|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,208.80M | 2,063.00M | | 1,945.70M | 2,066.00M | | 2,203.60M | 2,268.10M | 2,413.10M | 2,509.90M | 2,466.80M | 2,543.80M | 2,846.90M | 2,741.40M | 2,598.10M | 2,312.80M | 2,732.10M | 2,688.60M | 2,688.80M | 2,317.80M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,824.20M | 1,784.50M | | 1,741.90M | 1,819.00M | | 1,888.60M | 1,934.30M | 1,988.60M | 2,041.80M | 2,012.40M | 2,073.80M | 2,300.80M | 2,235.40M | 2,150.80M | 1,912.90M | 2,207.60M | 2,218.10M | 2,264.70M | 2,005.90M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.10M | 308.70M | | 203.80M | 247.00M | | 315.00M | 333.80M | 424.50M | 468.10M | 454.40M | 470.00M | 546.10M | 506.00M | 447.30M | 399.90M | 524.50M | 470.50M | 424.10M | 311.90M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 2.80M | | 2.80M | 2.80M | | | 3.90M | 4.20M | 10.00M | 14.70M | 13.50M | 13.60M | 13.40M | 14.20M | 13.50M | 13.80M | 13.90M | 13.90M | 14.30M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.60M | 171.50M | | 169.20M | 167.90M | | | 199.10M | 185.40M | 201.60M | 224.30M | 196.80M | 220.00M | 226.40M | 209.20M | 211.00M | 213.30M | 196.20M | 198.20M | 215.60M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 2.80M | | 2.80M | 2.80M | | | 3.90M | 4.20M | 10.00M | 14.70M | 13.50M | 65.20M | 13.40M | 14.20M | 13.50M | 19.50M | 13.90M | 13.90M | 14.30M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.80M | 174.30M | | 172.00M | 170.70M | | | 203.00M | 189.60M | 211.60M | 239.00M | 210.30M | 285.20M | 239.80M | 223.40M | 224.50M | 232.80M | 210.10M | 212.10M | 229.90M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.30M | 134.40M | | 31.80M | 76.30M | | 147.00M | 130.80M | 234.90M | 256.50M | -454.70M | 259.70M | 260.90M | 266.20M | -597.20M | 175.40M | 291.70M | 260.40M | -550.70M | 82.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.30M | 134.40M | | 31.80M | 76.30M | | 147.00M | 130.80M | 234.90M | 256.50M | -454.70M | 259.70M | 260.90M | 266.20M | -597.20M | 175.40M | 291.70M | 260.40M | -550.70M | 82.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.80M | | 1.00M | 1.30M | | | 6.20M | 5.20M | 1.90M | 1.50M | 1.60M | 1.70M | 1.90M | 2.40M | 2.00M | 2.00M | 2.50M | 2.20M | 4.50M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -4.10M | | 1.10M | -15.10M | | | 5.80M | 4.80M | 2.60M | 0.60M | -2.00M | -1.50M | 3.60M | 4.10M | 0.50M | 7.30M | 6.10M | -9.00M | -2.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -4.10M | | 1.10M | -15.10M | | | 5.80M | 4.80M | 2.60M | 0.60M | -2.00M | -1.50M | 3.60M | 12.20M | 0.50M | 7.30M | 6.10M | 1.00M | -2.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.50M | 89.70M | | 21.30M | 49.30M | | 147.00M | 129.40M | 231.60M | 241.40M | -510.70M | 236.90M | 229.10M | 238.10M | -630.30M | 150.90M | 270.90M | 238.40M | 181.80M | 54.70M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.90M | 0.70M | | 20.80M | 15.40M | | | 34.20M | 56.30M | 55.30M | 204.60M | 54.70M | 53.50M | 56.60M | 63.10M | 36.80M | 65.20M | 41.70M | 47.80M | 10.50M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.00M | 112.90M | | -0.20M | 32.10M | | 75.10M | 88.50M | 175.00M | 183.70M | 151.00M | 182.20M | 168.60M | 180.30M | 153.10M | 114.10M | 204.80M | 196.70M | 134.00M | 43.10M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 0.70M | | -0.70M | -1.80M | | | -6.70M | -0.30M | -2.40M | -0.20M | -2.80M | -7.00M | -1.20M | -0.60M | -1.90M | -0.90M | -0.50M | -0.20M | -1.10M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.40M | 89.00M | | 0.50M | 33.90M | | 147.00M | 95.20M | 175.30M | 186.10M | -715.30M | 182.20M | 175.60M | 181.50M | -693.40M | 114.10M | 205.70M | 196.70M | 134.00M | 44.20M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.40M | 89.00M | | 0.50M | 33.90M | | 147.00M | 95.20M | 175.30M | 186.10M | -715.30M | 182.20M | 175.60M | 181.50M | -693.40M | 114.10M | 205.70M | 196.70M | 134.00M | 44.20M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.40M | 89.00M | | 0.50M | 33.90M | | 147.00M | 95.20M | 175.30M | 186.10M | -715.30M | 182.20M | 175.60M | 181.50M | -693.40M | 114.10M | 205.70M | 196.70M | 134.00M | 44.20M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.40M | 89.00M | | 0.50M | 33.90M | | 147.00M | 95.20M | 175.30M | 186.10M | -715.30M | 182.20M | 175.60M | 181.50M | -693.40M | 114.10M | 205.70M | 196.70M | 134.00M | 44.20M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21 | 1.65 | | -0.03 | 0.49 | | 1.15 | 1.35 | 2.68 | 2.81 | 2.31 | 2.73 | 2.57 | 2.76 | 2.35 | 1.73 | 3.17 | 3.06 | 2.12 | 0.69 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07 | 1.30 | | -0.03 | 0.49 | | | 1.34 | 2.67 | 2.79 | 2.28 | 2.71 | 2.56 | 2.75 | 2.33 | 1.72 | 3.16 | 3.04 | 2.10 | 0.68 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.65M | 68.48M | 67.35M | 66.39M | 65.61M | 65.79M | 65.70M | 65.44M | 65.37M | 65.34M | 65.38M | 65.73M | 65.63M | 65.53M | 65.46M | 64.80M | 64.66M | 64.12M | 64.18M | 62.82M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.30M | 134.40M | | 31.80M | 76.30M | | 147.00M | 130.80M | 234.90M | 256.50M | -454.70M | 259.70M | 260.90M | 266.20M | -597.20M | 175.40M | 291.70M | 260.40M | -550.70M | 82.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 12.20M | | 12.60M | 13.20M | | | 13.40M | 13.30M | 19.60M | 22.30M | 22.40M | 32.00M | 33.60M | 31.50M | 27.00M | 30.10M | 30.60M | 29.90M | 29.80M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.38% | 0.78% | | 97.65% | 31.24% | | | 26.43% | 24.31% | 22.91% | -40.06% | 23.09% | 23.35% | 23.77% | -10.01% | 24.39% | 24.07% | 17.49% | 26.29% | 19.20% |