|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,223.01M | 1,315.70M | 1,642.44M | 1,816.86M | 1,826.99M | 1,961.13M | 1,896.84M | 1,743.62M | 1,636.93M | 1,552.98M | 2,019.94M | 1,931.92M | 1,822.47M | 1,846.65M | 1,876.68M | 1,864.28M | 1,824.36M | 1,861.94M | 1,927.06M | 1,856.33M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.59M | 11.33M | 352.06M | 406.44M | 11.51M | 384.91M | 30.06M | -587.62M | 30.71M | 258.26M | 272.38M | 40.93M | 234.59M | 222.57M | 49.74M | 1,014.79M | 207.25M | 203.57M | 41.28M | -648.39M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,208.42M | 1,304.37M | 1,290.38M | 1,410.42M | 1,815.48M | 1,576.22M | 1,866.78M | 2,331.24M | 1,606.22M | 1,294.72M | 1,747.56M | 1,890.99M | 1,587.88M | 1,624.08M | 1,826.94M | 849.49M | 1,617.12M | 1,658.37M | 1,885.78M | 2,504.72M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.75M | 11.98M | 15.72M | 15.85M | 16.17M | 16.21M | 16.25M | 16.21M | 16.18M | 16.50M | 18.91M | 18.54M | 18.54M | 18.54M | 18.92M | 19.27M | 19.25M | 19.25M | 19.25M | 19.25M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.92M | 123.61M | 138.57M | 140.50M | 145.04M | 147.48M | 150.36M | 152.09M | 155.97M | 156.38M | 176.61M | 176.00M | 181.87M | 178.85M | 178.60M | 178.21M | 177.48M | 176.54M | 179.04M | 178.02M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 923.98M | 987.58M | 1,221.79M | 1,321.22M | 1,370.46M | 1,474.38M | 1,465.82M | 1,374.26M | 1,321.11M | 1,286.49M | 1,711.87M | 1,688.91M | 1,577.05M | 1,560.41M | 1,574.34M | 1,565.70M | 1,537.35M | 1,569.59M | 1,656.05M | 1,612.73M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,060.76M | 1,124.59M | 1,372.36M | 1,474.62M | 1,528.90M | 1,635.35M | 1,631.40M | 1,541.10M | 1,492.14M | 1,458.95M | 1,938.88M | 1,913.64M | 1,801.91M | 1,783.19M | 1,795.26M | 1,786.33M | 1,757.70M | 1,789.32M | 1,876.73M | 1,829.87M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.26M | 191.12M | 270.09M | 342.24M | 298.09M | 325.78M | 265.44M | 202.52M | 144.79M | 94.03M | 81.06M | 18.28M | 20.55M | 63.46M | 81.42M | 77.95M | 66.66M | 72.62M | 50.33M | 26.46M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.26M | 191.12M | 270.09M | 342.24M | 298.09M | 325.78M | 265.44M | 202.52M | 144.79M | 94.03M | 81.06M | 18.28M | 20.55M | 63.46M | 81.42M | 77.95M | 66.66M | 72.62M | 50.33M | 26.46M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.27M | 0.24M | 0.36M | 0.46M | 0.68M | 1.22M | 3.08M | 5.05M | 5.51M | 5.54M | 5.48M | 5.02M | 3.82M | 4.00M | 3.71M | 3.03M | 3.04M | 2.69M | 2.15M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.11M | 16.84M | 4.07M | -8.11M | -14.40M | -25.58M | 8.49M | 5.54M | 9.70M | 9.68M | 11.43M | 6.84M | 8.99M | 4.89M | 3.17M | 43.21M | 11.04M | 13.15M | 3.64M | 2.32M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.11M | 13.80M | 4.07M | -14.92M | -20.62M | -25.58M | -4.97M | 33.88M | -8.34M | -9.17M | 11.43M | 6.84M | 8.99M | 4.89M | 3.17M | 43.21M | -26.13M | 13.15M | 3.64M | 115.57M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.17M | 204.92M | 267.23M | 327.32M | 277.46M | 291.53M | 260.47M | 191.04M | 136.45M | 84.86M | 58.68M | -9.70M | -6.67M | 31.68M | 44.20M | 79.83M | 40.53M | 47.92M | 15.72M | -8.85M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.33M | 51.78M | 61.06M | 72.72M | 69.17M | 72.09M | 65.68M | 42.45M | 32.73M | 21.96M | -1.22M | 1.29M | -3.67M | 11.79M | 14.14M | 10.71M | 10.30M | 13.99M | 7.39M | -1.92M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.84M | 153.13M | 206.18M | 254.98M | 208.34M | 219.44M | 194.79M | 148.80M | 103.71M | 62.90M | 60.19M | -10.65M | -2.63M | 20.30M | 30.46M | 69.13M | 30.64M | 34.24M | 7.86M | -6.94M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.49M | -12.79M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.33M | -0.01M | -0.01M | -0.05M | -0.05M | -0.00M | -0.10M | -0.57M | -0.42M | -0.30M | -0.34M | -0.36M | -0.41M | -0.41M | -0.37M | -0.41M | -0.31M | 0.47M | -0.14M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.84M | 153.13M | 206.17M | 254.60M | 208.29M | 219.44M | 194.79M | 148.60M | 103.71M | 62.90M | 59.90M | -10.99M | -2.99M | 19.89M | 30.06M | 69.13M | 30.23M | 33.93M | 8.33M | -6.94M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.84M | 153.13M | 206.17M | 254.60M | 208.29M | 219.44M | 194.79M | 148.60M | 103.71M | 62.90M | 59.90M | -10.99M | -2.99M | 19.89M | 30.06M | 69.13M | 30.23M | 33.93M | 8.33M | -6.94M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.35M | 140.34M | 206.17M | 254.60M | 208.29M | 219.44M | 194.79M | 148.60M | 103.71M | 62.90M | 59.90M | -10.99M | -2.99M | 19.89M | 30.06M | 69.13M | 30.23M | 33.93M | 8.33M | -6.94M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.35M | 140.34M | 206.17M | 254.60M | 208.29M | 219.44M | 194.79M | 148.60M | 103.71M | 62.90M | 59.90M | -10.99M | -2.99M | 19.89M | 30.06M | 69.13M | 30.23M | 33.93M | 8.33M | -6.94M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77 | 0.92 | 1.24 | 1.53 | 1.26 | 1.35 | 1.21 | 0.93 | 0.65 | 0.39 | 0.37 | -0.06 | -0.02 | 0.13 | 0.19 | 0.43 | 0.19 | 0.21 | 0.05 | -0.04 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77 | 0.92 | 1.23 | 1.52 | 1.25 | 1.35 | 1.21 | 0.93 | 0.64 | 0.39 | 0.37 | -0.07 | -0.02 | 0.13 | 0.19 | 0.43 | 0.19 | 0.21 | 0.05 | -0.04 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.48M | 165.58M | 165.97M | 165.86M | 165.38M | 162.37M | 160.66M | 162.26M | 160.91M | 161.12M | 161.12M | 161.19M | 161.51M | 161.69M | 161.86M | 161.74M | 161.97M | 162.05M | 162.31M | 162.19M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.37M | 166.75M | 166.94M | 167.06M | 166.50M | 163.17M | 163.72M | 163.21M | 161.90M | 161.94M | 161.89M | 161.83M | 162.09M | 162.09M | 162.23M | 162.17M | 162.46M | 162.50M | 162.54M | 162.61M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.79M | 152.80M | 205.30M | 254.93M | 207.97M | 217.63M | 195.04M | 148.82M | 105.37M | 63.86M | 60.35M | -10.82M | -2.67M | 20.34M | 31.46M | 68.89M | 31.10M | 34.13M | 7.76M | -7.33M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 3.31M | 7.18M | 7.17M | 6.68M | 9.35M | 14.68M | 20.10M | 23.09M | 24.35M | 39.35M | 40.30M | 41.24M | 40.48M | 44.40M | 45.04M | 40.20M | 40.88M | 40.93M | 39.78M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.88% | 25.27% | 22.85% | 22.22% | 24.93% | 24.73% | 25.22% | 22.22% | 23.99% | 25.88% | -2.08% | -13.34% | 55.11% | 37.21% | 31.99% | 13.41% | 25.42% | 29.20% | 47.00% | 21.64% |