|
Revenue (Quarter)
|
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 | 42.00M | 98.00M | 113.00M | | 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 | 629.00M |
|
Cost of Revenue (Quarter)
|
127.00M | 131.00M | 117.00M | 89.00M | 131.00M | 118.00M | 120.00M | -320.00M | 156.00M | 131.00M | 19.00M | 395.00M | 20.00M | 18.00M | 23.00M | 457.00M | 21.00M | 4.00M | 6.00M | 162.00M | | 101.00M | 76.00M | 82.00M | 133.00M | 158.00M | 30.00M | 529.00M | 158.00M | 165.00M | 31.00M | 1,255.00M | 123.00M | 33.00M | 154.00M | -1273.00M | 151.00M | 152.00M | 106.00M | 285.00M |
|
Gross Profit (Quarter)
|
534.00M | 594.00M | 554.00M | 581.00M | 553.00M | 615.00M | 568.00M | 1,006.00M | 512.00M | 600.00M | 633.00M | 291.00M | 639.00M | 685.00M | 649.00M | 353.00M | 578.00M | 38.00M | 92.00M | -49.00M | | 222.00M | 347.00M | 369.00M | 346.00M | 537.00M | 632.00M | 136.00M | 490.00M | 549.00M | 648.00M | -598.00M | 516.00M | 653.00M | 495.00M | 1,898.00M | 479.00M | 520.00M | 504.00M | 344.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | 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 | 14.00M | 13.00M | 21.00M | | 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 | 18.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | 59.00M | 5.00M | | | 9.00M | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
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 | 1.00M | -1.00M | | | 6.00M | -11.00M | | | -1.00M | 14.00M | | 15.00M | | | | | | | 8.00M | 621.00M | 1.00M | | 1.00M |
|
Operating Expenses (Quarter)
|
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 | 243.00M | 303.00M | 272.00M | | 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 | 804.00M |
|
Operating Income (Quarter)
|
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 | -200.00M | -206.00M | -321.00M | | -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 | -164.00M |
|
EBIT (Quarter)
|
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 | -200.00M | -206.00M | -321.00M | | -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 | -164.00M |
|
Interest & Investment Income (Quarter)
|
| 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 | | 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 | 2.00M |
|
Other Non Operating Income (Quarter)
|
| -2.00M | 1.00M | -16.00M | 1.00M | -4.00M | -2.00M | | 1.00M | 108.00M | -1.00M | 103.00M | 1.00M | -1.00M | -1.00M | 46.00M | -2.00M | -1.00M | -3.00M | -9.00M | | -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 | 16.00M |
|
Non Operating Income (Quarter)
|
16.00M | 19.00M | 21.00M | -51.00M | 13.00M | 15.00M | 18.00M | -42.00M | 17.00M | 108.00M | 19.00M | 45.00M | 20.00M | 18.00M | 23.00M | -48.00M | 21.00M | 4.00M | -3.00M | 42.00M | | -2.00M | -5.00M | 56.00M | 5.00M | 18.00M | 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 | 21.00M |
|
EBT (Quarter)
|
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 | 148.00M | -679.00M | -258.00M | -275.00M | -237.00M | | -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 | -205.00M |
|
Tax Provisions (Quarter)
|
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 | | 18.00M | 10.00M | 3.00M | 1.00M | -20.00M | | | -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 | -1.00M |
|
Profit After Tax (Quarter)
|
22.00M | 60.00M | 34.00M | 17.00M | 2,350.00M | 115.00M | 105.00M | 60.00M | 150.00M | 218.00M | 52.00M | 54.00M | 97.00M | 84.00M | 9.00M | 123.00M | -689.00M | -261.00M | -276.00M | -217.00M | -191.00M | -114.00M | -86.00M | -60.00M | -56.00M | 154.00M | 40.00M | 34.00M | 33.00M | -146.00M | 31.00M | 188.00M | 29.00M | 67.00M | 57.00M | 73.00M | -57.00M | -2.00M | -14.00M | -210.00M |
|
Equity Income (Quarter)
|
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 | -8.00M | -7.00M | -6.00M | | -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 | | 2.00M |
|
Income from Non-Controlling Interests (Quarter)
|
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 | | -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 | 1.00M |
|
Income from Continuing Operations (Quarter)
|
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 | 130.00M | -689.00M | -261.00M | -276.00M | -217.00M | | -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 | -204.00M |
|
Consolidated Net Income (Quarter)
|
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 | 130.00M | -689.00M | -261.00M | -276.00M | -217.00M | | -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 | -204.00M |
|
Income towards Parent Company (Quarter)
|
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 | 130.00M | -689.00M | -261.00M | -276.00M | -217.00M | | -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 | -204.00M |
|
Net Income towards Common Stockholders (Quarter)
|
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 | 130.00M | -689.00M | -261.00M | -276.00M | -217.00M | | -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 | -204.00M |
|
EPS (Basic) (Quarter)
|
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 | -1.10 | -1.17 | -0.92 | | -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 | 0.32 | -0.29 | -0.02 | -0.08 | -1.03 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
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 | -1.10 | -1.17 | -0.92 | | -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 | 0.32 | -0.29 | -0.02 | -0.08 | -1.03 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
198.00M | 198.00M | 198.00M | 198.00M | 202.00M | 214.00M | 214.00M | 211.00M | 211.00M | 205.00M | 200.00M | 203.00M | 201.00M | 201.00M | 203.00M | 212.00M | 238.00M | 236.00M | 235.00M | 236.00M | 235.00M | 236.00M | 236.00M | 236.00M | 235.00M | 228.00M | 224.00M | 228.00M | 220.00M | 217.00M | 216.00M | 214.00M | 209.00M | 209.00M | 208.00M | 207.00M | 200.00M | 199.00M | 199.00M | 199.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 236.00M | | | | 236.00M | | | 224.00M | 228.00M | 221.00M | 215.00M | 212.00M | 215.00M | 211.00M | 211.00M | 210.00M | 209.00M | 200.00M | 199.00M | 199.00M | 199.00M |
|
EBITDA (Quarter)
|
32.00M | 62.00M | 201.00M | 1.00M | 2,357.00M | 213.00M | 113.00M | -1829.00M | 174.00M | 216.00M | 54.00M | -57.00M | 97.00M | 209.00M | 6.00M | 138.00M | 91.00M | -108.00M | -275.00M | -1352.00M | | -116.00M | -79.00M | -65.00M | 1.00M | 154.00M | 35.00M | 45.00M | 80.00M | -98.00M | 85.00M | 276.00M | 92.00M | 121.00M | 95.00M | 83.00M | 7.00M | 65.00M | 59.00M | -164.00M |
|
Interest Expenses (Quarter)
|
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 | 50.00M | 59.00M | 64.00M | | 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 | 51.00M |
|
Tax Rate (Quarter)
|
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% | | 12.16% | -1.47% | -1.16% | -0.36% | 8.44% | | | 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% | 0.49% |