|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 728.20M | 743.40M | 789.80M | 921.30M | 948.30M | 938.20M | 902.10M | 940.30M | 968.00M | 968.70M | 954.30M | 1,021.20M | 1,040.80M | 1,085.00M | 1,036.80M | 1,095.70M | 1,139.70M | 1,169.50M | 1,171.30M | 1,245.70M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.70M | 243.10M | 317.70M | 333.40M | 345.60M | 351.60M | 354.50M | 380.80M | 387.00M | 368.80M | 380.50M | 406.30M | 406.70M | 448.70M | 411.60M | 445.60M | 469.90M | 480.30M | 476.10M | 519.50M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493.50M | 500.30M | 472.10M | 587.90M | 602.70M | 586.60M | 547.60M | 559.50M | 581.00M | 599.90M | 573.80M | 614.90M | 634.10M | 636.30M | 625.20M | 650.10M | 669.80M | 689.20M | 695.20M | 726.20M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.80M | 239.60M | 250.50M | 324.70M | 293.20M | 287.60M | 273.90M | 284.60M | 292.50M | 290.80M | 303.90M | 305.60M | 310.80M | 305.70M | 317.20M | 256.80M | 335.00M | 330.80M | 342.30M | 329.10M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.30M | 18.20M | 8.10M | 40.50M | | | | 5.10M | 1.70M | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 327.90M | 334.10M | 421.10M | 462.20M | 476.20M | 481.20M | 484.60M | 510.50M | 517.10M | 914.20M | 513.90M | 540.30M | 539.50M | 582.40M | 548.90M | 584.60M | 612.50M | 626.00M | 623.80M | 671.80M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 527.70M | 573.70M | 671.60M | 786.90M | 769.40M | 768.80M | 758.50M | 795.10M | 809.60M | 1,205.00M | 893.10M | 864.10M | 858.40M | 928.60M | 866.10M | 841.40M | 947.50M | 961.90M | 967.80M | 1,000.90M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.40M | 169.70M | 114.00M | 134.40M | 178.90M | 169.50M | 143.50M | 145.20M | 158.40M | -236.30M | 61.30M | 157.20M | 182.40M | 156.40M | 170.80M | 254.40M | 192.20M | 207.60M | 203.60M | 244.80M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.40M | 169.70M | 114.00M | 134.40M | 178.90M | 169.50M | 143.50M | 145.20M | 158.40M | -236.30M | 61.30M | 157.20M | 182.40M | 156.40M | 170.80M | 254.40M | 192.20M | 207.60M | 203.60M | 244.80M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.80M | 1.00M | 0.70M | 1.20M | 1.10M | 1.60M | 5.80M | 4.30M | 5.00M | 5.60M | 5.40M | 6.70M | 7.80M | 8.60M | 8.60M | 8.80M | 8.80M | 7.00M | 7.20M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | -18.70M | -32.30M | -11.80M | -6.40M | -2.00M | -9.80M | -6.80M | -18.30M | 8.70M | -6.40M | -15.70M | -5.10M | -5.40M | -20.90M | -17.40M | 6.60M | -9.30M | -12.40M | 6.20M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | -18.70M | -63.30M | -58.30M | -6.40M | -58.70M | -72.40M | -6.80M | -81.70M | -55.40M | -6.40M | -15.70M | -61.70M | -59.60M | 148.30M | -60.60M | -35.40M | -57.50M | -194.70M | 183.30M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.70M | 128.90M | 54.90M | 76.10M | 124.90M | 110.80M | 71.10M | 75.60M | 76.60M | -291.70M | -5.80M | 83.00M | 120.70M | 96.80M | 100.60M | 193.80M | 156.80M | 150.10M | 142.30M | 428.10M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.60M | 32.30M | 17.30M | 24.20M | 28.40M | 30.60M | 35.80M | 18.60M | 19.30M | 22.20M | -15.40M | 13.00M | 31.00M | 24.90M | 29.90M | 41.00M | 44.40M | 50.00M | 37.70M | 27.60M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.90M | 118.20M | 1,017.40M | 51.90M | 96.50M | 56.90M | 31.40M | 56.90M | 57.20M | -318.80M | 6.10M | 65.10M | 89.70M | 68.00M | 66.20M | 152.70M | 112.40M | 100.20M | 104.60M | 400.40M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.90M | 3.40M | 3.00M | 3.10M | 3.50M | 3.30M | 3.10M | 4.90M | 3.70M | 4.60M | 4.70M | 4.60M | 4.70M | 4.30M | 4.30M | 5.00M | 5.50M | 5.60M | 6.50M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 4.00M | 3.00M | 3.70M | 4.10M | 3.50M | 3.90M | 4.30M | 3.30M | 4.30M | 3.50M | 4.90M | 4.70M | 3.90M | 4.60M | 4.70M | 2.80M | 3.60M | 3.50M | 3.30M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.10M | 96.60M | 37.60M | 51.90M | 96.50M | 80.20M | 35.30M | 57.00M | 57.30M | -313.90M | 9.60M | 70.00M | 89.70M | 71.90M | 70.70M | 152.80M | 112.40M | 100.10M | 104.60M | 400.50M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | 21.50M | 986.10M | -0.40M | 0.30M | 2.40M | 15.10M | -0.10M | -0.20M | -0.50M | | | | | | 152.80M | 112.40M | 100.10M | 104.60M | 400.50M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | 21.50M | 986.10M | -0.40M | 0.30M | 2.40M | 15.10M | -0.10M | -0.20M | -0.50M | | | | | | 152.80M | 112.40M | 100.10M | 104.60M | 400.50M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | 21.50M | 986.10M | -0.40M | 0.30M | 2.40M | 15.10M | -0.10M | -0.20M | -0.50M | | | | | | 152.80M | 112.40M | 100.10M | 104.60M | 400.50M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67 | 0.48 | 0.16 | 0.25 | 0.48 | 0.41 | 0.24 | 0.27 | 0.28 | -1.65 | 0.03 | 0.34 | 0.44 | 0.35 | 0.34 | 0.76 | 0.56 | 0.50 | 0.52 | 2.06 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61 | 0.59 | 0.16 | 0.25 | 0.48 | 0.40 | 0.24 | 0.27 | 0.28 | -1.65 | 0.03 | 0.33 | 0.44 | 0.35 | 0.34 | 0.75 | 0.56 | 0.49 | 0.52 | 2.04 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.40M | 191.30M | 191.40M | 192.10M | 192.50M | 192.60M | 192.50M | 193.00M | 193.20M | 193.40M | 193.40M | 194.10M | 194.20M | 194.30M | 194.40M | 195.10M | 195.00M | 194.90M | 194.40M | 192.70M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.80M | 192.90M | 193.00M | 193.20M | 193.10M | 193.10M | 193.10M | 193.90M | 194.00M | 193.30M | 193.40M | 195.30M | 195.30M | 197.00M | 196.70M | 197.30M | 197.20M | 197.20M | 196.60M | 194.50M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.40M | 169.70M | 114.00M | 134.40M | 178.90M | 169.50M | 143.50M | 145.20M | 158.40M | -236.30M | 61.30M | 0.30M | | 156.40M | 170.80M | | | 207.60M | 203.60M | 244.80M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.60M | 25.70M | 35.50M | 50.20M | 51.90M | 61.30M | 67.50M | 71.80M | 72.60M | 72.70M | 71.00M | 68.70M | 67.90M | 66.60M | 62.00M | 56.10M | 55.70M | 62.50M | 61.50M | 62.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.43% | 25.06% | 31.51% | 31.80% | 22.74% | 27.62% | 50.35% | 24.60% | 25.20% | -7.61% | 265.52% | 15.66% | 25.68% | 25.72% | 29.72% | 21.16% | 28.32% | 33.31% | 26.49% | 6.45% |