|
Revenue (Quarter)
|
922.90M | 910.90M | 920.90M | 0.20M | 850.10M | 909.90M | 922.10M | 925.20M | 948.50M | 942.70M | 982.90M | 966.80M | 974.60M | 931.00M | 848.90M | 887.50M | 1,097.20M | 1,165.20M | 1,173.20M | 1,196.30M | 1,277.10M | 1,215.60M | 1,213.00M | 1,220.80M | 1,159.20M | 1,101.50M | 1,120.20M | 1,125.80M | 1,163.60M | 1,099.40M | 1,118.00M | 1,089.20M | 1,140.20M | 1,083.50M | 1,086.70M | 1,112.50M | 1,159.50M |
|
Cost of Revenue (Quarter)
|
| 170.50M | 165.00M | 168.90M | | 215.80M | 168.70M | 218.30M | 374.70M | 225.40M | 223.00M | 215.70M | -262.80M | 210.80M | 179.70M | 365.60M | 280.20M | 283.70M | 462.60M | 489.00M | -192.40M | 506.30M | 300.80M | 299.10M | 460.30M | 246.50M | 468.90M | 462.40M | 1,877.80M | 512.00M | 499.60M | 470.10M | 1,258.80M | 232.60M | 452.60M | 247.60M | 263.30M |
|
Gross Profit (Quarter)
|
| 740.40M | 755.90M | -168.70M | 850.10M | 694.10M | 753.40M | 706.90M | 573.80M | 717.30M | 759.90M | 751.10M | 1,237.40M | 720.20M | 669.20M | 521.90M | 817.00M | 881.50M | 710.60M | 707.30M | 1,469.50M | 709.30M | 912.20M | 921.70M | 698.90M | 855.00M | 651.30M | 663.40M | -714.20M | 587.40M | 618.40M | 619.10M | -118.60M | 850.90M | 634.10M | 864.90M | 896.20M |
|
Selling, General & Administrative (Quarter)
|
| 176.40M | 172.70M | 176.80M | | 191.50M | 190.30M | 189.00M | 197.40M | 193.40M | 209.00M | 205.80M | 191.10M | 195.30M | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs (Quarter)
|
| 13.40M | 10.40M | 354.90M | 328.90M | 33.70M | 12.90M | 8.80M | 585.10M | 20.50M | 6.50M | 208.30M | 32.90M | 18.80M | 298.70M | 14.00M | 43.80M | 2.20M | 17.00M | 22.10M | 623.70M | 7.80M | 568.60M | 7.00M | 35.80M | 29.70M | 40.80M | 11.10M | 5.30M | 6.60M | 25.60M | 521.40M | 36.10M | 15.70M | 517.20M | 17.30M | 68.00M |
|
Other Operating Expenses (Quarter)
|
| 586.30M | 582.40M | 582.10M | 768.60M | 586.40M | 594.70M | 588.60M | 109.00M | 3.00M | 623.90M | 622.40M | 611.90M | 609.10M | 756.20M | 786.90M | 972.90M | 982.00M | 983.20M | 1,038.20M | 1,074.60M | 1,023.80M | 1,000.50M | 1,062.10M | -606.90M | 965.20M | 944.00M | 952.00M | 1,045.30M | 1,000.00M | 981.60M | 164.70M | 705.30M | 661.20M | 902.50M | 661.80M | -632.20M |
|
Operating Expenses (Quarter)
|
| 776.10M | 765.50M | 1,113.80M | 1,097.50M | 811.60M | 797.90M | 786.40M | 1,333.40M | 829.40M | 839.40M | 1,036.50M | 835.90M | 823.20M | 1,054.90M | 800.90M | 1,016.70M | 984.20M | 1,000.20M | 1,060.30M | 1,698.30M | 1,031.60M | 1,569.10M | 1,069.10M | -571.10M | 994.90M | 984.80M | 963.10M | 1,050.60M | 1,006.60M | 1,007.20M | 686.10M | 741.40M | 676.90M | 1,419.70M | 679.10M | -564.20M |
|
Operating Income (Quarter)
|
141.20M | 134.80M | 155.40M | -205.70M | -247.40M | 98.30M | 124.20M | 138.80M | -384.90M | 113.30M | 143.50M | -69.70M | 166.70M | 107.80M | -206.00M | 86.60M | 103.30M | 181.00M | 173.00M | 136.00M | -421.20M | 184.00M | -356.10M | 151.70M | 106.90M | 106.60M | 135.40M | 162.70M | 113.00M | 92.80M | 110.80M | -379.60M | 99.20M | 128.10M | -333.00M | 187.50M | 125.60M |
|
EBIT (Quarter)
|
141.20M | 134.80M | 155.40M | -205.70M | -247.40M | 98.30M | 124.20M | 138.80M | -384.90M | 113.30M | 143.50M | -69.70M | 166.70M | 107.80M | -206.00M | 86.60M | 103.30M | 181.00M | 173.00M | 136.00M | -421.20M | 184.00M | -356.10M | 151.70M | 106.90M | 106.60M | 135.40M | 162.70M | 113.00M | 92.80M | 110.80M | -379.60M | 99.20M | 128.10M | -333.00M | 187.50M | 125.60M |
|
Non Operating Investment Income (Quarter)
|
| -27.30M | -9.20M | -78.60M | -55.00M | -41.50M | 115.10M | 8.90M | 12.30M | -69.00M | -79.00M | 51.40M | 79.40M | 17.40M | -179.00M | -78.10M | -113.00M | 114.90M | 57.30M | 292.00M | 99.90M | -33.70M | 283.30M | 135.40M | -25.60M | -59.10M | 64.40M | 47.50M | -87.00M | 46.40M | 23.90M | -31.30M | 43.10M | -62.90M | -24.70M | -9.60M | 77.20M |
|
Other Non Operating Income (Quarter)
|
| 14.50M | 3.00M | 43.50M | | -13.00M | 4.80M | -16.40M | -178.10M | | -9.50M | -3.50M | -6.80M | 6.80M | 19.10M | 0.20M | -10.60M | -23.30M | -44.40M | -136.20M | 0.40M | 96.60M | -0.40M | -1.80M | -69.50M | -1.70M | 1.30M | 0.30M | 74.20M | -0.30M | | -7.60M | 25.20M | -4.20M | | -8.80M | 3.30M |
|
Non Operating Income (Quarter)
|
| 6.00M | 3.00M | 4.40M | | -135.80M | 4.80M | -129.70M | 375.50M | 2.40M | -225.20M | -182.40M | -643.80M | -286.80M | 4.80M | 0.20M | -128.30M | -60.80M | -121.20M | -41.10M | 164.60M | -71.60M | -116.00M | -31.00M | -21.40M | -162.80M | 1.30M | -104.40M | 346.30M | -1.70M | -183.60M | 2.90M | -116.10M | -5.90M | -237.80M | 7.00M | -747.40M |
|
EBT (Quarter)
|
141.20M | 33.70M | 8.40M | -361.50M | -331.80M | -37.50M | 14.10M | 9.10M | -570.40M | -36.80M | -81.70M | -252.10M | 62.00M | -179.00M | -496.40M | -132.80M | -30.00M | 120.20M | 51.80M | 111.70M | -596.70M | 112.40M | -472.10M | 120.70M | 116.00M | -56.20M | 45.70M | 58.30M | -110.20M | 4.60M | -72.80M | -574.80M | -16.90M | -117.60M | -570.80M | 11.80M | 23.80M |
|
Tax Provisions (Quarter)
|
| 23.10M | 21.10M | -5.80M | | 16.80M | 42.00M | 27.90M | -34.90M | 4.40M | 30.00M | -182.40M | 48.80M | 5.60M | 4.00M | -43.00M | 4.20M | 30.00M | 42.50M | 40.00M | 61.60M | 23.00M | 39.70M | 39.00M | -15.80M | 11.90M | 29.60M | 10.00M | -27.50M | 5.10M | -36.00M | -146.00M | 176.30M | 9.10M | -156.00M | -4.00M | 52.20M |
|
Profit After Tax (Quarter)
|
-107.20M | -5.80M | -28.20M | -343.30M | -400.80M | -44.50M | -42.20M | -25.50M | -233.00M | -41.70M | -116.00M | 35.30M | 42.30M | -180.70M | -500.20M | -84.60M | -28.90M | 90.70M | 9.30M | 71.90M | -664.60M | 78.50M | -463.50M | 75.70M | 138.60M | -65.60M | 35.10M | 47.90M | -69.50M | -0.50M | -36.90M | -429.10M | -210.40M | -126.70M | -415.10M | 3.30M | -28.40M |
|
Income from Non-Controlling Interests (Quarter)
|
| 16.40M | 15.50M | -12.40M | -40.10M | -9.80M | 14.70M | 6.70M | -302.20M | 0.50M | 4.80M | -105.00M | -2.60M | -3.90M | -107.20M | -5.40M | -5.20M | 1.60M | -3.40M | -4.20M | -44.00M | 9.60M | -33.60M | 6.20M | -6.80M | -2.50M | -19.00M | -11.80M | 20.10M | | 5.80M | 6.70M | 17.20M | 9.70M | 8.20M | 12.60M | 26.40M |
|
Income from Continuing Operations (Quarter)
|
141.20M | 10.60M | -12.70M | -355.70M | -331.80M | -54.30M | -27.90M | -18.80M | -535.50M | -41.20M | -111.70M | -69.70M | 13.20M | -184.60M | -500.40M | -89.80M | -34.20M | 90.20M | 9.30M | 71.70M | -658.30M | 89.40M | -511.80M | 81.70M | 131.80M | -68.10M | 16.10M | 48.30M | -82.70M | -0.50M | -36.80M | -428.80M | -193.20M | -126.70M | -414.80M | 15.80M | -28.40M |
|
Consolidated Net Income (Quarter)
|
141.20M | 10.60M | -12.70M | -355.70M | -331.80M | -54.30M | -27.90M | -18.80M | -535.50M | -41.20M | -111.70M | -69.70M | 13.20M | -184.60M | -500.40M | -89.80M | -34.20M | 90.20M | 9.30M | 71.70M | -658.30M | 89.40M | -511.80M | 81.70M | 131.80M | -68.10M | 16.10M | 48.30M | -82.70M | -0.50M | -36.80M | -428.80M | -193.20M | -126.70M | -414.80M | 15.80M | -28.40M |
|
Income towards Parent Company (Quarter)
|
141.20M | 10.60M | -12.70M | -355.70M | -331.80M | -54.30M | -27.90M | -18.80M | -535.50M | -41.20M | -111.70M | -69.70M | 13.20M | -184.60M | -500.40M | -89.80M | -34.20M | 90.20M | 9.30M | 71.70M | -658.30M | 89.40M | -511.80M | 81.70M | 131.80M | -68.10M | 16.10M | 48.30M | -82.70M | -0.50M | -36.80M | -428.80M | -193.20M | -126.70M | -414.80M | 15.80M | -28.40M |
|
Net Income towards Common Stockholders (Quarter)
|
141.20M | 10.60M | -12.70M | -355.70M | -331.80M | -54.30M | -27.90M | -18.80M | -535.50M | -41.20M | -111.70M | -69.70M | 13.20M | -184.60M | -500.40M | -89.80M | -34.20M | 90.20M | 9.30M | 71.70M | -658.30M | 89.40M | -511.80M | 81.70M | 131.80M | -68.10M | 16.10M | 48.30M | -82.70M | -0.50M | -36.80M | -428.80M | -193.20M | -126.70M | -414.80M | 15.80M | -28.40M |
|
EPS (Basic) (Quarter)
|
-0.62 | -0.03 | -0.16 | -2.00 | -2.34 | -0.26 | -0.25 | -0.15 | -1.30 | -0.23 | -0.63 | 0.19 | 0.23 | -0.98 | -2.12 | -0.46 | -0.12 | 0.38 | 0.05 | 0.33 | -2.64 | 0.35 | -2.11 | 0.34 | 0.61 | -0.30 | 0.17 | 0.29 | -0.49 | 0.00 | -0.22 | -2.22 | -1.06 | -0.69 | -2.12 | 0.02 | -0.27 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | -0.11 | | | | -0.38 | | -0.98 | -2.12 | -0.46 | 0.08 | 0.38 | 0.05 | 0.32 | -2.63 | 0.35 | -2.11 | 0.34 | 0.61 | -0.30 | 0.16 | 0.29 | -0.49 | | -0.22 | -2.22 | -1.06 | -0.69 | -2.12 | 0.02 | -0.27 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
125.63M | 172.74M | 172.07M | 171.30M | 171.85M | 171.23M | 171.28M | 171.38M | 176.00M | 183.89M | 184.37M | 184.45M | 184.37M | 184.95M | 185.42M | 183.29M | 195.50M | 232.41M | 233.19M | 233.06M | 232.60M | 228.30M | 224.90M | 220.20M | 222.60M | 215.70M | 214.00M | 207.20M | 210.00M | 203.60M | 197.00M | 196.40M | 198.40M | 197.50M | 199.90M | 199.20M | 199.50M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | 171.30M | | | | 184.24M | | | | 185.38M | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
141.20M | 134.80M | 155.40M | -205.70M | -247.40M | 98.30M | 124.20M | 138.80M | -384.90M | 113.30M | 143.50M | -69.70M | 166.70M | 107.80M | -206.00M | 86.60M | 103.30M | 181.00M | 173.00M | 136.00M | -421.20M | 184.00M | -356.10M | 151.70M | 106.90M | 106.60M | 135.40M | 162.70M | 113.00M | 92.80M | 110.80M | -379.60M | 99.20M | 128.10M | -333.00M | 187.50M | 125.60M |
|
Interest Expenses (Quarter)
|
| 94.30M | 96.20M | 99.30M | | 102.50M | 109.40M | 110.20M | 121.60M | 115.70M | 119.80M | 123.90M | 139.80M | 143.30M | 135.30M | 129.90M | 124.90M | 126.40M | 133.70M | 137.10M | 130.20M | 129.70M | 136.90M | 149.20M | 140.90M | 146.60M | 149.10M | 152.30M | 153.70M | 155.90M | 156.20M | 159.20M | 156.40M | 158.30M | 165.40M | 164.30M | 168.40M |
|
Tax Rate (Quarter)
|
| 68.55% | 251.19% | 1.60% | | -44.80% | 297.87% | 306.59% | 6.12% | -11.96% | -36.72% | 72.35% | 78.71% | -3.13% | -0.81% | 32.38% | -14.00% | 24.96% | 82.05% | 35.81% | -10.32% | 20.46% | -8.41% | 32.31% | -13.62% | -21.17% | 64.77% | 17.15% | 24.95% | 110.87% | 49.45% | 25.40% | -1,043.20% | -7.74% | 27.33% | -33.90% | 219.33% |