|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,068.30M | 1,361.00M | 1,516.50M | 1,606.30M | 1,540.70M | 1,954.30M | 2,088.30M | 1,731.90M | 1,649.00M | 2,112.90M | 2,185.80M | 1,834.30M | 1,545.70M | 2,014.40M | 2,003.90M | 1,853.70M | 1,634.60M | 2,102.40M | 2,291.50M | 1,912.60M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 839.00M | 10.40M | 30.80M | -2863.70M | 1,271.90M | 1,508.10M | 1,595.40M | 1,382.00M | 1,347.00M | 1,529.60M | 1,594.80M | 1,362.10M | 1,240.80M | 1,422.20M | 1,438.70M | 1,316.50M | 1,269.30M | 1,477.20M | 1,594.30M | 1,425.70M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.30M | 398.40M | 394.10M | 351.70M | 268.80M | 446.20M | 492.90M | 349.90M | 302.00M | 583.30M | 591.00M | 472.20M | 304.90M | 592.20M | 565.20M | 537.20M | 365.30M | 625.20M | 697.20M | 486.90M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.60M | 100.70M | 103.80M | 124.50M | 119.00M | 134.40M | 135.30M | 126.40M | 117.30M | 139.10M | 143.90M | 142.40M | 129.70M | 134.10M | 129.10M | 138.10M | 138.30M | 144.50M | 145.30M | 136.10M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.70M | 0.20M | 2.90M | -0.20M | 2.60M | 2.00M | 23.50M | -17.40M | 1.70M | 15.20M | -4.20M | -13.80M | 0.60M | 3.80M | 0.20M | 36.70M | -8.00M | 1.20M | -9.30M | 42.40M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.60M | 100.70M | 103.80M | 124.50M | 119.00M | 134.40M | 135.30M | 126.40M | 117.30M | 139.10M | 143.90M | 142.40M | 129.70M | 134.10M | 129.10M | 138.10M | 138.30M | 144.50M | 145.30M | 136.10M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.50M | 287.50M | 262.40M | -615.90M | 147.00M | 307.60M | 305.40M | 191.50M | 187.20M | 451.10M | 418.90M | 370.10M | 172.90M | 453.60M | 337.10M | 401.00M | 226.40M | 471.00M | 543.20M | 378.90M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.50M | 287.50M | 262.40M | -615.90M | 147.00M | 307.60M | 305.40M | 191.50M | 187.20M | 451.10M | 418.90M | 370.10M | 172.90M | 453.60M | 337.10M | 401.00M | 226.40M | 471.00M | 543.20M | 378.90M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.10M | -41.70M | -36.80M | 113.20M | -35.90M | -38.70M | -46.10M | 121.60M | -49.00M | -46.70M | -46.60M | 158.70M | -39.10M | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 8.30M | 3.10M | -6.60M | 1.50M | -4.70M | 1.30M | 6.80M | 1.40M | -0.10M | -6.40M | 2.60M | -0.30M | -8.70M | -3.80M | -9.40M | -2.60M | 2.40M | 0.70M | -3.60M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 8.30M | 3.10M | -16.40M | 1.50M | -4.70M | 1.30M | 6.80M | 1.40M | -0.10M | -6.40M | 2.60M | -0.30M | -8.70M | -3.80M | -9.40M | -2.60M | 2.40M | 0.70M | -3.60M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.30M | 254.10M | 228.70M | 168.70M | 112.60M | 264.20M | 260.60M | 150.70M | 139.60M | 404.30M | 365.90M | 335.30M | 133.50M | 404.70M | 294.90M | 339.00M | 164.10M | 414.20M | 488.60M | 323.20M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.60M | 57.30M | 51.70M | -135.10M | 18.70M | 63.70M | 82.30M | 28.40M | 16.60M | 92.00M | 85.80M | 105.00M | 28.90M | 94.40M | 85.20M | -21.90M | 33.80M | 91.30M | 112.40M | 44.20M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.60M | 195.30M | 177.00M | 135.00M | 91.80M | 200.50M | 177.10M | 138.40M | 123.00M | 308.60M | 280.10M | 230.30M | 102.70M | 308.00M | 209.70M | 293.50M | 130.30M | 320.80M | 374.90M | 252.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.20M | 0.30M | 0.10M | | 0.40M | 0.20M | | 0.80M | 0.70M | 0.20M | 0.30M | 0.80M | -0.20M | 0.50M | -0.10M | 0.10M | 0.80M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.70M | 196.80M | 177.00M | 303.80M | 93.90M | 200.50M | 178.30M | 122.30M | 123.00M | 312.30M | 280.10M | 230.30M | 104.60M | 310.30M | 209.70M | 360.90M | 130.30M | 322.90M | 376.20M | 279.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -1.90M | -0.20M | -0.90M | -2.40M | -17.60M | -1.60M | -2.50M | -2.10M | -3.70M | -2.80M | -2.20M | -1.70M | -2.00M | -1.30M | -2.60M | -0.90M | -2.10M | -1.20M | -0.30M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -1.90M | -0.20M | -0.90M | -2.40M | -17.60M | -1.60M | -2.50M | -2.10M | -3.70M | -2.80M | -2.20M | -1.70M | -2.00M | -1.30M | -2.60M | -0.90M | -2.10M | -1.20M | -0.30M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -1.90M | -0.20M | -0.90M | -2.40M | -17.60M | -1.60M | -2.50M | -2.10M | -3.70M | -2.80M | -2.20M | -1.70M | -2.00M | -1.30M | -2.60M | -0.90M | -2.10M | -1.20M | -0.30M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21 | 1.47 | 1.33 | 1.02 | 0.70 | 1.51 | 1.34 | 0.78 | 0.92 | 2.32 | 2.08 | 1.80 | 0.78 | 2.33 | 1.58 | 2.24 | 0.98 | 2.43 | 2.84 | 1.89 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21 | 1.46 | 1.33 | 1.04 | 0.70 | 1.40 | 1.33 | 1.03 | 0.90 | 2.33 | 2.09 | 1.78 | 0.77 | 2.31 | 1.57 | 2.26 | 0.98 | 2.42 | 2.82 | 1.91 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.70M | 132.80M | 132.80M | 132.80M | 133.00M | 133.00M | 133.00M | 133.00M | 133.20M | 133.20M | 133.00M | 133.00M | 132.40M | 132.40M | 132.30M | 132.30M | 132.40M | 132.30M | 132.10M | 132.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.60M | 133.70M | 133.80M | 133.70M | 133.70M | 133.10M | 133.10M | 133.00M | 133.10M | 133.00M | 132.90M | 132.90M | 132.70M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.21M | 196.94M | 262.40M | -615.90M | 147.00M | 307.60M | 305.40M | 191.50M | 122.40M | 310.30M | 279.00M | 232.30M | 104.60M | 309.60M | 209.40M | 303.70M | 130.30M | 322.40M | 376.40M | 250.30M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.70M | 46.60M | 53.90M | 39.10M | 40.20M | 38.40M | 73.50M | 59.70M | 59.20M | 55.30M | 65.50M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.26% | 22.55% | 22.61% | -80.08% | 16.61% | 24.11% | 31.58% | 18.85% | 11.89% | 22.76% | 23.45% | 31.32% | 21.65% | 23.33% | 28.89% | -6.46% | 20.60% | 22.04% | 23.00% | 13.68% |