|
Revenue
|
1,107.00M | 1,079.00M | 1,121.00M | 1,140.00M | 1,092.00M | 820.00M | 577.00M | 634.00M | 626.00M | 566.00M | 329.00M | 404.00M | 456.00M | 464.00M | 590.00M | 516.00M | 461.00M | 455.00M | 609.00M | 657.00M | 828.00M | 1,078.00M | 690.00M | 653.00M | 681.00M | 610.00M | 573.00M | 276.00M | 409.00M | 432.00M | 478.00M | 588.00M | 589.00M | 628.00M | 747.00M | 1,125.00M | 681.00M | 1,024.00M | 591.00M | 510.00M | 726.00M | 454.00M | 514.00M | 1,353.00M | 877.00M | 912.00M | 978.00M | 855.00M |
|
Cost of Revenue
|
| | | | | | | 242.00M | 246.00M | 221.00M | 184.00M | 188.00M | 211.00M | 217.00M | 211.00M | 216.00M | 222.00M | 1,284.00M | 212.00M | 231.00M | 236.00M | 233.00M | 233.00M | 230.00M | 221.00M | 211.00M | 192.00M | 127.00M | 141.00M | 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 |
|
Gross Profit
|
| | | | | | | 392.00M | 380.00M | 345.00M | 145.00M | 216.00M | 245.00M | 247.00M | 379.00M | 300.00M | 239.00M | -829.00M | 397.00M | 426.00M | 592.00M | 845.00M | 457.00M | 423.00M | 460.00M | 399.00M | 381.00M | 149.00M | 268.00M | 268.00M | 309.00M | 398.00M | 407.00M | 446.00M | 557.00M | 911.00M | 482.00M | 770.00M | 405.00M | 314.00M | 540.00M | 278.00M | 358.00M | 1,042.00M | 554.00M | 596.00M | 683.00M | 539.00M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 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 |
|
Research & Development
|
41.00M | 35.00M | 31.00M | 15.00M | 25.00M | 68.00M | 17.00M | 7.00M | 5.00M | 7.00M | 5.00M | 5.00M | 3.00M | 10.00M | 6.00M | 6.00M | 5.00M | 5.00M | 8.00M | 6.00M | 4.00M | 16.00M | 10.00M | 10.00M | 5.00M | 4.00M | 5.00M | 2.00M | 2.00M | 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
|
| | | | | | | | 129.00M | 64.00M | 67.00M | 61.00M | 58.00M | 49.00M | 63.00M | 59.00M | 61.00M | 66.00M | 63.00M | 90.00M | 81.00M | 65.00M | 83.00M | 79.00M | 66.00M | 62.00M | 60.00M | 69.00M | 64.00M | 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 |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -66.00M | 2.00M | 2.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
32.00M | 19.00M | 46.00M | 56.00M | 53.00M | 16.00M | -24.00M | -27.00M | -23.00M | -94.00M | -23.00M | 31.00M | -29.00M | -3.00M | -22.00M | -25.00M | -29.00M | -30.00M | -61.00M | -49.00M | -149.00M | 207.00M | -148.00M | -55.00M | -8.00M | 15.00M | -16.00M | -37.00M | -12.00M | -17.00M | -10.00M | -4.00M | 155.00M | 54.00M | -9.00M | -5.00M | -1.00M | -8.00M | -13.00M | -21.00M | -16.00M | -45.00M | -65.00M | -78.00M | 5.00M | -33.00M | -65.00M | -29.00M |
|
Operating Expenses
|
73.00M | 54.00M | 77.00M | 71.00M | 78.00M | 84.00M | 76.00M | 85.00M | 129.00M | 64.00M | 67.00M | 61.00M | 61.00M | 59.00M | 69.00M | 65.00M | 66.00M | 71.00M | 71.00M | 96.00M | 85.00M | 81.00M | 93.00M | 89.00M | 71.00M | 66.00M | 65.00M | 71.00M | 422.00M | 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 |
|
Operating Income
|
| | | | | | | 307.00M | 251.00M | 281.00M | -143.00M | -141.00M | -19.00M | 10.00M | 115.00M | 41.00M | -45.00M | -38.00M | 108.00M | 11.00M | 185.00M | 465.00M | 57.00M | 122.00M | 148.00M | 102.00M | -1649.00M | -115.00M | -13.00M | -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 |
|
EBIT
|
392.00M | 352.00M | 374.00M | 408.00M | 319.00M | -3522.00M | -90.00M | 307.00M | 251.00M | 281.00M | -143.00M | -141.00M | -19.00M | 10.00M | 115.00M | 41.00M | -45.00M | -38.00M | 108.00M | 11.00M | 185.00M | 465.00M | 57.00M | 122.00M | 148.00M | 102.00M | -1649.00M | -115.00M | -13.00M | -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 |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | 73.00M | 43.00M | -65.00M | -141.00M | -38.00M | -167.00M | -54.00M | 260.00M | -89.00M | 21.00M | 37.00M | -28.00M | 79.00M | -4.00M | | -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 |
|
Other Non Operating Income
|
| | | | | | | -17.00M | 68.00M | -78.00M | -25.00M | -118.00M | -14.00M | 187.00M | 73.00M | 43.00M | -65.00M | | | | | | 6.00M | 20.00M | 82.00M | 18.00M | 5.00M | | | -2.00M | -2.00M | | 1.00M | 1.00M | 1.00M | 1.00M | | -1.00M | 3.00M | 3.00M | 1.00M | 1.00M | -6.00M | -5.00M | | 5.00M | | 4.00M |
|
Non Operating Income
|
37.00M | 34.00M | 42.00M | 28.00M | 39.00M | 98.00M | 24.00M | 27.00M | 23.00M | 94.00M | | | | -502.00M | | -88.00M | -87.00M | -97.00M | | -74.00M | -94.00M | -73.00M | -101.00M | -81.00M | -21.00M | -126.00M | -96.00M | -132.00M | 6.00M | | -2.00M | | -61.00M | 1.00M | -12.00M | -12.00M | -15.00M | -17.00M | -12.00M | -15.00M | -16.00M | -15.00M | -27.00M | -35.00M | -27.00M | -24.00M | -25.00M | -23.00M |
|
EBT
|
392.00M | 352.00M | 374.00M | 408.00M | 319.00M | -3522.00M | -169.00M | -114.00M | -154.00M | -5039.00M | -128.00M | -140.00M | 546.00M | -77.00M | 52.00M | -47.00M | -132.00M | -135.00M | 9.00M | -63.00M | 91.00M | 392.00M | -44.00M | 41.00M | 127.00M | -24.00M | -1745.00M | -247.00M | -7.00M | -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 |
|
Tax Provisions
|
157.00M | 140.00M | 151.00M | 162.00M | 131.00M | | -69.00M | -46.00M | -50.00M | -1757.00M | -78.00M | | | | | | | | | | | | | | | 1.00M | | | | | | | -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 |
|
Profit After Tax
|
235.00M | 212.00M | 223.00M | 246.00M | 188.00M | -2091.00M | -100.00M | -68.00M | -104.00M | -3282.00M | -50.00M | -140.00M | 546.00M | -77.00M | 53.00M | -48.00M | -133.00M | -138.00M | 9.00M | -82.00M | 91.00M | 392.00M | -67.00M | 41.00M | 127.00M | -25.00M | -1796.00M | -271.00M | -29.00M | -94.00M | -111.00M | 107.00M | 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 |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -2.00M | -1.00M | -3.00M | -3.00M | -3.00M | -4.00M | -2.00M | -1.00M | -1.00M | | -2.00M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | -114.00M | | -129.00M | -100.00M | -93.00M | -88.00M | -76.00M | -68.00M | -35.00M | -22.00M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | -1.00M | 1.00M | 1.00M | 3.00M | 14.00M | 29.00M | 28.00M | 30.00M | 28.00M | 29.00M | 33.00M | 40.00M | 51.00M | 30.00M | 25.00M | 5.00M | 4.00M | 4.00M | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
235.00M | 212.00M | 223.00M | 246.00M | 188.00M | -3522.00M | -100.00M | -68.00M | -104.00M | -3282.00M | -50.00M | -140.00M | 546.00M | -77.00M | 52.00M | -47.00M | -132.00M | -135.00M | 9.00M | -63.00M | 91.00M | 392.00M | -44.00M | 41.00M | 127.00M | -25.00M | -1745.00M | -247.00M | -7.00M | -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 |
|
Consolidated Net Income
|
235.00M | 212.00M | 223.00M | 246.00M | 188.00M | -3522.00M | -100.00M | -68.00M | -104.00M | -3282.00M | -50.00M | -140.00M | 546.00M | -77.00M | 52.00M | -47.00M | -132.00M | -135.00M | 9.00M | -63.00M | 91.00M | 392.00M | -44.00M | 41.00M | 127.00M | -25.00M | -1745.00M | -247.00M | -7.00M | -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 |
|
Income towards Parent Company
|
235.00M | 212.00M | 223.00M | 246.00M | 188.00M | -3522.00M | -100.00M | -68.00M | -104.00M | -3282.00M | -50.00M | -140.00M | 546.00M | -77.00M | 52.00M | -47.00M | -132.00M | -135.00M | 9.00M | -63.00M | 91.00M | 278.00M | -44.00M | -88.00M | 27.00M | -118.00M | -1833.00M | -323.00M | -75.00M | -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 |
|
Net Income towards Common Stockholders
|
235.00M | 212.00M | 223.00M | 246.00M | 188.00M | -3522.00M | -100.00M | -68.00M | -104.00M | -3282.00M | -50.00M | -140.00M | 546.00M | -77.00M | 52.00M | -47.00M | -132.00M | -135.00M | 9.00M | -63.00M | 91.00M | 278.00M | -44.00M | -88.00M | 27.00M | -118.00M | -1833.00M | -323.00M | -75.00M | -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 |
|
EPS (Basic)
|
| | 0.57 | 0.63 | 0.48 | -39.23 | -0.26 | -1.78 | -2.72 | -85.69 | -1.30 | -3.51 | 13.04 | -2.03 | 1.23 | -1.13 | -3.11 | -3.25 | -0.05 | -1.70 | 1.34 | 7.15 | -1.38 | 0.25 | 1.89 | -1.35 | -36.43 | -5.47 | 2.20 | -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 | 0.42 | 1.27 | 1.93 | 0.76 |
|
EPS (Weighted Average and Diluted)
|
| | 0.57 | 0.63 | 0.48 | -39.23 | -0.26 | -1.78 | -2.72 | -85.69 | -1.30 | -3.51 | 13.04 | -2.03 | 1.22 | -1.13 | -3.11 | -3.25 | -0.05 | -1.70 | 1.32 | 7.15 | -1.38 | 0.24 | 1.89 | -1.34 | -36.43 | -5.47 | 2.20 | -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 | 0.41 | 1.26 | 1.92 | 0.76 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | | | 49.50M | 83.30M | 83.20M | 82.60M | 82.00M | 78.50M | 77.60M | 76.40M | 75.50M | 71.30M | 70.50M | 69.90M | 69.60M | 69.00M | 68.60M | 89.40M | 79.30M | 90.60M | 89.80M | 87.80M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | | | 49.50M | 83.30M | 83.20M | 82.60M | 83.00M | 78.50M | 79.60M | 78.50M | 77.60M | 73.50M | 72.70M | 72.60M | 72.50M | 69.00M | 70.00M | 91.20M | 81.40M | 91.20M | 90.30M | 88.40M |
|
EBITDA
|
392.00M | 352.00M | 374.00M | 408.00M | 319.00M | -3522.00M | -90.00M | 307.00M | 251.00M | 281.00M | -143.00M | -141.00M | -19.00M | 10.00M | 115.00M | 41.00M | -45.00M | -38.00M | 108.00M | 11.00M | 185.00M | 465.00M | 57.00M | 122.00M | 148.00M | 102.00M | -1649.00M | -115.00M | -13.00M | -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 |
|
Interest Expenses
|
| | | | | | 79.00M | 83.00M | 82.00M | 82.00M | 74.00M | 74.00M | 95.00M | 85.00M | 84.00M | 83.00M | 85.00M | 91.00M | 92.00M | 94.00M | 95.00M | -258.00M | 7.00M | 3.00M | 8.00M | 54.00M | 14.00M | 47.00M | 32.00M | 1.00M | 2.00M | | -91.00M | 1.00M | | | | | | | | | | | | | | |
|
Tax Rate
|
40.05% | 39.77% | 40.37% | 39.71% | 41.07% | | 40.83% | 40.35% | 32.47% | 34.87% | 60.94% | | | | | | | | | | | | | | | -4.17% | | | | | | | -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% |