|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,001.70M | 1,010.80M | 1,042.50M | 1,059.30M | 1,062.50M | 1,089.50M | 1,137.30M | 1,160.40M | 1,187.10M | 1,206.90M | 1,246.80M | 1,316.00M | 1,301.20M | 1,351.00M | 1,405.00M | 1,455.40M | 1,457.70M | 1,477.50M | 1,544.60M | 1,586.60M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.70M | 151.40M | 459.90M | 49.80M | 169.30M | 51.10M | 522.20M | 53.80M | 172.70M | 53.90M | 559.40M | 203.90M | 189.90M | 202.40M | -357.20M | 62.20M | 213.80M | 231.10M | -408.00M | 241.90M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 829.00M | 859.40M | 582.60M | 1,009.50M | 893.20M | 1,038.40M | 615.10M | 1,106.60M | 1,014.40M | 1,153.00M | 687.40M | 1,112.10M | 1,111.30M | 1,148.60M | 1,762.20M | 1,393.20M | 1,243.90M | 1,246.40M | 1,952.60M | 1,344.70M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.20M | 38.90M | 45.80M | 37.40M | 36.20M | 37.90M | 42.80M | 43.40M | 55.40M | 49.80M | 53.10M | 50.20M | 50.50M | 54.00M | 54.50M | 52.30M | 59.40M | 56.10M | 68.40M | 58.20M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,014.50M | 805.10M | 845.60M | 869.30M | 876.80M | 903.20M | 914.80M | 938.40M | 947.80M | 977.70M | 1,003.80M | 1,058.30M | 1,035.10M | 1,087.90M | 1,118.20M | 1,136.10M | 1,139.20M | 1,177.80M | 1,192.80M | 1,226.80M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,068.70M | 844.00M | 891.40M | 906.70M | 913.00M | 941.10M | 957.60M | 981.80M | 1,003.20M | 1,027.50M | 1,056.90M | 1,108.50M | 1,085.60M | 1,141.90M | 1,172.70M | 1,188.40M | 1,198.60M | 1,233.90M | 1,261.20M | 1,285.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -239.70M | 15.40M | -308.80M | 102.80M | -19.80M | 97.30M | -342.50M | 124.80M | 11.20M | 125.50M | -369.50M | 3.60M | 25.70M | 6.70M | 589.50M | 204.80M | 45.30M | 12.50M | 691.40M | 59.70M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -239.70M | 15.40M | -308.80M | 102.80M | -19.80M | 97.30M | -342.50M | 124.80M | 11.20M | 125.50M | -369.50M | 3.60M | 25.70M | 6.70M | 589.50M | 204.80M | 45.30M | 12.50M | 691.40M | 59.70M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | 8.50M | -0.30M | -1.10M | | 8.40M | 3.60M | 2.70M | 0.50M | | 5.40M | 3.30M | -0.40M | -0.20M | 2.50M | 6.70M | 5.90M | 3.70M | 18.70M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 0.50M | 2.70M | -3.60M | -6.40M | -3.60M | 8.40M | 3.60M | 2.70M | 0.50M | 8.90M | 5.40M | 3.30M | 9.30M | 2.10M | 2.50M | 6.70M | 5.90M | 3.70M | 18.70M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.80M | 128.30M | 114.70M | 110.00M | 82.60M | 107.30M | 150.90M | 146.20M | 151.20M | 145.00M | 164.80M | 178.40M | 186.00M | 183.80M | 201.40M | 238.60M | 236.80M | 219.90M | 257.70M | 288.70M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.20M | 26.20M | 22.50M | 23.60M | 22.80M | 21.80M | 31.90M | 31.90M | 32.80M | 30.30M | 37.20M | 38.30M | 38.30M | 36.00M | 37.60M | 41.60M | 51.00M | 44.90M | 55.40M | 56.40M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.00M | 100.00M | 92.20M | 87.50M | 59.80M | 85.50M | 119.00M | 113.30M | 118.40M | 113.40M | 119.10M | 113.80M | 146.50M | 108.90M | 20.10M | 196.50M | 143.00M | 126.90M | 147.10M | 248.20M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.90M | 0.90M | 0.90M | 1.00M | 0.70M | 0.30M | 0.40M | 0.90M | 1.00M | 0.90M | 0.70M | 1.40M | 0.70M | 0.20M | 0.90M | 1.40M | 1.20M | 0.80M | 0.40M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.70M | 26.70M | 24.10M | 22.60M | 22.60M | 21.60M | 28.10M | 25.60M | 25.80M | 28.10M | 31.50M | 26.30M | 32.40M | 38.90M | 43.30M | 45.00M | 42.80M | 48.10M | 57.00M | 53.70M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.60M | 102.10M | 92.20M | 86.40M | 59.80M | 85.50M | 119.00M | 114.30M | 118.40M | 114.70M | 127.60M | 140.10M | 147.70M | 147.80M | 163.80M | 197.00M | 185.80M | 175.00M | 202.30M | 232.30M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 24.60M | 23.50M | 23.70M | 10.80M | -18.50M | -1.50M | -1.00M | -1.20M | -1.30M | -8.50M | -1.30M | -1.20M | -0.70M | 0.40M | -0.50M | -0.90M | -0.40M | 0.80M | 15.90M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 24.60M | 23.50M | 23.70M | 10.80M | -18.50M | -1.50M | -1.00M | -1.20M | -1.30M | -8.50M | -1.30M | -1.20M | -0.70M | 0.40M | -0.50M | -0.90M | -0.40M | 0.80M | 15.90M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 24.60M | 23.50M | 23.70M | 10.80M | -18.50M | -1.50M | -1.00M | -1.20M | -1.30M | -8.50M | -1.30M | -1.20M | -0.70M | 0.40M | -0.50M | -0.90M | -0.40M | 0.80M | 15.90M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14 | 1.00 | 0.92 | 0.88 | 0.38 | 0.64 | 0.91 | 0.88 | 0.92 | 0.85 | 0.83 | 1.12 | 1.14 | 1.08 | 1.23 | 1.50 | 1.41 | 1.26 | 1.43 | 1.96 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79 | 1.00 | 0.91 | 0.64 | 0.38 | 0.63 | 0.89 | 0.88 | 0.90 | 0.84 | 0.85 | 1.10 | 1.13 | 1.07 | 1.18 | 1.48 | 1.40 | 1.24 | 1.42 | 1.93 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.00M | 99.00M | 99.00M | 99.20M | 99.20M | 99.20M | 99.20M | 99.40M | 99.50M | 99.50M | 99.50M | 99.80M | 99.90M | 99.90M | 99.90M | 100.50M | 100.60M | 100.50M | 100.50M | 99.20M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.20M | 100.10M | 100.20M | 100.20M | 100.30M | 100.30M | 100.40M | 100.90M | 101.10M | 101.40M | 101.30M | 102.20M | 102.10M | 102.10M | 102.20M | 102.10M | 102.30M | 102.30M | 102.20M | 100.60M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.00M | 100.00M | 196.60M | 87.50M | 48.70M | 67.00M | 89.40M | 87.70M | 91.40M | 85.30M | 87.60M | 138.80M | 146.50M | 108.20M | 164.20M | 151.50M | 45.30M | 12.50M | 691.40M | 59.70M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.80M | 39.90M | 40.00M | 39.60M | 60.40M | 38.20M | 37.50M | 36.40M | 36.30M | 35.90M | 34.90M | 35.20M | 34.30M | 34.90M | 33.00M | 31.80M | 30.40M | 30.80M | 30.20M | 31.80M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.51% | 20.42% | 19.62% | 21.45% | 27.60% | 20.32% | 21.14% | 21.82% | 21.69% | 20.90% | 22.57% | 21.47% | 20.59% | 19.59% | 18.67% | 17.44% | 21.54% | 20.42% | 21.50% | 19.54% |