|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3,072.00M | 869.00M | 3,137.00M | 3,704.00M | 3,766.00M | 3,632.00M | 3,300.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.00M | 126.00M | -103.00M | 58.00M | 177.00M | 82.00M | -241.00M | 177.00M | 182.00M | 84.00M | 72.00M | 77.00M | 186.00M | 82.00M | 261.00M | 100.00M | 247.00M | 256.00M | 746.00M | 99.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,410.00M | 1,827.00M | 2,002.00M | 1,623.00M | 2,481.00M | 2,746.00M | 2,720.00M | 2,019.00M | 2,656.00M | 2,755.00M | 2,481.00M | 2,155.00M | 2,711.00M | 2,990.00M | 608.00M | 3,037.00M | 3,457.00M | 3,510.00M | 2,886.00M | 3,201.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | | 2.00M | | | | | | | | | 8.00M | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,001.00M | 1,695.00M | 1,858.00M | 1,883.00M | 2,471.00M | 2,766.00M | 2,456.00M | 2,382.00M | 2,501.00M | 2,628.00M | 2,521.00M | 2,390.00M | 2,575.00M | 2,731.00M | 3,461.00M | 3,334.00M | 3,427.00M | 3,618.00M | 3,557.00M | 3,579.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3,579.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 341.00M | 73.00M | -197.00M | 277.00M | 148.00M | 75.00M | -279.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 341.00M | 73.00M | -197.00M | 277.00M | 148.00M | 75.00M | -279.00M |
|
Non Operating Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 30.00M | | 27.00M | 26.00M | 31.00M | | 28.00M | 28.00M | 34.00M | | 35.00M | 36.00M | 44.00M | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 3.00M | -8.00M | 2.00M | 11.00M | 3.00M | 18.00M | 7.00M | 7.00M | 23.00M | 6.00M | 6.00M | 6.00M | 7.00M | 82.00M | 26.00M | 9.00M | 8.00M | 65.00M | 19.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 9.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | -13.00M | -10.00M | -4.00M | -2.00M | 3.00M | 12.00M | -13.00M | -12.00M | -18.00M | -28.00M | -12.00M | -6.00M | -13.00M | 6.00M | -36.00M | -39.00M | -37.00M | -45.00M | -38.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -317.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -124.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -193.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -193.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -193.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -193.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -193.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18 | 1.55 | 0.14 | -1.14 | 1.10 | 0.32 | 0.17 | -1.11 | 1.88 | 1.09 | -0.02 | -1.05 | 1.74 | 1.87 | 0.56 | -1.35 | 1.45 | 0.63 | 0.18 | -1.69 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13 | 1.53 | 0.14 | -1.14 | 1.09 | 0.31 | 0.17 | -1.11 | 1.86 | 1.08 | -0.02 | -1.05 | 1.71 | 1.84 | 0.55 | -1.35 | 1.42 | 0.62 | 0.18 | -1.69 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.98M | 125.25M | 125.06M | 125.98M | 126.54M | 126.78M | 126.66M | 127.50M | 127.44M | 127.19M | 127.38M | 125.97M | 126.34M | 126.19M | 126.14M | 123.13M | 118.85M | 115.29M | 118.17M | 114.29M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.83M | 127.19M | 126.78M | 125.98M | 127.80M | 128.37M | 127.90M | 127.50M | 128.92M | 129.19M | 128.71M | 125.97M | 128.31M | 128.59M | 128.37M | 123.13M | 120.93M | 117.50M | 119.93M | 114.29M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.58M | 134.66M | 135.26M | 135.44M | 136.11M | 136.18M | 136.88M | 137.01M | 137.98M | 138.00M | 138.96M | 139.14M | 140.57M | 140.59M | 141.45M | 142.98M | 118.85M | 115.29M | 118.17M | 114.29M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 341.00M | 73.00M | -197.00M | 277.00M | 148.00M | 75.00M | -279.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 20.00M | 9.00M | 35.00M | 17.00M | 16.00M | 88.00M | 32.00M | 13.00M | 15.00M | 118.00M | 35.00M | 36.00M | 44.00M | 64.00M | 67.00M | 66.00M | 70.00M | 71.00M | 76.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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% | 39.12% |