|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.80M | 317.10M | 313.50M | 321.00M | 316.60M | 312.70M | 321.00M | 322.70M | 338.90M | 343.20M | 360.10M | 368.70M | 379.90M | 386.70M | 405.40M | 413.50M | 421.60M | 430.50M | 439.30M | 449.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.60M | 305.70M | 303.80M | 308.30M | 305.90M | 303.40M | 312.30M | 314.00M | 327.90M | 332.20M | 348.10M | 356.10M | 366.30M | 372.90M | 391.30M | 397.30M | 405.60M | 414.00M | 422.50M | 433.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.60M | 91.50M | 91.10M | 96.50M | 92.80M | 90.00M | 88.70M | 103.10M | 89.80M | 95.90M | 100.00M | 102.10M | 100.50M | 103.00M | 108.00M | 109.40M | 108.40M | 111.90M | 114.30M | 117.10M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.10M | 47.80M | 45.90M | 57.50M | 47.20M | 47.90M | 47.60M | 52.30M | 50.40M | 52.00M | 51.00M | 59.30M | 55.90M | 58.60M | 57.20M | 64.60M | 56.60M | 58.20M | 66.20M | 71.60M |
|
Rent Expense (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.90M | 10.20M | 9.00M | 9.10M | 9.10M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 8.00M | 7.90M | 7.60M | 7.10M | 7.10M | 7.10M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.50M | 34.70M | 21.90M | 26.80M | 73.70M | -24.20M | 3.90M | 24.50M | 47.10M | 41.10M | 16.90M | 25.20M | 36.20M | 25.60M | 48.50M | 28.00M | 33.40M | 40.50M | 23.10M | 39.90M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.70M | 243.00M | 233.60M | 248.20M | 235.30M | 230.90M | 233.50M | 233.10M | 246.10M | 248.80M | 257.10M | 270.90M | 265.90M | 276.50M | 278.60M | 290.90M | 287.30M | 293.20M | 312.10M | 313.70M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.90M | 62.70M | 70.20M | 60.10M | 70.60M | 72.50M | 78.80M | 80.90M | 81.80M | 83.40M | 91.00M | 85.20M | 100.40M | 96.40M | 112.70M | 106.40M | 118.30M | 120.80M | 110.40M | 119.30M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.90M | 62.70M | 70.20M | 60.10M | 70.60M | 72.50M | 78.80M | 80.90M | 81.80M | 83.40M | 91.00M | 85.20M | 100.40M | 96.40M | 112.70M | 106.40M | 118.30M | 120.80M | 110.40M | 119.30M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.80M | -88.90M | -91.50M | | -96.20M | -98.20M | -102.20M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | -8.10M | -0.30M | 6.00M | -2.00M | 0.20M | -2.50M | 0.60M | -4.00M | -4.90M | 0.80M | -10.80M | 0.80M | -10.80M | 0.40M | 1.40M | 0.50M | 0.80M | 6.50M | -1.30M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | -8.10M | -0.30M | 6.00M | -2.00M | -11.30M | -2.50M | -11.20M | -4.00M | -4.90M | 1.80M | -2.30M | 0.80M | -10.80M | -0.90M | 1.40M | -2.70M | -1.10M | 6.50M | -3.10M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.70M | 50.70M | 51.70M | 55.00M | 101.80M | -5.60M | 35.30M | 45.60M | 76.90M | 66.90M | 53.60M | 48.10M | 73.20M | 42.20M | 85.50M | 60.50M | 70.10M | 80.50M | 58.60M | 69.90M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 13.60M | 14.40M | 16.80M | 22.40M | 2.70M | 13.70M | 16.00M | 20.20M | 17.60M | 14.50M | 6.40M | 18.60M | 10.40M | 22.90M | 8.10M | 16.60M | 21.00M | 16.40M | 9.10M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.50M | 5.50M | 40.10M | 61.00M | 75.80M | 2.60M | 29.10M | 48.40M | 77.40M | 63.30M | 52.50M | 66.00M | 74.30M | 44.40M | 89.00M | 76.50M | 78.60M | 75.50M | 82.20M | 97.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | -31.60M | 2.80M | 22.80M | -3.60M | 10.90M | 7.50M | 18.80M | 20.70M | 14.00M | 13.40M | 24.30M | 19.70M | 12.60M | 26.40M | 24.10M | 25.10M | 16.00M | 40.00M | 36.20M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1140.70M | | | | -1123.40M | | | | -1227.00M | | | | | | | | -884.60M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.30M | 37.10M | 37.30M | 38.20M | 79.40M | -8.30M | 21.60M | 29.60M | 56.70M | 49.30M | 39.10M | 41.70M | 54.60M | 31.80M | 62.60M | 52.40M | 53.50M | 59.50M | 42.20M | 60.80M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | -0.30M | | 79.40M | -8.30M | 21.60M | 29.60M | 56.70M | 49.30M | 39.10M | 41.70M | 54.60M | 31.80M | 62.60M | 52.40M | 53.50M | 59.50M | 42.20M | 60.80M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | -0.30M | -1140.70M | 79.40M | -8.30M | 21.60M | -1093.80M | 56.70M | 49.30M | 39.10M | -1185.30M | 54.60M | 31.80M | 62.60M | 52.40M | 53.50M | 59.50M | 42.20M | -823.80M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | -0.30M | -1140.70M | 79.40M | -8.30M | 21.60M | -1093.80M | 56.70M | 49.30M | 39.10M | -1185.30M | 54.60M | 31.80M | 62.60M | 52.40M | 53.50M | 59.50M | 42.20M | -823.80M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04 | 0.16 | 1.13 | 1.72 | 2.13 | 0.07 | 0.82 | 1.37 | 2.19 | 1.74 | 1.44 | 1.81 | 2.04 | 1.22 | 2.44 | 2.10 | 2.15 | 2.07 | 2.25 | 2.67 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02 | 0.15 | 1.11 | 1.70 | 2.10 | 0.07 | 0.81 | 1.36 | 2.16 | 1.74 | 1.44 | 1.82 | 2.03 | 1.21 | 2.43 | 2.10 | 2.15 | 2.06 | 2.25 | 2.66 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.20M | 35.40M | 35.50M | 35.40M | 35.50M | 35.50M | 35.40M | 35.40M | 35.30M | 35.60M | 35.70M | 35.70M | 35.80M | 35.80M | 35.80M | 35.80M | 35.90M | 35.90M | 35.90M | 35.80M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.90M | 36.00M | 36.00M | 36.00M | 36.00M | 36.00M | 35.70M | 35.90M | 35.80M | 35.70M | 35.80M | 35.70M | 35.90M | 35.90M | 35.90M | 35.90M | 36.00M | 36.00M | 36.00M | 35.90M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 23.50M | 22.10M | 71.40M | 51.90M | -30.20M | -20.20M | 103.40M | 86.90M | 87.30M | 10.70M | 118.30M | 64.50M | 37.00M | 123.20M | 17.50M | 125.80M | 150.10M | 66.50M | 236.40M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.60M | 50.00M | 49.80M | 50.60M | 51.20M | 51.90M | 53.60M | 57.30M | 59.00M | 63.70M | 68.10M | 72.60M | 77.80M | 82.80M | 88.90M | 91.50M | 94.90M | | | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.70M | 68.20M | 32.70M | 32.80M | 68.50M | 33.20M | 68.50M | 68.60M | 68.70M | 68.80M | 33.30M | 68.80M | 68.90M | 69.00M | 69.00M | 69.08M | 69.20M | 69.30M | 69.30M | 69.30M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.28 | 26.82 | 27.85 | 30.55 | 22.00 | -48.21 | 38.81 | 35.09 | 26.27 | 26.31 | 27.05 | 13.31 | 25.41 | 24.64 | 26.78 | 13.39 | 23.68 | 26.09 | 27.99 | 13.02 |