|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 432.00M | 304.00M | 588.00M | 634.00M | 153.00M | 718.00M | 1,125.00M | 618.00M | 1,024.00M | 591.00M | 510.00M | 483.00M | 454.00M | 514.00M | 1,353.00M | 826.00M | 912.00M | 978.00M | 855.00M | 679.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.00M | 169.00M | 190.00M | 182.00M | 182.00M | 190.00M | 214.00M | 199.00M | 254.00M | 186.00M | 196.00M | 186.00M | 176.00M | 156.00M | 311.00M | 323.00M | 316.00M | 295.00M | 316.00M | 325.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.00M | 135.00M | 398.00M | 452.00M | -29.00M | 528.00M | 911.00M | 419.00M | 770.00M | 405.00M | 314.00M | 297.00M | 278.00M | 358.00M | 1,042.00M | 503.00M | 596.00M | 683.00M | 539.00M | 354.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 13.00M | 13.00M | 11.00M | 11.00M | 11.00M | 10.00M | 11.00M | 12.00M | 11.00M | 12.00M | 11.00M | 12.00M | 13.00M | 31.00M | 31.00M | 29.00M | 28.00M | 28.00M | 29.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | | 1.00M | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 48.00M | 51.00M | 53.00M | 48.00M | 56.00M | 59.00M | 59.00M | 65.00M | 71.00M | 65.00M | 66.00M | 57.00M | 63.00M | 106.00M | 95.00M | 72.00M | 79.00M | 87.00M | 95.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | | 2.00M | 120.00M | 54.00M | 4.00M | 2.00M | 2.00M | 7.00M | -13.00M | | 25.00M | 6.00M | 1.00M | -78.00M | 4.00M | | | -29.00M | -208.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 436.00M | 394.00M | 468.00M | 55.00M | 396.00M | 473.00M | 536.00M | 549.00M | 638.00M | 444.00M | 475.00M | 468.00M | 464.00M | 477.00M | 835.00M | 813.00M | 726.00M | 711.00M | 756.00M | 877.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | -90.00M | 122.00M | 332.00M | -189.00M | 278.00M | 591.00M | 132.00M | 393.00M | 147.00M | -15.00M | 283.00M | -4.00M | 38.00M | 518.00M | 68.00M | 186.00M | 267.00M | 98.00M | 47.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | -90.00M | 122.00M | 332.00M | -189.00M | 278.00M | 591.00M | 132.00M | 393.00M | 147.00M | -15.00M | 283.00M | -4.00M | 38.00M | 518.00M | 68.00M | 186.00M | 267.00M | 98.00M | 47.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -213.00M | -265.00M | -125.00M | -73.00M | -562.00M | -100.00M | 243.00M | -132.00M | 42.00M | 31.00M | -204.00M | 119.00M | -71.00M | 5.00M | 356.00M | -49.00M | 6.00M | 157.00M | -23.00M | 126.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | | | 1.00M | 1.00M | 1.00M | -3.00M | -1.00M | 3.00M | 3.00M | -1.00M | 1.00M | | -5.00M | 2.00M | 5.00M | | 4.00M | 16.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | 1.00M | 1.00M | 1.00M | -12.00M | -54.00M | -1.00M | 3.00M | 3.00M | 1.00M | -15.00M | -6.00M | 1.00M | -27.00M | 5.00M | | 4.00M | 87.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.00M | -107.00M | 107.00M | 318.00M | -201.00M | 266.00M | 579.00M | 117.00M | 376.00M | 135.00M | -30.00M | 267.00M | -19.00M | 11.00M | 483.00M | 41.00M | 162.00M | 242.00M | 75.00M | 23.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -396.00M | -26.00M | 76.00M | 153.00M | 34.00M | 75.00M | 38.00M | -8.00M | 79.00M | -9.00M | 3.00M | 138.00M | 8.00M | 47.00M | 70.00M | 11.00M | 11.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.00M | -107.00M | 103.00M | 727.00M | -175.00M | 190.00M | 426.00M | 83.00M | 301.00M | 97.00M | -22.00M | 188.00M | -10.00M | 8.00M | 345.00M | 33.00M | 115.00M | 172.00M | 64.00M | 12.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -2.00M | -1.00M | -3.00M | -3.00M | -3.00M | -4.00M | -2.00M | 2.00M | -1.00M | | -2.00M | -1.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | -22.00M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 4.00M | 4.00M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.00M | -107.00M | 107.00M | 714.00M | -175.00M | 190.00M | 426.00M | 83.00M | 301.00M | 97.00M | -22.00M | 188.00M | -10.00M | 8.00M | 345.00M | 33.00M | 115.00M | 172.00M | 64.00M | 12.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.00M | -107.00M | 107.00M | 714.00M | -175.00M | 190.00M | 426.00M | 83.00M | 301.00M | 97.00M | -22.00M | 188.00M | -10.00M | 8.00M | 345.00M | 33.00M | 115.00M | 172.00M | 64.00M | 12.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -124.00M | -129.00M | 107.00M | 714.00M | -175.00M | 190.00M | 426.00M | 83.00M | 301.00M | 97.00M | -22.00M | 188.00M | -10.00M | 8.00M | 345.00M | 33.00M | 115.00M | 172.00M | 64.00M | 12.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -124.00M | -129.00M | 107.00M | 714.00M | -175.00M | 190.00M | 426.00M | 83.00M | 301.00M | 97.00M | -22.00M | 188.00M | -10.00M | 8.00M | 345.00M | 33.00M | 115.00M | 172.00M | 64.00M | 12.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.13 | -1.34 | 1.26 | 8.69 | -2.23 | 2.48 | 5.75 | 1.17 | 4.22 | 1.39 | -0.32 | 2.72 | -0.14 | 0.12 | 3.86 | 0.20 | 1.27 | 1.93 | 0.76 | 0.17 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.13 | -1.34 | 1.25 | 8.60 | -2.23 | 2.41 | 5.58 | 1.13 | 4.09 | 1.35 | -0.32 | 2.60 | -0.14 | 0.11 | 3.78 | 0.20 | 1.26 | 1.92 | 0.76 | 0.18 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.30M | 83.10M | 82.60M | 82.00M | 78.50M | 77.60M | 74.10M | 75.50M | 71.30M | 70.50M | 69.90M | 69.60M | 69.00M | 68.60M | 75.50M | 79.30M | 90.60M | 89.00M | 87.80M | 87.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.30M | 83.10M | 82.60M | 83.00M | 78.50M | 79.60M | 76.30M | 77.60M | 73.50M | 72.70M | 72.60M | 72.50M | 69.00M | 70.00M | 77.60M | 81.40M | 91.20M | 90.30M | 84.40M | 87.40M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | -90.00M | 122.00M | 332.00M | -189.00M | 278.00M | 591.00M | 132.00M | 393.00M | 147.00M | -15.00M | 283.00M | -4.00M | 38.00M | 518.00M | 68.00M | 186.00M | 267.00M | 98.00M | 47.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | | -91.00M | 1.00M | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -124.53% | 12.94% | 28.57% | 26.42% | 29.06% | 19.95% | 28.15% | 26.67% | 29.59% | 47.37% | 27.27% | 28.57% | 19.51% | 29.01% | 28.93% | 14.67% | 47.83% |