|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,063.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 52.00M | 40.00M | 46.00M | 39.00M | 32.00M | 30.00M | 33.00M | 43.00M | 26.00M | 121.00M | 21.00M | 27.00M | -325.00M | 124.00M | 152.00M | 13.00M | -165.00M | 35.00M | 172.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 796.00M | 818.00M | 769.00M | 876.00M | 898.00M | 867.00M | 849.00M | 916.00M | 943.00M | 910.00M | 795.00M | 964.00M | 966.00M | 1,296.00M | 810.00M | 866.00M | 1,031.00M | 1,190.00M | 926.00M | 891.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 130.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 1.00M | | 6.00M | | 11.00M | 2.00M | 14.00M | | | 14.00M | 10.00M | | | | 5.00M | -2.00M | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.00M | -591.00M | | | | | -2.00M | | | | | | | | 656.00M | 696.00M | 346.00M | -740.00M | 683.00M | 327.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 352.00M | -482.00M | 381.00M | 404.00M | 417.00M | 401.00M | 739.00M | 427.00M | 779.00M | -599.00M | 766.00M | 796.00M | 434.00M | 765.00M | 778.00M | 812.00M | 468.00M | -596.00M | 802.00M | 457.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 210.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 210.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | 1.00M | 1.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.00M | 4.00M | 3.00M | | | | | | | | |
|
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 | 2.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 4.00M | 4.00M | 3.00M | 3.00M | 2.00M | 1.00M | 2.00M | 3.00M | 3.00M | 2.00M | 2.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 155.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 46.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.00M | 105.00M | 51.00M | 100.00M | 116.00M | 91.00M | 64.00M | 94.00M | 110.00M | 134.00M | 66.00M | 129.00M | 97.00M | 118.00M | 73.00M | 108.00M | 111.00M | -61.00M | 79.00M | 109.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 109.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | | | | 1.00M | 1.00M | 5.00M | | | | 32.00M | | 1.00M | 73.00M | | | | 79.00M | 109.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | | | | 1.00M | 1.00M | 5.00M | | | | 32.00M | | 1.00M | 73.00M | | | | 79.00M | 109.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | | | | 1.00M | 1.00M | 5.00M | | | | 32.00M | | 1.00M | 73.00M | | | | 79.00M | 109.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03 | | | | 0.01 | 0.01 | 0.07 | | | | 0.45 | | 0.01 | 1.09 | | | | 1.26 | 1.75 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03 | | | | 0.01 | 0.01 | 0.07 | | | | 0.45 | | 0.01 | 1.07 | | | | 1.23 | 1.72 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.60M | 86.50M | 85.90M | 85.00M | 83.00M | 83.40M | 77.50M | 75.20M | 73.30M | 74.50M | 71.50M | 70.80M | 69.80M | 70.10M | 67.10M | 66.10M | 65.20M | 65.60M | 62.90M | 62.30M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.40M | 87.30M | 87.00M | 85.70M | 83.60M | 84.20M | 78.30M | 75.50M | 73.60M | 75.00M | 72.00M | 71.00M | 70.20M | 70.70M | 68.20M | 66.50M | 66.10M | 66.90M | 64.40M | 63.40M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 210.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | -111.00M | 47.00M | 47.00M | 48.00M | 171.00M | 58.00M | 61.00M | 64.00M | 227.00M | 64.00M | 63.00M | 35.00M | -158.00M | 57.00M | 57.00M | 192.00M | 6.00M | 56.00M | 184.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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% | 29.68% |