|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 874.90M | 1,071.60M | 1,267.00M | 1,165.50M | 1,261.10M | 1,114.80M | 801.60M | 704.80M | 773.40M | 827.50M | 788.90M | 722.10M | 847.40M | 962.00M | 890.30M | 782.00M | 830.50M | 880.10M | 851.90M | 757.80M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.20M | 57.40M | 64.80M | 63.20M | 64.30M | 64.50M | 69.00M | 66.80M | 70.60M | 72.60M | 73.30M | 73.40M | 77.10M | 72.30M | 80.80M | 75.40M | 74.40M | 67.30M | 77.00M | 77.50M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 602.80M | 636.30M | 863.40M | 640.50M | 664.10M | 673.90M | 640.00M | 599.30M | 534.10M | 551.50M | 571.10M | 611.80M | 645.70M | 647.40M | 662.00M | 555.70M | 643.10M | 651.80M | 825.10M | 546.40M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.00M | 693.70M | 928.20M | 703.70M | 728.40M | 738.40M | 709.00M | 666.10M | 604.70M | 624.10M | 644.40M | 685.20M | 722.80M | 719.70M | 742.80M | 631.10M | 717.50M | 719.10M | 902.10M | 623.90M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.90M | 377.90M | 475.50M | 432.60M | 493.10M | 335.30M | 92.60M | 38.70M | 96.70M | 132.10M | 75.30M | 36.90M | 124.60M | 242.30M | 147.50M | 82.10M | 113.00M | 161.00M | 143.70M | 61.40M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.90M | 377.90M | 475.50M | 432.60M | 493.10M | 335.30M | 92.60M | 38.70M | 96.70M | 132.10M | 75.30M | 36.90M | 124.60M | 242.30M | 147.50M | 82.10M | 113.00M | 161.00M | 143.70M | 61.40M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 6.90M | 8.20M | 8.70M | 9.30M | 9.80M | 8.80M | 18.80M | 10.40M | 10.30M | 9.40M | 8.00M | 7.60M | 6.70M | 6.10M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.80M | -25.10M | 2.00M | 1.80M | 2.50M | 2.20M | 1.80M | 0.90M | 1.20M | -2.30M | 0.80M | 0.70M | 1.90M | -5.50M | 2.40M | 0.90M | 0.70M | 6.70M | 2.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.90M | 374.60M | 472.50M | 429.80M | 490.40M | 334.10M | 98.00M | 44.20M | 104.30M | 140.20M | 84.30M | 45.30M | 143.10M | 252.80M | 158.20M | 92.20M | 121.70M | 168.90M | 151.00M | 67.90M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.40M | 91.40M | 53.40M | 90.60M | 109.70M | 68.10M | 20.00M | 10.20M | 23.50M | 20.30M | 21.90M | 9.20M | 29.90M | 53.70M | 9.90M | 19.50M | 27.00M | 34.20M | -89.80M | 11.30M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.50M | 283.20M | 414.40M | 339.20M | 380.70M | 266.00M | 78.00M | 0.60M | 80.80M | 119.90M | 61.10M | -1.60M | 113.20M | 0.20M | 129.80M | 72.00M | 0.50M | 132.40M | 151.20M | 56.10M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | | | -0.90M | -0.70M | | | 1.70M | -0.70M | -0.60M | 1.10M | -0.70M | -0.70M | 1.00M | -2.00M | 0.50M | -0.70M | -1.60M | 1.90M | -0.40M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.50M | 283.20M | 419.10M | 339.20M | 380.70M | 266.00M | 78.00M | 34.00M | 80.80M | 119.90M | 62.40M | 36.10M | 113.20M | 199.10M | 148.30M | 72.70M | 94.70M | 134.70M | 240.80M | 56.60M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.50M | 283.20M | 419.10M | 339.20M | 380.70M | 266.00M | 78.00M | 34.00M | 80.80M | 119.90M | 62.40M | 36.10M | 113.20M | 199.10M | 148.30M | 72.70M | 94.70M | 134.70M | 240.80M | 56.60M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.50M | 283.20M | 419.10M | 339.20M | 380.70M | 266.00M | 78.00M | 34.00M | 80.80M | 119.90M | 62.40M | 36.10M | 113.20M | 199.10M | 148.30M | 72.70M | 94.70M | 134.70M | 240.80M | 56.60M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.50M | 283.20M | 394.50M | 339.20M | 380.70M | 266.00M | 78.00M | 34.00M | 80.80M | 119.90M | 62.40M | 36.10M | 113.20M | 199.10M | 128.00M | 72.30M | 94.70M | 134.70M | 143.10M | 56.60M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74 | 6.60 | 9.22 | 8.29 | 9.54 | 6.95 | 2.00 | 0.94 | 2.28 | 3.42 | 1.77 | 1.05 | 3.34 | 5.98 | 3.80 | 2.20 | 2.95 | 4.28 | 4.50 | 1.86 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71 | 6.53 | 9.13 | 8.23 | 9.49 | 6.89 | 1.98 | 0.94 | 2.26 | 3.40 | 1.75 | 1.04 | 3.31 | 5.89 | 3.74 | 2.18 | 2.92 | 4.24 | 4.44 | 1.85 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.50M | 42.90M | 42.80M | 40.90M | 39.90M | 38.30M | 39.00M | 36.10M | 35.50M | 35.10M | 35.30M | 34.40M | 33.90M | 33.30M | 33.70M | 32.80M | 32.10M | 31.50M | 31.80M | 30.40M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.80M | 43.40M | 43.20M | 41.20M | 40.10M | 38.60M | 39.30M | 36.30M | 35.70M | 35.30M | 35.70M | 34.60M | 34.20M | 33.80M | 34.20M | 33.20M | 32.40M | 31.80M | 32.20M | 30.60M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.90M | 377.90M | 475.50M | 432.60M | 493.10M | 335.30M | 92.60M | 38.70M | 96.70M | 132.10M | 75.30M | 36.90M | 124.60M | 242.30M | 147.50M | 82.10M | 113.00M | 161.00M | 143.70M | 61.40M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 5.10M | 7.30M | 558.70M | 504.70M | 467.10M | 3.70M | 412.60M | 375.80M | 34.60M | 144.70M | 314.50M | 32.50M | 298.00M | 2.20M | 52.30M | 343.10M | 414.70M | 2.40M | 407.70M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.58% | 24.40% | 11.30% | 21.08% | 22.37% | 20.38% | 20.41% | 23.08% | 22.53% | 14.48% | 25.98% | 20.31% | 20.89% | 21.24% | 6.26% | 21.15% | 22.19% | 20.25% | -59.47% | 16.64% |