|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.00M | 851.00M | 1,076.00M | 1,279.00M | 1,483.00M | 1,541.00M | 1,588.00M | 1,680.00M | 1,705.00M | 1,622.00M | 1,660.00M | 1,714.00M | 1,703.00M | 1,629.00M | 1,602.00M | 1,718.00M | 1,808.00M | 1,786.00M | 1,789.00M | 1,748.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M | 112.00M | 556.00M | 229.00M | 186.00M | -586.00M | 240.00M | 789.00M | 256.00M | -669.00M | 270.00M | 257.00M | 228.00M | -767.00M | 206.00M | 220.00M | | -786.00M | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.00M | 643.00M | 964.00M | 723.00M | 1,254.00M | 1,355.00M | 2,174.00M | 1,440.00M | 916.00M | 1,366.00M | 2,329.00M | 1,444.00M | 1,446.00M | 1,401.00M | 2,369.00M | 1,512.00M | 1,588.00M | 1,786.00M | 2,575.00M | 1,748.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00M | 69.00M | 116.00M | 111.00M | 76.00M | 108.00M | 140.00M | 157.00M | 134.00M | 122.00M | 167.00M | 169.00M | 117.00M | 126.00M | 136.00M | 126.00M | 152.00M | 138.00M | 139.00M | 130.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 10.00M | 8.00M | 11.00M | 8.00M | 10.00M | 8.00M | 16.00M | 23.00M | 82.00M | 25.00M | 43.00M | 16.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 647.00M | 775.00M | 993.00M | 1,146.00M | 1,237.00M | 1,288.00M | 1,393.00M | 1,443.00M | 1,458.00M | 1,386.00M | 1,471.00M | 1,497.00M | 1,426.00M | 1,391.00M | 1,370.00M | 1,466.00M | 1,516.00M | 1,525.00M | 1,518.00M | 1,484.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 733.00M | 844.00M | 1,109.00M | 1,257.00M | 1,313.00M | 1,396.00M | 1,533.00M | 1,604.00M | 1,602.00M | 1,516.00M | 1,649.00M | 1,674.00M | 1,553.00M | 1,525.00M | 1,522.00M | 1,615.00M | 1,750.00M | 1,688.00M | 1,700.00M | 1,630.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.00M | -201.00M | -145.00M | -534.00M | -59.00M | -41.00M | 641.00M | -164.00M | -686.00M | -150.00M | 680.00M | -230.00M | -107.00M | -124.00M | 847.00M | -103.00M | -162.00M | 98.00M | 875.00M | 118.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.00M | -201.00M | -145.00M | -534.00M | -59.00M | -41.00M | 641.00M | -164.00M | -686.00M | -150.00M | 680.00M | -230.00M | -107.00M | -124.00M | 847.00M | -103.00M | -162.00M | 98.00M | 875.00M | 118.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 307.00M | 2.00M | | 251.00M | -1.00M | 13.00M | | | 18.00M | | 403.00M | 350.00M | 514.00M | -22.00M | | -2.00M | | -13.00M | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | -1.00M | 8.00M | -31.00M | -46.00M | -12.00M | 14.00M | 18.00M | 17.00M | -9.00M | 29.00M | 24.00M | 4.00M | 18.00M | 3.00M | -12.00M | 31.00M | 22.00M | 9.00M | -12.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | -3.00M | -53.00M | -10.00M | -19.00M | -24.00M | 19.00M | 48.00M | 12.00M | 26.00M | 31.00M | 54.00M | 28.00M | 70.00M | 105.00M | 43.00M | 29.00M | -4.00M | 33.00M | 50.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 258.00M | -102.00M | -71.00M | 312.00M | 63.00M | 59.00M | 105.00M | 95.00M | 101.00M | 9.00M | 541.00M | 462.00M | 608.00M | -48.00M | 52.00M | 38.00M | -17.00M | 8.00M | 57.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 138.00M | -73.00M | 2.00M | 106.00M | 35.00M | -235.00M | 47.00M | 27.00M | 33.00M | -17.00M | 19.00M | 103.00M | 137.00M | 8.00M | 28.00M | 42.00M | 33.00M | 27.00M | 16.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 120.00M | -29.00M | -59.00M | 172.00M | 28.00M | 294.00M | 77.00M | 85.00M | 68.00M | 26.00M | 522.00M | 359.00M | 471.00M | -56.00M | 20.00M | -4.00M | -50.00M | -20.00M | 38.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -1.00M | -1.00M | 1.00M | 3.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 120.00M | -29.00M | -73.00M | 206.00M | 28.00M | 294.00M | 58.00M | 68.00M | 68.00M | 26.00M | 522.00M | 359.00M | 471.00M | -56.00M | 24.00M | -4.00M | -50.00M | -19.00M | 41.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 120.00M | -29.00M | -73.00M | 206.00M | 28.00M | 294.00M | 58.00M | 68.00M | 68.00M | 26.00M | 522.00M | 359.00M | 471.00M | -56.00M | 24.00M | -4.00M | -50.00M | -19.00M | 41.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 120.00M | -29.00M | -73.00M | 206.00M | 28.00M | 294.00M | 58.00M | 68.00M | 68.00M | 26.00M | 522.00M | 359.00M | 471.00M | -56.00M | 24.00M | -4.00M | -50.00M | -19.00M | 41.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 120.00M | -29.00M | -73.00M | 206.00M | 28.00M | 294.00M | 58.00M | 68.00M | 68.00M | 26.00M | 522.00M | 359.00M | 471.00M | -56.00M | 24.00M | -4.00M | -50.00M | -19.00M | 41.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09 | 1.17 | -0.28 | -0.66 | 1.87 | 0.26 | 2.69 | 0.55 | 0.64 | 0.65 | 0.25 | 5.08 | 3.55 | 4.75 | -0.56 | 0.25 | -0.04 | -0.52 | -0.20 | 0.43 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09 | 1.15 | -0.28 | -0.66 | 1.84 | 0.25 | 2.64 | 0.53 | 0.63 | 0.64 | 0.24 | 4.93 | 3.46 | 4.63 | -0.55 | 0.24 | -0.04 | -0.52 | -0.20 | 0.42 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.90M | 102.30M | 103.97M | 110.17M | 109.95M | 109.08M | 109.09M | 106.39M | 105.53M | 104.34M | 104.86M | 102.78M | 101.11M | 99.15M | 99.79M | 95.98M | 95.58M | 95.51M | 95.50M | 94.48M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.90M | 103.99M | 103.97M | 110.17M | 111.93M | 111.02M | 111.26M | 108.93M | 107.98M | 106.86M | 107.73M | 105.90M | 103.70M | 101.69M | 102.42M | 98.06M | 95.58M | 95.51M | 95.50M | 96.88M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.00M | -201.00M | -145.00M | -534.00M | -59.00M | -41.00M | 641.00M | -164.00M | -686.00M | -150.00M | 680.00M | -230.00M | -107.00M | -124.00M | 847.00M | -103.00M | -162.00M | 98.00M | 875.00M | 118.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 40.00M | 40.00M | 40.00M | 38.00M | 38.00M | 22.00M | 33.00M | 31.00M | 41.00M | 40.00M | 39.00M | 40.00M | 50.00M | 65.00M | 66.00M | 74.00M | 90.00M | 87.00M | 65.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00% | 53.49% | 71.57% | -2.82% | 33.97% | 55.56% | -398.31% | 44.76% | 28.42% | 32.67% | -188.89% | 3.51% | 22.29% | 22.53% | -16.67% | 53.85% | 110.53% | -194.12% | 337.50% | 28.07% |