|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 919.19M | 976.08M | 1,022.44M | 1,017.55M | 1,022.94M | 1,037.28M | 1,051.42M | 1,077.24M | 1,106.36M | 1,149.83M | 1,164.39M | 1,199.91M | 1,200.98M | 1,236.32M | 1,287.06M | 1,358.07M | 1,420.89M | 1,489.00M | 1,566.02M | 1,656.94M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94M | | 1.41M | | 13.37M | | 9.70M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,232.38M | | 1,356.66M | | 1,475.63M | | 1,647.24M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.59M | 30.26M | 28.60M | 43.00M | 32.91M | 35.42M | 33.54M | 44.80M | 34.40M | 33.30M | 36.38M | 48.74M | 37.73M | 35.09M | 41.43M | 53.15M | 42.86M | 40.39M | 41.01M | 62.75M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 22.66M | 19.32M | 19.99M | 13.08M | 4.78M | -6.97M | 1.39M | 3.07M | 7.12M | 3.63M | 4.68M | 2.89M | 8.58M | 4.23M | 5.98M | 4.63M | 5.47M | -6.01M | 6.66M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.26M | 150.29M | 24.70M | 2.46M | -0.03M | 0.14M | 1,107.92M | 1,019.53M | 1,006.26M | 1,186.22M | 1,237.31M | 1,154.00M | 1,179.45M | 1,173.55M | 1,241.90M | 1,258.00M | 1,330.75M | 1,398.70M | 1,454.73M | 1,552.13M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 873.29M | 1,062.59M | 1,088.69M | 979.64M | 1,066.85M | 1,042.35M | 1,134.50M | 1,065.71M | 1,043.72M | 1,226.64M | 1,277.33M | 1,207.42M | 1,220.06M | 1,217.22M | 1,287.57M | 1,317.13M | 1,378.23M | 1,444.56M | 1,489.73M | 1,621.53M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.16M | | 39.53M | | 31.07M | | 25.71M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.96M | 22.31M | 44.20M | 148.71M | 70.04M | 114.34M | 40.33M | 139.61M | 205.90M | 71.11M | 41.92M | 142.43M | 130.18M | 15.16M | 152.70M | 39.53M | 192.96M | 31.07M | 230.75M | 25.71M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.42M | 13.47M | 0.54M | 1.17M | 0.49M | 1.44M | 1.74M | 1.03M | 2.75M | 5.88M | 6.78M | 4.83M | 8.20M | 8.30M | 3.08M | 5.87M | 4.18M | 7.88M | 2.50M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.49M | -29.79M | 93.92M | 27.19M | -48.12M | -9.16M | 29.51M | -7.76M | 6.80M | -9.43M | -0.09M | -0.25M | -0.42M | | 50.26M | | | -0.12M | 30.83M | -0.45M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.49M | -33.67M | | 27.19M | -48.12M | -9.16M | | -7.76M | 17.96M | -9.43M | | 1.33M | -8.13M | -3.94M | | -1.41M | -5.84M | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.90M | -86.51M | -66.25M | 37.92M | -43.91M | -5.07M | -83.07M | 11.53M | 62.63M | -76.81M | -112.93M | -7.50M | -19.08M | 19.10M | -0.51M | 40.94M | 42.66M | 44.44M | 76.29M | 35.41M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | 3.80M | -4.75M | -4.50M | -3.79M | -6.03M | -2.62M | -2.80M | -9.80M | -1.70M | 4.70M | -3.00M | 7.77M | 3.00M | -45.58M | -10.56M | 3.87M | -6.34M | -1.12M | -15.94M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.29M | 62.77M | -39.10M | 40.59M | -41.20M | 3.06M | -43.38M | 18.91M | 105.07M | -69.56M | -84.72M | -12.54M | 21.17M | 21.00M | 58.73M | 48.36M | 71.46M | 68.71M | 72.99M | 59.05M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | 2.77M | -2.32M | -4.27M | -1.05M | 1.97M | 11.70M | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.38M | | | | | | | | | | | | | | | | | |
|
Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | -0.03M | 0.14M | 5.22M | 10.20M | 1.41M | 10.71M | 39.80M | 0.34M | 49.67M | 0.27M | 6.73M | 0.17M | 20.80M | 1.28M | 3.31M | 15.05M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 2.09M | 1.75M | 1.86M | 1.21M | 1.81M | 1.64M | 1.40M | 1.61M | 1.56M | 6.10M | 1.77M | 1.78M | 1.75M | 1.89M | 1.49M | 3.20M | 2.66M | 2.79M | 3.13M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.26M | -90.31M | -61.50M | 42.42M | -40.12M | 0.96M | -80.45M | 14.33M | 72.43M | -75.11M | -117.63M | -4.50M | -26.85M | 16.10M | 45.07M | 51.50M | 38.78M | 50.78M | 77.41M | 51.35M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.26M | -90.31M | -61.50M | 42.42M | -40.12M | 0.96M | -80.45M | 14.33M | 72.43M | -75.11M | -117.63M | -4.50M | -26.85M | 16.10M | 45.07M | 51.50M | 38.78M | 50.78M | 77.41M | 51.35M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.26M | -90.31M | -152.88M | 42.42M | -40.12M | 0.96M | -80.45M | 14.33M | 72.43M | -75.11M | -117.63M | -4.50M | -26.85M | 16.10M | 45.07M | 51.50M | 38.78M | 50.78M | 77.41M | 51.35M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.39M | 60.68M | -40.85M | 38.73M | -42.42M | 1.26M | -45.02M | 17.52M | 103.45M | -71.12M | -90.82M | -14.31M | 19.39M | 19.24M | 56.84M | 46.87M | 68.26M | 66.05M | 70.20M | 55.91M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24 | 0.16 | -0.09 | 0.10 | -0.10 | 0.01 | -0.13 | 0.05 | 0.26 | -0.17 | -0.22 | -0.04 | 0.05 | 0.05 | 0.14 | 0.11 | 0.15 | 0.14 | 0.15 | 0.12 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23 | 0.16 | -0.09 | 0.10 | -0.10 | 0.01 | -0.13 | 0.04 | 0.26 | -0.17 | -0.23 | -0.03 | 0.05 | 0.05 | 0.12 | 0.11 | 0.15 | 0.15 | 0.14 | 0.12 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.07M | 382.00M | 382.79M | 399.30M | 399.44M | 399.51M | 399.55M | 399.99M | 400.21M | 402.86M | 401.81M | 403.37M | 408.10M | 12.60M | 411.77M | 439.93M | 452.58M | 449.57M | 455.08M | 476.19M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.96M | 22.31M | 44.20M | 148.71M | 70.04M | 114.34M | 40.33M | 139.61M | 205.90M | 71.11M | 41.92M | 142.43M | 130.18M | 15.16M | 152.70M | 39.53M | 192.96M | 31.07M | 230.75M | 25.71M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.05M | 108.82M | 110.45M | 110.79M | 113.95M | 119.41M | 123.40M | 128.07M | 143.26M | 147.92M | 154.85M | 149.93M | 149.26M | 150.44M | 153.21M | 149.36M | 150.30M | 158.12M | 154.47M | 156.14M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.93% | -4.39% | 7.17% | -11.87% | 8.63% | 118.88% | 3.15% | -24.30% | -15.65% | 2.21% | -4.16% | 40.04% | -40.69% | 15.72% | 8,971.46% | -25.79% | 9.08% | -14.28% | -1.47% | -45.00% |