|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 453.80M | 490.90M | 550.40M | 577.90M | 568.00M | 640.00M | 745.00M | 787.00M | 740.00M | 802.00M | 908.00M | 832.00M | 804.00M | 848.00M | 965.00M | 951.00M | 861.00M | 1,002.00M | 1,304.00M | 1,209.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.00M | 203.00M | 208.90M | 218.90M | 226.00M | 248.00M | 278.00M | 277.00M | 281.00M | 282.00M | 288.00M | 288.00M | 307.00M | 326.00M | 334.00M | 324.00M | 327.00M | 379.00M | 467.00M | 429.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.80M | 287.90M | 341.50M | 359.00M | 342.00M | 392.00M | 467.00M | 510.00M | 459.00M | 520.00M | 620.00M | 544.00M | 497.00M | 522.00M | 631.00M | 627.00M | 534.00M | 623.00M | 837.00M | 780.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.40M | 101.10M | 105.40M | 113.10M | 119.00M | 130.00M | 140.00M | 147.00M | 152.00M | 161.00M | 167.00M | 163.00M | 160.00M | 165.00M | 174.00M | 180.00M | 172.00M | 195.00M | 246.00M | 243.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.50M | 74.00M | 81.50M | 89.00M | 89.00M | 97.00M | 112.00M | 113.00M | 106.00M | 111.00M | 115.00M | 108.00M | 112.00M | 117.00M | 120.00M | 120.00M | 118.00M | 127.00M | 166.00M | 153.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 3.00M | 2.00M | 74.00M | 73.00M | 38.00M | 14.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -194.00M | | 49.00M | 1.00M | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.90M | 175.10M | 186.90M | 202.10M | 208.00M | 227.00M | 252.00M | 260.00M | 258.00M | 272.00M | 282.00M | 271.00M | 275.00M | 285.00M | 297.00M | 302.00M | 364.00M | 395.00M | 450.00M | 410.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.90M | 112.80M | 154.60M | 156.90M | 134.00M | 165.00M | 215.00M | 250.00M | 201.00M | 248.00M | 338.00M | 273.00M | 222.00M | 237.00M | 334.00M | 325.00M | 170.00M | 228.00M | 387.00M | 370.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.90M | 112.80M | 154.60M | 156.90M | 134.00M | 165.00M | 215.00M | 250.00M | 201.00M | 248.00M | 338.00M | 273.00M | 222.00M | 237.00M | 334.00M | 325.00M | 170.00M | 228.00M | 387.00M | 370.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.00M | -60.00M | -62.00M | -61.00M | -63.00M | -69.00M | -67.00M | -62.00M | -86.00M | -134.00M | -134.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.40M | 0.10M | -0.90M | 1.00M | | | -4.00M | -1.00M | | 3.00M | 6.00M | 1.00M | | | 1.00M | 1.00M | 2.00M | | -9.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.40M | 0.10M | -0.90M | 1.00M | | | -4.00M | -1.00M | | 3.00M | 6.00M | 1.00M | | | 1.00M | 1.00M | 2.00M | | -9.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.10M | 61.80M | 96.10M | 92.00M | 67.00M | 98.00M | 135.00M | 134.00M | 75.00M | 103.00M | 146.00M | 123.00M | 81.00M | 93.00M | 160.00M | -43.00M | -8.00M | -46.00M | 38.00M | 17.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | 14.70M | 23.80M | 20.30M | 9.00M | 25.00M | 34.00M | 36.00M | 8.00M | 27.00M | 33.00M | 32.00M | 16.00M | 23.00M | 38.00M | 3.00M | 10.00M | -11.00M | 8.00M | -7.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | 47.10M | 72.30M | 71.70M | 58.00M | 73.00M | 101.00M | 98.00M | 67.00M | 76.00M | 113.00M | 91.00M | 65.00M | 70.00M | 122.00M | -46.00M | -18.00M | -35.00M | 30.00M | 24.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | 47.10M | 72.30M | 71.70M | 58.00M | 73.00M | 101.00M | 98.00M | 67.00M | 76.00M | 113.00M | 91.00M | 65.00M | 70.00M | 122.00M | -46.00M | -18.00M | -35.00M | 30.00M | 24.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | 47.10M | 72.30M | 71.70M | 58.00M | 73.00M | 101.00M | 98.00M | 67.00M | 76.00M | 113.00M | 91.00M | 65.00M | 70.00M | 122.00M | -46.00M | -18.00M | -35.00M | 30.00M | 24.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | 47.10M | 72.30M | 71.70M | 58.00M | 73.00M | 101.00M | 98.00M | 67.00M | 76.00M | 113.00M | 91.00M | 65.00M | 70.00M | 122.00M | -46.00M | -18.00M | -35.00M | 30.00M | 24.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | 47.10M | 72.30M | 71.70M | 58.00M | 73.00M | 101.00M | 98.00M | 67.00M | 76.00M | 113.00M | 91.00M | 65.00M | 70.00M | 122.00M | -46.00M | -18.00M | -35.00M | 30.00M | 24.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12 | 1.59 | 2.44 | 2.42 | 1.96 | 2.42 | 3.41 | 3.36 | 2.31 | 2.68 | 3.99 | 3.20 | 2.30 | 2.46 | 4.30 | -1.62 | -0.63 | -1.17 | 0.90 | 0.78 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09 | 1.55 | 2.37 | 2.36 | 1.92 | 2.38 | 3.36 | 3.26 | 2.28 | 2.66 | 3.96 | 3.20 | 2.29 | 2.46 | 4.28 | -1.62 | -0.63 | -1.17 | 0.90 | 0.78 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.50M | 29.60M | 29.60M | 29.60M | 29.80M | 29.80M | 29.70M | 29.60M | 29.00M | 28.70M | 28.50M | 28.50M | 28.30M | 28.30M | 28.40M | 28.40M | 28.50M | 30.00M | 33.20M | 31.30M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.20M | 30.30M | 30.40M | 30.40M | 30.40M | 30.30M | 30.30M | 30.20M | 29.40M | 29.00M | 28.80M | 28.70M | 28.40M | 28.50M | 28.50M | 28.50M | 28.50M | 30.00M | 33.30M | 31.40M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.30M | 213.90M | 260.00M | 270.00M | 253.00M | 295.00M | 355.00M | 397.00M | 353.00M | 409.00M | 505.00M | 436.00M | 382.00M | 402.00M | 508.00M | 505.00M | 342.00M | 423.00M | 633.00M | 613.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.95% | 23.79% | 24.77% | 22.07% | 13.43% | 25.51% | 25.19% | 26.87% | 10.67% | 26.21% | 22.60% | 26.02% | 19.75% | 24.73% | 23.75% | -6.98% | -125.00% | 23.91% | 21.05% | -41.18% |