|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,347.00M | 3,684.00M | 3,503.00M | 3,157.00M | 3,122.00M | 3,299.00M | 3,612.00M | 3,710.00M | 3,752.00M | 3,939.00M | 3,963.00M | 3,820.00M | 3,734.00M | 4,227.00M | 4,094.00M | 4,260.00M | 3,982.00M | 3,978.00M | 3,368.00M | 4,176.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,254.00M | 3,596.00M | 3,390.00M | 3,003.00M | 2,999.00M | 3,184.00M | 3,627.00M | 3,577.00M | 3,790.00M | 3,741.00M | 3,712.00M | 3,754.00M | 3,635.00M | 4,049.00M | 4,006.00M | 4,052.00M | 3,842.00M | 3,922.00M | 3,817.00M | 4,043.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 88.00M | 113.00M | 160.00M | 123.00M | 115.00M | -15.00M | 133.00M | -38.00M | 198.00M | 251.00M | 66.00M | 99.00M | 178.00M | 88.00M | 208.00M | 140.00M | 56.00M | -449.00M | 133.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | 33.00M | 44.00M | 82.00M | 71.00M | 45.00M | 30.00M | 91.00M | 62.00M | 60.00M | 56.00M | 55.00M | 59.00M | 50.00M | 37.00M | 56.00M | 36.00M | 52.00M | 43.00M | 65.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 101.00M | | 263.61M | -63.00M | | | 39.00M | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.00M | 134.00M | 44.00M | 345.61M | 8.00M | 45.00M | 30.00M | 130.00M | 62.00M | 60.00M | 56.00M | 55.00M | 59.00M | 50.00M | 37.00M | 56.00M | 36.00M | 52.00M | 43.00M | 65.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.00M | -76.00M | 101.00M | -266.00M | 96.00M | 106.00M | -11.00M | 19.00M | -141.00M | 94.00M | 218.00M | -25.00M | 52.00M | 176.00M | 49.00M | 186.00M | 91.00M | -26.00M | -496.00M | 53.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.00M | -76.00M | 101.00M | -266.00M | 96.00M | 106.00M | -11.00M | 19.00M | -141.00M | 94.00M | 218.00M | -25.00M | 52.00M | 176.00M | 49.00M | 186.00M | 91.00M | -26.00M | -496.00M | 53.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | 4.00M | 4.00M | 7.00M | 12.00M | 28.00M | 47.00M | 57.00M | 53.00M | 56.00M | 62.00M | 52.00M | 49.00M | 48.00M | 47.00M | 29.00M | 26.00M | 24.00M | 30.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -30.00M | 37.00M | -9.00M | -19.00M | 36.00M | 34.00M | -26.00M | -41.00M | -44.00M | 23.00M | -36.00M | 12.00M | 48.00M | -2.00M | 34.00M | -13.00M | -30.00M | -4.00M | -15.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.00M | -88.00M | 68.00M | -157.00M | 87.00M | 105.00M | 3.00M | 50.00M | -100.00M | 131.00M | 260.00M | 24.00M | 91.00M | 214.00M | 86.00M | 222.00M | 108.00M | -9.00M | -483.00M | 72.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.00M | 29.00M | -15.00M | 31.00M | 32.00M | 27.00M | 82.00M | 30.00M | 63.00M | 79.00M | 64.00M | 51.00M | 61.00M | 61.00M | 462.00M | -53.00M | 765.00M | -177.00M | -575.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.00M | -90.00M | 41.00M | -161.00M | 56.00M | 73.00M | -24.00M | 40.00M | -130.00M | 68.00M | 206.00M | -22.00M | 40.00M | 153.00M | 54.00M | 1,802.00M | -232.00M | 2,438.00M | -707.00M | -1561.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,105.00M | -393.00M | 3,212.00M | -401.00M | -2208.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -112.00M | | | | -43.00M | -59.00M | -29.00M | -41.00M | -33.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | -7.00M | -3.00M | 17.00M | 8.00M | 7.00M | -46.00M | -41.00M | -23.00M | 7.00M | -25.00M | -18.00M | -19.00M | -16.00M | -29.00M | 2.00M | 9.00M | -22.00M | -10.00M | 12.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.00M | -90.00M | 39.00M | -142.00M | 56.00M | 73.00M | -24.00M | -32.00M | -130.00M | 68.00M | 181.00M | -40.00M | 40.00M | 153.00M | 25.00M | -240.00M | 161.00M | -774.00M | -306.00M | 647.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -32.00M | -1.00M | -118.00M | | | | | -130.00M | 68.00M | 181.00M | -40.00M | 40.00M | 153.00M | 25.00M | -240.00M | 161.00M | -774.00M | -306.00M | 647.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -32.00M | -1.00M | -118.00M | | | | | -130.00M | 68.00M | 181.00M | -152.00M | 40.00M | 153.00M | 25.00M | -283.00M | 102.00M | -803.00M | -347.00M | 614.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.00M | -120.00M | 31.00M | -288.00M | 38.00M | 56.00M | 12.00M | -1.00M | -117.00M | 51.00M | 169.00M | -22.00M | 59.00M | 169.00M | 54.00M | 1,863.00M | 102.00M | -803.00M | -347.00M | 614.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61 | -0.62 | 0.23 | -1.21 | 0.27 | 0.40 | 0.08 | -0.01 | -0.82 | 0.36 | 1.18 | -0.18 | 0.35 | 0.99 | 0.32 | 10.83 | -1.42 | 14.93 | -4.30 | -9.52 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61 | -0.62 | 0.22 | -2.04 | 0.27 | 0.38 | 0.08 | -0.01 | -0.82 | 0.35 | 1.15 | -0.18 | 0.34 | 0.97 | 0.31 | 10.67 | -1.42 | 14.81 | -4.30 | -9.44 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.00M | 141.00M | 141.00M | 141.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 143.00M | 144.00M | 150.00M | 171.00M | 171.00M | 171.00M | 172.00M | 169.00M | 165.00M | 165.00M | 164.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.00M | -76.00M | 101.00M | -266.00M | 96.00M | 106.00M | -11.00M | 19.00M | -141.00M | 94.00M | 218.00M | -25.00M | 52.00M | 176.00M | 49.00M | 186.00M | 91.00M | -26.00M | -496.00M | 53.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 17.00M | 37.00M | 14.00M | 16.00M | 13.00M | 14.00M | 16.00M | 16.00M | 16.00M | 14.00M | 13.00M | 13.00M | 11.00M | 11.00M | 11.00M | 12.00M | 9.00M | 11.00M | 11.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00% | -2.27% | 42.65% | 9.55% | 35.63% | 30.48% | 900.00% | 164.00% | -30.00% | 48.09% | 30.38% | 266.67% | 56.04% | 28.50% | 70.93% | 208.11% | -49.07% | -8,500.00% | 36.65% | -798.61% |