|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,315.00M | 3,448.00M | 3,483.00M | 3,491.00M | 3,494.00M | 3,597.00M | 3,608.00M | 3,697.00M | 3,699.00M | 3,838.00M | 3,921.00M | 3,980.00M | 3,975.00M | 4,132.00M | 4,190.00M | 4,365.00M | 4,245.00M | 4,253.00M | 4,469.00M | 4,207.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,848.00M | 2,950.00M | 2,942.00M | 2,983.00M | 2,982.00M | 3,059.00M | 3,095.00M | 3,176.00M | 3,204.00M | 3,271.00M | 3,334.00M | 3,385.00M | 3,337.00M | 3,427.00M | 3,428.00M | 3,672.00M | 3,488.00M | 3,471.00M | 3,648.00M | 3,468.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.00M | 498.00M | 541.00M | 508.00M | 512.00M | 538.00M | 513.00M | 521.00M | 495.00M | 567.00M | 587.00M | 595.00M | 638.00M | 705.00M | 762.00M | 693.00M | 757.00M | 782.00M | 821.00M | 739.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.00M | 224.00M | 233.00M | 226.00M | 236.00M | 262.00M | 232.00M | 221.00M | 233.00M | 237.00M | 239.00M | 233.00M | 226.00M | 231.00M | 247.00M | 279.00M | 230.00M | 217.00M | 286.00M | 266.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.00M | 224.00M | 233.00M | 226.00M | 236.00M | 262.00M | 232.00M | 221.00M | 233.00M | 237.00M | 239.00M | 233.00M | 226.00M | 231.00M | 247.00M | 279.00M | 230.00M | 217.00M | 286.00M | 266.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.00M | 269.00M | 305.00M | 270.00M | 271.00M | 271.00M | 281.00M | 265.00M | 265.00M | 331.00M | -336.00M | 361.00M | 415.00M | 475.00M | 516.00M | 421.00M | 530.00M | 571.00M | 535.00M | 473.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.00M | 269.00M | 305.00M | 270.00M | 271.00M | 271.00M | 281.00M | 265.00M | 265.00M | 331.00M | -336.00M | 361.00M | 415.00M | 475.00M | 516.00M | 421.00M | 530.00M | 571.00M | 535.00M | 473.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.00M | -53.00M | -49.00M | -49.00M | -51.00M | -46.00M | -47.00M | -49.00M | -55.00M | -51.00M | -48.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | 2.00M | -2.00M | -1.00M | 4.00M | -10.00M | 4.00M | -4.00M | -1.00M | 1.00M | -2.00M | 2.00M | 2.00M | | 1.00M | -3.00M | 2.00M | | 4.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | 2.00M | -2.00M | -1.00M | 4.00M | -10.00M | 4.00M | -4.00M | -1.00M | 1.00M | -2.00M | 2.00M | 2.00M | | 1.00M | -3.00M | 2.00M | | 4.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.00M | 223.00M | 260.00M | 222.00M | 222.00M | 225.00M | 221.00M | 218.00M | 207.00M | 274.00M | -388.00M | 310.00M | 368.00M | 426.00M | 470.00M | 375.00M | 478.00M | 518.00M | 484.00M | 429.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.00M | 53.00M | 52.00M | 46.00M | 45.00M | 53.00M | 57.00M | 38.00M | 43.00M | 64.00M | 8.00M | 80.00M | 85.00M | 102.00M | 108.00M | 93.00M | 113.00M | 125.00M | 115.00M | 94.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.00M | 170.00M | 205.00M | 170.00M | 177.00M | 172.00M | 164.00M | 172.00M | 164.00M | 210.00M | -396.00M | 221.00M | 283.00M | 324.00M | 364.00M | 281.00M | 365.00M | 393.00M | 367.00M | 335.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 4.00M | 5.00M | 6.00M | -2.00M | 3.00M | 4.00M | 7.00M | 6.00M | 7.00M | 8.00M | 9.00M | 7.00M | 8.00M | 10.00M | 14.00M | 7.00M | 8.00M | 8.00M | 9.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 3.00M | 2.00M | 2.00M | 1.00M | 2.00M | 3.00M | 2.00M | 3.00M | 3.00M | 1.00M | -1.00M | 2.00M | -2.00M | -2.00M | 2.00M | 2.00M | 2.00M | 8.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.00M | 170.00M | 208.00M | 176.00M | 177.00M | 172.00M | 164.00M | 180.00M | 164.00M | 210.00M | -396.00M | 230.00M | 283.00M | 324.00M | 362.00M | 282.00M | 365.00M | 393.00M | 369.00M | 335.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.00M | 170.00M | 208.00M | 176.00M | 177.00M | 172.00M | 164.00M | 180.00M | 164.00M | 210.00M | -396.00M | 230.00M | 283.00M | 324.00M | 362.00M | 282.00M | 365.00M | 393.00M | 369.00M | 335.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.00M | 170.00M | 208.00M | 176.00M | 177.00M | 172.00M | 164.00M | 180.00M | 164.00M | 210.00M | -396.00M | 230.00M | 283.00M | 324.00M | 362.00M | 282.00M | 365.00M | 393.00M | 369.00M | 335.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.00M | 170.00M | 208.00M | 176.00M | 177.00M | 172.00M | 164.00M | 180.00M | 164.00M | 210.00M | -396.00M | 230.00M | 283.00M | 324.00M | 362.00M | 282.00M | 365.00M | 393.00M | 369.00M | 335.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44 | 1.20 | 1.45 | 1.23 | 1.26 | 1.25 | 1.18 | 1.29 | 1.18 | 1.51 | -2.91 | 1.67 | 2.09 | 2.39 | 2.72 | 2.17 | 2.79 | 3.03 | 2.87 | 2.62 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42 | 1.18 | 1.43 | 1.22 | 1.25 | 1.24 | 1.17 | 1.28 | 1.17 | 1.50 | -2.91 | 1.66 | 2.07 | 2.37 | 2.68 | 2.09 | 2.77 | 3.01 | 2.82 | 2.52 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.00M | 141.00M | 141.00M | 141.00M | 139.00M | 138.00M | 137.00M | 137.00M | 137.00M | 137.00M | 137.00M | 137.00M | 136.00M | 135.00M | 135.00M | 134.00M | 130.00M | 129.00M | 129.00M | 128.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.00M | 269.00M | 305.00M | 270.00M | 271.00M | 271.00M | 281.00M | 265.00M | 265.00M | 331.00M | -336.00M | 361.00M | 415.00M | 475.00M | 516.00M | 421.00M | 530.00M | 571.00M | 535.00M | 473.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.76% | 23.77% | 20.00% | 20.72% | 20.27% | 23.56% | 25.79% | 17.43% | 20.77% | 23.36% | -2.06% | 25.81% | 23.10% | 23.94% | 22.98% | 24.80% | 23.64% | 24.13% | 23.76% | 21.91% |