|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.00M | 328.30M | 378.90M | 354.10M | 404.80M | 412.10M | 441.40M | 531.50M | 908.10M | 897.90M | 1,015.00M | 950.70M | 1,040.30M | 1,062.50M | 1,106.80M | 1,001.50M | 1,082.30M | 1,100.60M | 1,079.60M | 884.80M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.80M | 253.40M | 296.70M | 270.40M | 310.00M | 307.50M | 317.10M | 382.20M | 627.50M | 621.70M | 680.70M | 648.40M | 688.70M | 699.90M | 734.50M | 661.70M | 718.80M | 725.40M | 720.30M | 633.40M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.20M | 74.90M | 82.20M | 83.70M | 94.80M | 104.60M | 124.30M | 149.30M | 280.60M | 276.20M | 334.30M | 302.30M | 351.60M | 362.60M | 372.30M | 339.80M | 363.50M | 375.20M | 359.30M | 251.40M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 10.10M | 10.40M | 10.10M | 11.70M | 10.60M | 9.00M | 21.80M | 44.20M | 49.00M | 48.40M | 47.90M | 47.60M | 48.40M | 50.00M | 46.50M | 48.70M | 49.60M | 49.50M | 46.80M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.10M | 51.00M | 51.40M | 53.50M | 53.50M | 52.30M | 55.20M | 92.90M | 140.70M | 122.80M | 129.90M | 141.50M | 136.20M | 135.70M | 134.00M | 141.00M | 145.30M | 148.10M | 184.70M | 152.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 26.10M | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 10.10M | 10.40M | 10.10M | 11.70M | 10.60M | 4.10M | -4.30M | 44.20M | 49.00M | 48.40M | 47.90M | 47.60M | 48.40M | 50.00M | 46.50M | 48.70M | 315.60M | 49.50M | 46.80M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.70M | 61.10M | 61.80M | 63.60M | 65.20M | 62.90M | 64.20M | 114.70M | 184.90M | 171.80M | 178.30M | 189.40M | 183.80M | 184.10M | 184.00M | 187.50M | 194.00M | 463.70M | 234.20M | 198.80M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.50M | 13.80M | 20.40M | 20.10M | 29.60M | 41.70M | 60.10M | 34.60M | 95.70M | 104.40M | 156.00M | 112.90M | 167.80M | 178.50M | 188.30M | 152.30M | 169.50M | -88.50M | 125.10M | 52.60M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.50M | 13.80M | 20.40M | 20.10M | 29.60M | 41.70M | 60.10M | 34.60M | 95.70M | 104.40M | 156.00M | 112.90M | 167.80M | 178.50M | 188.30M | 152.30M | 169.50M | -88.50M | 125.10M | 52.60M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | 0.80M | -0.30M | -1.60M | 0.20M | 1.70M | 13.50M | -1.70M | -1.30M | -3.40M | -11.10M | -3.20M | -3.60M | 2.60M | 3.70M | -3.30M | 4.20M | -17.10M | -6.30M | -6.30M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | 0.60M | -0.30M | 0.70M | 0.20M | 0.70M | 14.60M | -1.70M | -1.30M | -3.40M | -11.10M | -3.20M | -3.60M | 2.60M | 3.70M | -3.30M | 4.20M | -17.10M | -6.30M | -6.30M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 21.20M | 15.80M | 12.70M | 17.10M | 39.80M | 29.40M | -21.50M | 10.50M | 10.50M | 58.50M | 25.90M | 79.90M | 100.50M | 112.20M | 71.90M | 95.40M | -182.70M | 43.50M | -26.70M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 5.50M | 11.50M | 2.10M | 3.50M | -1.60M | 11.90M | -6.70M | 2.40M | 0.10M | 7.20M | 8.80M | 15.50M | 26.60M | 27.70M | 17.60M | 15.80M | -47.50M | 3.70M | -12.50M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 14.90M | 12.10M | 10.30M | 13.40M | 41.20M | -41.20M | -14.30M | 12.10M | 3.40M | 60.00M | 14.60M | 62.90M | 72.70M | 55.90M | 44.70M | 79.90M | -135.40M | 16.40M | -17.10M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.30M | -9.60M | 1.30M | 13.40M | -0.50M | -4.60M | -5.20M | -16.80M | -0.30M | -1.30M | -0.80M | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.40M | | -8.60M | | -8.60M | -8.50M | -8.80M | -36.20M | -133.00M | -131.60M | -152.50M | -155.80M | -160.00M | -164.20M | -166.40M | | | | -145.40M | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.70M | 0.30M | 0.10M | 0.40M | 0.40M | 1.10M | 0.70M | 3.00M | 2.30M | 4.10M | 3.30M | 4.30M | 3.70M | 3.00M | 2.80M | 3.80M | 4.40M | -9.50M | 2.60M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 15.70M | 4.30M | 10.60M | 13.60M | 41.40M | 17.50M | -14.80M | 8.10M | 10.40M | 51.30M | 17.10M | 64.40M | 73.90M | 84.50M | 54.30M | 79.60M | -135.20M | 39.80M | -14.20M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.60M | 0.90M | 2.50M | -6.00M | 2.00M | -2.20M | -0.20M | -0.40M | -0.70M | -2.00M | | | 0.40M | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.40M | | -8.60M | | -8.60M | -8.50M | -66.40M | -35.30M | -130.50M | -137.60M | -150.50M | -158.00M | -160.20M | -164.60M | -167.10M | -2.00M | | | -145.00M | |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 6.80M | 6.90M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | 6.80M | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.40M | | -8.60M | 10.20M | 13.00M | 41.20M | -41.80M | -21.80M | 2.20M | -3.40M | 43.00M | 4.50M | 51.80M | 62.20M | 72.80M | 42.70M | 69.30M | -145.30M | 46.80M | -17.10M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18 | 0.42 | 0.34 | 0.28 | 0.36 | 1.15 | -1.18 | -0.54 | 0.05 | -0.08 | 0.98 | 0.11 | 1.23 | 1.48 | 1.73 | 0.95 | 1.54 | -3.23 | 1.04 | -0.36 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16 | 0.36 | 0.29 | 0.25 | 0.31 | 0.98 | 0.36 | -0.52 | -0.01 | -0.07 | 0.99 | 0.10 | 1.10 | 1.34 | 1.64 | 0.99 | 1.53 | -3.23 | 1.04 | -0.36 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.61M | 35.59M | 35.61M | 35.83M | 35.85M | 35.87M | 36.25M | 41.94M | 41.96M | 41.96M | 41.97M | 42.03M | 42.04M | 42.05M | 42.15M | 44.93M | 44.93M | 44.94M | 45.10M | 47.85M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.81M | 41.44M | 41.11M | 40.79M | 41.18M | 41.40M | 41.80M | 41.94M | 46.45M | 41.96M | 46.82M | 46.73M | 47.25M | 46.89M | 46.67M | 45.20M | 45.15M | 44.94M | 45.37M | 47.85M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.10M | 3.40M | 20.40M | 4.20M | -17.90M | 9.30M | 60.10M | -10.90M | 7.00M | -44.50M | 156.00M | -44.40M | 13.50M | 224.90M | 188.30M | 172.30M | 358.00M | -148.20M | 125.10M | -74.20M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 3.20M | 3.30M | 3.20M | 4.40M | 5.70M | 18.40M | 28.30M | 83.90M | 90.50M | 86.40M | 83.80M | 84.30M | 80.60M | 79.80M | 77.10M | 78.30M | 77.10M | 75.30M | 73.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.25% | 25.94% | 72.78% | 16.54% | 20.47% | -4.02% | 40.48% | 31.16% | 22.86% | 0.95% | 12.31% | 33.98% | 19.40% | 26.47% | 24.69% | 24.48% | 16.56% | 26.00% | 8.51% | 46.82% |