|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,868.00M | 2,010.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,699.00M | 1,800.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 169.00M | 210.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 7.00M | 4.00M | 2.00M | 3.00M | 4.00M | 3.00M | 4.00M | 3.00M | -2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 1.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 105.00M | 99.00M | 87.00M | 96.00M | 102.00M | 104.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 5.00M | -1.00M | 1.00M | -1.00M | 5.00M | 1.00M | 3.00M | 17.00M | 2.00M | 5.00M | 11.00M | 20.00M | 36.00M | 2.00M | 38.00M | 4.00M | 8.00M | 6.00M | 11.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 73.00M | 2.00M | 10.00M | 3.00M | -17.00M | 5.00M | 4.00M | 1.00M | -24.00M | -5.00M | -8.00M | 1.00M | -7.00M | -1.00M | -10.00M | -20.00M | -15.00M | -8.00M | -20.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 117.00M | 129.00M | 131.00M | 113.00M | 126.00M | 141.00M | 147.00M | 143.00M | 32.00M | 144.00M | 119.00M | 126.00M | 137.00M | 107.00M | 137.00M | 91.00M | 104.00M | 108.00M | 115.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 80.00M | 66.00M | 59.00M | -101.00M | 62.00M | 90.00M | 124.00M | 91.00M | -413.00M | 70.00M | -13.00M | -8.00M | -117.00M | 8.00M | 16.00M | 53.00M | 62.00M | 19.00M | 76.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 80.00M | 66.00M | 59.00M | -101.00M | 62.00M | 90.00M | 124.00M | 91.00M | -413.00M | 70.00M | -13.00M | -8.00M | -117.00M | 8.00M | 16.00M | 53.00M | 62.00M | 19.00M | 76.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.00M | 3.00M | 3.00M | 2.00M | 6.00M | 4.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -5.00M | 3.00M | 1.00M | | -6.00M | 4.00M | -1.00M | -1.00M | -16.00M | 1.00M | -6.00M | -3.00M | -6.00M | -5.00M | -1.00M | -5.00M | 12.00M | -7.00M | -6.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 42.00M | | | 16.00M | 10.00M | | | 9.00M | -23.00M | | | -11.00M | | | | 12.00M | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 216.00M | 37.00M | 29.00M | -131.00M | 34.00M | 60.00M | 89.00M | 55.00M | -170.00M | 35.00M | -52.00M | -41.00M | 196.00M | -29.00M | -25.00M | 9.00M | -126.00M | -4.00M | 59.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 16.00M | 18.00M | 18.00M | 31.00M | -74.00M | 30.00M | 55.00M | 33.00M | -12.00M | 37.00M | 12.00M | -18.00M | 9.00M | -10.00M | 10.00M | -2.00M | 115.00M | 14.00M | 54.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 39.00M | 21.00M | 11.00M | -88.00M | -248.00M | 32.00M | 35.00M | 27.00M | -54.00M | 3.00M | 16.00M | -21.00M | -195.00M | 30.00M | 27.00M | 83.00M | -37.00M | -15.00M | 11.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -1.00M | 2.00M | 3.00M | 4.00M | 96.00M | 1.00M | 1.00M | 8.00M | 5.00M | | -5.00M | 7.00M | 34.00M | 5.00M | 6.00M | 4.00M | 4.00M | 4.00M | 5.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 200.00M | 19.00M | 11.00M | -162.00M | 108.00M | 30.00M | 34.00M | 22.00M | -158.00M | -2.00M | -64.00M | -23.00M | 187.00M | -19.00M | -35.00M | 11.00M | -241.00M | -18.00M | 5.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 62.00M | -39.00M | 19.00M | 33.00M | 21.00M | 56.00M | 36.00M | 4.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 200.00M | 19.00M | 11.00M | -162.00M | 108.00M | 30.00M | 34.00M | 22.00M | -158.00M | 65.00M | 77.00M | 32.00M | 119.00M | 47.00M | 43.00M | 74.00M | -9.00M | 1,106.00M | -11.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 25.00M | 17.00M | 8.00M | -88.00M | -179.00M | 28.00M | 30.00M | 22.00M | -158.00M | 65.00M | 77.00M | 32.00M | 119.00M | 47.00M | 43.00M | 74.00M | -9.00M | 1,106.00M | -11.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,087.00M | -5.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33 | 0.17 | 0.12 | 0.06 | -0.61 | -1.25 | 0.19 | 0.21 | 0.13 | -0.27 | 0.02 | 0.11 | 0.03 | -0.55 | 0.17 | 0.19 | 0.65 | -0.37 | 9.89 | -0.05 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33 | 0.17 | 0.12 | 0.06 | -0.61 | -1.25 | 0.19 | 0.21 | 0.13 | -0.27 | 0.02 | 0.11 | 0.03 | -0.55 | 0.17 | 0.19 | 0.63 | -0.37 | 9.89 | -0.05 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.80M | 144.80M | 144.20M | 143.40M | 143.40M | 143.60M | 143.90M | 144.30M | 144.30M | 144.40M | 144.80M | 145.00M | 145.00M | 145.20M | 145.60M | 143.80M | 128.40M | 133.70M | 109.90M | 108.10M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.20M | 146.20M | 145.30M | 143.70M | 143.40M | 143.60M | 144.30M | 144.40M | 144.70M | 144.60M | 144.80M | 145.10M | 145.10M | 145.20M | 147.00M | 143.80M | 130.80M | 133.70M | 109.90M | 109.50M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.23M | 144.24M | 143.33M | 143.35M | 143.35M | 143.37M | 144.33M | 144.33M | 144.34M | 144.39M | 144.95M | 144.98M | 144.98M | 144.99M | 145.73M | 131.13M | 121.92M | 112.28M | 108.83M | 107.58M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 80.00M | 66.00M | 59.00M | -101.00M | 62.00M | 90.00M | 124.00M | 91.00M | -413.00M | 70.00M | -13.00M | -8.00M | -117.00M | 8.00M | 16.00M | 53.00M | 62.00M | 19.00M | 76.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | -46.00M | 31.00M | 32.00M | 32.00M | -35.00M | 34.00M | 39.00M | 41.00M | 126.00M | 39.00M | 40.00M | 38.00M | 41.00M | 39.00M | 44.00M | 47.00M | 51.00M | 22.00M | 21.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.77% | 7.41% | 48.65% | 62.07% | -23.66% | -217.65% | 50.00% | 61.80% | 60.00% | 7.06% | 105.71% | -23.08% | 43.90% | 4.59% | 34.48% | -40.00% | -22.22% | -91.27% | -350.00% | 91.53% |