|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438.00M | 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 |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.00M | 174.00M | 208.00M | 112.00M | 194.00M | 229.00M | 697.00M | 1,957.00M | 749.00M | 789.00M | 764.00M | 197.00M | 274.00M | 238.00M | | 115.00M | | 219.00M | | 823.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.00M | 489.00M | 643.00M | 964.00M | 1,085.00M | 1,254.00M | 844.00M | -369.00M | 931.00M | 916.00M | 858.00M | 1,463.00M | 1,440.00M | 1,465.00M | 1,629.00M | 1,487.00M | 1,718.00M | 1,589.00M | 1,786.00M | 966.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00M | 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 |
|
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 |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.00M | 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 |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.00M | 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 |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -432.00M | -244.00M | -201.00M | -145.00M | -172.00M | -59.00M | -552.00M | -1902.00M | -673.00M | -686.00M | -658.00M | -186.00M | -234.00M | -88.00M | 104.00M | -35.00M | 103.00M | -161.00M | 98.00M | -734.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -432.00M | -244.00M | -201.00M | -145.00M | -172.00M | -59.00M | -552.00M | -1902.00M | -673.00M | -686.00M | -658.00M | -186.00M | -234.00M | -88.00M | 104.00M | -35.00M | 103.00M | -161.00M | 98.00M | -734.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 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 |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 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 |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 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 |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -118.00M | 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 |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | 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 |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -304.00M | -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 | -49.00M | -22.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | -34.00M | -12.00M | 20.00M | -9.00M | 1.00M | 2.00M | 11.00M | -2.00M | -1.00M | 7.00M | -5.00M | 75.00M | -30.00M | -13.00M | -1.00M | -12.00M | 6.00M | -34.00M | -6.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -1.00M | -1.00M | 1.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -304.00M | -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 |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -304.00M | -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 |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -304.00M | -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 |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -304.00M | -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 |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.99 | -0.08 | 1.17 | -0.24 | -0.67 | 1.88 | 0.25 | 2.71 | 0.55 | 0.64 | 0.65 | 0.26 | 5.08 | 3.55 | 4.75 | -0.39 | 0.20 | -0.03 | -0.51 | -0.21 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.99 | -0.08 | 1.15 | -0.24 | -0.67 | 1.85 | 0.25 | 2.65 | 0.53 | 0.63 | 0.63 | 0.25 | 4.93 | 3.46 | 4.63 | -0.39 | 0.19 | -0.03 | -0.51 | -0.21 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.53M | 101.90M | 102.30M | 103.97M | 110.17M | 109.95M | 109.73M | 109.09M | 106.39M | 105.96M | 104.34M | 104.86M | 102.78M | 101.94M | 99.15M | 99.79M | 95.98M | 95.78M | 95.51M | 95.50M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -349.00M | 10.00M | -201.00M | -145.00M | -59.00M | 172.00M | -552.00M | -1902.00M | 77.00M | 85.00M | -658.00M | -186.00M | 500.00M | 323.00M | 104.00M | -35.00M | 103.00M | -161.00M | 98.00M | -734.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 42.00M | 40.00M | 40.00M | 40.00M | 38.00M | 38.00M | 34.00M | 33.00M | 31.00M | 41.00M | 40.00M | 38.00M | 40.00M | 50.00M | 52.00M | 66.00M | 74.00M | 90.00M | 87.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -157.63% | 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% |