|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,197.00M | 1,253.00M | 1,300.00M | 1,609.00M | 1,492.00M | 1,360.00M | 1,412.00M | 1,512.00M | 1,335.00M | 1,229.00M | 1,291.00M | 1,427.00M | 1,223.00M | 848.00M | 878.00M | 1,068.00M | 1,648.00M | 797.00M | 856.00M | 1,025.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 460.00M | 397.00M | 416.00M | 561.00M | 536.00M | 459.00M | 461.00M | 507.00M | 468.00M | 417.00M | 459.00M | 499.00M | 456.00M | 313.00M | 331.00M | 394.00M | 578.00M | 295.00M | 334.00M | 402.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 737.00M | 856.00M | 884.00M | 1,048.00M | 956.00M | 901.00M | 951.00M | 1,005.00M | 867.00M | 812.00M | 832.00M | 928.00M | 767.00M | 535.00M | 547.00M | 674.00M | 1,070.00M | 502.00M | 522.00M | 623.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 37.00M | 35.00M | 37.00M | 26.00M | 28.00M | 25.00M | 70.00M | 23.00M | 23.00M | 23.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 604.00M | 545.00M | 599.00M | 656.00M | 733.00M | 622.00M | 642.00M | 720.00M | 724.00M | 689.00M | 664.00M | 749.00M | 682.00M | 491.00M | 497.00M | 537.00M | 1,056.00M | 455.00M | 481.00M | 535.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 3.00M | 8.00M | 14.00M | 17.00M | 3.00M | 3.00M | 5.00M | 5.00M | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.00M | 50.00M | 82.00M | 47.00M | 87.00M | 45.00M | 54.00M | 44.00M | 178.00M | 9.00M | 31.00M | 22.00M | 591.00M | 7.00M | 28.00M | 86.00M | 727.00M | 8.00M | 30.00M | 19.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 876.00M | 598.00M | 689.00M | 717.00M | 837.00M | 670.00M | 699.00M | 769.00M | 907.00M | 732.00M | 732.00M | 806.00M | 1,310.00M | 524.00M | 553.00M | 648.00M | 1,853.00M | 486.00M | 534.00M | 577.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.00M | 258.00M | 195.00M | 331.00M | 119.00M | 231.00M | 252.00M | 236.00M | -40.00M | 80.00M | 100.00M | 122.00M | -543.00M | 11.00M | -6.00M | 26.00M | -783.00M | 16.00M | -12.00M | 46.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.00M | 258.00M | 195.00M | 331.00M | 119.00M | 231.00M | 252.00M | 236.00M | -40.00M | 80.00M | 100.00M | 122.00M | -543.00M | 11.00M | -6.00M | 26.00M | -783.00M | 16.00M | -12.00M | 46.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -3.00M | -1.00M | 6.00M | 4.00M | 10.00M | 8.00M | 15.00M | 18.00M | 17.00M | 9.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -1.00M | -4.00M | 4.00M | 3.00M | -4.00M | 11.00M | 3.00M | -12.00M | -21.00M | 3.00M | 2.00M | -14.00M | -4.00M | | | 4.00M | 5.00M | -3.00M | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | 2.00M | | | | 1.00M | 1.00M | 1.00M | -1.00M | 1.00M | | 1.00M | | | | -8.00M | 1.00M | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -136.00M | 256.00M | 198.00M | 342.00M | 119.00M | 231.00M | 259.00M | 228.00M | -70.00M | 50.00M | 101.00M | 123.00M | -557.00M | 11.00M | 15.00M | 19.00M | -772.00M | 40.00M | 2.00M | 55.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 37.00M | -2.00M | 19.00M | 38.00M | 28.00M | 35.00M | 3.00M | -37.00M | 2.00M | 11.00M | 18.00M | -85.00M | 6.00M | -27.00M | 13.00M | 460.00M | -16.00M | 36.00M | -2.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -183.00M | 219.00M | 200.00M | 323.00M | 80.00M | 201.00M | 224.00M | 225.00M | -31.00M | 48.00M | 90.00M | 105.00M | -472.00M | 5.00M | 42.00M | -546.00M | -1230.00M | 56.00M | -28.00M | 116.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | 1.00M | | 2.00M | | | 1.00M | | | | | 2.00M | -1.00M | 1.00M | 1.00M | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -182.00M | 219.00M | 200.00M | 323.00M | 81.00M | 203.00M | 224.00M | 225.00M | -33.00M | 48.00M | 90.00M | 105.00M | -472.00M | 5.00M | 42.00M | 6.00M | -1232.00M | 56.00M | -34.00M | 57.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -182.00M | 219.00M | 200.00M | 323.00M | 81.00M | 203.00M | 224.00M | 225.00M | -33.00M | 48.00M | 90.00M | 105.00M | -472.00M | -17.00M | -19.00M | -552.00M | -1232.00M | -3.00M | 6.00M | 59.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -181.00M | 221.00M | 200.00M | 323.00M | 81.00M | 203.00M | 224.00M | 225.00M | -33.00M | 48.00M | 90.00M | 105.00M | -472.00M | -17.00M | -19.00M | -552.00M | -1232.00M | -3.00M | 6.00M | 59.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -181.00M | 221.00M | 200.00M | 323.00M | 81.00M | 203.00M | 224.00M | 225.00M | -33.00M | 48.00M | 90.00M | 105.00M | -472.00M | -17.00M | -19.00M | -552.00M | -1232.00M | -3.00M | 6.00M | 59.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21 | 1.45 | 1.31 | 2.15 | 0.58 | 1.42 | 1.64 | 1.74 | -0.14 | 0.41 | 0.77 | 0.89 | -4.03 | 0.03 | 0.20 | 0.05 | -10.44 | 0.44 | -0.22 | 0.47 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21 | 1.41 | 1.30 | 2.11 | 0.57 | 1.40 | 1.63 | 1.72 | -0.14 | 0.41 | 0.77 | 0.88 | -4.02 | 0.03 | 0.20 | 0.05 | -5.46 | 0.44 | -0.28 | 0.96 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.45M | 151.31M | 151.86M | 149.72M | 149.72M | 141.91M | 138.98M | 128.85M | 132.53M | 117.43M | 116.67M | 116.80M | 117.01M | 117.44M | 117.95M | 118.54M | 118.26M | 118.80M | 119.79M | 119.48M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.45M | 154.89M | 154.56M | 153.83M | 152.50M | 143.73M | 140.39M | 137.05M | 134.00M | 118.28M | 117.56M | 118.00M | 117.01M | 118.26M | 118.52M | 118.54M | 118.26M | 119.11M | 119.65M | 119.97M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -218.00M | 309.00M | 227.00M | 361.00M | 62.00M | 98.00M | 100.00M | 365.00M | 8.00M | 38.00M | 83.00M | 6.00M | -342.00M | -43.00M | -106.00M | -427.00M | -707.00M | -400.00M | -65.00M | 174.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.82% | 14.45% | -1.01% | 5.56% | 31.93% | 12.12% | 13.51% | 1.32% | 52.86% | 4.00% | 10.89% | 14.63% | 15.26% | 54.55% | -180.00% | 68.42% | -59.59% | -40.00% | 1,800.00% | -3.64% |