|
Revenue (Quarter)
|
| | | | 1,298.00M | 1,405.00M | 1,246.00M | 1,598.00M | 1,861.00M | 1,818.00M | 1,374.00M | 1,574.00M | 1,861.00M | 1,827.00M | 1,440.00M | 1,741.00M | 1,964.00M | 2,038.00M | 1,698.00M | 1,911.00M | 2,093.00M | 2,062.00M | 1,581.00M | 1,910.00M |
|
Cost of Revenue (Quarter)
|
| | | | 973.00M | 1,034.00M | 919.00M | 1,177.00M | 1,360.00M | 1,318.00M | 1,001.00M | 1,135.00M | 1,360.00M | 1,333.00M | 1,056.00M | 1,273.00M | 1,446.00M | 1,495.00M | 1,247.00M | 1,401.00M | 1,533.00M | 1,501.00M | 1,153.00M | 1,390.00M |
|
Gross Profit (Quarter)
|
| | | | 325.00M | 371.00M | 327.00M | 421.00M | 501.00M | 500.00M | 373.00M | 439.00M | 501.00M | 494.00M | 384.00M | 468.00M | 518.00M | 543.00M | 451.00M | 510.00M | 560.00M | 561.00M | 428.00M | 520.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | 192.00M | 188.00M | 183.00M | 206.00M | 230.00M | 231.00M | 213.00M | 223.00M | 238.00M | 240.00M | 230.00M | 257.00M | 268.00M | 274.00M | 279.00M | 293.00M | 302.00M | 295.00M | 264.00M | 299.00M |
|
Other Operating Expenses (Quarter)
|
| | | | 33.00M | 36.00M | 35.00M | 35.00M | 34.00M | 35.00M | 36.00M | 35.00M | 37.00M | 37.00M | 38.00M | 43.00M | 46.00M | 46.00M | 48.00M | 46.00M | 45.00M | 46.00M | 46.00M | 44.00M |
|
Operating Expenses (Quarter)
|
| | | | 225.00M | 224.00M | 218.00M | 241.00M | 264.00M | 266.00M | 249.00M | 258.00M | 275.00M | 277.00M | 268.00M | 300.00M | 314.00M | 320.00M | 327.00M | 339.00M | 347.00M | 341.00M | 310.00M | 343.00M |
|
Operating Income (Quarter)
|
| | | | 100.00M | 147.00M | 109.00M | 180.00M | 237.00M | 234.00M | 124.00M | 181.00M | 226.00M | 217.00M | 116.00M | 168.00M | 204.00M | 223.00M | 124.00M | 171.00M | 213.00M | 220.00M | 118.00M | 177.00M |
|
EBIT (Quarter)
|
| | | | 100.00M | 147.00M | 109.00M | 180.00M | 237.00M | 234.00M | 124.00M | 181.00M | 226.00M | 217.00M | 116.00M | 168.00M | 204.00M | 223.00M | 124.00M | 171.00M | 213.00M | 220.00M | 118.00M | 177.00M |
|
Other Non Operating Income (Quarter)
|
| | | | -2.00M | | | 37.00M | -9.00M | | | -8.00M | 8.00M | | | 18.00M | -33.00M | | | -21.00M | -8.00M | | | |
|
EBT (Quarter)
|
| | | | 13.00M | 134.00M | 119.00M | 167.00M | 220.00M | 218.00M | 104.00M | 164.00M | 204.00M | 197.00M | 94.00M | 134.00M | 168.00M | 187.00M | 88.00M | 141.00M | 182.00M | 190.00M | 94.00M | 150.00M |
|
Tax Provisions (Quarter)
|
| | | | 3.00M | 25.00M | 27.00M | 30.00M | 38.00M | 40.00M | 20.00M | 31.00M | 40.00M | 39.00M | 18.00M | 33.00M | 42.00M | 47.00M | 21.00M | 36.00M | 41.00M | 47.00M | 21.00M | 37.00M |
|
Profit After Tax (Quarter)
|
| | | | -37.00M | 497.00M | 581.00M | 137.00M | 182.00M | 178.00M | 54.00M | 133.00M | 164.00M | 112.00M | 63.00M | 101.00M | 126.00M | 140.00M | 64.00M | 105.00M | 141.00M | 143.00M | 52.00M | 113.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | -17.00M | 185.00M | 31.00M | 51.00M | 67.00M | 67.00M | 30.00M | 47.00M | 54.00M | 46.00M | 13.00M | 6.00M | 7.00M | 7.00M | 3.00M | 5.00M | 7.00M | 6.00M | 3.00M | 5.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | 10.00M | 109.00M | 92.00M | 137.00M | 182.00M | 178.00M | 84.00M | 133.00M | 164.00M | 158.00M | 76.00M | 101.00M | 126.00M | 140.00M | 67.00M | 105.00M | 141.00M | 143.00M | 73.00M | 113.00M |
|
Consolidated Net Income (Quarter)
|
| | | | 10.00M | 109.00M | 92.00M | 137.00M | 182.00M | 178.00M | 84.00M | 133.00M | 164.00M | 158.00M | 76.00M | 101.00M | 126.00M | 140.00M | 67.00M | 105.00M | 141.00M | 143.00M | 73.00M | 113.00M |
|
Income towards Parent Company (Quarter)
|
| | | | 10.00M | 109.00M | 92.00M | 137.00M | 182.00M | 178.00M | 84.00M | 133.00M | 164.00M | 158.00M | 76.00M | 101.00M | 126.00M | 140.00M | 67.00M | 105.00M | 141.00M | 143.00M | 73.00M | 113.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | 10.00M | 109.00M | 92.00M | 137.00M | 182.00M | 178.00M | 84.00M | 133.00M | 164.00M | 158.00M | 76.00M | 101.00M | 126.00M | 140.00M | 67.00M | 105.00M | 141.00M | 143.00M | 73.00M | 113.00M |
|
EPS (Basic) (Quarter)
|
| | | | 0.07 | 0.69 | 0.58 | 0.82 | 1.08 | 1.05 | 0.50 | 0.78 | 0.98 | 0.92 | 0.44 | 0.53 | 0.65 | 0.73 | 0.35 | 0.55 | 0.74 | 0.75 | 0.38 | 0.60 |
|
EPS (Diluted) (Quarter)
|
| | | | 0.07 | 0.45 | 0.38 | 0.56 | 0.74 | 0.72 | 0.34 | 0.55 | 0.72 | 0.70 | 0.33 | 0.50 | 0.62 | 0.70 | 0.33 | 0.53 | 0.71 | 0.72 | 0.37 | 0.58 |
|
Shares Outstanding (Quarter)
|
| | | | 138.98M | 158.99M | 159.19M | 167.54M | 167.88M | 170.03M | 169.48M | 171.60M | 167.31M | 171.00M | 172.84M | 192.19M | 192.80M | 191.54M | 191.62M | 189.80M | 189.90M | 190.21M | 189.72M | 188.38M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | 138.98M | 244.58M | 244.45M | 246.15M | 246.18M | 246.26M | 246.22M | 243.72M | 228.98M | 224.69M | 227.82M | 202.62M | 202.67M | 201.17M | 201.44M | 198.70M | 198.30M | 197.91M | 197.86M | 195.68M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | 154.83M | 160.07M | 167.52M | 167.58M | 167.96M | 172.40M | 172.77M | 165.81M | 168.59M | 173.34M | 191.66M | 192.63M | 192.64M | 190.19M | 189.82M | 189.45M | 190.49M | 189.74M | 188.77M | 187.87M |
|
EBITDA (Quarter)
|
| | | | 100.00M | 147.00M | 109.00M | 180.00M | 237.00M | 234.00M | 124.00M | 181.00M | 226.00M | 217.00M | 116.00M | 168.00M | 204.00M | 223.00M | 124.00M | 171.00M | 213.00M | 220.00M | 118.00M | 177.00M |
|
Interest Expenses (Quarter)
|
| | | | 166.60M | 92.90M | 55.00M | 86.00M | 87.00M | 90.00M | 19.00M | 87.00M | 92.00M | 92.00M | 16.00M | 112.00M | 114.00M | 119.00M | 56.00M | 106.00M | 106.00M | 108.00M | 24.00M | 97.00M |
|
Tax Rate (Quarter)
|
| | | | 23.08% | 18.66% | 22.69% | 17.96% | 17.27% | 18.35% | 19.23% | 18.90% | 19.61% | 19.80% | 19.15% | 24.63% | 25.00% | 25.13% | 23.86% | 25.53% | 22.53% | 24.74% | 22.34% | 24.67% |