|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.00M | 471.70M | 15.40M | 14.70M | 13.80M | 15.40M | 16.40M | 17.10M | 17.40M | 19.80M | 478.60M | 21.60M | 508.00M | 24.30M | 550.30M | -1500.40M | 23.50M | 583.80M | 24.10M | 579.90M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 10.30M | 10.00M | -9.60M | 19.20M | 12.20M | 19.70M | -11.50M | 17.90M | 26.30M | 22.50M | 37.60M | 23.90M | 20.30M | 18.50M | 38.60M | 16.10M | 19.80M | 24.80M | 17.20M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 442.00M | 461.40M | 5.40M | 24.30M | -5.40M | 3.20M | -3.30M | 28.60M | -0.50M | -6.50M | 456.10M | -16.00M | 484.10M | 4.00M | 531.80M | -1539.00M | 7.40M | 564.00M | -0.70M | 562.70M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.10M | 16.90M | 16.90M | 20.40M | 18.90M | 32.30M | 16.60M | 20.90M | 18.00M | 20.50M | 21.30M | 27.40M | 23.70M | 23.20M | 29.00M | 22.00M | 22.10M | 45.20M | 36.30M | 57.80M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.60M | 75.10M | 121.00M | 158.10M | 152.30M | 283.00M | 321.60M | 275.10M | 99.30M | 96.50M | 360.80M | -727.40M | 102.40M | 101.20M | 100.40M | 99.60M | 113.40M | 420.80M | 397.20M | 365.10M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.70M | 92.00M | 137.90M | 178.50M | 171.20M | 315.30M | 338.20M | 296.00M | 117.30M | 117.00M | 382.10M | -700.00M | 126.10M | 124.40M | 129.40M | 121.60M | 135.50M | 466.00M | 433.50M | 422.90M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.30M | 369.40M | -132.50M | -154.20M | -176.60M | -312.10M | -341.50M | -267.40M | -117.80M | -123.50M | 74.00M | 684.00M | 358.00M | -120.40M | 402.40M | -1660.60M | -128.10M | 98.00M | -434.20M | 139.80M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.30M | 369.40M | -132.50M | -154.20M | -176.60M | -312.10M | -341.50M | -267.40M | -117.80M | -123.50M | 74.00M | 684.00M | 358.00M | -120.40M | 402.40M | -1660.60M | -128.10M | 98.00M | -434.20M | 139.80M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.40M | -1.80M | -1.80M | -1.80M | -7.40M | -1.80M | | | | | | -1.80M | | | | | -1.20M | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.30M | 379.70M | 332.20M | 284.70M | 284.50M | 142.10M | 122.10M | 163.00M | 126.80M | 27.90M | 96.50M | 116.40M | 86.40M | -55.30M | 106.50M | 191.90M | 141.70M | 117.80M | 148.90M | 157.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.20M | 91.10M | 82.20M | 67.10M | 70.20M | 34.70M | 35.30M | 35.70M | 27.30M | 5.70M | 25.70M | 22.80M | 22.10M | -8.20M | 27.70M | 40.00M | 35.40M | 30.40M | 40.70M | 35.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.10M | 288.60M | 250.00M | 217.60M | 214.30M | 107.40M | 86.80M | 127.30M | 99.50M | 22.20M | 70.80M | 93.60M | 64.30M | -47.10M | 78.80M | 151.90M | 106.30M | 87.40M | 108.20M | 122.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.10M | 288.60M | 250.00M | 217.60M | 214.30M | 107.40M | 86.80M | 127.30M | 99.50M | 22.20M | 70.80M | 93.60M | 64.30M | -47.10M | 78.80M | 151.90M | 106.30M | 87.40M | 108.20M | 122.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.10M | 288.60M | 250.00M | 217.60M | 214.30M | 107.40M | 86.80M | 127.30M | 99.50M | 22.20M | 70.80M | 93.60M | 64.30M | -47.10M | 78.80M | 151.90M | 106.30M | 87.40M | 108.20M | 122.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.10M | 288.60M | 250.00M | 217.60M | 214.30M | 107.40M | 86.80M | 127.30M | 99.50M | 22.20M | 70.80M | 93.60M | 64.30M | -47.10M | 78.80M | 151.90M | 106.30M | 87.40M | 108.20M | 122.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.10M | 288.60M | 250.00M | 217.60M | 214.30M | 107.40M | 86.80M | 127.30M | 99.50M | 22.20M | 70.80M | 93.60M | 64.30M | -47.10M | 78.80M | 151.90M | 106.30M | 87.40M | 108.20M | 122.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.85 | 17.19 | 15.83 | 14.80 | 15.02 | 7.99 | 6.53 | 9.60 | 7.62 | 1.70 | 5.47 | 7.30 | 5.15 | -3.83 | 6.42 | 12.34 | 8.79 | 7.55 | 9.62 | 11.07 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.82 | 17.18 | 15.79 | 14.79 | 14.94 | 7.94 | 6.49 | 9.58 | 7.61 | 1.69 | 5.43 | 7.26 | 5.08 | -3.83 | 6.35 | 12.20 | 8.66 | 7.42 | 9.43 | 10.88 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.06M | 16.79M | 15.80M | 16.09M | 14.27M | 13.44M | 13.29M | 13.56M | 13.06M | 12.82M | 13.01M | 12.95M | 12.48M | 12.28M | 12.27M | 12.32M | 12.09M | 11.57M | 11.25M | 11.45M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.10M | 16.79M | 15.83M | 16.10M | 14.34M | 13.93M | 13.74M | 13.63M | 13.07M | 13.09M | 13.07M | 13.01M | 12.65M | 12.28M | 12.49M | 12.47M | 12.28M | 11.77M | 11.84M | 11.65M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.30M | 369.40M | -132.50M | -154.20M | -176.60M | -312.10M | -341.50M | -267.40M | -117.80M | -123.50M | 74.00M | 684.00M | 358.00M | -120.40M | 402.40M | -1660.60M | -128.10M | 98.00M | -434.20M | 139.80M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.80M | 42.00M | 39.80M | 38.60M | 36.50M | 38.90M | 41.80M | 49.40M | 54.40M | 62.80M | 70.50M | 78.80M | 92.50M | 104.50M | 111.20M | 111.30M | 114.70M | 118.10M | 116.30M | 113.80M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.53% | 23.99% | 24.74% | 23.57% | 24.67% | 24.42% | 28.91% | 21.90% | 21.53% | 20.43% | 26.63% | 19.59% | 25.58% | 14.83% | 26.01% | 20.84% | 24.98% | 25.81% | 27.33% | 22.29% |