|
Revenue (Quarter)
|
| | | | 11.00M | 690.00M | | 725.00M | 715.00M | 750.00M | 17.00M | 586.00M | 561.00M | 557.00M | 682.00M | 559.00M | 538.00M | 555.00M | 680.00M | 548.00M | 528.00M | 533.00M | 653.00M | 534.00M |
|
Cost of Revenue (Quarter)
|
| | | | 436.00M | 442.00M | | 491.00M | 483.00M | 523.00M | -25.00M | 382.00M | 356.00M | 372.00M | 394.00M | 356.00M | 345.00M | 358.00M | 383.00M | 351.00M | 325.00M | 327.00M | 383.00M | 347.00M |
|
Gross Profit (Quarter)
|
| | | | 217.00M | 238.00M | | 223.00M | 219.00M | 212.00M | 32.00M | 187.00M | 187.00M | 166.00M | 270.00M | 182.00M | 167.00M | 174.00M | 271.00M | 171.00M | 176.00M | 178.00M | 240.00M | 156.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | 74.00M | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | 157.00M | 135.00M | | 140.00M | 157.00M | 178.00M | 4.00M | 151.00M | 149.00M | 136.00M | 154.00M | 146.00M | 146.00M | 142.00M | 151.00M | 104.00M | 130.00M | 87.00M | 114.00M | 105.00M |
|
Restructuring Costs (Quarter)
|
| | | | 2.00M | 3.00M | | 6.00M | 14.00M | 23.00M | 20.00M | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | 2.00M | 75.00M | | 79.00M | 71.00M | 61.00M | 27.00M | 76.00M | 74.00M | 75.00M | 76.00M | 76.00M | 73.00M | 74.00M | 76.00M | 75.00M | 1,056.00M | 1,413.00M | 876.00M | 73.00M |
|
Operating Expenses (Quarter)
|
| | | | 161.00M | 213.00M | | 225.00M | 242.00M | 262.00M | 51.00M | 227.00M | 223.00M | 211.00M | 230.00M | 222.00M | 219.00M | 216.00M | 227.00M | 179.00M | 1,186.00M | 1,500.00M | 990.00M | 178.00M |
|
Operating Income (Quarter)
|
| | | | -23.00M | 25.00M | | -2.00M | -23.00M | -50.00M | -19.00M | -40.00M | -36.00M | -45.00M | 40.00M | -40.00M | -52.00M | -42.00M | 44.00M | -8.00M | -1010.00M | -1322.00M | -750.00M | -22.00M |
|
EBIT (Quarter)
|
| | | | -23.00M | 25.00M | | -2.00M | -23.00M | -50.00M | -19.00M | -40.00M | -36.00M | -45.00M | 40.00M | -40.00M | -52.00M | -42.00M | 44.00M | -8.00M | -1010.00M | -1322.00M | -750.00M | -22.00M |
|
Interest & Investment Income (Quarter)
|
| | | | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | 7.00M | | | 1.00M | 7.00M | 6.00M | -2.00M | -1.00M | | | 4.00M | -1.00M | | 12.00M | 11.00M | 11.00M | 7.00M | 8.00M | | 1.00M |
|
Non Operating Income (Quarter)
|
| | | | -62.00M | -145.00M | | -10.00M | 66.00M | -15.00M | -71.00M | -67.00M | -44.00M | -9.00M | -136.00M | -108.00M | 50.00M | -11.00M | 11.00M | -12.00M | -66.00M | 69.00M | 37.00M | -4.00M |
|
EBT (Quarter)
|
| | | | 43.00M | -120.00M | | -12.00M | 43.00M | -65.00M | -90.00M | -107.00M | -80.00M | -54.00M | -96.00M | -148.00M | -2.00M | -53.00M | 55.00M | -20.00M | -1076.00M | -1253.00M | -713.00M | -26.00M |
|
Tax Provisions (Quarter)
|
| | | | -2.00M | | | 1.00M | -9.00M | -20.00M | 44.00M | -23.00M | -8.00M | -14.00M | 25.00M | -27.00M | 2.00M | -9.00M | 26.00M | -3.00M | -3.00M | -198.00M | 220.00M | -7.00M |
|
Profit After Tax (Quarter)
|
| | | | 45.00M | -107.00M | | -13.00M | 68.00M | -11.00M | -54.00M | -74.00M | -67.00M | -46.00M | -177.00M | -114.00M | -4.00M | -44.00M | 10.00M | -33.00M | -1079.00M | -1054.00M | -894.00M | -19.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | -13.00M | | 6.00M | 1.00M | -8.00M | -16.00M | -6.00M | -5.00M | 1.00M | -2.00M | -6.00M | | | 4.00M | | -1.00M | -1.00M | | |
|
Income from Continuing Operations (Quarter)
|
| | | | 45.00M | -120.00M | | -13.00M | 52.00M | -45.00M | -134.00M | -84.00M | -72.00M | -40.00M | -121.00M | -121.00M | -4.00M | -44.00M | 29.00M | -17.00M | -1073.00M | -1055.00M | -933.00M | -19.00M |
|
Consolidated Net Income (Quarter)
|
| | | | 45.00M | -120.00M | | -13.00M | 52.00M | -45.00M | -134.00M | 10.00M | | -6.00M | -49.00M | 5.00M | 27.00M | -30.00M | -21.00M | -8.00M | -1.00M | -13.00M | 1.00M | |
|
Income towards Parent Company (Quarter)
|
| | | | 45.00M | -99.00M | | -13.00M | 52.00M | -45.00M | -134.00M | 10.00M | | -6.00M | -49.00M | 5.00M | 27.00M | -30.00M | -21.00M | -8.00M | -1.00M | -13.00M | 1.00M | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | -24.26M | -99.00M | | -13.00M | 52.00M | -45.00M | -134.00M | 10.00M | | -6.00M | -49.00M | 5.00M | 27.00M | -30.00M | -21.00M | -8.00M | -1.00M | -13.00M | 1.00M | |
|
EPS (Basic) (Quarter)
|
| | | | | -4.51 | | -0.57 | 2.27 | -1.97 | -5.84 | 0.42 | | -0.24 | -2.00 | 0.18 | 0.99 | -1.12 | -0.78 | -0.30 | -0.04 | -0.49 | 0.04 | |
|
EPS (Diluted) (Quarter)
|
| | | | | -4.51 | | -0.59 | 1.95 | -1.97 | -5.84 | 0.42 | | -0.24 | -2.00 | 0.18 | 0.99 | -1.12 | -0.78 | -0.30 | -0.04 | -0.49 | 0.04 | |
|
Shares Outstanding (Quarter)
|
| | | | | 21.95M | 21.99M | 22.84M | 22.89M | 22.90M | 22.93M | 23.81M | 24.52M | 24.66M | 24.47M | 27.04M | 27.31M | 26.79M | 26.99M | 26.61M | 26.42M | 26.33M | 26.38M | 26.24M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | 21.95M | 21.99M | 21.99M | 26.69M | 22.90M | 22.93M | 23.81M | 24.52M | 24.66M | 24.47M | 27.10M | 27.36M | 26.79M | 27.02M | 26.61M | 26.42M | 26.33M | 26.38M | 26.24M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | 22.34M | 21.95M | 21.99M | 22.84M | 22.89M | 22.90M | 22.93M | 23.81M | 24.52M | 24.66M | 24.47M | 27.04M | 27.31M | 26.79M | 26.99M | 26.61M | 26.42M | 26.33M | 26.38M | 26.24M |
|
EBITDA (Quarter)
|
| | | | -23.00M | 25.00M | | -2.00M | -23.00M | -50.00M | -19.00M | -40.00M | -36.00M | -45.00M | 40.00M | -40.00M | -52.00M | -42.00M | 44.00M | -8.00M | -1010.00M | -1322.00M | -750.00M | -22.00M |
|
Interest Expenses (Quarter)
|
| | | | 29.00M | 230.00M | 4.00M | 42.00M | 245.00M | 42.00M | 29.00M | 51.00M | 246.00M | 295.00M | 31.00M | 242.00M | 243.00M | 242.00M | -41.00M | 241.00M | 241.00M | 241.00M | 59.00M | 241.00M |
|
Tax Rate (Quarter)
|
| | | | -4.65% | | | -8.33% | -20.93% | 30.77% | -48.89% | 21.50% | 10.00% | 25.93% | -26.04% | 18.24% | -100.00% | 16.98% | 47.27% | 15.00% | 0.28% | 15.80% | -30.86% | 26.92% |