|
Revenue
|
661.00M | 725.00M | 671.00M | 670.00M | 684.00M | 733.00M | 688.00M | 686.00M | 668.00M | 731.00M | 652.00M | 686.00M | 659.00M | 703.00M | 672.00M | 810.00M | 599.00M | | 323.00M | 423.00M | 451.00M | 479.00M | 695.00M | 662.00M | 665.00M | 648.00M | 714.00M | 679.00M | 657.00M | 639.00M | 686.00M | 649.00M | 625.00M | 630.00M | 672.00M | 610.00M |
|
Cost of Revenue
|
127.00M | 131.00M | 117.00M | 278.00M | 131.00M | 166.00M | 162.00M | -429.00M | 156.00M | 155.00M | 19.00M | 19.00M | 20.00M | 151.00M | 23.00M | 17.00M | 21.00M | | 101.00M | 119.00M | 125.00M | 133.00M | 158.00M | 162.00M | 1,343.00M | 158.00M | 165.00M | 161.00M | 1,443.00M | 449.00M | 465.00M | 460.00M | 456.00M | 457.00M | 458.00M | 446.00M |
|
Gross Profit
|
534.00M | 594.00M | 554.00M | 392.00M | 553.00M | 567.00M | 526.00M | 1,115.00M | 512.00M | 576.00M | 633.00M | 667.00M | 639.00M | 552.00M | 649.00M | 793.00M | 578.00M | | 222.00M | 304.00M | 326.00M | 346.00M | 537.00M | 500.00M | -678.00M | 490.00M | 549.00M | 518.00M | -786.00M | 190.00M | 221.00M | 189.00M | 169.00M | 173.00M | 214.00M | 164.00M |
|
Selling, General & Administrative
|
| | | | 14.00M | 16.00M | 15.00M | 23.00M | 16.00M | 15.00M | 16.00M | 18.00M | 17.00M | 22.00M | 14.00M | 15.00M | 16.00M | | 16.00M | 14.00M | 14.00M | 16.00M | 16.00M | 16.00M | 15.00M | 16.00M | 16.00M | 18.00M | 15.00M | 17.00M | 18.00M | 17.00M | 17.00M | 18.00M | 19.00M | 17.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 59.00M | 5.00M | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
581.00M | 1.00M | | | 576.00M | 594.00M | 584.00M | 599.00M | 89.00M | 7.00M | 2.00M | -2.00M | 31.00M | -12.00M | 1.00M | -1.00M | 62.00M | | 6.00M | -11.00M | | | -1.00M | 14.00M | | 15.00M | | | | | | | 8.00M | 621.00M | 1.00M | |
|
Operating Expenses
|
581.00M | 584.00M | 561.00M | 583.00M | 590.00M | 610.00M | 599.00M | 622.00M | 583.00M | 589.00M | 570.00M | 587.00M | 561.00M | 580.00M | 635.00M | 661.00M | 1,298.00M | | 373.00M | 426.00M | 449.00M | 478.00M | 575.00M | 584.00M | 581.00M | 583.00M | 812.00M | 594.00M | 602.00M | 561.00M | 580.00M | 569.00M | 566.00M | 639.00M | 624.00M | 567.00M |
|
Operating Income
|
80.00M | 142.00M | 110.00M | 87.00M | 94.00M | 123.00M | 89.00M | 65.00M | 174.00M | 149.00M | 84.00M | 97.00M | 129.00M | 111.00M | 38.00M | 148.00M | -637.00M | | -44.00M | -14.00M | 2.00M | 1.00M | 119.00M | 92.00M | 84.00M | 80.00M | -98.00M | 85.00M | 276.00M | 92.00M | 121.00M | 95.00M | 83.00M | 7.00M | 65.00M | 59.00M |
|
EBIT
|
80.00M | 142.00M | 110.00M | 87.00M | 94.00M | 123.00M | 89.00M | 65.00M | 174.00M | 149.00M | 84.00M | 97.00M | 129.00M | 111.00M | 38.00M | 148.00M | -637.00M | | -44.00M | -14.00M | 2.00M | 1.00M | 119.00M | 92.00M | 84.00M | 80.00M | -98.00M | 85.00M | 276.00M | 92.00M | 121.00M | 95.00M | 83.00M | 7.00M | 65.00M | 59.00M |
|
Interest & Investment Income
|
| 1.00M | | 1.00M | | 1.00M | 1.00M | | 1.00M | 1.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 1.00M | 1.00M | | | | 1.00M | | 1.00M | 4.00M | 8.00M | 10.00M | 10.00M | 9.00M | 9.00M | 5.00M | 5.00M | 6.00M | 5.00M | 3.00M | 2.00M | 3.00M |
|
Other Non Operating Income
|
| -2.00M | -6.00M | -16.00M | 1.00M | -4.00M | -2.00M | | 1.00M | 108.00M | -2.00M | -4.00M | 1.00M | -1.00M | -2.00M | 48.00M | -2.00M | | -2.00M | -5.00M | | 5.00M | 92.00M | 1.00M | -2.00M | 1.00M | 3.00M | | | | -3.00M | -1.00M | | 2.00M | -1.00M | -1.00M |
|
Non Operating Income
|
16.00M | 19.00M | 21.00M | -81.00M | 13.00M | 15.00M | 18.00M | 17.00M | 17.00M | 108.00M | 19.00M | -4.00M | 20.00M | 18.00M | 23.00M | 17.00M | 21.00M | | 13.00M | 14.00M | 15.00M | 16.00M | 92.00M | 18.00M | 20.00M | 20.00M | 22.00M | 19.00M | 22.00M | 21.00M | 20.00M | 21.00M | 20.00M | 21.00M | 23.00M | 23.00M |
|
EBT
|
37.00M | 101.00M | 63.00M | 20.00M | 69.00M | 96.00M | 61.00M | 59.00M | 149.00M | 231.00M | 55.00M | 65.00M | 104.00M | 89.00M | 9.00M | 149.00M | -679.00M | | -114.00M | -85.00M | -61.00M | -56.00M | 155.00M | 37.00M | 37.00M | 35.00M | -143.00M | 31.00M | 221.00M | 30.00M | 55.00M | 59.00M | 21.00M | -56.00M | -1.00M | -8.00M |
|
Tax Provisions
|
14.00M | 39.00M | 26.00M | 69.00M | -2281.00M | -19.00M | -44.00M | -2.00M | 5.00M | 13.00M | | 30.00M | 7.00M | 5.00M | | 23.00M | 10.00M | | | -3.00M | 4.00M | | 1.00M | -3.00M | 2.00M | 2.00M | 3.00M | | 33.00M | 1.00M | -12.00M | 2.00M | -52.00M | 1.00M | 1.00M | 6.00M |
|
Profit After Tax
|
23.00M | 62.00M | 37.00M | 17.00M | 2,350.00M | 115.00M | 105.00M | 61.00M | 150.00M | 218.00M | 55.00M | 55.00M | 97.00M | 84.00M | 9.00M | 126.00M | -689.00M | | -116.00M | -86.00M | -67.00M | -57.00M | 154.00M | 40.00M | 35.00M | 33.00M | -150.00M | 31.00M | 196.00M | 29.00M | 67.00M | 57.00M | 73.00M | -57.00M | -5.00M | -16.00M |
|
Equity Income
|
3.00M | 7.00M | 6.00M | -13.00M | 4.00M | 8.00M | 6.00M | 22.00M | 4.00M | 8.00M | 4.00M | 2.00M | 5.00M | 10.00M | 3.00M | -4.00M | -1.00M | | -2.00M | | -1.00M | | 5.00M | 1.00M | 9.00M | 4.00M | 3.00M | 2.00M | 2.00M | | 1.00M | 28.00M | 2.00M | | 2.00M | |
|
Income from Non-Controlling Interests
|
1.00M | 2.00M | 3.00M | | | 3.00M | 2.00M | 1.00M | -1.00M | 2.00M | 3.00M | 1.00M | 1.00M | 2.00M | 4.00M | 3.00M | -1.00M | | 2.00M | 4.00M | 2.00M | 1.00M | 4.00M | 5.00M | 1.00M | | 4.00M | 4.00M | 1.00M | 1.00M | 3.00M | 3.00M | 7.00M | | 3.00M | 2.00M |
|
Income from Continuing Operations
|
23.00M | 62.00M | 37.00M | -49.00M | 2,350.00M | 115.00M | 105.00M | 61.00M | 144.00M | 218.00M | 55.00M | 35.00M | 97.00M | 84.00M | 9.00M | 126.00M | -689.00M | | -114.00M | -82.00M | -65.00M | -56.00M | 154.00M | 40.00M | 35.00M | 33.00M | -146.00M | 31.00M | 188.00M | 29.00M | 67.00M | 57.00M | 73.00M | -57.00M | -2.00M | -14.00M |
|
Consolidated Net Income
|
23.00M | 62.00M | 37.00M | -49.00M | 2,350.00M | 115.00M | 105.00M | 61.00M | 144.00M | 218.00M | 55.00M | 35.00M | 97.00M | 84.00M | 9.00M | 126.00M | -689.00M | | -114.00M | -82.00M | -65.00M | -56.00M | 154.00M | 40.00M | 35.00M | 33.00M | -146.00M | 31.00M | 188.00M | 29.00M | 67.00M | 57.00M | 73.00M | -57.00M | -2.00M | -14.00M |
|
Income towards Parent Company
|
23.00M | 62.00M | 37.00M | -49.00M | 2,350.00M | 115.00M | 105.00M | 61.00M | 144.00M | 218.00M | 55.00M | 35.00M | 97.00M | 84.00M | 9.00M | 126.00M | -689.00M | | -114.00M | -82.00M | -65.00M | -56.00M | 154.00M | 40.00M | 35.00M | 33.00M | -146.00M | 31.00M | 188.00M | 29.00M | 67.00M | 57.00M | 73.00M | -57.00M | -2.00M | -14.00M |
|
Net Income towards Common Stockholders
|
23.00M | 62.00M | 37.00M | -49.00M | 2,350.00M | 115.00M | 105.00M | 61.00M | 144.00M | 218.00M | 55.00M | 35.00M | 97.00M | 84.00M | 9.00M | 126.00M | -689.00M | | -114.00M | -82.00M | -65.00M | -56.00M | 154.00M | 40.00M | 35.00M | 33.00M | -146.00M | 31.00M | 188.00M | 29.00M | 67.00M | 57.00M | 73.00M | -57.00M | -2.00M | -14.00M |
|
EPS (Basic)
|
0.11 | 0.30 | 0.17 | 0.09 | 11.65 | 0.52 | 0.48 | 0.28 | 0.71 | 1.07 | 0.26 | 0.27 | 0.48 | 0.40 | 0.02 | 0.51 | -2.89 | | -0.49 | -0.36 | -0.29 | -0.24 | 0.66 | 0.15 | 0.16 | 0.15 | -0.70 | 0.13 | 0.86 | 0.13 | 0.31 | 0.26 | 0.35 | -0.29 | -0.02 | -0.08 |
|
EPS (Weighted Average and Diluted)
|
0.11 | 0.30 | 0.17 | 0.09 | 11.02 | 0.52 | 0.48 | 0.28 | 0.71 | 1.07 | 0.26 | 0.27 | 0.48 | 0.40 | 0.02 | 0.51 | -2.89 | | -0.49 | -0.36 | -0.29 | -0.24 | 0.66 | 0.15 | 0.16 | 0.15 | -0.70 | 0.13 | 0.86 | 0.13 | 0.30 | 0.26 | 0.35 | -0.29 | -0.02 | -0.08 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | 236.00M | | | 236.00M | | | 229.00M | 228.00M | 220.00M | 217.00M | 216.00M | 214.00M | 209.00M | 209.00M | 208.00M | 207.00M | 200.00M | 199.00M | 199.00M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | 236.00M | | | 236.00M | | | 229.00M | 228.00M | 221.00M | 218.00M | 216.00M | 215.00M | 211.00M | 211.00M | 210.00M | 209.00M | 200.00M | 199.00M | 199.00M |
|
EBITDA
|
182.00M | 232.00M | 201.00M | 189.00M | 2,357.00M | 213.00M | 183.00M | 61.00M | 187.00M | 228.00M | 171.00M | 188.00M | 181.00M | 209.00M | 183.00M | 229.00M | -691.00M | | -116.00M | -83.00M | -67.00M | 1.00M | 154.00M | 40.00M | 35.00M | 80.00M | -98.00M | 85.00M | 276.00M | 92.00M | 121.00M | 95.00M | 83.00M | 7.00M | 65.00M | 59.00M |
|
Interest Expenses
|
46.00M | 46.00M | 49.00M | 40.00M | 30.00M | 31.00M | 32.00M | 31.00M | 31.00M | 31.00M | 32.00M | 33.00M | 32.00M | 33.00M | 33.00M | 42.00M | 40.00M | | 66.00M | 66.00M | 33.00M | 62.00M | 62.00M | 61.00M | 32.00M | 52.00M | 52.00M | 51.00M | 52.00M | 53.00M | 54.00M | 54.00M | 53.00M | 52.00M | 53.00M | 53.00M |
|
Tax Rate
|
37.84% | 38.61% | 41.27% | 345.00% | -3,305.80% | -19.79% | -72.13% | -3.39% | 3.36% | 5.63% | | 46.15% | 6.73% | 5.62% | | 15.44% | -1.47% | | | 3.53% | -6.56% | | 0.65% | -8.11% | 5.41% | 5.71% | -2.10% | | 14.93% | 3.33% | -21.82% | 3.39% | -247.62% | -1.79% | -100.00% | -75.00% |