|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,798.00M | 2,198.00M | 2,266.00M | | 2,538.00M | 2,486.00M | 2,301.00M | 430.00M | 2,853.00M | 2,795.00M | 2,723.00M | 2,555.00M | 2,611.00M | 2,651.00M | 2,648.00M | 2,358.00M | 2,389.00M | 2,532.00M | 2,419.00M | 2,204.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,313.00M | 1,437.00M | 1,551.00M | | 1,793.00M | 1,781.00M | 1,755.00M | 1,964.00M | 2,222.00M | 2,109.00M | 2,050.00M | 1,962.00M | 2,057.00M | 2,010.00M | 2,029.00M | 1,832.00M | 1,913.00M | 1,997.00M | 1,898.00M | 1,781.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 485.00M | 761.00M | 715.00M | | 745.00M | 705.00M | 546.00M | 384.00M | 631.00M | 686.00M | 673.00M | 593.00M | 554.00M | 641.00M | 619.00M | 526.00M | 476.00M | 535.00M | 521.00M | 423.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 5.00M | 6.00M | | 11.00M | 11.00M | 10.00M | 30.00M | 41.00M | 42.00M | 41.00M | 40.00M | 41.00M | 38.00M | 40.00M | 40.00M | 40.00M | 42.00M | 42.00M | 40.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 22.00M | 21.00M | | 24.00M | 26.00M | 25.00M | 37.00M | 42.00M | 40.00M | 32.00M | 32.00M | 34.00M | 33.00M | 32.00M | 31.00M | 31.00M | 31.00M | 31.00M | 32.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.00M | 161.00M | 165.00M | | 174.00M | 197.00M | 184.00M | 269.00M | 285.00M | 274.00M | 244.00M | 274.00M | 265.00M | 255.00M | 248.00M | 263.00M | 230.00M | 213.00M | 231.00M | 223.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | | 11.00M | | -3.00M | 12.00M | -2.00M | -2.00M | 5.00M | | 515.00M | -15.00M | -1.00M | -8.00M | -3.00M | -2.00M | 3.00M | -2.00M | -3.00M | -3.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.00M | 183.00M | 186.00M | | 198.00M | 223.00M | 209.00M | 306.00M | 327.00M | 314.00M | 276.00M | 306.00M | 299.00M | 288.00M | 280.00M | 294.00M | 261.00M | 244.00M | 262.00M | 255.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.00M | 567.00M | 536.00M | | 531.00M | 483.00M | 308.00M | 56.00M | 251.00M | 335.00M | 842.00M | 237.00M | 210.00M | 250.00M | 245.00M | -1419.00M | 168.00M | 233.00M | -1275.00M | 93.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.00M | 567.00M | 536.00M | | 531.00M | 483.00M | 308.00M | 56.00M | 251.00M | 335.00M | 842.00M | 237.00M | 210.00M | 250.00M | 245.00M | -1419.00M | 168.00M | 233.00M | -1275.00M | 93.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 4.00M | 35.00M | | 37.00M | 36.00M | 34.00M | 26.00M | 8.00M | 31.00M | 30.00M | 31.00M | 34.00M | 10.00M | 30.00M | 100.00M | 1.00M | 41.00M | 7.00M | 104.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -3.00M | 2.00M | | -1.00M | -3.00M | 5.00M | 3.00M | 6.00M | 15.00M | | 23.00M | 11.00M | 13.00M | 15.00M | 28.00M | 21.00M | 6.00M | 2.00M | 29.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 1.00M | -2.00M | | 2.00M | -3.00M | 5.00M | 5.00M | -6.00M | 4.00M | 4.00M | 23.00M | 12.00M | 13.00M | 15.00M | | 2.00M | 1.00M | 4.00M | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.00M | 660.00M | 622.00M | | 616.00M | 554.00M | 321.00M | -80.00M | 121.00M | 216.00M | 714.00M | 110.00M | 157.00M | 183.00M | 180.00M | -1533.00M | -3.00M | 135.00M | -1360.00M | 13.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | 116.00M | 102.00M | | 112.00M | 112.00M | 127.00M | -352.00M | 25.00M | -4.00M | -236.00M | -580.00M | 33.00M | 29.00M | 61.00M | 384.00M | 9.00M | -77.00M | -7.00M | -15.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.00M | 544.00M | 520.00M | | 504.00M | 442.00M | 193.00M | -1141.00M | 93.00M | 221.00M | 951.00M | 687.00M | 121.00M | 154.00M | 115.00M | -1917.00M | -21.00M | 209.00M | -1357.00M | 54.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 37.00M | 44.00M | | 56.00M | 60.00M | 73.00M | 31.00M | 15.00M | 23.00M | 12.00M | 52.00M | 55.00M | 51.00M | 51.00M | 39.00M | 22.00M | 29.00M | 39.00M | 37.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | 1.00M | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | -2.00M | 3.00M | 3.00M | -2.00M | 4.00M | 3.00M | 4.00M | 3.00M | 4.00M | 3.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.00M | 544.00M | 520.00M | | 504.00M | 442.00M | 194.00M | 272.00M | 96.00M | 220.00M | 950.00M | 690.00M | 124.00M | 154.00M | 119.00M | -1917.00M | -12.00M | 212.00M | -1353.00M | 28.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -4.00M | -13.00M | | | -6.00M | -1.00M | -1.00M | -3.00M | 1.00M | -1.00M | -6.00M | | -1.00M | -2.00M | -5.00M | -5.00M | -10.00M | | -6.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -4.00M | -13.00M | | | -6.00M | -1.00M | -1.00M | -3.00M | 1.00M | -1.00M | -6.00M | | -1.00M | -2.00M | -5.00M | -5.00M | -10.00M | | -6.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -4.00M | -13.00M | | | -6.00M | -1.00M | -1.00M | -3.00M | 1.00M | -1.00M | -6.00M | | -1.00M | -2.00M | -5.00M | -5.00M | -10.00M | | -6.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85 | 4.79 | 4.58 | | 4.64 | 4.00 | 1.76 | 7.08 | 0.87 | 2.01 | 8.73 | 6.22 | 1.11 | 1.42 | 1.05 | -17.64 | -0.19 | 1.91 | -12.39 | 0.04 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83 | 4.81 | 4.56 | | 4.61 | 3.98 | 1.75 | 7.02 | 0.86 | 2.00 | 8.70 | 6.27 | 1.10 | 1.41 | 1.05 | -17.54 | -0.15 | 1.81 | -12.39 | 0.24 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.51M | 112.90M | 110.53M | 111.22M | 108.19M | 108.29M | 108.43M | 108.38M | 108.63M | 108.89M | 108.92M | 108.85M | 109.07M | 109.31M | 109.34M | | | | | 109.53M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.03M | 112.76M | 111.04M | 112.08M | 108.92M | 109.12M | 109.07M | 109.24M | 109.19M | 109.31M | 109.44M | 109.38M | 109.51M | 109.55M | 109.52M | | | | | 109.53M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.00M | 567.00M | 536.00M | | 531.00M | 483.00M | 308.00M | 56.00M | 251.00M | 335.00M | 842.00M | 237.00M | 210.00M | 250.00M | 245.00M | -1419.00M | 168.00M | 233.00M | -1275.00M | 93.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 24.00M | 21.00M | | 35.00M | 48.00M | 154.00M | 168.00M | 182.00M | 182.00M | 178.00M | 178.00M | 169.00M | 174.00M | 169.00M | 164.00M | 170.00M | 177.00M | 177.00M | 177.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.78% | 17.58% | 16.40% | | 18.18% | 20.22% | 39.56% | 440.00% | 20.66% | -1.85% | -33.05% | -527.27% | 21.02% | 15.85% | 33.89% | -25.05% | -300.00% | -57.04% | 0.51% | -115.38% |