|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,461.00M | 1,536.00M | 1,843.00M | 2,499.00M | 1,714.00M | 1,616.00M | 1,626.00M | 1,608.00M | 1,703.00M | 1,753.00M | 1,770.00M | 1,730.00M | 1,818.00M | 1,847.00M | 1,937.00M | 2,108.00M | 2,055.00M | 1,952.00M | 1,931.00M | 1,885.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,293.00M | 1,329.00M | | -4258.00M | 2.00M | 1.00M | 1,401.00M | 5,731.00M | 1,458.00M | 1,502.00M | 1,526.00M | 1,493.00M | 1,570.00M | 1,577.00M | 1,647.00M | 1,817.00M | 1,757.00M | 1,662.00M | 1,661.00M | 1,595.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.00M | 207.00M | 193.00M | 238.00M | 196.00M | 201.00M | 225.00M | 206.00M | 245.00M | 251.00M | 244.00M | 237.00M | 248.00M | 270.00M | 290.00M | 291.00M | 298.00M | 290.00M | 270.00M | 290.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | 103.00M | 91.00M | 110.00M | 107.00M | 105.00M | 103.00M | 105.00M | 124.00M | 119.00M | 127.00M | 117.00M | 121.00M | 129.00M | 140.00M | 153.00M | 145.00M | 146.00M | 149.00M | 143.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 3.00M | 3.00M | 5.00M | 1.00M | | 1.00M | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.00M | 3.00M | 1.00M | | 22.00M | | -22.00M | | -144.00M | | -8.00M | 9.00M | -1.00M | -4.00M | -4.00M | | -1.00M | | -3.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.00M | 106.00M | 94.00M | 115.00M | 108.00M | 105.00M | 104.00M | 105.00M | 124.00M | 119.00M | 127.00M | 117.00M | 121.00M | 129.00M | 140.00M | 153.00M | 145.00M | 146.00M | 149.00M | 143.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | -88.00M | 101.00M | 129.00M | -31.00M | 127.00M | 125.00M | 122.00M | 144.00M | 10.00M | 147.00M | 148.00M | 166.00M | 180.00M | 173.00M | 140.00M | 195.00M | 194.00M | 191.00M | 191.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | -88.00M | 101.00M | 129.00M | -31.00M | 127.00M | 125.00M | 122.00M | 144.00M | 10.00M | 147.00M | 148.00M | 166.00M | 180.00M | 173.00M | 140.00M | 195.00M | 194.00M | 191.00M | 191.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 2.00M | -1.00M | -7.00M | | 5.00M | -2.00M | 9.00M | -2.00M | -1.00M | 2.00M | -4.00M | -6.00M | -2.00M | -2.00M | 3.00M | 3.00M | -8.00M | | -1.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 2.00M | -1.00M | -7.00M | | 5.00M | -2.00M | 9.00M | -2.00M | -1.00M | 2.00M | -4.00M | -6.00M | -2.00M | -2.00M | 3.00M | 3.00M | -8.00M | | -1.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | -106.00M | 80.00M | 105.00M | -51.00M | 127.00M | 100.00M | 108.00M | 116.00M | -334.00M | 5.00M | 48.00M | 129.00M | 146.00M | 134.00M | 99.00M | 157.00M | 145.00M | 152.00M | 153.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 40.00M | 20.00M | 34.00M | 19.00M | 33.00M | 27.00M | 13.00M | 30.00M | 16.00M | 23.00M | 26.00M | 35.00M | 40.00M | 32.00M | 22.00M | 42.00M | 39.00M | 34.00M | 40.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | -149.00M | 57.00M | 78.00M | -70.00M | 94.00M | 74.00M | 93.00M | 86.00M | -351.00M | -21.00M | 22.00M | 94.00M | 106.00M | 100.00M | 72.00M | 116.00M | 58.00M | 116.00M | 62.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | -193.00M | -1.00M | 5.00M | -118.00M | 10.00M | 5.00M | 23.00M | 23.00M | 23.00M | 32.00M | 36.00M | 30.00M | 40.00M | 27.00M | 10.00M | 42.00M | 51.00M | 70.00M | 47.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 3.00M | 3.00M | 1.00M | 1.00M | | -1.00M | 2.00M | | 1.00M | 3.00M | | 1.00M | | | -2.00M | -1.00M | -16.00M | | -1.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | -146.00M | 60.00M | 71.00M | -70.00M | 94.00M | 73.00M | 95.00M | 86.00M | -350.00M | -18.00M | 22.00M | 94.00M | 106.00M | 102.00M | 77.00M | 115.00M | 106.00M | 118.00M | 113.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | -146.00M | 60.00M | 71.00M | -70.00M | 94.00M | 73.00M | 95.00M | 86.00M | -350.00M | -18.00M | 22.00M | 94.00M | 1.00M | | 1.00M | 115.00M | -48.00M | -1.00M | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | -146.00M | 60.00M | 71.00M | -70.00M | 94.00M | 73.00M | 95.00M | 86.00M | -350.00M | -18.00M | 22.00M | 94.00M | 1.00M | | 1.00M | 115.00M | -48.00M | -1.00M | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | -146.00M | 60.00M | 71.00M | -70.00M | 94.00M | 73.00M | 95.00M | 86.00M | -350.00M | -18.00M | 22.00M | 94.00M | 1.00M | | 1.00M | 115.00M | -48.00M | -1.00M | |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35 | -1.06 | 0.41 | 0.49 | -0.51 | 0.68 | 0.53 | 0.67 | 0.62 | -2.60 | -0.16 | 0.14 | 0.69 | 0.79 | 0.75 | 0.56 | 0.88 | 0.56 | 0.91 | 0.87 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33 | -1.06 | 0.38 | 0.49 | -0.51 | 0.61 | 0.49 | 0.61 | 0.56 | -2.60 | -0.16 | 0.14 | 0.69 | 0.79 | 0.75 | 0.56 | 0.88 | 0.56 | 0.90 | 0.59 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.00M | 141.00M | 140.00M | 140.00M | 140.00M | 139.00M | 139.00M | 139.00M | 137.00M | 135.00M | 135.00M | 135.00M | 135.00M | 134.00M | 133.00M | 134.00M | 132.00M | 129.00M | 130.00M | 129.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | 141.00M | 141.00M | 141.00M | 140.00M | 156.00M | 156.00M | 156.00M | 154.00M | 136.00M | 136.00M | 135.00M | 135.00M | 135.00M | 134.00M | 134.00M | 132.00M | 129.00M | 130.00M | 129.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | -88.00M | 101.00M | 129.00M | -31.00M | 127.00M | 125.00M | 122.00M | 144.00M | 10.00M | 147.00M | 148.00M | 166.00M | 180.00M | 173.00M | 140.00M | 195.00M | 194.00M | 191.00M | 191.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 20.00M | 20.00M | 21.00M | 20.00M | 21.00M | 23.00M | 23.00M | 26.00M | 29.00M | 30.00M | 30.00M | 31.00M | 32.00M | 37.00M | 44.00M | 41.00M | 41.00M | 39.00M | 37.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.37% | -37.74% | 25.00% | 32.38% | -37.25% | 25.98% | 27.00% | 12.04% | 25.86% | -4.79% | 460.00% | 54.17% | 27.13% | 27.40% | 23.88% | 22.22% | 26.75% | 26.90% | 22.37% | 26.14% |