|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,160.80M | | 1,945.70M | 4,011.70M | | 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 | 2,915.10M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,182.60M | | 1,741.90M | 3,560.90M | | 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 | 2,434.80M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 978.20M | | 203.80M | 450.80M | | 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 | 480.30M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | | 2.80M | 5.60M | | | 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 | 14.40M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.10M | | 169.20M | 337.10M | | | 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 | 222.70M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | | 2.80M | 5.60M | | | 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 | 14.40M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 529.40M | | 172.00M | 342.70M | | | 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 | 237.10M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.80M | | 31.80M | 108.10M | | 147.00M | 130.80M | 234.90M | 256.50M | 215.40M | 259.70M | 260.90M | 266.20M | 223.90M | 175.40M | 291.70M | 260.40M | 212.00M | 82.00M | 243.20M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.80M | | 31.80M | 108.10M | | 147.00M | 130.80M | 234.90M | 256.50M | 215.40M | 259.70M | 260.90M | 266.20M | 223.90M | 175.40M | 291.70M | 260.40M | 212.00M | 82.00M | 243.20M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | | 1.00M | 2.30M | | | 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 | 3.50M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 3.70M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 414.90M | | 21.30M | 70.60M | | 142.00M | 129.40M | 231.60M | 241.40M | 195.20M | 236.90M | 229.10M | 238.10M | 198.90M | 150.90M | 270.90M | 238.40M | 181.80M | 54.70M | 219.70M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -75.30M | | 20.80M | 36.20M | | | 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 | 37.20M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.20M | | 0.50M | 34.40M | | 75.10M | 95.20M | 175.30M | 186.10M | 151.00M | 182.20M | 175.60M | 181.50M | 153.70M | 114.10M | 205.70M | 196.70M | 134.00M | 44.20M | 183.20M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.20M | | 0.50M | 34.40M | | 142.00M | 95.20M | 175.30M | 186.10M | -9.40M | 182.20M | 175.60M | 181.50M | 135.80M | 114.10M | 205.70M | 196.70M | 134.00M | 44.20M | 182.50M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.20M | | 0.50M | 34.40M | | 142.00M | 95.20M | 175.30M | 186.10M | -9.40M | 182.20M | 175.60M | 181.50M | 135.80M | 114.10M | 205.70M | 196.70M | 134.00M | 44.20M | 182.50M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.20M | | 0.50M | 34.40M | | 142.00M | 95.20M | 175.30M | 186.10M | -9.40M | 182.20M | 175.60M | 181.50M | 135.80M | 114.10M | 205.70M | 196.70M | 134.00M | 44.20M | 182.50M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.20M | | 0.50M | 34.40M | | 142.00M | 95.20M | 175.30M | 186.10M | -9.40M | 182.20M | 175.60M | 181.50M | 135.80M | 114.10M | 205.70M | 196.70M | 134.00M | 44.20M | 182.50M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.17 | | 0.01 | 0.52 | | 2.16 | 1.45 | 2.68 | 2.85 | -0.14 | 2.77 | 2.68 | 2.78 | 2.07 | 1.76 | 3.19 | 3.07 | 2.09 | 0.70 | 2.92 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.09 | | 0.01 | 0.52 | | 2.15 | 1.45 | 2.67 | 2.82 | -0.14 | 2.76 | 2.67 | 2.76 | 2.06 | 1.75 | 3.18 | 3.05 | 2.08 | 0.70 | 2.91 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.40M | 67.35M | 66.39M | 65.61M | 65.38M | 65.70M | 65.44M | 65.31M | 65.34M | 65.38M | 65.73M | 65.53M | 65.33M | 65.46M | 64.80M | 64.53M | 64.12M | 64.18M | 62.82M | 62.44M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.13M | 67.94M | 66.39M | 66.01M | 65.77M | 66.13M | 65.83M | 65.66M | 65.95M | 65.86M | 66.13M | 65.89M | 65.66M | 65.83M | 65.07M | 64.77M | 64.59M | 64.55M | 63.30M | 62.75M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 75.10M | 62.44M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.80M | | 31.80M | 108.10M | | 147.00M | 130.80M | 234.90M | 256.50M | 215.40M | 259.70M | 260.90M | 266.20M | 223.90M | 175.40M | 291.70M | 260.40M | 212.00M | 82.00M | 243.20M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 9.30M | 12.60M | 25.80M | 4.90M | 5.00M | 14.90M | 14.90M | 51.90M | 22.30M | 46.40M | 45.20M | 49.30M | 31.50M | 46.00M | 47.20M | 47.10M | 10.80M | 45.60M | 45.50M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.15% | | 97.65% | 51.27% | | | 26.43% | 24.31% | 22.91% | 104.82% | 23.09% | 23.35% | 23.77% | 31.72% | 24.39% | 24.07% | 17.49% | 26.29% | 19.20% | 16.93% |