|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,631.00M | 6,735.00M | 6,997.00M | 7,416.00M | 7,242.00M | 7,273.00M | 7,532.00M | 7,816.00M | 7,507.00M | 7,417.00M | 7,552.00M | 7,775.00M | 7,498.00M | 8,155.00M | 7,871.00M | 8,158.00M | 8,059.00M | 7,696.00M | 7,840.00M | 7,947.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,661.00M | 5,731.00M | 5,955.00M | 6,341.00M | 6,230.00M | 6,220.00M | 6,436.00M | 6,747.00M | 6,507.00M | 6,451.00M | 6,522.00M | 6,740.00M | 6,478.00M | 7,039.00M | 6,833.00M | 7,086.00M | 6,977.00M | 6,666.00M | 6,789.00M | 6,901.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 970.00M | 1,004.00M | 1,042.00M | 1,075.00M | 1,012.00M | 1,053.00M | 1,096.00M | 1,069.00M | 1,000.00M | 966.00M | 1,030.00M | 1,035.00M | 1,020.00M | 1,116.00M | 1,038.00M | 1,072.00M | 1,082.00M | 1,030.00M | 1,051.00M | 1,046.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 12.00M | 3.00M | 5.00M | 8.00M | 5.00M | 2.00M | 3.00M | -4.00M | 7.00M | 4.00M | 4.00M | 9.00M | 19.00M | 12.00M | 9.00M | 14.00M | 53.00M | 22.00M | 8.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 858.00M | 939.00M | 929.00M | 939.00M | 961.00M | 975.00M | 998.00M | 999.00M | 971.00M | 997.00M | 1,019.00M | 1,006.00M | 983.00M | 1,056.00M | 1,003.00M | 1,022.00M | 1,011.00M | 993.00M | 974.00M | 964.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 868.00M | 951.00M | 932.00M | 944.00M | 969.00M | 980.00M | 1,000.00M | 1,002.00M | 967.00M | 1,004.00M | 1,023.00M | 1,010.00M | 992.00M | 1,075.00M | 1,015.00M | 1,031.00M | 1,025.00M | 1,046.00M | 996.00M | 972.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 45.00M | 107.00M | 125.00M | 123.00M | 68.00M | 99.00M | 63.00M | 33.00M | -75.00M | -16.00M | 16.00M | 6.00M | 2.00M | 5.00M | 27.00M | 15.00M | -78.00M | 19.00M | 57.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 45.00M | 107.00M | 125.00M | 123.00M | 68.00M | 99.00M | 63.00M | 33.00M | -75.00M | -16.00M | 16.00M | 6.00M | 2.00M | 5.00M | 27.00M | 15.00M | -78.00M | 19.00M | 57.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.00M | -1.00M | 2.00M | 1.00M | | 1.00M | | 1.00M | | | 1.00M | 1.00M | | 2.00M | 1.00M | | | | -8.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.00M | -1.00M | 2.00M | 1.00M | | 1.00M | | 1.00M | | | 1.00M | 1.00M | | 2.00M | 1.00M | | | | -8.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 43.00M | 76.00M | 93.00M | 97.00M | 44.00M | 72.00M | 31.00M | 7.00M | -103.00M | -48.00M | -19.00M | -26.00M | -44.00M | -24.00M | -5.00M | -16.00M | -109.00M | -9.00M | 23.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 2.00M | -1.00M | 25.00M | 29.00M | 3.00M | 5.00M | 9.00M | -1.00M | -36.00M | -9.00M | -5.00M | -6.00M | -7.00M | -4.00M | -3.00M | -9.00M | -23.00M | -5.00M | 3.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 49.00M | 76.00M | 66.00M | 68.00M | 45.00M | 67.00M | 22.00M | 8.00M | -62.00M | -39.00M | -15.00M | -20.00M | -35.00M | -21.00M | -2.00M | -7.00M | -87.00M | -4.00M | 20.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.00M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 3.00M | 1.00M | 1.00M | | 1.00M | 1.00M | | 1.00M | 1.00M | | 1.00M | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 41.00M | 77.00M | 68.00M | 68.00M | 41.00M | 67.00M | 22.00M | 8.00M | -67.00M | -39.00M | -14.00M | -20.00M | -37.00M | -20.00M | -2.00M | -7.00M | -86.00M | -4.00M | 20.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | | 67.00M | 22.00M | 8.00M | -67.00M | -39.00M | -14.00M | -20.00M | -37.00M | -20.00M | -2.00M | -7.00M | -86.00M | -4.00M | 20.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 4.00M | | | | | 67.00M | 22.00M | 8.00M | -67.00M | -39.00M | -14.00M | -20.00M | -37.00M | -20.00M | -2.00M | -7.00M | -86.00M | -4.00M | 20.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 4.00M | | | | | 67.00M | 22.00M | 8.00M | -67.00M | -39.00M | -14.00M | -20.00M | -37.00M | -20.00M | -2.00M | -7.00M | -86.00M | -4.00M | 20.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85 | 0.71 | 1.34 | 1.13 | 1.15 | 0.66 | 1.12 | 0.32 | 0.12 | -1.14 | -0.67 | -0.25 | -0.34 | -0.63 | -0.35 | -0.05 | -0.12 | -1.44 | -0.06 | 0.32 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79 | 0.75 | 1.25 | 1.08 | 1.10 | 0.63 | 1.07 | 0.31 | 0.12 | -1.11 | -0.67 | -0.25 | -0.34 | -0.63 | -0.35 | -0.05 | -0.12 | -1.44 | -0.06 | 0.31 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | 56.10M | 57.00M | 57.60M | 58.40M | 58.00M | 58.80M | 59.30M | 59.30M | 59.20M | 58.70M | 59.40M | 59.20M | 59.30M | 59.60M | 59.90M | 60.10M | 60.20M | 60.70M | 60.80M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.50M | 60.00M | 61.10M | 61.00M | 60.90M | 61.00M | 61.60M | 61.30M | 61.00M | 60.70M | 58.70M | 59.00M | 59.40M | 59.30M | 59.60M | 60.20M | 60.10M | 60.20M | 60.70M | 62.70M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 45.00M | 107.00M | 125.00M | 123.00M | 68.00M | 99.00M | 63.00M | 33.00M | -75.00M | -16.00M | 16.00M | 6.00M | 2.00M | 5.00M | 27.00M | 15.00M | -78.00M | 19.00M | 57.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 40.00M | 40.00M | 44.00M | 37.00M | 34.00M | 35.00M | 39.00M | 35.00M | 35.00M | 35.00M | 40.00M | 37.00M | 50.00M | 36.00M | 38.00M | 36.00M | 36.00M | 34.00M | 32.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.24% | 4.65% | -1.32% | 26.88% | 29.90% | 6.82% | 6.94% | 29.03% | -14.29% | 34.95% | 18.75% | 26.32% | 23.08% | 15.91% | 16.67% | 60.00% | 56.25% | 21.10% | 55.56% | 13.04% |