | 0.50M | 5.30M | | -1.30M | -0.40M | -0.20M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.30M | -115.90M | | | | -0.70M | -0.10M | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 54.00M | 52.60M | | 74.10M | 71.00M | 70.60M | | 81.80M | 88.10M | 69.30M | 97.80M | 82.20M | 87.00M | 82.90M | 94.30M | 85.00M | 81.50M | 94.20M | 102.50M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.80M | -11.30M | 29.90M | | 77.00M | -11.60M | 113.20M | | 112.60M | 120.30M | 125.20M | 108.30M | 115.20M | 142.60M | 142.20M | 208.90M | 146.90M | 161.00M | 162.40M | 170.60M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.80M | -11.30M | 29.90M | | 77.00M | -11.60M | 113.20M | | 112.60M | 120.30M | 125.20M | 108.30M | 115.20M | 142.60M | 142.20M | 208.90M | 146.90M | 161.00M | 162.40M | 170.60M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.40M | 14.50M | -65.50M | -7.50M | 10.70M | -18.50M | | 0.60M | 0.70M | | | 0.40M | 0.40M | 4.40M | 9.20M | 1.50M | 1.80M | 12.20M | -0.90M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.40M | 14.50M | | -7.50M | 10.70M | -18.50M | | 0.60M | 0.70M | | | 0.40M | 0.40M | 4.40M | 9.20M | 1.50M | 1.80M | 12.20M | -0.90M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | -40.40M | 77.20M | | 40.10M | -30.90M | 67.40M | | 76.50M | 82.80M | 84.50M | 8.10M | 85.30M | 110.90M | 114.90M | 175.00M | 121.50M | 133.30M | 144.60M | 122.90M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 4.00M | 22.00M | | 4.90M | 3.40M | 3.00M | | 4.30M | 3.70M | 4.90M | -141.10M | 16.90M | 25.30M | 28.30M | 32.90M | 21.00M | 29.30M | 31.00M | 22.40M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.90M | -44.40M | 48.70M | | 30.90M | -38.00M | 64.40M | | 70.10M | 76.00M | 75.70M | 145.70M | 66.10M | 85.60M | 86.60M | 127.20M | 97.00M | 104.00M | 110.00M | 96.60M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | 0.40M | 10.00M | 0.80M | | -0.30M | | -0.70M | | -0.40M | -0.40M | -0.20M | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -126.40M | -133.10M | -138.80M | -147.10M | -137.00M | -131.00M | -124.90M | -111.30M | -117.80M | -115.20M | -117.00M | -107.50M | -109.60M | -112.70M | -120.60M | -104.80M | -109.50M | -114.60M | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 4.80M | 6.50M | | 4.30M | 3.70M | 3.30M | | 2.10M | 3.10M | 3.90M | 3.50M | 2.30M | 3.70M | 3.90M | 5.00M | 3.50M | 3.30M | 3.60M | 3.90M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.40M | -44.40M | 55.20M | | 35.20M | -34.30M | 64.40M | | 72.20M | 79.10M | 79.60M | 149.20M | 68.40M | 85.60M | 86.60M | 142.10M | 100.50M | 104.00M | 113.60M | 100.50M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.40M | -44.40M | 55.20M | | 35.20M | -34.30M | 64.40M | | 72.20M | 79.10M | 79.60M | 149.20M | 68.40M | 85.60M | 86.60M | 142.10M | 100.50M | 104.00M | 113.60M | 100.50M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -128.80M | -177.50M | -83.60M | -147.10M | -101.80M | -165.30M | -60.50M | -111.30M | -45.60M | -36.10M | -37.40M | 41.70M | -41.20M | -27.10M | -34.00M | 37.30M | -9.00M | -10.60M | 113.60M | 100.50M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -128.80M | -177.50M | -83.60M | -147.10M | -101.80M | -165.30M | -60.50M | -111.30M | -45.60M | -36.10M | -37.40M | 41.70M | -41.20M | -27.10M | -34.00M | 37.30M | -9.00M | -10.60M | 113.60M | 100.50M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | -0.39 | 0.38 | -1.16 | 0.24 | -0.31 | 0.47 | -0.87 | 0.55 | 0.59 | 0.59 | 1.15 | 0.52 | 0.66 | 0.64 | 1.00 | 0.68 | 0.72 | 0.80 | 0.71 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | -0.39 | 0.35 | | 0.23 | -0.31 | 0.42 | | 0.48 | 0.52 | 0.52 | 0.99 | 0.46 | 0.58 | 0.57 | 0.94 | 0.67 | 0.70 | 0.78 | 0.69 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.80M | 127.00M | 127.20M | 127.10M | 126.40M | 124.60M | 129.80M | 127.50M | 128.50M | 128.50M | 128.40M | 128.10M | 126.20M | 124.40M | 128.70M | 130.40M | 141.70M | 140.70M | 137.00M | 138.60M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.80M | -11.30M | 29.90M | | 77.00M | -11.60M | 113.20M | | 112.60M | 120.30M | 125.20M | 108.30M | 115.20M | 142.60M | 142.20M | 208.90M | 146.90M | 161.00M | 162.40M | 170.60M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.40M | 23.70M | 25.10M | | 23.60M | 23.40M | 20.80M | | 19.90M | 21.30M | 23.80M | 27.80M | 26.60M | 28.40M | 28.00M | 25.20M | 23.00M | 25.40M | 26.10M | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.42% | -9.90% | 28.50% | | 12.22% | -11.00% | 4.45% | | 5.62% | 4.47% | 5.80% | -1,741.98% | 19.81% | 22.81% | 24.63% | 18.80% | 17.28% | 21.98% | 21.44% | 18.23% |