|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 871.15M | 1,866.35M | 1,885.12M | 1,901.76M | 1,935.19M | 1,942.43M | 1,962.00M | 1,978.58M | 2,020.25M | 2,055.10M | 2,066.25M | 2,090.39M | 2,120.16M | 2,030.03M | 2,041.10M | 2,015.32M | 2,017.36M | 2,042.81M | | 2,034.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 631.12M | 1,357.94M | 1,357.30M | 1,378.47M | 1,392.06M | 1,375.84M | 1,380.68M | 1,395.55M | 1,429.54M | 1,449.14M | 1,445.73M | 1,471.37M | 1,493.60M | 1,438.62M | 1,441.74M | 1,449.26M | 1,455.76M | 1,488.36M | | 1,556.07M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.03M | 508.41M | 527.82M | 523.30M | 543.13M | 566.59M | 581.32M | 583.03M | 590.71M | 605.96M | 620.52M | 619.02M | 626.56M | 591.41M | 599.37M | 566.06M | 561.60M | 554.45M | | 477.93M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.80M | 118.33M | 114.99M | 114.97M | 114.68M | 114.62M | 114.57M | 115.99M | 116.50M | 116.49M | 58.03M | 59.28M | 58.95M | 59.06M | 58.69M | | |
|
Share-based Compensation (IS) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.53M | 26.36M | 19.41M | 19.22M | 18.89M | 16.73M | 15.05M | 14.76M | 16.60M | 16.46M | 7.84M | 13.18M | 14.96M | 13.04M | 4.69M | 12.29M | 15.43M | 46.19M | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.87M | 206.71M | 202.72M | 195.26M | 189.95M | 166.79M | 226.75M | 200.01M | 187.81M | 185.19M | 195.56M | 177.35M | 194.46M | 205.09M | 151.44M | 198.38M | 205.01M | 197.05M | 179.70M | 200.60M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.16M | 15.95M | 4.21M | 22.49M | 6.20M | 10.72M | 11.38M | 12.70M | 10.43M | 9.66M | 6.99M | 6.82M | 7.86M | 7.91M | 5.40M | 6.72M | 7.02M | 6.13M | 3.19M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.42M | 1,648.37M | 1,521.92M | 1,531.96M | 1,544.96M | 1,525.70M | 1,521.16M | 1,550.40M | 1,610.26M | 1,595.17M | 1,595.46M | 1,499.85M | 1,689.02M | 1,531.64M | 1,584.72M | 1,584.56M | 1,596.43M | 1,752.16M | 2,076.52M | 1,656.48M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 758.28M | 1,861.24M | 1,740.59M | 1,731.42M | 1,757.40M | 1,698.68M | 1,758.64M | 1,761.79M | 1,810.77M | 1,790.79M | 1,800.68M | 1,684.19M | 1,890.30M | 1,744.60M | 1,744.08M | 1,788.35M | 1,808.15M | 1,956.23M | 2,262.35M | 1,860.27M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.87M | 5.11M | 144.53M | 170.34M | 177.79M | 243.74M | 203.36M | 216.79M | 209.48M | 264.31M | 265.57M | 218.68M | 229.86M | 285.43M | 297.02M | 226.97M | 209.21M | 86.58M | -72.51M | 173.73M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.87M | 5.11M | 144.53M | 170.34M | 177.79M | 243.74M | 203.36M | 216.79M | 209.48M | 264.31M | 265.57M | 218.68M | 229.86M | 285.43M | 297.02M | 226.97M | 209.21M | 86.58M | -72.51M | 173.73M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.05M | 0.08M | 0.13M | 0.17M | 1.43M | 0.62M | 1.07M | 0.95M | 1.27M | 1.72M | 1.93M | 1.24M | 2.43M | 3.01M | 1.80M | 2.05M | 1.76M | | 1.82M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.02M | -7.18M | -7.97M | -6.65M | -17.82M | -36.93M | 35.40M | 1.34M | 0.90M | -4.71M | 15.38M | -10.81M | 3.34M | 19.43M | -30.05M | 18.09M | 24.02M | -6.86M | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.51M | -97.14M | 91.77M | 126.04M | 130.84M | 182.17M | 128.80M | 131.31M | 125.23M | 181.68M | 186.25M | 215.76M | 170.25M | 234.56M | 248.60M | 181.16M | 161.11M | 38.10M | -120.50M | 127.56M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.13M | 3.56M | -14.62M | -13.29M | -14.25M | -21.01M | -10.86M | -14.27M | -9.63M | -18.01M | 30.16M | -28.32M | -23.34M | -37.44M | 11.39M | -20.35M | 21.86M | -35.75M | 56.62M | -22.81M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.86M | 1.17 | 76.47M | 139.33M | 145.10M | 1.96 | 117.44M | 116.65M | 115.60M | 163.66M | 216.42M | 187.44M | 146.91M | 197.13M | 260.00M | 160.81M | 182.97M | 2.35M | -110.14M | 104.75M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.37M | -93.58M | -0.69M | 112.75M | 116.59M | 161.16M | 117.94M | 117.04M | 115.60M | 163.66M | 216.42M | 187.44M | 146.91M | 197.13M | 260.00M | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7333.91M | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.64M | -100.71M | 106.39M | 139.33M | 145.10M | 203.18M | 139.66M | 145.58M | 134.86M | 199.69M | 156.09M | 244.09M | 193.60M | 272.00M | 237.21M | 201.51M | 139.25M | 73.85M | -177.12M | 150.37M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.64M | -100.71M | 106.39M | 139.33M | 145.10M | 203.18M | 139.66M | 145.58M | 134.86M | 199.69M | 156.09M | 244.09M | 193.60M | 272.00M | 237.21M | 201.51M | 139.25M | 73.85M | -177.12M | 150.37M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.93M | 94.27M | 106.39M | 111.97M | 115.73M | 160.15M | 139.66M | 145.58M | 134.86M | 199.69M | -7177.82M | 244.09M | 193.60M | 272.00M | 237.21M | 201.51M | 139.25M | 73.85M | -177.12M | 150.37M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.86M | 94.27M | 76.47M | 111.97M | 115.73M | 160.15M | 257.73M | 239.84M | 256.90M | 273.93M | 287.51M | 288.51M | 312.58M | 279.21M | 282.42M | 258.27M | 259.51M | 258.80M | -177.12M | 150.37M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40 | 1.17 | 1.14 | 1.37 | 1.42 | 1.96 | 3.16 | 2.93 | 3.13 | 3.33 | 3.50 | 3.49 | 3.78 | 3.37 | 3.42 | 3.21 | 3.25 | 0.01M | -2.26 | 1.96 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38 | 1.17 | 1.12 | 1.36 | 1.40 | 1.94 | 3.13 | 2.90 | 3.11 | 3.30 | 3.48 | 3.47 | 3.75 | 3.35 | 3.40 | 3.19 | 3.23 | 0.01M | -2.24 | 1.95 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.91M | 80.77M | 67.11M | 81.46M | 81.43M | 81.58M | 81.53M | 81.78M | 82.00M | 82.22M | 82.10M | 82.58M | 82.74M | 82.83M | 82.48M | 80.55M | 79.90M | 0.03M | 78.42M | 76.58M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.38M | 80.77M | 68.07M | 82.61M | 82.46M | 82.49M | 82.47M | 82.61M | 82.63M | 82.97M | 82.72M | 83.25M | 83.36M | 83.45M | 83.03M | 80.92M | 80.24M | 0.03M | 78.97M | 77.26M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.87M | 324.87M | 332.54M | 340.61M | 354.25M | 379.60M | 405.02M | 399.12M | 414.25M | 432.54M | 448.19M | 444.04M | 450.40M | 418.79M | 422.56M | 390.66M | 396.04M | 396.73M | -72.51M | 173.73M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.55M | -102.31M | -52.84M | -44.42M | -47.11M | -63.01M | -75.19M | -86.55M | -85.21M | -83.91M | -81.03M | -71.67M | -60.84M | -53.30M | -51.43M | -47.61M | -50.15M | -50.24M | 345.49M | -48.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.97% | -3.67% | -15.93% | -10.54% | -10.89% | -11.53% | -8.43% | -10.87% | -7.69% | -9.91% | 16.20% | -13.13% | -13.71% | -15.96% | 4.58% | -11.23% | 13.57% | -93.82% | -46.98% | -17.88% |