|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 797.00M | 1,527.00M | 1,953.00M | 1,899.00M | 1,681.00M | 2,658.00M | 2,828.00M | 2,479.00M | 2,196.00M | 2,838.00M | 2,839.00M | 2,553.00M | 2,232.00M | 2,897.00M | 95.00M | 869.00M | 3,137.00M | 3,704.00M | 3,766.00M | 3,632.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 41.00M | 49.00M | 1,156.00M | 347.00M | 78.00M | 877.00M | -1705.00M | 177.00M | 81.00M | 185.00M | 498.00M | 205.00M | 186.00M | 82.00M | 261.00M | 100.00M | 105.00M | 256.00M | 2,567.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 692.00M | 1,486.00M | 1,904.00M | 743.00M | 1,334.00M | 2,580.00M | 1,951.00M | 4,184.00M | 2,019.00M | 2,757.00M | 2,654.00M | 2,055.00M | 2,027.00M | 2,711.00M | 13.00M | 608.00M | 3,037.00M | 3,599.00M | 3,510.00M | 1,065.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | -23.00M | | | | | | | | | | | 8.00M | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 818.00M | 857.00M | 1,554.00M | 1,719.00M | 1,745.00M | 2,335.00M | 2,605.00M | 2,310.00M | 2,230.00M | 2,334.00M | 2,445.00M | 2,343.00M | 2,225.00M | 2,402.00M | 2,537.00M | 3,212.00M | 3,092.00M | 3,149.00M | 3,313.00M | 3,273.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 958.00M | 978.00M | 1,695.00M | 1,860.00M | 1,883.00M | 2,471.00M | 2,766.00M | 2,456.00M | 2,382.00M | 2,501.00M | 2,628.00M | 2,521.00M | 2,398.00M | 2,575.00M | 2,731.00M | 3,461.00M | 3,334.00M | 3,427.00M | 3,618.00M | 3,557.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -161.00M | 549.00M | 258.00M | 39.00M | -202.00M | 187.00M | 62.00M | 23.00M | -186.00M | 337.00M | 211.00M | 32.00M | -166.00M | 322.00M | -52.00M | 73.00M | -197.00M | 277.00M | 148.00M | 75.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -161.00M | 549.00M | 258.00M | 39.00M | -202.00M | 187.00M | 62.00M | 23.00M | -186.00M | 337.00M | 211.00M | 32.00M | -166.00M | 322.00M | -52.00M | 73.00M | -197.00M | 277.00M | 148.00M | 75.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 6.00M | 6.00M | 6.00M | 7.00M | 11.00M | 17.00M | 18.00M | 17.00M | 22.00M | 23.00M | 18.00M | 17.00M | 24.00M | 28.00M | 32.00M | 26.00M | 22.00M | 23.00M | 23.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 9.00M | 8.00M | 9.00M | 14.00M | 10.00M | 14.00M | 12.00M | -9.00M | -7.00M | -6.00M | -17.00M | | | -4.00M | 4.00M | -8.00M | -4.00M | 2.00M | -6.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | 9.00M | -13.00M | -10.00M | 14.00M | 10.00M | 14.00M | 12.00M | -13.00M | -7.00M | -18.00M | 4.00M | -12.00M | | -4.00M | -21.00M | -8.00M | -39.00M | 2.00M | -6.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -173.00M | 528.00M | 245.00M | 29.00M | -206.00M | 185.00M | 65.00M | 35.00M | -199.00M | 325.00M | 193.00M | 4.00M | -178.00M | 316.00M | 328.00M | 79.00M | -233.00M | 238.00M | 111.00M | 30.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.00M | 131.00M | 51.00M | 11.00M | -63.00M | 46.00M | 25.00M | 13.00M | -57.00M | 85.00M | 54.00M | 6.00M | -46.00M | 96.00M | 92.00M | 8.00M | -67.00M | 66.00M | 38.00M | 9.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.00M | 397.00M | 194.00M | 18.00M | -143.00M | 139.00M | 40.00M | 22.00M | -142.00M | 240.00M | 139.00M | -2.00M | -132.00M | 220.00M | 236.00M | -113.00M | -166.00M | 172.00M | 73.00M | 21.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.00M | 397.00M | 194.00M | 18.00M | -143.00M | 139.00M | 40.00M | 22.00M | -142.00M | 240.00M | 139.00M | -2.00M | -132.00M | 220.00M | 236.00M | 71.00M | -166.00M | 172.00M | 73.00M | 21.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.00M | 397.00M | 194.00M | 18.00M | -143.00M | 139.00M | 40.00M | 22.00M | -142.00M | 240.00M | 139.00M | -2.00M | -132.00M | 220.00M | 236.00M | 71.00M | -166.00M | 172.00M | 73.00M | 21.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.00M | 397.00M | 194.00M | 18.00M | -143.00M | 139.00M | 40.00M | 22.00M | -142.00M | 240.00M | 139.00M | -2.00M | -132.00M | 220.00M | 236.00M | 71.00M | -166.00M | 172.00M | 73.00M | 21.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.00M | 397.00M | 194.00M | 18.00M | -143.00M | 139.00M | 40.00M | 22.00M | -142.00M | 240.00M | 139.00M | -2.00M | -132.00M | 220.00M | 236.00M | 71.00M | -166.00M | 172.00M | 73.00M | 21.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.05 | 3.18 | 1.55 | 0.13 | -1.14 | 1.10 | 0.32 | 0.18 | -1.11 | 1.88 | 1.09 | -0.02 | -1.05 | 1.74 | 1.87 | 0.56 | -1.35 | 1.45 | 0.63 | 0.19 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.05 | 3.13 | 1.53 | 0.13 | -1.14 | 1.09 | 0.31 | 0.17 | -1.11 | 1.86 | 1.08 | -0.01 | -1.05 | 1.71 | 1.84 | 0.56 | -1.35 | 1.42 | 0.62 | 0.18 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.30M | 124.98M | 125.25M | 125.06M | 1.88M | 126.27M | 1.88M | 126.66M | 1.88M | 1.88M | 1.88M | 127.38M | 125.97M | 126.15M | 126.17M | 126.14M | 123.13M | 120.98M | 119.06M | 118.17M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.30M | 126.39M | 127.19M | 126.78M | 125.98M | 127.80M | 128.37M | 127.90M | 127.50M | 128.92M | 129.19M | 128.71M | 125.97M | 128.31M | 128.35M | 128.37M | 123.13M | 120.93M | 117.50M | 119.93M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -161.00M | 549.00M | 258.00M | 39.00M | -202.00M | 187.00M | 62.00M | 23.00M | -186.00M | 337.00M | 211.00M | 32.00M | -166.00M | 322.00M | -52.00M | 73.00M | -197.00M | 277.00M | 148.00M | 75.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 39.00M | 30.00M | 27.00M | 27.00M | 26.00M | 31.00M | 24.00M | 28.00M | 28.00M | 34.00M | 31.00M | 35.00M | 36.00M | 44.00M | 56.00M | 66.00M | 66.00M | 70.00M | 70.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.28% | 24.81% | 20.82% | 37.93% | 30.58% | 24.86% | 38.46% | 37.14% | 28.64% | 26.15% | 27.98% | 150.00% | 25.84% | 30.38% | 28.05% | 10.13% | 28.76% | 27.73% | 34.23% | 30.00% |