|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,247.50M | 1,355.90M | 1,337.50M | 1,409.70M | 1,524.90M | 1,579.10M | 1,566.30M | 1,619.90M | 1,859.40M | 1,945.40M | 1,965.90M | 1,999.00M | 1,947.70M | 2,010.10M | 1,974.70M | 1,952.10M | 1,984.30M | 242.70M | 2,174.60M | 2,042.90M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 879.40M | 1,023.40M | 1,005.80M | 1,031.20M | 1,160.20M | 1,186.50M | 1,151.40M | 1,206.10M | 1,357.80M | 1,394.00M | 1,393.30M | 1,419.40M | 1,370.40M | 1,434.70M | 1,379.40M | 1,406.30M | 1,388.10M | 1,644.90M | 1,536.10M | 1,425.30M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.10M | 332.50M | 331.70M | 378.50M | 364.70M | 392.60M | 414.90M | 413.80M | 501.60M | 551.40M | 572.60M | 579.60M | 577.30M | 575.40M | 595.30M | 545.80M | 596.20M | 602.10M | 638.50M | 617.60M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.50M | 36.70M | 36.50M | 36.40M | 36.60M | 36.50M | 36.40M | 36.60M | 42.40M | 45.30M | 45.70M | 46.40M | 46.40M | 46.10M | 49.10M | 49.10M | 49.40M | 53.20M | 51.70M | 51.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.30M | 203.70M | 220.50M | 235.40M | 225.00M | 223.80M | 228.70M | 239.30M | 300.90M | 309.50M | 322.90M | 341.30M | 324.50M | 341.70M | 331.60M | 314.80M | 312.10M | 350.10M | 357.30M | 326.20M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.70M | -7.40M | 3.50M | -6.70M | 2.40M | -0.40M | 0.10M | -0.20M | | -1.40M | 5.30M | -1.80M | -3.20M | 3.30M | -0.50M | 0.30M | -0.10M | -0.60M | 8.90M | -28.50M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.30M | 203.70M | 220.50M | 235.40M | 225.00M | 223.80M | 228.70M | 239.30M | 300.90M | 309.50M | 322.90M | 341.30M | 324.50M | 341.70M | 331.60M | 314.80M | 312.10M | 350.10M | 357.30M | 326.20M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | 84.70M | 78.20M | 100.00M | 105.50M | 131.90M | 149.90M | 137.70M | 158.30M | 153.00M | 209.30M | 190.10M | 203.20M | 190.90M | 214.10M | 182.20M | 234.60M | 168.40M | 238.40M | 211.90M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | 84.70M | 78.20M | 100.00M | 105.50M | 131.90M | 149.90M | 137.70M | 158.30M | 153.00M | 209.30M | 190.10M | 203.20M | 190.90M | 214.10M | 182.20M | 234.60M | 168.40M | 238.40M | 211.90M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.70M | 35.10M | -45.70M | 5.10M | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.50M | -36.90M | 128.20M | 131.60M | 277.10M | 13.40M | 3.50M | 16.00M | -20.20M | -21.10M | 13.30M | 2.30M | -10.70M | 5.80M | | -0.20M | -13.10M | -17.50M | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -121.60M | -76.30M | -36.90M | 128.20M | 131.60M | -203.10M | 13.40M | 3.50M | 16.00M | -20.20M | 3.50M | 2.80M | 2.30M | 4.30M | 5.80M | -7.30M | -0.20M | 6.70M | 4.60M | 2.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.10M | 28.50M | -38.60M | 567.70M | 219.60M | 146.60M | 118.40M | 74.50M | 125.10M | 94.90M | 116.70M | 125.90M | 131.60M | 97.90M | 145.40M | 82.40M | 143.30M | 72.90M | 124.00M | 109.90M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.50M | -4.80M | -12.80M | 21.10M | 35.00M | 42.40M | 24.70M | 18.90M | 26.80M | 29.30M | 28.50M | 28.60M | 31.70M | 16.30M | 32.10M | 20.00M | 34.70M | 21.90M | 27.30M | 28.10M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.30M | 70.70M | -20.80M | 527.90M | 170.20M | 100.50M | 91.90M | 54.10M | 89.60M | 77.30M | 88.10M | 97.30M | 99.90M | 81.40M | 113.30M | 62.60M | 108.70M | 51.00M | 97.00M | 81.90M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.60M | -17.40M | -18.60M | -18.70M | -12.00M | -17.80M | | -0.20M | | -0.10M | -0.10M | | | | 0.10M | 0.20M | 0.10M | 0.10M | 0.30M | 0.20M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | -11.80M | -5.50M | -11.80M | -11.70M | -11.70M | -11.60M | -10.90M | -9.80M | -9.20M | -8.80M | -10.40M | -10.70M | -10.70M | -10.80M | -10.80M | -10.70M | -10.70M | -10.90M | -10.90M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | 7.60M | 0.30M | 2.30M | 2.40M | 2.50M | 1.80M | 1.30M | 8.70M | -0.20M | | 0.10M | 0.10M | | 0.10M | | -0.10M | 0.10M | 0.20M | 0.10M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.60M | 33.30M | -25.80M | 546.60M | 184.60M | 104.20M | 93.70M | 55.60M | 98.30M | 65.60M | 88.20M | 97.30M | 99.90M | 81.60M | 113.30M | 62.40M | 108.60M | 51.00M | 96.70M | 81.80M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.60M | 33.30M | -25.80M | 546.60M | 184.60M | 104.20M | 93.70M | 55.60M | 98.30M | 65.60M | 88.20M | 97.30M | 99.90M | 81.60M | 113.30M | 62.40M | 108.60M | 51.00M | 96.70M | 81.80M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.50M | 21.50M | -31.30M | 534.80M | 172.90M | 92.50M | 82.10M | 44.70M | 88.50M | 56.40M | 79.40M | 86.90M | 89.20M | 70.90M | 102.50M | 51.60M | 97.90M | 40.30M | 85.80M | 70.90M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.50M | 21.50M | -31.30M | 534.80M | 172.90M | 92.50M | 82.10M | 44.70M | 88.50M | 56.40M | 79.40M | 86.90M | 89.20M | 70.90M | 102.50M | 51.60M | 97.90M | 40.30M | 85.80M | 70.90M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30 | 0.40 | -0.25 | 8.51 | 2.77 | 1.11 | 1.66 | 0.98 | 1.49 | 1.08 | 1.46 | 1.60 | 1.66 | 1.40 | 1.94 | 1.11 | 1.95 | 0.97 | 1.87 | 1.71 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30 | 0.06 | -0.64 | 8.40 | 2.72 | 1.62 | 1.52 | 0.92 | 1.38 | 1.00 | 1.35 | 1.48 | 1.53 | 1.28 | 1.78 | 1.03 | 1.79 | 0.91 | 1.71 | 1.56 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.50M | 64.20M | 62.50M | 62.10M | 61.50M | 60.90M | 58.80M | 58.80M | 59.70M | 60.00M | 60.50M | 60.60M | 60.40M | 59.90M | 58.30M | 56.40M | 56.80M | 56.10M | 51.70M | 49.80M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.60M | 65.30M | 62.50M | 62.20M | 62.30M | 62.70M | 65.80M | 65.80M | 68.50M | 67.00M | 67.30M | 67.60M | 67.00M | 66.90M | 65.20M | 64.10M | 63.60M | 62.90M | 58.20M | 56.10M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | 84.70M | 78.20M | 100.00M | 105.50M | 131.90M | 149.90M | 137.70M | 158.30M | 153.00M | 209.30M | 190.10M | 203.20M | 190.90M | 214.10M | 182.20M | 234.60M | 168.40M | 238.40M | 211.90M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.40M | 82.90M | 82.80M | 87.20M | 75.60M | 72.20M | 65.90M | 63.80M | 72.70M | 76.70M | 78.10M | 80.00M | 78.80M | 79.60M | 84.10M | 87.00M | 88.50M | 101.80M | 103.40M | 105.70M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.30% | -16.84% | 33.16% | 3.72% | 15.94% | 28.92% | 20.86% | 25.37% | 21.42% | 30.87% | 24.42% | 22.72% | 24.09% | 16.65% | 22.08% | 24.27% | 24.21% | 30.04% | 22.02% | 25.57% |