|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 622.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 97.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 525.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 18.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 6.00M | -11.00M | | | -1.00M | 14.00M | | 15.00M | | | | | | | 8.00M | 621.00M | 1.00M | | 1.00M | -1.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 559.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 62.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 62.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 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 | 1.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 24.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 13.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -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 | 1.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 12.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 1.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 1.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 12.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 12.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 12.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 12.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 0.05 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 0.05 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 199.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 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 | 200.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -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 | 62.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 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 | 51.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 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% | 7.69% |