|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,194.00M | 1,218.00M | 1,279.00M | 1,194.00M | 1,327.00M | 1,398.00M | 1,510.00M | 1,397.00M | 1,592.00M | 1,744.00M | 1,852.00M | 1,789.00M | 1,919.00M | 2,046.00M | 2,186.00M | 2,006.00M | 2,150.00M | 2,237.00M | 2,437.00M | 2,285.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 602.00M | 563.00M | 554.00M | 533.00M | 591.00M | 582.00M | 624.00M | 604.00M | 663.00M | 715.00M | 760.00M | 747.00M | 767.00M | 826.00M | 927.00M | 771.00M | 876.00M | 905.00M | 967.00M | 933.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 655.00M | 725.00M | 661.00M | 736.00M | 816.00M | 886.00M | 793.00M | 929.00M | 1,029.00M | 1,092.00M | 1,042.00M | 1,152.00M | 1,220.00M | 1,259.00M | 1,235.00M | 1,274.00M | 1,332.00M | 1,470.00M | 1,352.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 36.00M | 36.00M | 36.00M | 33.00M | 33.00M | 34.00M | 34.00M | 35.00M | 37.00M | 34.00M | 35.00M | 37.00M | 38.00M | 51.00M | 50.00M | 47.00M | 51.00M | 53.00M | 56.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.00M | 172.00M | 154.00M | 170.00M | 183.00M | 184.00M | 211.00M | 169.00M | 199.00M | 209.00M | 202.00M | 220.00M | 248.00M | 248.00M | 265.00M | 211.00M | 236.00M | 242.00M | 256.00M | 254.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | | | | 3.00M | 1.00M | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.00M | 172.00M | 154.00M | 170.00M | 183.00M | 184.00M | 211.00M | 169.00M | 199.00M | 209.00M | 202.00M | 220.00M | 248.00M | 248.00M | 265.00M | 211.00M | 236.00M | 242.00M | 256.00M | 254.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.00M | 447.00M | 535.00M | 455.00M | 520.00M | 599.00M | 641.00M | 590.00M | 695.00M | 783.00M | 856.00M | 787.00M | 867.00M | 934.00M | 943.00M | 974.00M | 991.00M | 1,039.00M | 1,161.00M | 1,042.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.00M | 447.00M | 535.00M | 455.00M | 520.00M | 599.00M | 641.00M | 590.00M | 695.00M | 783.00M | 856.00M | 787.00M | 867.00M | 934.00M | 943.00M | 974.00M | 991.00M | 1,039.00M | 1,161.00M | 1,042.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 5.00M | 14.00M | 2.00M | 6.00M | -18.00M | -2.00M | 1.00M | 2.00M | 9.00M | 1.00M | 1.00M | 6.00M | 14.00M | 4.00M | 23.00M | 9.00M | | 16.00M | 5.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 5.00M | 14.00M | 2.00M | 6.00M | -18.00M | -2.00M | 1.00M | 2.00M | 9.00M | 1.00M | 1.00M | 6.00M | 14.00M | 4.00M | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.00M | 244.00M | 287.00M | 193.00M | 260.00M | 312.00M | 361.00M | 301.00M | 397.00M | 469.00M | 550.00M | 488.00M | 519.00M | 602.00M | 605.00M | 619.00M | 622.00M | 635.00M | 753.00M | 572.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | -73.00M | 79.00M | 30.00M | 61.00M | 73.00M | 96.00M | 72.00M | 93.00M | 117.00M | 136.00M | 106.00M | 115.00M | 141.00M | 138.00M | 126.00M | 143.00M | 142.00M | 144.00M | 127.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 317.00M | 207.00M | 163.00M | 199.00M | 239.00M | 267.00M | 228.00M | 304.00M | 351.00M | 414.00M | 382.00M | 403.00M | 461.00M | 466.00M | 493.00M | 479.00M | 492.00M | 610.00M | 445.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | -1.00M | 1.00M | | 1.00M | -1.00M | 1.00M | | 1.00M | -1.00M | | 1.00M | | -1.00M | | | 1.00M | -1.00M | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 317.00M | 208.00M | 163.00M | 199.00M | 239.00M | 265.00M | 229.00M | 304.00M | 352.00M | 414.00M | 382.00M | 404.00M | 461.00M | 467.00M | 493.00M | 479.00M | 493.00M | 609.00M | 445.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | 382.00M | 404.00M | 461.00M | 467.00M | 493.00M | 479.00M | 493.00M | 609.00M | 445.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | 382.00M | 404.00M | 461.00M | 467.00M | 493.00M | 479.00M | 493.00M | 609.00M | 445.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 317.00M | 209.00M | 117.00M | 199.00M | 238.00M | 226.00M | 190.00M | 304.00M | 351.00M | 415.00M | 281.00M | 403.00M | 461.00M | 336.00M | 444.00M | 479.00M | 492.00M | 451.00M | 386.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79 | 5.43 | 3.58 | 1.96 | 3.38 | 4.10 | 3.98 | 3.33 | 5.32 | 6.14 | 7.23 | 4.87 | 6.97 | 7.96 | 5.81 | 7.62 | 8.24 | 8.47 | 7.77 | 6.62 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58 | 1.96 | 3.38 | 4.10 | 3.94 | 3.33 | 5.32 | 6.14 | 7.23 | 4.87 | 6.97 | 7.96 | 5.81 | 7.62 | 8.24 | 8.47 | 7.77 | 6.62 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.40M | 55.00M | 58.40M | 59.20M | 59.00M | 58.70M | 58.20M | 57.10M | 57.10M | 57.10M | 57.20M | 57.70M | 57.80M | 57.80M | 57.80M | 58.30M | 58.20M | 58.20M | 58.20M | 58.20M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.40M | 59.20M | 58.90M | 58.00M | 58.20M | 57.10M | 57.10M | 57.10M | 57.20M | 57.70M | 57.80M | 57.90M | 57.80M | 58.30M | 58.10M | 58.10M | 58.20M | 58.20M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.00M | 447.00M | 535.00M | 455.00M | 520.00M | 599.00M | 641.00M | 590.00M | 695.00M | 783.00M | 856.00M | 787.00M | 867.00M | 934.00M | 943.00M | 974.00M | 991.00M | 1,039.00M | 1,161.00M | 1,042.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | 326.00M | 316.00M | | 378.00M | 378.00M | 397.00M | | 475.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.23% | -29.92% | 27.53% | 15.54% | 23.46% | 23.40% | 26.59% | 23.92% | 23.43% | 24.95% | 24.73% | 21.72% | 22.16% | 23.42% | 22.81% | 20.36% | 22.99% | 22.36% | 19.12% | 22.20% |