|
Revenue
|
1,346.00M | 1,329.00M | 1,334.00M | 1,328.00M | 1,338.00M | 1,335.00M | 1,339.00M | 1,292.00M | 1,350.00M | 1,377.00M |
|
Cost of Revenue
|
905.00M | 899.00M | 896.00M | 884.00M | 891.00M | 897.00M | 906.00M | 876.00M | 920.00M | 932.00M |
|
Gross Profit
|
441.00M | 430.00M | 438.00M | 444.00M | 447.00M | 438.00M | 433.00M | 416.00M | 430.00M | 445.00M |
|
Amortization - Intangibles
|
52.00M | 51.00M | 53.00M | 53.00M | 55.00M | 54.00M | 55.00M | 54.00M | 54.00M | 56.00M |
|
Depreciation & Amortization - Total
|
136.00M | 137.00M | 150.00M | 158.00M | 164.00M | 156.00M | 181.00M | 158.00M | 170.00M | 174.00M |
|
Selling, General & Administrative
|
124.00M | 122.00M | 141.00M | 124.00M | 127.00M | 143.00M | 145.00M | 154.00M | 143.00M | 145.00M |
|
Restructuring Costs
|
3.00M | 4.00M | 21.00M | | 15.00M | 8.00M | 34.00M | -21.00M | 3.00M | |
|
Other Operating Expenses
|
972.00M | 969.00M | 964.00M | 945.00M | 958.00M | 1,543.00M | 1,000.00M | 945.00M | 1,011.00M | 1,023.00M |
|
Operating Expenses
|
1,235.00M | 1,232.00M | 1,276.00M | 1,227.00M | 1,264.00M | 1,850.00M | 1,360.00M | 1,236.00M | 1,327.00M | 1,342.00M |
|
Operating Income
|
111.00M | 97.00M | 58.00M | 101.00M | 74.00M | -515.00M | -21.00M | 56.00M | 23.00M | 35.00M |
|
EBIT
|
111.00M | 97.00M | 58.00M | 101.00M | 74.00M | -515.00M | -21.00M | 56.00M | 23.00M | 35.00M |
|
Interest & Investment Income
|
-116.00M | -126.00M | -133.00M | -139.00M | -148.00M | -82.00M | -61.00M | -60.00M | -67.00M | -68.00M |
|
Other Non Operating Income
|
-3.00M | -19.00M | | -11.00M | 2.00M | 14.00M | -12.00M | 16.00M | 26.00M | -57.00M |
|
Non Operating Income
|
-119.00M | -152.00M | -121.00M | -159.00M | -147.00M | -73.00M | -100.00M | -48.00M | -37.00M | -136.00M |
|
EBT
|
-8.00M | -55.00M | -63.00M | -58.00M | -73.00M | -588.00M | -121.00M | 8.00M | -14.00M | -101.00M |
|
Tax Provisions
|
| -5.00M | -6.00M | -10.00M | 7.00M | -45.00M | -41.00M | 8.00M | -7.00M | 11.00M |
|
Profit After Tax
|
-8.00M | -50.00M | -57.00M | -48.00M | -80.00M | -543.00M | -80.00M | | -7.00M | -112.00M |
|
Equity Income
|
| -2.00M | -1.00M | -2.00M | -1.00M | | -3.00M | -4.00M | 3.00M | -2.00M |
|
Income from Non-Controlling Interests
|
-3.00M | -21.00M | -1.00M | -16.00M | -15.00M | -58.00M | -34.00M | 5.00M | 17.00M | -16.00M |
|
Income from Continuing Operations
|
-8.00M | -50.00M | -57.00M | -48.00M | -80.00M | -543.00M | -80.00M | | -7.00M | -112.00M |
|
Consolidated Net Income
|
-8.00M | -50.00M | -57.00M | -48.00M | -80.00M | -543.00M | -80.00M | | -7.00M | -112.00M |
|
Income towards Parent Company
|
-8.00M | -50.00M | -57.00M | -48.00M | -80.00M | -543.00M | -80.00M | | -7.00M | -112.00M |
|
Net Income towards Common Stockholders
|
-8.00M | -50.00M | -57.00M | -48.00M | -80.00M | -543.00M | -80.00M | | -7.00M | -112.00M |
|
EPS (Basic)
|
-0.08 | -0.26 | -0.35 | -0.28 | -0.46 | -2.44 | -0.42 | 0.01 | -0.03 | -0.44 |
|
EPS (Weighted Average and Diluted)
|
-0.08 | -0.26 | -0.35 | -0.28 | -0.46 | -2.44 | -0.42 | 0.01 | -0.03 | -0.44 |
|
Shares Outstanding (Weighted Average)
|
162.00M | 162.00M | 162.00M | 162.00M | 162.00M | 210.00M | 191.00M | 228.00M | 229.00M | 228.00M |
|
Shares Outstanding (Diluted Average)
|
162.00M | 162.00M | 162.00M | 162.00M | 162.00M | 210.00M | 191.00M | 228.00M | 229.00M | 228.00M |
|
EBITDA
|
31.00M | -138.00M | 2.00M | -119.00M | -105.00M | -474.00M | -320.00M | 47.00M | 163.00M | -152.00M |
|
Tax Rate
|
| 9.09% | 9.52% | 17.24% | -9.59% | 7.65% | 33.88% | 100.00% | 50.00% | -10.89% |