|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 797.00M | 839.00M | 870.00M | 809.00M | 922.00M | 937.00M | 899.00M | 879.00M | 949.00M | 986.00M | 936.00M | 916.00M | 985.00M | 993.00M | 971.00M | 934.00M | 1,018.00M | 1,044.00M | 1,025.00M | 961.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 43.00M | 52.00M | 40.00M | 46.00M | 39.00M | 32.00M | 30.00M | 33.00M | 43.00M | 26.00M | 121.00M | 144.00M | 152.00M | -325.00M | 124.00M | 152.00M | 13.00M | 215.00M | 35.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 756.00M | 796.00M | 818.00M | 769.00M | 876.00M | 898.00M | 867.00M | 849.00M | 916.00M | 943.00M | 910.00M | 795.00M | 841.00M | 841.00M | 1,296.00M | 810.00M | 866.00M | 1,031.00M | 810.00M | 926.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.00M | 106.00M | 109.00M | 120.00M | 121.00M | 117.00M | 121.00M | 124.00M | 114.00M | 108.00M | 107.00M | 112.00M | 128.00M | 111.00M | 125.00M | 122.00M | 116.00M | 122.00M | 139.00M | 121.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 1.00M | | 6.00M | | 11.00M | 2.00M | 14.00M | | | 14.00M | 2.00M | | | | 19.00M | -2.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 534.00M | 547.00M | 566.00M | | | | | -2.00M | | | | | | | | 323.00M | 341.00M | 708.00M | 890.00M | 683.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 646.00M | 653.00M | 675.00M | 381.00M | 737.00M | 748.00M | -574.00M | 420.00M | 427.00M | 779.00M | 745.00M | 438.00M | 796.00M | 434.00M | 765.00M | 445.00M | 457.00M | 830.00M | 1,048.00M | 802.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.00M | 186.00M | 195.00M | 117.00M | 185.00M | 189.00M | 162.00M | 138.00M | 183.00M | 207.00M | 191.00M | 150.00M | 189.00M | 189.00M | 206.00M | 156.00M | 206.00M | 214.00M | -23.00M | 159.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.00M | 186.00M | 195.00M | 117.00M | 185.00M | 189.00M | 162.00M | 138.00M | 183.00M | 207.00M | 191.00M | 150.00M | 189.00M | 189.00M | 206.00M | 156.00M | 206.00M | 214.00M | -23.00M | 159.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.00M | 4.00M | 3.00M | 3.00M | 2.00M | 1.00M | 2.00M | 3.00M | 3.00M | 2.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.00M | -7.00M | 19.00M | 6.00M | 2.00M | | 2.00M | | 2.00M | 4.00M | 1.00M | 9.00M | 1.00M | 1.00M | 1.00M | 4.00M | 3.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -7.00M | 19.00M | 6.00M | 2.00M | | 2.00M | | 2.00M | 4.00M | 1.00M | 9.00M | 1.00M | 1.00M | 1.00M | 4.00M | 3.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 140.00M | 150.00M | 74.00M | 132.00M | 162.00M | 119.00M | 85.00M | 125.00M | 148.00M | 127.00M | 92.00M | 133.00M | 130.00M | 157.00M | 101.00M | 152.00M | 158.00M | -73.00M | 108.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 39.00M | 40.00M | 23.00M | 32.00M | 46.00M | 29.00M | 22.00M | 36.00M | 38.00M | -2.00M | 26.00M | 36.00M | 33.00M | 39.00M | 28.00M | 44.00M | 47.00M | -12.00M | 29.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 101.00M | 110.00M | 51.00M | 100.00M | 116.00M | 91.00M | 64.00M | 89.00M | 110.00M | 129.00M | 66.00M | 129.00M | 97.00M | 119.00M | 73.00M | 108.00M | 111.00M | -61.00M | 79.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.00M | 101.00M | 110.00M | 51.00M | 100.00M | 116.00M | 90.00M | 63.00M | 89.00M | 110.00M | 129.00M | 66.00M | 97.00M | 97.00M | 118.00M | 73.00M | 108.00M | 111.00M | -61.00M | 79.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | -3.00M | | | | 1.00M | 1.00M | 5.00M | | | | 32.00M | | 1.00M | 73.00M | | | | 79.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | -3.00M | | | | 1.00M | 1.00M | 5.00M | | | | 32.00M | | 1.00M | 73.00M | | | | 79.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | -3.00M | | | | 1.00M | 1.00M | 5.00M | | | | 32.00M | | 1.00M | 73.00M | | | | 79.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83 | 1.16 | 1.27 | 0.59 | 1.17 | 1.39 | 1.13 | 0.81 | 1.25 | 1.50 | 1.83 | 0.93 | 1.36 | 1.40 | 1.74 | 1.09 | 1.63 | 1.70 | -0.89 | 1.25 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82 | 1.15 | 1.25 | 0.59 | 1.16 | 1.38 | 1.12 | 0.81 | 1.18 | 1.49 | 1.82 | 0.92 | 1.81 | 1.39 | 1.24 | 1.07 | 1.62 | 1.67 | -0.91 | 1.22 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.40M | 86.50M | 86.50M | 85.90M | 85.50M | 83.00M | 83.40M | 77.50M | 75.20M | 75.30M | 74.50M | 71.50M | 71.20M | 69.80M | 70.10M | 67.10M | 66.10M | 66.10M | 65.60M | 62.90M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.00M | 186.00M | 195.00M | 117.00M | 185.00M | 189.00M | 162.00M | 138.00M | 183.00M | 207.00M | 191.00M | 150.00M | 189.00M | 189.00M | 206.00M | 156.00M | 206.00M | 214.00M | -23.00M | 159.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 47.00M | 18.00M | 47.00M | 47.00M | 48.00M | -64.00M | 58.00M | 27.00M | 29.00M | 68.00M | 33.00M | 33.00M | 63.00M | -53.00M | 57.00M | 34.00M | 60.00M | 57.00M | 33.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.52% | 27.86% | 26.67% | 31.08% | 24.24% | 28.40% | 24.37% | 25.88% | 28.80% | 25.68% | -1.57% | 28.26% | 27.07% | 25.38% | 24.84% | 27.72% | 28.95% | 29.75% | 16.44% | 26.85% |