|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 888.00M | 999.00M | 1,092.00M | 951.00M | 842.00M | 937.00M | 1,082.00M | 931.00M | 938.00M | 1,097.00M | 1,167.00M | 1,032.00M | 1,011.00M | 1,149.00M | 1,323.00M | 1,201.00M | 1,142.00M | 1,276.00M | 1,451.00M | 1,271.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.00M | 431.00M | 436.00M | 491.00M | 364.00M | 376.00M | 416.00M | 433.00M | 393.00M | 419.00M | 436.00M | 472.00M | 416.00M | 427.00M | 496.00M | 519.00M | 468.00M | 480.00M | 523.00M | 548.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 469.00M | 568.00M | 656.00M | 460.00M | 478.00M | 561.00M | 666.00M | 498.00M | 545.00M | 678.00M | 731.00M | 560.00M | 595.00M | 722.00M | 827.00M | 682.00M | 674.00M | 796.00M | 928.00M | 723.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 659.00M | 669.00M | 675.00M | 731.00M | 596.00M | | | 19.00M | 643.00M | 1.00M | | | 685.00M | 1.00M | | -1.00M | 771.00M | | -1.00M | 1.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 659.00M | 669.00M | 675.00M | 731.00M | 596.00M | 610.00M | 643.00M | 670.00M | 643.00M | 665.00M | 689.00M | 733.00M | 685.00M | 700.00M | 780.00M | 801.00M | 771.00M | 787.00M | 837.00M | 866.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.00M | 330.00M | 417.00M | 220.00M | 246.00M | 327.00M | 439.00M | 261.00M | 295.00M | 432.00M | 478.00M | 299.00M | 326.00M | 449.00M | 543.00M | 400.00M | 371.00M | 489.00M | 614.00M | 405.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.00M | 330.00M | 417.00M | 220.00M | 246.00M | 327.00M | 439.00M | 261.00M | 295.00M | 432.00M | 478.00M | 299.00M | 326.00M | 449.00M | 543.00M | 400.00M | 371.00M | 489.00M | 614.00M | 405.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 13.00M | 12.00M | 14.00M | 13.00M | 14.00M | 15.00M | 23.00M | 21.00M | 24.00M | 25.00M | 22.00M | 23.00M | 22.00M | 22.00M | 23.00M | 23.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.00M | 4.00M | 7.00M | 15.00M | 17.00M | 6.00M | -18.00M | 11.00M | 12.00M | 14.00M | 10.00M | 7.00M | 11.00M | 13.00M | 11.00M | 17.00M | 12.00M | 11.00M | 12.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.00M | 3.00M | -77.00M | 674.00M | 15.00M | -57.00M | 6.00M | -303.00M | 11.00M | 12.00M | -71.00M | 10.00M | 7.00M | -88.00M | 13.00M | -390.00M | 17.00M | -113.00M | 11.00M | -123.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | 251.00M | 340.00M | 894.00M | 193.00M | 270.00M | 367.00M | 178.00M | 214.00M | 357.00M | 407.00M | 218.00M | 242.00M | 361.00M | 453.00M | 303.00M | 270.00M | 376.00M | 494.00M | 282.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 44.00M | 62.00M | 249.00M | 35.00M | 52.00M | 70.00M | 31.00M | 44.00M | 77.00M | 84.00M | 47.00M | 57.00M | 84.00M | 103.00M | 64.00M | 65.00M | 87.00M | 115.00M | 44.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.00M | 207.00M | 278.00M | 645.00M | 158.00M | 218.00M | 297.00M | 147.00M | 170.00M | 280.00M | 323.00M | 171.00M | 185.00M | 277.00M | 350.00M | 239.00M | 205.00M | 289.00M | 379.00M | 238.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.00M | 207.00M | 278.00M | 645.00M | 158.00M | 218.00M | 297.00M | 147.00M | 170.00M | 280.00M | 323.00M | 171.00M | 185.00M | 277.00M | 350.00M | 239.00M | 205.00M | 289.00M | 379.00M | 238.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.00M | 207.00M | 278.00M | 645.00M | 158.00M | 218.00M | 297.00M | 147.00M | 170.00M | 280.00M | 323.00M | 171.00M | 185.00M | 277.00M | 350.00M | 239.00M | 205.00M | 289.00M | 379.00M | 238.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.00M | 207.00M | 278.00M | 645.00M | 158.00M | 218.00M | 297.00M | 147.00M | 170.00M | 280.00M | 323.00M | 171.00M | 185.00M | 277.00M | 350.00M | 239.00M | 205.00M | 289.00M | 379.00M | 238.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.00M | 207.00M | 278.00M | 645.00M | 158.00M | 218.00M | 297.00M | 147.00M | 170.00M | 280.00M | 323.00M | 171.00M | 185.00M | 277.00M | 350.00M | 239.00M | 205.00M | 289.00M | 379.00M | 238.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73 | 1.14 | 1.53 | 3.55 | 0.87 | 1.20 | 1.63 | 0.81 | 0.91 | 1.44 | 1.66 | 0.88 | 0.95 | 1.42 | 1.80 | 1.22 | 1.05 | 1.48 | 1.94 | 1.22 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73 | 1.14 | 1.53 | 3.55 | 0.87 | 1.20 | 1.63 | 0.81 | 0.91 | 1.44 | 1.66 | 0.88 | 0.95 | 1.42 | 1.80 | 1.22 | 1.05 | 1.48 | 1.94 | 1.22 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 186.00M | 195.00M | 192.00M | 193.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 182.00M | 186.00M | 195.00M | 195.00M | 193.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M | 195.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.00M | 330.00M | 417.00M | 220.00M | 246.00M | 327.00M | 439.00M | 261.00M | 295.00M | 432.00M | 478.00M | 299.00M | 326.00M | 449.00M | 543.00M | 400.00M | 371.00M | 489.00M | 614.00M | 405.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.00M | 101.00M | 101.00M | 103.00M | 100.00M | 106.00M | 111.00M | 116.00M | 115.00M | 110.00M | 117.00M | 118.00M | 124.00M | 131.00M | 132.00M | 136.00M | 144.00M | 151.00M | 158.00M | 162.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.19% | 17.53% | 18.24% | 27.85% | 18.13% | 19.26% | 19.07% | 17.42% | 20.56% | 21.57% | 20.64% | 21.56% | 23.55% | 23.27% | 22.74% | 21.12% | 24.07% | 23.14% | 23.28% | 15.60% |