|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 917.00M | 904.00M | 968.00M | 1,092.00M | 1,149.00M | 1,112.00M | 965.00M | 1,033.00M | 968.00M | 965.00M | 958.00M | 1,019.00M | 1,016.00M | 1,001.00M | 955.00M | 936.00M | 923.00M | 899.00M | 849.00M | 904.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.00M | 726.00M | 770.00M | 860.00M | 914.00M | 892.00M | 784.00M | 823.00M | 745.00M | 740.00M | 740.00M | 773.00M | 760.00M | 761.00M | 720.00M | 695.00M | 679.00M | 679.00M | 638.00M | 694.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.00M | 178.00M | 198.00M | 232.00M | 235.00M | 220.00M | 181.00M | 210.00M | 223.00M | 225.00M | 218.00M | 246.00M | 256.00M | 240.00M | 235.00M | 241.00M | 244.00M | 220.00M | 211.00M | 210.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 15.00M | 13.00M | 14.00M | 14.00M | 14.00M | 13.00M | 15.00M | 15.00M | 14.00M | 15.00M | 15.00M | 16.00M | 17.00M | 14.00M | 15.00M | 15.00M | 15.00M | 13.00M | 14.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 89.00M | 71.00M | 74.00M | 51.00M | 62.00M | 60.00M | 66.00M | 58.00M | 69.00M | 67.00M | 75.00M | 68.00M | 73.00M | 66.00M | 64.00M | 62.00M | 68.00M | 69.00M | 67.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 3.00M | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | | | -3.00M | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 104.00M | 84.00M | 88.00M | 65.00M | 76.00M | 73.00M | 81.00M | 73.00M | 83.00M | 91.00M | 93.00M | 84.00M | 90.00M | 80.00M | 79.00M | 77.00M | 83.00M | 82.00M | 81.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | 74.00M | -83.00M | 161.00M | 168.00M | 143.00M | 105.00M | 129.00M | 150.00M | 142.00M | 136.00M | 156.00M | 172.00M | 150.00M | 155.00M | 162.00M | 167.00M | 137.00M | 129.00M | 129.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | 74.00M | -83.00M | 161.00M | 168.00M | 143.00M | 105.00M | 129.00M | 150.00M | 142.00M | 136.00M | 156.00M | 172.00M | 150.00M | 155.00M | 162.00M | 167.00M | 137.00M | 129.00M | 129.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 3.00M | 4.00M | | 4.00M | 6.00M | 9.00M | 7.00M | 9.00M | 9.00M | 8.00M | 8.00M | 7.00M | 6.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 2.00M | -1.00M | -7.00M | -1.00M | | -5.00M | -5.00M | -3.00M | -3.00M | -29.00M | -1.00M | -3.00M | -3.00M | 1.00M | 1.00M | | -9.00M | | 2.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.00M | 139.00M | -93.00M | 147.00M | 152.00M | -226.00M | 84.00M | 110.00M | 130.00M | 62.00M | 94.00M | 142.00M | 158.00M | 135.00M | 144.00M | 151.00M | 155.00M | 100.00M | 118.00M | 120.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | -96.00M | -12.00M | 36.00M | 49.00M | 29.00M | 20.00M | 29.00M | 41.00M | -98.00M | 34.00M | 47.00M | 40.00M | -123.00M | 41.00M | 49.00M | 43.00M | -132.00M | 37.00M | 44.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00M | 29.00M | -80.00M | 114.00M | 106.00M | 128.00M | 66.00M | 82.00M | 82.00M | 273.00M | 61.00M | 97.00M | 120.00M | 146.00M | 104.00M | 105.00M | 101.00M | 9.00M | 82.00M | 78.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -28.00M | 9.00M | 7.00M | 9.00M | 9.00M | 6.00M | 3.00M | 8.00M | -25.00M | 4.00M | -4.00M | 11.00M | 9.00M | -7.00M | 11.00M | 12.00M | -29.00M | 3.00M | 10.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 235.00M | -81.00M | 111.00M | 103.00M | -255.00M | 64.00M | 81.00M | 89.00M | 160.00M | 60.00M | 95.00M | 118.00M | 258.00M | 103.00M | 102.00M | 112.00M | 232.00M | 81.00M | 76.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 235.00M | -81.00M | 111.00M | 103.00M | -255.00M | 64.00M | 81.00M | 89.00M | 160.00M | 60.00M | 95.00M | 118.00M | 258.00M | 103.00M | 102.00M | 112.00M | 232.00M | 81.00M | 76.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 235.00M | -81.00M | 111.00M | 103.00M | -255.00M | 64.00M | 81.00M | 89.00M | 160.00M | 60.00M | 95.00M | 118.00M | 258.00M | 103.00M | 102.00M | 112.00M | 232.00M | 81.00M | 76.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 235.00M | -81.00M | 111.00M | 103.00M | -255.00M | 64.00M | 81.00M | 89.00M | 160.00M | 60.00M | 95.00M | 118.00M | 258.00M | 103.00M | 102.00M | 112.00M | 232.00M | 81.00M | 76.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62 | 4.09 | -1.40 | 1.93 | 1.80 | -4.44 | 1.11 | 1.41 | 1.55 | 2.79 | 1.06 | 1.69 | 2.11 | 4.61 | 1.87 | 1.86 | 2.07 | 4.26 | 1.51 | 1.44 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63 | 4.14 | -1.43 | 1.94 | 1.81 | -4.48 | 1.13 | 1.43 | 1.58 | 2.83 | 1.08 | 1.70 | 2.12 | 4.63 | 1.87 | 1.88 | 2.08 | 4.28 | 1.53 | 1.46 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.50M | 57.50M | 57.70M | 57.50M | 57.20M | 57.40M | 57.60M | 57.60M | 57.30M | 57.30M | 56.40M | 56.20M | 55.90M | 56.00M | 55.20M | 54.80M | 54.20M | 54.50M | 53.50M | 52.80M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.00M | 56.80M | 56.80M | 57.10M | 56.80M | 56.90M | 56.70M | 56.80M | 56.50M | 56.50M | 55.80M | 55.80M | 55.70M | 55.70M | 55.00M | 54.40M | 53.80M | 54.20M | 52.90M | 52.20M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | 74.00M | -83.00M | 161.00M | 168.00M | 143.00M | 105.00M | 129.00M | 150.00M | 142.00M | 136.00M | 156.00M | 172.00M | 150.00M | 155.00M | 162.00M | 167.00M | 137.00M | 129.00M | 129.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.00M | 12.00M | 11.00M | 15.00M | 8.00M | 22.00M | 23.00M | 24.00M | 21.00M | 22.00M | 21.00M | 19.00M | 20.00M | 18.00M | 19.00M | 19.00M | 20.00M | 18.00M | 18.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.39% | -69.06% | 12.90% | 24.49% | 32.24% | -12.83% | 23.81% | 26.36% | 31.54% | -158.06% | 36.17% | 33.10% | 25.32% | -91.11% | 28.47% | 32.45% | 27.74% | -132.00% | 31.36% | 36.67% |