|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 759.00M | 229.90M | 643.60M | 612.80M | 610.10M | 630.50M | 651.60M | 675.00M | 677.60M | 677.20M | 704.00M | 716.80M | 725.30M | 735.60M | 753.00M | 772.60M | 768.30M | 778.80M | 782.60M | 806.30M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.30M | 61.10M | 228.70M | 195.50M | 195.20M | 205.20M | 216.20M | 216.90M | 217.20M | 226.20M | 227.80M | 219.40M | 223.40M | 230.50M | 230.80M | 229.50M | 229.50M | 235.70M | 236.60M | 233.40M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 493.70M | 168.80M | 414.90M | 417.30M | 414.90M | 425.30M | 435.40M | 458.10M | 460.40M | 451.00M | 476.20M | 497.40M | 501.90M | 505.10M | 522.20M | 543.10M | 538.80M | 543.10M | 546.00M | 572.90M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.60M | -53.10M | 21.20M | 18.30M | 18.00M | 16.90M | 17.70M | 18.80M | 19.60M | 18.50M | 18.50M | 18.20M | 18.30M | 17.30M | 15.80M | 16.30M | 18.30M | 17.10M | 14.40M | 14.30M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.10M | -33.10M | 107.90M | 96.30M | 96.50M | 80.80M | 79.00M | 86.80M | 111.60M | 114.40M | 92.90M | 101.50M | 114.00M | 100.30M | 108.90M | 106.50M | 110.60M | 132.20M | 109.50M | 128.60M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -134.00M | 377.10M | -15.60M | -5.30M | -2.00M | | | | | 303.70M | 296.60M | 299.80M | 319.00M | 314.00M | 311.80M | 311.80M | 333.00M | 320.90M | 314.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.10M | 125.20M | 20.80M | 365.20M | 356.50M | 348.00M | 357.50M | 369.00M | 396.50M | 426.70M | 396.60M | 398.10M | 413.80M | 419.30M | 422.90M | 418.30M | 422.40M | 465.20M | 430.40M | 442.60M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.90M | 104.70M | 622.80M | 247.60M | 253.60M | 282.50M | 294.10M | 306.00M | 281.10M | 250.50M | 307.40M | 318.70M | 311.50M | 316.30M | 330.10M | 354.30M | 345.90M | 313.60M | 352.20M | 363.70M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.90M | 104.70M | 622.80M | 247.60M | 253.60M | 282.50M | 294.10M | 306.00M | 281.10M | 250.50M | 307.40M | 318.70M | 311.50M | 316.30M | 330.10M | 354.30M | 345.90M | 313.60M | 352.20M | 363.70M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | 99.80M | 5.90M | | 2.60M | 9.10M | -1.60M | | -0.50M | -7.50M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.80M | -1.90M | -0.90M | -0.60M | -1.90M | -1.10M | -6.20M | -2.00M | 20.30M | -3.30M | 99.80M | 5.90M | -6.70M | | | | 65.80M | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -338.00M | | | | -636.90M | | | | | | 3.60M | | | | | | -15.00M | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.80M | -29.40M | -33.20M | -32.80M | -35.00M | -43.10M | -27.50M | -37.80M | -31.40M | -7.80M | -32.20M | 74.30M | -26.20M | -41.20M | -33.70M | -26.40M | -43.80M | -68.70M | -43.70M | -60.30M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.10M | 75.30M | 589.60M | 214.80M | 218.60M | 254.10M | 266.60M | 268.20M | 249.70M | 242.70M | 275.20M | 393.00M | 285.30M | 275.10M | 296.40M | 327.90M | 302.10M | 244.90M | 308.50M | 303.40M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.20M | -7.30M | 102.60M | 41.20M | 52.80M | 117.00M | 72.20M | 63.90M | 62.30M | 89.40M | 55.80M | 85.20M | 65.30M | 92.10M | 64.10M | 74.60M | 76.60M | 47.70M | 74.30M | 74.80M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.90M | 141.80M | 505.80M | 197.80M | 189.50M | 149.00M | 194.40M | 204.30M | 187.40M | 182.30M | 219.60M | 308.10M | 220.10M | 210.40M | 232.30M | 253.30M | 1.60M | 197.20M | 234.20M | 228.60M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | -0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | -0.10M | | -0.20M | -0.20M | -0.30M | -0.10M | -0.10M | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.90M | 82.60M | 487.00M | 173.60M | 165.80M | 137.10M | 194.40M | 204.30M | 187.40M | 153.30M | 219.40M | 307.80M | 220.00M | 183.00M | 232.30M | 253.30M | 225.50M | 197.20M | 234.20M | 228.60M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.90M | 82.60M | 18.80M | 24.20M | 23.70M | -154.50M | -138.00M | -7.50M | | -8.50M | | | | 6.80M | 232.30M | 253.30M | 225.50M | 197.20M | 234.20M | 228.60M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.90M | 82.60M | 18.80M | 24.20M | 23.70M | -154.50M | -138.00M | -7.50M | | -8.50M | | | | 6.80M | 232.30M | 253.30M | 225.50M | 197.20M | 234.20M | 228.60M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.90M | 82.60M | 18.80M | 24.20M | 23.70M | -154.50M | -138.00M | -7.50M | | -8.50M | | | | 6.80M | 232.30M | 253.30M | 225.50M | 197.20M | 234.20M | 228.60M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27 | 0.51 | 0.12 | 0.15 | 0.15 | -0.98 | -0.91 | -0.05 | | -0.06 | | | | 0.05 | 1.66 | 1.81 | 1.62 | 1.41 | 1.73 | 1.75 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26 | 0.51 | 0.12 | 0.15 | 0.15 | -0.97 | -0.90 | -0.05 | | -0.06 | | | | 0.05 | 1.65 | 1.80 | 1.61 | 1.41 | 1.73 | 1.75 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.37M | 161.84M | 160.68M | 157.97M | 156.94M | 157.91M | 152.03M | 144.83M | 145.01M | 146.62M | 143.30M | 142.71M | 141.78M | 142.15M | 140.29M | 139.82M | 139.51M | 139.67M | 135.02M | 130.76M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.79M | 163.34M | 161.64M | 159.12M | 157.98M | 158.93M | 152.71M | 145.50M | 145.74M | 147.34M | 143.97M | 143.29M | 142.51M | 142.84M | 140.94M | 140.34M | 139.94M | 140.08M | 135.22M | 130.85M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.37M | 161.84M | 160.68M | 157.97M | 156.94M | 157.91M | 152.03M | 144.83M | 145.01M | 146.62M | 143.30M | 142.71M | 141.78M | 142.15M | 140.29M | 139.82M | 139.51M | 139.67M | 135.02M | 130.76M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.90M | 104.70M | 622.80M | 247.60M | 253.60M | 282.50M | 294.10M | 306.00M | 281.10M | 250.50M | 307.40M | 318.70M | 311.50M | 316.30M | 330.10M | 354.30M | 345.90M | 313.60M | 352.20M | 363.70M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 660.90M | 36.10M | 633.60M | 597.60M | 566.80M | 96.40M | 214.80M | 223.50M | 218.60M | 50.30M | 176.60M | 176.10M | 180.20M | -55.60M | 231.90M | 232.70M | 194.50M | -50.30M | 60.00M | 52.80M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.92% | -9.69% | 17.40% | 19.18% | 24.15% | 46.04% | 27.08% | 23.83% | 24.95% | 36.84% | 20.28% | 21.68% | 22.89% | 33.48% | 21.63% | 22.75% | 25.36% | 19.48% | 24.08% | 24.65% |