|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,089.00M | 3,071.00M | 3,031.00M | 3,226.00M | 3,307.00M | 3,063.00M | 2,844.00M | 3,027.00M | 2,929.00M | 2,820.00M | 2,703.00M | 2,899.00M | | 2,925.00M | 2,771.00M | 2,843.00M | 2,764.00M | 2,694.00M | 2,589.00M | 2,741.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,179.00M | 1,981.00M | 2,050.00M | 2,081.00M | 2,171.00M | 2,062.00M | 1,975.00M | 2,063.00M | 1,996.00M | 1,896.00M | 1,843.00M | 1,875.00M | 1,821.00M | 1,873.00M | 1,791.00M | 1,808.00M | 1,734.00M | 1,711.00M | 1,699.00M | 1,723.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 910.00M | 1,090.00M | 981.00M | 1,145.00M | 1,136.00M | 1,001.00M | 869.00M | 964.00M | 933.00M | 924.00M | 860.00M | | -1068.00M | 1,052.00M | 980.00M | 1,035.00M | 1,030.00M | 983.00M | 890.00M | 1,018.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 195.00M | 185.00M | 186.00M | 184.00M | 182.00M | 175.00M | 171.00M | 172.00M | 170.00M | 167.00M | 168.00M | 153.00M | 146.00M | 143.00M | 143.00M | 145.00M | 146.00M | 134.00M | 146.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.00M | 156.00M | 166.00M | 157.00M | 158.00M | 145.00M | 143.00M | 161.00M | 161.00M | 157.00M | 157.00M | 166.00M | 173.00M | 162.00M | 170.00M | 164.00M | 182.00M | 174.00M | 174.00M | 166.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.00M | 436.00M | 450.00M | 459.00M | 456.00M | 413.00M | 440.00M | 454.00M | 445.00M | 444.00M | 444.00M | 490.00M | 493.00M | 495.00M | 517.00M | 461.00M | 483.00M | 421.00M | 469.00M | 427.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 6.00M | 7.00M | 2.00M | 7.00M | -4.00M | 7.00M | 52.00M | 7.00M | 2.00M | 7.00M | 3.00M | 2.00M | 1.00M | 23.00M | 17.00M | 21.00M | 16.00M | 16.00M | 6.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 9.00M | 5.00M | -5.00M | -10.00M | 6.00M | 2.00M | 366.00M | 1.00M | 335.00M | | -111.00M | | 2.00M | -7.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.00M | 598.00M | 623.00M | 618.00M | 621.00M | 554.00M | 590.00M | 667.00M | 613.00M | 603.00M | 608.00M | 659.00M | 668.00M | 658.00M | 710.00M | 642.00M | 686.00M | 611.00M | 659.00M | 599.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 298.00M | 173.00M | 341.00M | 213.00M | -1985.00M | 105.00M | 131.00M | 145.00M | 150.00M | -2536.00M | 199.00M | 191.00M | 249.00M | 127.00M | -903.00M | 198.00M | 226.00M | 97.00M | 273.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 298.00M | 173.00M | 341.00M | 213.00M | -1985.00M | 105.00M | 131.00M | 145.00M | 150.00M | -2536.00M | 199.00M | 191.00M | 249.00M | 127.00M | -903.00M | 198.00M | 226.00M | 97.00M | 273.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 26.00M | 14.00M | 16.00M | -6.00M | 33.00M | -17.00M | -17.00M | 11.00M | 9.00M | -17.00M | -1.00M | -15.00M | -28.00M | -182.00M | -20.00M | -10.00M | | -553.00M | -13.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 26.00M | 14.00M | 16.00M | -6.00M | 33.00M | -17.00M | -17.00M | 11.00M | 9.00M | -22.00M | -1.00M | -15.00M | -28.00M | -138.00M | -20.00M | -10.00M | -14.00M | -21.00M | -13.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 250.00M | 114.00M | 285.00M | 130.00M | -2035.00M | -5.00M | 14.00M | 50.00M | 59.00M | -2641.00M | 115.00M | 213.00M | 95.00M | -115.00M | -994.00M | 504.00M | 56.00M | 22.00M | 209.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 53.00M | 22.00M | 39.00M | 21.00M | 160.00M | 19.00M | 22.00M | 23.00M | 32.00M | -8.00M | 54.00M | 11.00M | 1.00M | -69.00M | 23.00M | -95.00M | 15.00M | -40.00M | 39.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 197.00M | 94.00M | 246.00M | 107.00M | -2197.00M | -24.00M | -9.00M | 27.00M | 25.00M | -2630.00M | 61.00M | 24.00M | 59.00M | -14.00M | -1017.00M | 599.00M | 40.00M | 18.00M | 170.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.00M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | | 2.00M | 1.00M | 1.00M | 2.00M | 1.00M | | 1.00M | | 1.00M | | 1.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 197.00M | 92.00M | 246.00M | 109.00M | -2195.00M | -24.00M | -8.00M | 27.00M | 27.00M | -2633.00M | 61.00M | 202.00M | 94.00M | -46.00M | -1017.00M | 599.00M | 41.00M | 62.00M | 170.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 197.00M | 92.00M | 246.00M | 109.00M | -2195.00M | -24.00M | -8.00M | 27.00M | 27.00M | -2633.00M | 61.00M | 202.00M | 94.00M | -46.00M | -1017.00M | 599.00M | 41.00M | 62.00M | 170.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 197.00M | 92.00M | 246.00M | 109.00M | -2195.00M | -24.00M | -8.00M | 27.00M | 27.00M | -2633.00M | 61.00M | 202.00M | 94.00M | -46.00M | -1017.00M | 599.00M | 41.00M | 62.00M | 170.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 197.00M | 92.00M | 246.00M | 109.00M | -2195.00M | -24.00M | -8.00M | 27.00M | 27.00M | -2633.00M | 60.00M | 170.00M | 58.00M | -14.00M | -1017.00M | -13.00M | 40.00M | 18.00M | 170.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11 | 0.76 | 0.36 | 0.96 | 0.43 | -8.60 | -0.10 | -0.04 | 0.11 | 0.10 | -10.30 | 0.05 | 0.67 | 0.23 | -0.05 | -3.98 | 2.39 | 0.16 | 0.07 | 0.66 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11 | 0.76 | 0.35 | 0.96 | 0.43 | -8.60 | -0.10 | -0.04 | 0.11 | 0.10 | -10.30 | 0.23 | 0.76 | 0.23 | -0.23 | -3.98 | 2.38 | 0.16 | 0.12 | 0.66 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.00M | 239.00M | 243.00M | 255.00M | 255.00M | 255.00M | 255.00M | 255.00M | 255.00M | 255.00M | 255.00M | 255.00M | 255.00M | 255.00M | 256.00M | 256.00M | 256.00M | 256.00M | 256.00M | 256.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.00M | 255.00M | 243.00M | 255.00M | 255.00M | 255.00M | 255.00M | 255.00M | 255.00M | 256.00M | 255.00M | 256.00M | 256.00M | 256.00M | 256.00M | 256.00M | 256.00M | 257.00M | 256.00M | 257.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.00M | -149.00M | -160.00M | 45.00M | -481.00M | -3174.00M | 971.00M | 274.00M | 86.00M | -454.00M | -2193.00M | -234.00M | 48.00M | 615.00M | -813.00M | -613.00M | 1,307.00M | -7.00M | 66.00M | 89.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 74.00M | 73.00M | 72.00M | 77.00M | 83.00M | 104.00M | 100.00M | 101.00M | 90.00M | 89.00M | 83.00M | 79.00M | 74.00M | 69.00M | 71.00M | 61.00M | 48.00M | 49.00M | 44.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.82% | 21.20% | 19.30% | 13.68% | 16.15% | -7.86% | -380.00% | 157.14% | 46.00% | 54.24% | 0.30% | 46.96% | 5.16% | 1.05% | 60.00% | -2.31% | -18.85% | 26.79% | -181.82% | 18.66% |