|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,430.00M | 2,276.00M | 2,464.00M | 2,709.00M | 2,973.00M | 2,895.00M | 2,666.00M | 2,499.00M | 2,393.00M | 2,388.00M | 2,282.00M | 2,191.00M | 2,209.00M | 2,218.00M | 2,482.00M | 2,316.00M | 2,480.00M | 2,540.00M | 2,410.00M | 2,400.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,177.00M | 2,076.00M | 2,277.00M | 2,473.00M | 2,692.00M | 2,648.00M | 2,400.00M | 2,465.00M | 2,297.00M | 2,223.00M | 2,261.00M | 2,104.00M | 2,080.00M | 2,081.00M | 2,259.00M | 2,174.00M | 2,318.00M | 2,342.00M | 2,219.00M | 2,183.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.00M | 200.00M | 187.00M | 236.00M | 281.00M | 247.00M | 266.00M | 34.00M | 96.00M | 165.00M | 21.00M | 87.00M | 129.00M | 137.00M | 223.00M | 142.00M | 162.00M | 198.00M | 191.00M | 217.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 88.00M | 98.00M | 90.00M | 89.00M | 92.00M | 102.00M | 97.00M | 100.00M | 98.00M | 108.00M | 107.00M | 99.00M | 105.00M | 109.00M | 104.00M | 110.00M | 114.00M | 126.00M | 121.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 88.00M | 98.00M | 90.00M | 89.00M | 92.00M | 102.00M | 97.00M | 100.00M | 98.00M | 108.00M | 107.00M | 99.00M | 105.00M | 109.00M | 104.00M | 110.00M | 114.00M | 126.00M | 121.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.00M | 112.00M | -236.00M | 146.00M | 192.00M | 155.00M | 164.00M | -63.00M | -4.00M | 67.00M | -174.00M | -20.00M | 30.00M | 32.00M | 9.00M | 38.00M | 52.00M | 84.00M | -88.00M | 96.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.00M | 112.00M | -236.00M | 146.00M | 192.00M | 155.00M | 164.00M | -63.00M | -4.00M | 67.00M | -174.00M | -20.00M | 30.00M | 32.00M | 9.00M | 38.00M | 52.00M | 84.00M | -88.00M | 96.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.00M | -10.00M | | 37.00M | 7.00M | 7.00M | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 5.00M | 6.00M | 5.00M | 7.00M | 9.00M | 11.00M | 13.00M | 14.00M | 18.00M | 17.00M | 19.00M | 17.00M | 16.00M | 16.00M | 18.00M | 14.00M | 19.00M | 20.00M | 9.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | 3.00M | 9.00M | 8.00M | 2.00M | 9.00M | -16.00M | | 3.00M | 1.00M | 1.00M | -1.00M | -1.00M | -9.00M | | -9.00M | -1.00M | -4.00M | 18.00M | 8.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | -8.00M | -45.00M | -27.00M | -130.00M | 1.00M | 1.00M | | 52.00M | 1.00M | 19.00M | 43.00M | -1.00M | 13.00M | 18.00M | 2.00M | 49.00M | 23.00M | 5.00M | 15.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 104.00M | 133.00M | 119.00M | 62.00M | 145.00M | 253.00M | -13.00M | 48.00M | 93.00M | -21.00M | 23.00M | 46.00M | 41.00M | 136.00M | 40.00M | 112.00M | 125.00M | 77.00M | 143.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 10.00M | 11.00M | 15.00M | -46.00M | -1.00M | 29.00M | 3.00M | -4.00M | -33.00M | -120.00M | 1.00M | -15.00M | 190.00M | -150.00M | 8.00M | 8.00M | 15.00M | -46.00M | 23.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.00M | 94.00M | 122.00M | 104.00M | 108.00M | 146.00M | 224.00M | -16.00M | 52.00M | 126.00M | 65.00M | 22.00M | 61.00M | -149.00M | 156.00M | 32.00M | 104.00M | 110.00M | 255.00M | 120.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -1.00M | 9.00M | 23.00M | 23.00M | 48.00M | 58.00M | 26.00M | 25.00M | 23.00M | 31.00M | 19.00M | 23.00M | 17.00M | 26.00M | 13.00M | 29.00M | 39.00M | 57.00M | 42.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | | | 1.00M | | | | 1.00M | | | | 2.00M | | 2.00M | 1.00M | 2.00M | 1.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.00M | 94.00M | 122.00M | 104.00M | 108.00M | 146.00M | 224.00M | -16.00M | 52.00M | 126.00M | 99.00M | 22.00M | 61.00M | -149.00M | 286.00M | 32.00M | 104.00M | 110.00M | 123.00M | 120.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.00M | 94.00M | 122.00M | 104.00M | 108.00M | 146.00M | 224.00M | -16.00M | 52.00M | 126.00M | 99.00M | 22.00M | 61.00M | -149.00M | 286.00M | 32.00M | 104.00M | 110.00M | 123.00M | 120.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.00M | 94.00M | 122.00M | 104.00M | 108.00M | 146.00M | 224.00M | -16.00M | 52.00M | 126.00M | 99.00M | 22.00M | 61.00M | -149.00M | 286.00M | 32.00M | 104.00M | 110.00M | 123.00M | 120.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.00M | 94.00M | 121.00M | 103.00M | 108.00M | 146.00M | 223.00M | -16.00M | 52.00M | 126.00M | 64.00M | 22.00M | 61.00M | -149.00M | 154.00M | 32.00M | 102.00M | 109.00M | 253.00M | 119.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.56 | 81.50 | 103.27 | 89.28 | 92.53 | 125.78 | 192.11 | -13.78 | 44.80 | 108.55 | 62.65 | 22.66 | 62.82 | -153.44 | 158.59 | 32.95 | 105.22 | 113.71 | 262.99 | 124.24 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.11 | | 44.80 | 108.55 | 62.65 | 22.66 | 62.82 | -153.44 | 158.59 | 32.95 | 105.22 | 113.71 | 262.99 | 124.24 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.12M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.96M | 0.96M | 0.96M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | | 1.16M | 1.16M | 1.12M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.96M | 0.96M | 0.96M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.00M | 112.00M | -236.00M | 146.00M | 192.00M | 155.00M | 164.00M | -63.00M | -4.00M | 67.00M | -174.00M | -20.00M | 30.00M | 32.00M | 9.00M | 38.00M | 52.00M | 84.00M | -88.00M | 96.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 11.00M | 6.00M | | 12.00M | 13.00M | 17.00M | 12.00M | 20.00M | 9.00M | 17.00M | 12.00M | 17.00M | 21.00M | 22.00M | 10.00M | 18.00M | 21.00M | 21.00M | 10.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00% | 9.62% | 8.27% | 12.61% | -74.19% | -0.69% | 11.46% | -23.08% | -8.33% | -35.48% | 571.43% | 4.35% | -32.61% | 463.41% | -110.29% | 20.00% | 7.14% | 12.00% | -59.74% | 16.08% |