|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,354.40M | 4,760.70M | 4,268.20M | 4,879.80M | 5,208.40M | 5,071.00M | 5,241.20M | 5,370.90M | 5,845.50M | 5,999.20M | 5,781.00M | 5,841.20M | 5,994.60M | 6,012.40M | 5,584.40M | 5,714.60M | 5,560.30M | 6,030.40M | 5,679.80M | 5,988.60M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,861.60M | 4,359.30M | 4,041.50M | 4,608.80M | 4,886.90M | 4,731.10M | 4,864.30M | 4,999.30M | 5,415.50M | 5,542.20M | 5,362.80M | 5,436.00M | 5,596.50M | 5,563.60M | 5,179.10M | 5,327.50M | 5,201.10M | 5,591.30M | 5,316.10M | 5,646.20M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.80M | 401.40M | 226.70M | 271.00M | 321.50M | 339.90M | 376.90M | 371.60M | 430.00M | 457.00M | 418.20M | 405.20M | 398.10M | 448.80M | 405.30M | 387.10M | 359.20M | 439.10M | 363.70M | 342.40M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | 25.10M | 15.80M | 15.90M | 15.70M | 24.60M | 15.20M | 15.30M | 15.90M | 16.00M | 15.50M | 15.10M | 15.10M | 12.70M | 10.70M | 10.60M | 5.20M | 4.70M | 4.80M | 4.80M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.90M | 170.80M | 163.30M | 140.20M | 177.30M | 171.20M | 163.90M | 172.40M | 176.80M | 182.80M | 182.50M | 172.60M | 186.50M | 175.30M | 174.10M | 166.60M | 172.40M | 186.30M | 166.40M | 182.50M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.90M | 170.80M | 163.30M | 140.20M | 177.30M | 171.20M | 163.90M | 172.40M | 176.80M | 182.80M | 182.50M | 172.60M | 186.50M | 175.30M | 174.10M | 166.60M | 172.40M | 186.30M | 166.40M | 182.50M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.90M | 230.60M | 63.40M | 130.80M | 144.20M | 168.70M | 213.00M | 199.20M | 253.20M | 274.20M | 235.70M | 232.60M | 211.60M | 273.50M | 231.20M | 220.50M | 186.80M | 252.80M | 197.30M | 159.90M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.90M | 230.60M | 63.40M | 130.80M | 144.20M | 168.70M | 213.00M | 199.20M | 253.20M | 274.20M | 235.70M | 232.60M | 211.60M | 273.50M | 231.20M | 220.50M | 186.80M | 252.80M | 197.30M | 159.90M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.30M | 46.10M | -11.10M | -28.80M | -27.30M | -14.40M | -18.10M | 13.40M | -13.70M | -19.50M | -5.80M | -15.90M | -13.50M | -7.40M | -3.40M | -24.30M | -20.40M | -5.20M | -8.50M | -17.30M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.80M | 229.30M | 13.90M | 61.50M | 76.30M | 104.80M | 154.90M | 173.30M | 199.40M | 212.50M | 188.70M | 176.60M | 156.90M | 226.50M | 190.60M | 158.90M | 135.40M | 217.50M | 159.40M | 112.80M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.90M | 39.30M | 20.90M | 18.60M | 20.40M | 23.50M | 41.70M | 48.10M | 45.60M | 41.50M | 47.00M | 46.70M | 40.50M | 46.20M | 47.10M | 57.30M | 45.20M | 41.60M | 45.10M | 18.10M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.80M | 175.20M | -8.70M | 109.20M | 66.60M | 85.60M | 92.30M | 198.50M | 163.40M | 168.70M | 152.10M | 69.80M | 126.90M | 194.40M | 135.80M | 114.50M | 80.70M | 165.20M | 126.40M | 82.70M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 4.90M | -1.70M | 6.70M | 10.70M | 4.30M | 6.00M | 12.10M | 9.60M | 16.20M | 10.40M | 13.10M | 10.50M | 14.10M | 12.50M | 12.90M | 12.30M | 16.00M | 12.10M | 11.60M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -168.60M | -109.20M | -135.10M | -165.00M | -175.90M | -107.30M | -124.60M | -151.50M | -171.70M | -110.80M | -124.50M | -141.80M | -93.30M | -112.20M | -129.10M | -149.30M | -166.20M | -128.70M | -136.70M | -165.90M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.10M | 19.70M | 17.80M | 26.80M | 17.00M | 17.10M | 19.30M | 34.40M | 20.20M | 12.30M | 19.20M | 22.20M | 17.30M | 20.50M | 24.80M | 24.80M | 22.50M | 26.70M | 18.40M | 23.60M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.90M | 190.00M | -7.00M | 42.90M | 55.90M | 81.30M | 113.20M | 125.20M | 153.80M | 171.00M | 141.70M | 129.90M | 116.40M | 180.30M | 143.50M | 101.60M | 90.20M | 175.90M | 114.30M | 94.70M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.90M | 190.00M | -7.00M | 42.90M | 55.90M | 81.30M | 113.20M | 125.20M | 153.80M | 171.00M | 141.70M | 129.90M | 116.40M | 180.30M | 143.50M | 101.60M | 90.20M | 175.90M | 114.30M | 94.70M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.30M | 80.80M | -142.10M | -122.10M | -120.00M | -26.00M | -11.40M | -26.30M | -17.90M | 60.20M | 17.20M | -11.90M | 23.10M | 68.10M | 14.40M | -47.70M | -76.00M | 47.20M | -22.40M | -71.20M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.30M | 80.80M | -142.10M | -122.10M | -120.00M | -26.00M | -11.40M | -26.30M | -17.90M | 60.20M | 17.20M | -11.90M | 23.10M | 68.10M | 14.40M | -47.70M | -76.00M | 47.20M | -22.40M | -71.20M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38 | 2.91 | -0.44 | 0.36 | 0.82 | 1.14 | 1.55 | 1.97 | 2.42 | 2.85 | 2.26 | 2.19 | 1.91 | 3.04 | 2.42 | 1.64 | 1.50 | 3.07 | 2.03 | 1.62 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36 | 2.89 | -0.44 | 0.36 | 0.82 | 1.14 | 1.54 | 1.97 | 2.41 | 2.84 | 2.25 | 2.18 | 1.90 | 3.02 | 2.41 | 1.64 | 1.49 | 3.06 | 2.02 | 1.59 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.31M | 60.29M | 60.17M | 60.08M | 59.93M | 59.90M | 59.55M | 59.67M | 59.32M | 59.13M | 59.07M | 58.83M | 57.25M | 57.09M | 56.74M | 56.14M | 53.92M | 53.76M | 53.22M | 53.17M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.56M | 60.59M | 59.91M | 60.42M | 60.21M | 60.15M | 60.03M | 59.92M | 59.56M | 59.46M | 59.33M | 59.12M | 57.57M | 57.23M | 57.06M | 56.48M | 54.23M | 54.06M | 53.65M | 53.59M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.40M | 259.40M | -83.00M | 130.80M | 57.00M | -112.80M | -57.20M | 199.20M | 264.10M | 204.10M | -13.90M | 232.60M | 58.50M | -1.30M | 203.60M | 220.50M | 264.70M | 475.30M | 156.40M | 159.90M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.30M | 22.30M | 22.60M | 24.60M | 24.90M | 24.90M | 24.80M | 24.00M | 24.20M | 26.20M | 25.70M | 25.00M | 26.10M | 26.90M | 26.50M | 26.70M | 25.80M | 25.40M | 24.60M | 25.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.13% | 17.14% | 150.36% | 30.24% | 26.74% | 22.42% | 26.92% | 27.76% | 22.87% | 19.53% | 24.91% | 26.44% | 25.81% | 20.40% | 24.71% | 36.06% | 33.38% | 19.13% | 28.29% | 16.05% |