|
Revenue
|
4,856.00M | 4,927.00M | 4,771.00M | 4,751.00M | 4,579.00M | 4,556.00M | 4,431.00M | 4,288.00M | 4,179.00M | 4,303.00M | 4,255.00M | 4,193.00M | 4,073.00M | 3,936.00M | 3,850.00M | 3,739.00M | 3,774.00M | 3,744.00M | 3,800.00M | 3,743.00M | 3,721.00M | 3,859.00M |
|
Cost of Revenue
|
4,332.00M | 4,261.00M | 4,318.00M | 4,162.00M | 4,071.00M | 3,999.00M | 3,824.00M | 3,677.00M | 3,613.00M | 3,596.00M | 3,612.00M | 3,449.00M | 3,422.00M | 3,184.00M | 3,134.00M | 2,934.00M | 3,024.00M | 2,981.00M | 2,975.00M | 2,947.00M | 2,920.00M | 3,016.00M |
|
Gross Profit
|
524.00M | 666.00M | 453.00M | 589.00M | 508.00M | 557.00M | 607.00M | 611.00M | 566.00M | 707.00M | 643.00M | 744.00M | 651.00M | 752.00M | 716.00M | 805.00M | 750.00M | 763.00M | 825.00M | 796.00M | 801.00M | 843.00M |
|
Amortization - Intangibles
|
| | | 351.00M | 321.00M | 312.00M | 326.00M | 308.00M | 301.00M | 336.00M | 300.00M | 333.00M | 313.00M | 322.00M | 319.00M | 317.00M | 347.00M | 333.00M | 311.00M | 315.00M | 312.00M | 320.00M |
|
Depreciation & Amortization - Total
|
| | 339.00M | 331.00M | 335.00M | 294.00M | 246.00M | 228.00M | 221.00M | 232.00M | 219.00M | 210.00M | 220.00M | 207.00M | 195.00M | 127.00M | 150.00M | 195.00M | 189.00M | 191.00M | | 193.00M |
|
Research & Development
|
17.00M | | | | 14.00M | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
654.00M | 825.00M | 714.00M | 714.00M | 705.00M | 643.00M | 690.00M | 694.00M | 706.00M | 731.00M | 783.00M | 720.00M | 634.00M | 705.00M | 714.00M | 657.00M | 647.00M | 647.00M | 640.00M | 646.00M | 659.00M | 672.00M |
|
Restructuring Costs
|
-1.00M | -334.00M | 55.00M | 173.00M | 270.00M | 129.00M | 58.00M | 103.00M | 68.00M | 48.00M | 46.00M | 42.00M | 48.00M | -77.00M | -58.00M | 20.00M | 1.00M | -148.00M | 3.00M | | | 38.00M |
|
Operating Expenses
|
670.00M | 491.00M | 1,108.00M | 1,218.00M | 1,324.00M | 1,066.00M | 994.00M | 1,025.00M | 995.00M | 1,011.00M | 1,048.00M | 972.00M | 902.00M | 835.00M | 851.00M | 804.00M | 798.00M | 694.00M | 832.00M | 837.00M | 659.00M | 903.00M |
|
Operating Income
|
-146.00M | 175.00M | -655.00M | -629.00M | -816.00M | -509.00M | -387.00M | -414.00M | -429.00M | -304.00M | -405.00M | -228.00M | -251.00M | -83.00M | -135.00M | 1.00M | -48.00M | 69.00M | -7.00M | -41.00M | 142.00M | -60.00M |
|
EBIT
|
-146.00M | 175.00M | -655.00M | -629.00M | -816.00M | -509.00M | -387.00M | -414.00M | -429.00M | -304.00M | -405.00M | -228.00M | -251.00M | -83.00M | -135.00M | 1.00M | -48.00M | 69.00M | -7.00M | -41.00M | 142.00M | -60.00M |
|
EBT
|
-170.00M | -710.00M | -403.00M | -313.00M | -466.00M | -720.00M | -255.00M | -205.00M | -219.00M | -138.00M | -980.00M | -109.00M | -109.00M | 53.00M | -513.00M | 64.00M | -5.00M | 258.00M | 276.00M | 92.00M | 98.00M | 91.00M |
|
Tax Provisions
|
68.00M | 4.00M | 91.00M | 76.00M | 224.00M | 11.00M | -43.00M | 45.00M | 61.00M | -32.00M | 450.00M | 32.00M | 33.00M | 65.00M | 41.00M | 53.00M | 38.00M | 43.00M | 50.00M | 36.00M | 30.00M | 34.00M |
|
Profit After Tax
|
-238.00M | -714.00M | -494.00M | -389.00M | -690.00M | -731.00M | -229.00M | -250.00M | -281.00M | -106.00M | -737.00M | -141.00M | -142.00M | -12.00M | -45.00M | 11.00M | -43.00M | 215.00M | 69.00M | 56.00M | 68.00M | 57.00M |
|
Income from Continuing Operations
|
-238.00M | -714.00M | -494.00M | -389.00M | -690.00M | -731.00M | -212.00M | -250.00M | -280.00M | -106.00M | -1430.00M | -141.00M | -142.00M | -12.00M | -554.00M | 11.00M | -43.00M | 215.00M | 226.00M | 56.00M | 68.00M | 57.00M |
|
Consolidated Net Income
|
-238.00M | -714.00M | -494.00M | -389.00M | -690.00M | -731.00M | -212.00M | -250.00M | -280.00M | -106.00M | -1430.00M | -141.00M | -142.00M | -12.00M | -554.00M | 11.00M | -43.00M | 215.00M | 226.00M | 56.00M | 68.00M | 57.00M |
|
Income towards Parent Company
|
-238.00M | -714.00M | -494.00M | -389.00M | -690.00M | -731.00M | -212.00M | -250.00M | -280.00M | -106.00M | -1430.00M | -141.00M | -142.00M | -12.00M | -554.00M | 11.00M | -43.00M | 215.00M | 226.00M | 56.00M | 68.00M | 57.00M |
|
Net Income towards Common Stockholders
|
-238.00M | -714.00M | -494.00M | -389.00M | -690.00M | -731.00M | -212.00M | -250.00M | -280.00M | -106.00M | -1430.00M | -141.00M | -142.00M | -12.00M | -554.00M | 11.00M | -43.00M | 215.00M | 226.00M | 56.00M | 68.00M | 57.00M |
|
EPS (Basic)
|
| -3.19 | -2.20 | -1.74 | -3.08 | -3.26 | -0.94 | -1.11 | -1.24 | -0.47 | -3.25 | -0.62 | -0.62 | -0.05 | -0.19 | 0.05 | -0.19 | 0.93 | 0.30 | 0.24 | 0.29 | 0.25 |
|
EPS (Weighted Average and Diluted)
|
| -3.19 | -2.20 | -1.74 | -3.08 | -3.26 | -0.94 | -1.11 | -1.24 | -0.47 | -3.25 | -0.62 | -0.62 | -0.05 | -0.19 | 0.05 | -0.19 | 0.89 | 0.28 | 0.23 | 0.29 | 0.25 |
|
Shares Outstanding (Weighted Average)
|
| 224.10M | 224.10M | 224.10M | 224.10M | 224.10M | 224.40M | 225.30M | 226.80M | 227.00M | 226.70M | 227.90M | 229.10M | 229.60M | 229.20M | 230.50M | 231.60M | 232.20M | 231.50M | 230.20M | 230.60M | 229.50M |
|
Shares Outstanding (Diluted Average)
|
| 224.10M | 224.10M | 224.10M | 224.10M | 224.10M | 224.40M | 225.30M | 226.80M | 227.00M | 226.70M | 227.90M | 229.10M | 229.60M | 229.20M | 235.80M | 231.60M | 240.70M | 239.10M | 239.10M | 237.50M | 235.80M |
|
EBITDA
|
-146.00M | 175.00M | -316.00M | -298.00M | -481.00M | -215.00M | -141.00M | -186.00M | -208.00M | -72.00M | -186.00M | -18.00M | -31.00M | 124.00M | 60.00M | 128.00M | 102.00M | 264.00M | 182.00M | 150.00M | 142.00M | 133.00M |
|
Interest Expenses
|
16.00M | 16.00M | 14.00M | 15.00M | 17.00M | 18.00M | 21.00M | 20.00M | 19.00M | 27.00M | 29.00M | 29.00M | 31.00M | 31.00M | 30.00M | 28.00M | 25.00M | 24.00M | 23.00M | 19.00M | 20.00M | 21.00M |
|
Tax Rate
|
-40.00% | -0.56% | -22.58% | -24.28% | -48.07% | -1.53% | 16.86% | -21.95% | -27.85% | 23.19% | -45.92% | -29.36% | -30.28% | 122.64% | -7.99% | 82.81% | -760.00% | 16.67% | 18.12% | 39.13% | 30.61% | 37.36% |