|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,609.00M | 1,587.00M | 1,692.00M | 1,778.00M | 1,693.00M | 1,693.00M | 1,831.00M | 1,890.00M | 1,743.00M | 1,641.00M | 1,593.00M | 1,729.00M | 1,679.00M | 1,529.00M | 1,567.00M | 1,706.00M | 1,653.00M | 1,500.00M | 1,540.00M | 1,668.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,307.00M | 1,350.00M | 1,388.00M | 1,453.00M | 1,368.00M | 1,434.00M | 1,347.00M | 1,474.00M | 1,379.00M | 1,410.00M | 1,275.00M | 1,426.00M | 1,464.00M | 1,321.00M | 1,287.00M | 1,407.00M | 1,353.00M | 1,270.00M | 1,341.00M | 1,454.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.00M | 237.00M | 304.00M | 325.00M | 325.00M | 259.00M | 484.00M | 416.00M | 364.00M | 231.00M | 318.00M | 303.00M | 215.00M | 208.00M | 280.00M | 299.00M | 300.00M | 230.00M | 199.00M | 214.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 8.00M | 8.00M | 8.00M | 8.00M | 9.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 7.00M | 7.00M | 7.00M | 6.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 25.00M | 23.00M | 20.00M | 14.00M | 23.00M | 19.00M | 22.00M | 24.00M | 26.00M | 21.00M | 20.00M | 20.00M | 18.00M | 13.00M | 11.00M | 8.00M | 9.00M | 9.00M | 9.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.00M | 108.00M | 119.00M | 123.00M | 128.00M | 125.00M | 147.00M | 143.00M | 134.00M | 116.00M | 123.00M | 110.00M | 103.00M | 108.00M | 109.00M | 106.00M | 105.00M | 116.00M | 99.00M | 75.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 14.00M | | | | | | | | | | | 83.00M | 123.00M | 82.00M | 108.00M | 61.00M | 191.00M | 38.00M | 17.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | 84.00M | 55.00M | 182.00M | 153.00M | -19.00M | -10.00M | -9.00M | -86.00M | -476.00M | -4.00M | -12.00M | -82.00M | -128.00M | -82.00M | -118.00M | -69.00M | -190.00M | -91.00M | -900.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.00M | 147.00M | 142.00M | 143.00M | 142.00M | 148.00M | 166.00M | 165.00M | 158.00M | 142.00M | 144.00M | 130.00M | 206.00M | 249.00M | 204.00M | 225.00M | 174.00M | 316.00M | 146.00M | 101.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 72.00M | 170.00M | 328.00M | 278.00M | 29.00M | 270.00M | 154.00M | 82.00M | 687.00M | 117.00M | 104.00M | -57.00M | 585.00M | 18.00M | 7.00M | 58.00M | 763.00M | -53.00M | -827.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 72.00M | 170.00M | 328.00M | 278.00M | 29.00M | 270.00M | 154.00M | 82.00M | 687.00M | 117.00M | 104.00M | -57.00M | 585.00M | 18.00M | 7.00M | 58.00M | 763.00M | -53.00M | -827.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 34.00M | -2.00M | 3.00M | -3.00M | 38.00M | -10.00M | -5.00M | -2.00M | -1.00M | -3.00M | -1.00M | 3.00M | 13.00M | -1.00M | -5.00M | -4.00M | 2.00M | -5.00M | -8.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 367.00M | 104.00M | 282.00M | 215.00M | -38.00M | 202.00M | 36.00M | 4.00M | 567.00M | 19.00M | 16.00M | 15.00M | 271.00M | 209.00M | 225.00M | 24.00M | -333.00M | 142.00M | 171.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 23.00M | 48.00M | 72.00M | 43.00M | 14.00M | 60.00M | 41.00M | 26.00M | 28.00M | 41.00M | 42.00M | 19.00M | 24.00M | 30.00M | 6.00M | 21.00M | -3.00M | 18.00M | 138.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 49.00M | 122.00M | 256.00M | 235.00M | 15.00M | 210.00M | 113.00M | 56.00M | -482.00M | 76.00M | 62.00M | -80.00M | -167.00M | -16.00M | -5.00M | 37.00M | -155.00M | -73.00M | -972.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 6.00M | 34.00M | 4.00M | 4.00M | 2.00M | 4.00M | 3.00M | 5.00M | 6.00M | 4.00M | 5.00M | 4.00M | 5.00M | 4.00M | 6.00M | 7.00M | 9.00M | 2.00M | 7.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 344.00M | 56.00M | 210.00M | 172.00M | -52.00M | 142.00M | -5.00M | -22.00M | 539.00M | -22.00M | -26.00M | -4.00M | 247.00M | 179.00M | 219.00M | 3.00M | -330.00M | 124.00M | 33.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | 56.00M | 210.00M | 172.00M | -52.00M | 142.00M | -5.00M | -22.00M | 539.00M | -22.00M | -26.00M | -4.00M | 247.00M | 179.00M | 219.00M | 3.00M | -330.00M | 124.00M | 33.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | 56.00M | 210.00M | 172.00M | -52.00M | 142.00M | -5.00M | -22.00M | 539.00M | -22.00M | -26.00M | -4.00M | 247.00M | 179.00M | 219.00M | 3.00M | -330.00M | 124.00M | 33.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | 56.00M | 210.00M | 172.00M | -52.00M | 142.00M | -5.00M | -22.00M | 539.00M | -22.00M | -26.00M | -4.00M | 247.00M | 179.00M | 219.00M | 3.00M | -330.00M | 124.00M | 33.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04 | | 0.36 | 1.35 | 1.11 | -0.33 | 0.92 | -0.03 | -0.14 | 3.49 | -0.14 | -0.17 | -0.03 | 1.60 | 1.16 | 1.42 | 0.02 | -2.15 | 0.81 | 0.21 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04 | | 0.35 | 1.32 | 1.08 | -0.33 | 0.89 | -0.03 | -0.14 | 3.49 | -0.14 | -0.17 | -0.03 | 1.60 | 1.16 | 1.42 | 0.02 | -2.15 | 0.81 | 0.21 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.82M | 157.15M | 155.85M | 155.68M | 155.12M | 155.31M | 154.70M | 154.99M | 154.70M | 154.65M | 154.27M | 155.28M | 154.62M | 154.55M | 153.71M | 153.99M | 153.57M | 153.55M | 152.68M | 153.50M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.51M | 160.31M | 158.80M | 158.95M | 158.94M | 158.99M | 159.09M | 159.33M | 159.28M | 154.65M | 158.47M | 157.38M | 154.62M | 154.55M | 153.71M | 153.99M | 155.22M | 153.55M | 152.68M | 153.50M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.82M | 187.75M | 155.85M | 155.68M | 155.12M | 185.57M | 154.70M | 154.99M | 185.63M | 185.01M | 154.27M | 155.28M | 154.62M | 184.85M | 153.71M | 153.99M | 153.57M | 183.53M | 152.68M | 184.18M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 72.00M | 170.00M | 328.00M | 278.00M | 29.00M | 270.00M | 154.00M | 82.00M | 687.00M | 117.00M | 104.00M | -57.00M | 585.00M | 18.00M | 7.00M | 58.00M | 763.00M | -53.00M | -827.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 72.00M | 66.00M | 46.00M | 63.00M | 67.00M | 68.00M | 118.00M | 78.00M | 120.00M | 78.00M | 87.00M | 87.00M | 92.00M | 81.00M | 178.00M | 91.00M | 84.00M | 79.00M | 173.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.86% | 6.27% | 46.15% | 25.53% | 20.00% | -36.84% | 29.70% | 113.89% | 650.00% | 4.94% | 215.79% | 262.50% | 126.67% | 8.86% | 14.35% | 2.67% | 87.50% | 0.90% | 12.68% | 80.70% |