|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,263.00M | 2,205.00M | 2,204.00M | 2,273.00M | 2,480.00M | 2,586.00M | 2,535.00M | 2,555.00M | 2,644.00M | 2,748.00M | 2,669.00M | -448.00M | 2,015.00M | 2,047.00M | 1,897.00M | 1,775.00M | 1,781.00M | 1,935.00M | 1,917.00M | 1,867.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,012.00M | 1,953.00M | 1,998.00M | 2,145.00M | 2,283.00M | 2,403.00M | 2,332.00M | 9.00M | 2,415.00M | 2,477.00M | 2,433.00M | -89.00M | 1,903.00M | 1,930.00M | 1,775.00M | 1,748.00M | 1,663.00M | 1,797.00M | 1,751.00M | 1,687.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.00M | 252.00M | 206.00M | 128.00M | 197.00M | 183.00M | 203.00M | 2,546.00M | 229.00M | 271.00M | 236.00M | -359.00M | 112.00M | 117.00M | 122.00M | 27.00M | 118.00M | 138.00M | 166.00M | 180.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 5.00M | 2.00M | 6.00M | 2.00M | 2.00M | 3.00M | 6.00M | 5.00M | 6.00M | 6.00M | -1.00M | 5.00M | 3.00M | 3.00M | 3.00M | 5.00M | 3.00M | 3.00M | 3.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 91.00M | | | 92.00M | 94.00M | | | 101.00M | 106.00M | 83.00M | 84.00M | 96.00M | | 86.00M | 88.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.00M | 126.00M | 103.00M | 112.00M | 130.00M | 130.00M | 114.00M | 121.00M | 140.00M | 144.00M | 126.00M | 30.00M | 139.00M | 108.00M | 106.00M | 101.00M | 132.00M | 99.00M | 87.00M | 96.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 20.00M | 1.00M | -2.00M | -1.00M | 1.00M | -1.00M | | 1.00M | 3.00M | 17.00M | 2.00M | 5.00M | 11.00M | 20.00M | 34.00M | 35.00M | 38.00M | 4.00M | 6.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -10.00M | -4.00M | 73.00M | 2.00M | 10.00M | 3.00M | 7.00M | 5.00M | 4.00M | 1.00M | -24.00M | 2.00M | -8.00M | -6.00M | -7.00M | -8.00M | -7.00M | -20.00M | -2.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 146.00M | 104.00M | 110.00M | 220.00M | 222.00M | 113.00M | 121.00M | 233.00M | 241.00M | 143.00M | 32.00M | 245.00M | 225.00M | 209.00M | 219.00M | 263.00M | 137.00M | 177.00M | 190.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.00M | 113.00M | 94.00M | -264.00M | 66.00M | 59.00M | -101.00M | 62.00M | 90.00M | 124.00M | 91.00M | -413.00M | 70.00M | -13.00M | -8.00M | -8.00M | 72.00M | 16.00M | 53.00M | 62.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.00M | 113.00M | 94.00M | -264.00M | 66.00M | 59.00M | -101.00M | 62.00M | 90.00M | 124.00M | 91.00M | -413.00M | 70.00M | -13.00M | -8.00M | -8.00M | 72.00M | 16.00M | 53.00M | 62.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 5.00M | 4.00M | 5.00M | 5.00M | 1.00M | 4.00M | 1.00M | 5.00M | 4.00M | 3.00M | 3.00M | 3.00M | 2.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -24.00M | 1.00M | 26.00M | 3.00M | 1.00M | | | 4.00M | -1.00M | -1.00M | -16.00M | 1.00M | -6.00M | -3.00M | -6.00M | -3.00M | -1.00M | -5.00M | 3.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 57.00M | 65.00M | -368.00M | 37.00M | 29.00M | -131.00M | 34.00M | 60.00M | 89.00M | 55.00M | -484.00M | 35.00M | -52.00M | -41.00M | -154.00M | 36.00M | -25.00M | 9.00M | -126.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 14.00M | 20.00M | 17.00M | 18.00M | 18.00M | 31.00M | 64.00M | 30.00M | 55.00M | 33.00M | -111.00M | 37.00M | 12.00M | -18.00M | 120.00M | 8.00M | 10.00M | -2.00M | 55.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 57.00M | 50.00M | 28.00M | 21.00M | 11.00M | -163.00M | -109.00M | 32.00M | 35.00M | 25.00M | -32.00M | 3.00M | 16.00M | 4.00M | -80.00M | 25.00M | 27.00M | 83.00M | -50.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 10.00M | 5.00M | -1.00M | 1.00M | -1.00M | -1.00M | 5.00M | 1.00M | 2.00M | 3.00M | -15.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 23.00M | 2.00M | 5.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.00M | 4.00M | -20.00M | -1.00M | -1.00M | -79.00M | 96.00M | -1.00M | 5.00M | -2.00M | -10.00M | -8.00M | 5.00M | 7.00M | 34.00M | 5.00M | 4.00M | 4.00M | 4.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 43.00M | 45.00M | -385.00M | 19.00M | 11.00M | -162.00M | -30.00M | 30.00M | 34.00M | 22.00M | -373.00M | -2.00M | -64.00M | -23.00M | -274.00M | 28.00M | -35.00M | 11.00M | -181.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 43.00M | 45.00M | -385.00M | 19.00M | 11.00M | -162.00M | -30.00M | 30.00M | 34.00M | 22.00M | -373.00M | 65.00M | 77.00M | 32.00M | 119.00M | 47.00M | 43.00M | 74.00M | -9.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 43.00M | 45.00M | -385.00M | 19.00M | 11.00M | -162.00M | -30.00M | 30.00M | 34.00M | 22.00M | -373.00M | 65.00M | 77.00M | 32.00M | 119.00M | 47.00M | 43.00M | 74.00M | -9.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M | 53.00M | 48.00M | 25.00M | 17.00M | 8.00M | -88.00M | -179.00M | 28.00M | 30.00M | 19.00M | -39.00M | 3.00M | 16.00M | 4.00M | -80.00M | 25.00M | 27.00M | 83.00M | -50.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49 | 0.37 | 0.33 | 0.17 | 0.12 | 0.06 | -0.61 | -1.25 | 0.19 | 0.21 | 0.13 | -0.27 | 0.02 | -0.42 | 0.03 | -0.55 | 0.17 | -0.11 | 0.07 | -0.43 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48 | 0.36 | 0.33 | 0.18 | 0.12 | 0.06 | -0.61 | -1.25 | 0.19 | 0.21 | 0.13 | -0.27 | 0.02 | -0.42 | 0.03 | -1.37 | 0.17 | -0.11 | 0.07 | -0.43 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.90M | 145.20M | 144.80M | 144.80M | 144.20M | 143.80M | 143.40M | 143.60M | 143.90M | 144.10M | 144.30M | 144.40M | 144.80M | 145.00M | 145.00M | 145.30M | 145.60M | 143.80M | 128.40M | 115.60M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.40M | 146.70M | 146.40M | 146.20M | 145.30M | 143.70M | 143.60M | 143.60M | 144.30M | 144.40M | 144.70M | 144.40M | 144.80M | 145.00M | 145.00M | 145.20M | 145.60M | 143.80M | 130.80M | 133.70M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.00M | 113.00M | 94.00M | -264.00M | 157.00M | 150.00M | -101.00M | 62.00M | 182.00M | 218.00M | 91.00M | -413.00M | 171.00M | 93.00M | 75.00M | 76.00M | 168.00M | 16.00M | 139.00M | 150.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 34.00M | 31.00M | 32.00M | 31.00M | 32.00M | 32.00M | 33.00M | 34.00M | 39.00M | 41.00M | 38.00M | 39.00M | 40.00M | 38.00M | 41.00M | 39.00M | 44.00M | 47.00M | 51.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.95% | 24.56% | 30.77% | -4.62% | 48.65% | 62.07% | -23.66% | 188.24% | 50.00% | 61.80% | 60.00% | 22.93% | 105.71% | -23.08% | 43.90% | -77.92% | 22.22% | -40.00% | -22.22% | -43.65% |