|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,727.00M | 1,873.00M | 1,830.00M | 1,772.00M | 1,894.00M | 2,047.00M | 1,946.00M | 1,831.00M | 1,907.00M | 1,917.00M | 1,980.00M | 1,940.00M | 2,018.00M | 2,079.00M | 2,053.00M | 1,922.00M | 1,954.00M | 2,080.00M | 2,111.00M | 2,011.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,053.00M | 2,186.00M | 2,306.00M | -4611.00M | 510.00M | 525.00M | 480.00M | 449.00M | 457.00M | 444.00M | 437.00M | 422.00M | 438.00M | 436.00M | 430.00M | 398.00M | 399.00M | 426.00M | 424.00M | 412.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -326.00M | -313.00M | -476.00M | 6,383.00M | 1,384.00M | 1,522.00M | 1,466.00M | 1,382.00M | 1,450.00M | 1,473.00M | 1,543.00M | 1,518.00M | 1,580.00M | 1,643.00M | 1,623.00M | 1,524.00M | 1,555.00M | 1,654.00M | 1,687.00M | 1,599.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.00M | 324.00M | 339.00M | -245.00M | 344.00M | 324.00M | 298.00M | -288.00M | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.00M | -16.00M | | -434.00M | 427.00M | 390.00M | 406.00M | 400.00M | | | | | 11.00M | 2.00M | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,656.00M | 1,682.00M | 366.00M | 434.00M | 418.00M | 434.00M | 425.00M | 410.00M | 427.00M | 390.00M | 406.00M | 400.00M | 413.00M | 402.00M | 399.00M | 376.00M | 393.00M | 384.00M | 406.00M | 388.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | 120.00M | 65.00M | 66.00M | 63.00M | 171.00M | 139.00M | 4.00M | 58.00M | 107.00M | 154.00M | 119.00M | 138.00M | 197.00M | 176.00M | 149.00M | 151.00M | 198.00M | 164.00M | 143.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | 120.00M | 65.00M | 66.00M | 63.00M | 171.00M | 139.00M | 4.00M | 58.00M | 107.00M | 154.00M | 119.00M | 138.00M | 197.00M | 176.00M | 149.00M | 151.00M | 198.00M | 164.00M | 143.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 10.00M | -46.00M | 15.00M | 14.00M | -26.00M | | -13.00M | 5.00M | -23.00M | 4.00M | -2.00M | 10.00M | 6.00M | 15.00M | | -5.00M | | | 11.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 10.00M | 19.00M | 15.00M | 14.00M | 13.00M | 15.00M | 13.00M | 5.00M | 3.00M | 4.00M | 3.00M | 10.00M | 6.00M | 15.00M | 6.00M | 1.00M | 2.00M | 2.00M | 2.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.00M | 143.00M | 32.00M | -150.00M | 40.00M | 127.00M | 119.00M | -28.00M | 21.00M | 44.00M | 117.00M | 78.00M | 90.00M | 147.00M | 135.00M | 101.00M | 91.00M | 143.00M | 112.00M | 91.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 30.00M | 11.00M | -49.00M | 8.00M | 31.00M | 27.00M | 8.00M | 4.00M | 13.00M | 31.00M | 20.00M | 23.00M | -41.00M | 40.00M | 26.00M | 22.00M | 37.00M | 30.00M | 32.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 158.00M | -13.00M | 47.00M | 32.00M | 96.00M | 92.00M | -36.00M | 14.00M | 33.00M | 86.00M | 58.00M | 67.00M | 150.00M | 95.00M | 75.00M | 69.00M | 106.00M | 82.00M | 59.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -138.00M | -40.00M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.00M | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | 113.00M | 21.00M | -101.00M | 32.00M | 96.00M | 92.00M | -36.00M | 17.00M | 31.00M | 86.00M | 58.00M | 67.00M | 188.00M | 95.00M | 75.00M | 69.00M | 106.00M | 82.00M | 59.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.00M | 101.00M | -44.00M | 75.00M | 456.00M | 45.00M | 39.00M | -58.00M | -3.00M | 2.00M | -2.00M | | | | | | 69.00M | 106.00M | 82.00M | 59.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | 61.00M | -44.00M | 75.00M | 456.00M | 45.00M | 39.00M | -58.00M | -3.00M | 2.00M | -2.00M | | | | | | 69.00M | 106.00M | 82.00M | 59.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00M | 57.00M | -13.00M | 122.00M | 488.00M | 141.00M | 131.00M | -36.00M | 14.00M | 31.00M | 84.00M | 58.00M | 67.00M | | | | 69.00M | 106.00M | 82.00M | 59.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04 | 0.51 | -0.50 | 0.40 | 4.25 | 0.83 | 0.80 | -0.81 | 0.15 | 0.28 | 0.73 | 0.50 | 0.58 | 1.29 | 0.81 | 0.65 | 0.59 | 0.90 | 0.69 | 0.51 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04 | 1.38 | -0.50 | 1.05 | 0.28 | 1.22 | 1.13 | -0.31 | 0.13 | 0.28 | 0.72 | 0.49 | 0.56 | 1.25 | 0.79 | 0.63 | 0.58 | 0.89 | 0.68 | 0.49 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.00M | 112.00M | 111.00M | 112.00M | 115.00M | 115.00M | 115.00M | 115.00M | 116.00M | 116.00M | 116.00M | 116.00M | 116.00M | 116.00M | 116.00M | 116.00M | 117.00M | 118.00M | 118.00M | 118.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.00M | 113.00M | 114.00M | 114.00M | 116.00M | 116.00M | 116.00M | 116.00M | 116.00M | 117.00M | 119.00M | 118.00M | 120.00M | 120.00M | 120.00M | 120.00M | 120.00M | 119.00M | 120.00M | 119.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | 120.00M | 65.00M | 66.00M | 63.00M | 171.00M | 139.00M | 4.00M | 58.00M | 107.00M | 154.00M | 119.00M | 138.00M | 197.00M | 176.00M | 149.00M | 151.00M | 198.00M | 164.00M | 143.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 58.00M | 53.00M | 35.00M | 37.00M | 31.00M | 35.00M | 32.00M | 42.00M | 43.00M | 41.00M | 42.00M | 58.00M | 56.00M | 56.00M | 53.00M | 56.00M | 56.00M | 54.00M | 53.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.17% | 20.98% | 34.38% | 32.67% | 20.00% | 24.41% | 22.69% | -28.57% | 19.05% | 29.55% | 26.50% | 25.64% | 25.56% | -27.89% | 29.63% | 25.74% | 24.18% | 25.87% | 26.79% | 35.16% |