|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,857.00M | 3,121.00M | 3,252.00M | 2,993.00M | 3,284.00M | 2,840.00M | 3,101.00M | 2,774.00M | 3,171.00M | 2,944.00M | 3,114.00M | 2,729.00M | 3,117.00M | 2,884.00M | 3,121.00M | 2,730.00M | 3,273.00M | 3,117.00M | 3,337.00M | 2,931.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,729.00M | 2,238.00M | 2,371.00M | 2,190.00M | 2,388.00M | 2,016.00M | 2,208.00M | 1,953.00M | 2,186.00M | 2,027.00M | 2,170.00M | 1,910.00M | 2,176.00M | 2,011.00M | 2,180.00M | 1,893.00M | 2,289.00M | 2,183.00M | 2,327.00M | 2,051.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,128.00M | 883.00M | 881.00M | 803.00M | 896.00M | 824.00M | 893.00M | 821.00M | 985.00M | 917.00M | 944.00M | 819.00M | 941.00M | 873.00M | 941.00M | 837.00M | 984.00M | 934.00M | 1,010.00M | 880.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | | 65.00M | | | | 79.00M | | | | 56.00M | 9.00M | 3.00M | -15.00M | 24.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 982.00M | 953.00M | 1,077.00M | 1,113.00M | 1,268.00M | 1,165.00M | 1,223.00M | 1,103.00M | 1,127.00M | 1,069.00M | 1,116.00M | 975.00M | 976.00M | 947.00M | 1,058.00M | 903.00M | 958.00M | 893.00M | 941.00M | 867.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 982.00M | 953.00M | 1,077.00M | 1,113.00M | 1,268.00M | 1,196.00M | 1,223.00M | 1,168.00M | 1,127.00M | 1,069.00M | 1,116.00M | 1,054.00M | 976.00M | 947.00M | 1,058.00M | 959.00M | 967.00M | 896.00M | 926.00M | 891.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.00M | -70.00M | -196.00M | -310.00M | -372.00M | -372.00M | -330.00M | -347.00M | -142.00M | -152.00M | -172.00M | -235.00M | -35.00M | -74.00M | -117.00M | -122.00M | 17.00M | 38.00M | 84.00M | -11.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.00M | -70.00M | -196.00M | -310.00M | -372.00M | -372.00M | -330.00M | -347.00M | -142.00M | -152.00M | -172.00M | -235.00M | -35.00M | -74.00M | -117.00M | -122.00M | 17.00M | 38.00M | 84.00M | -11.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | -8.00M | -8.00M | -8.00M | -6.00M | -5.00M | -8.00M | -5.00M | -5.00M | -5.00M | -2.00M | -6.00M | -4.00M | -5.00M | -14.00M | -23.00M | -29.00M | -31.00M | -36.00M | -39.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 4.00M | -3.00M | | 1.00M | -1.00M | -100.00M | -1.00M | 100.00M | | 3.00M | | -1.00M | 8.00M | -21.00M | 10.00M | 23.00M | -5.00M | -261.00M | -11.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 4.00M | -3.00M | | 1.00M | -1.00M | -4.00M | -1.00M | 3.00M | -4.00M | 3.00M | -4.00M | -1.00M | 8.00M | -24.00M | 10.00M | 23.00M | -5.00M | 3.00M | -11.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.00M | -74.00M | -207.00M | -318.00M | -377.00M | -282.00M | -342.00M | -353.00M | -44.00M | -161.00M | -171.00M | -245.00M | -40.00M | -71.00M | -126.00M | -110.00M | 17.00M | -97.00M | -114.00M | -104.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | -5.00M | 1.00M | 1.00M | 1.00M | 9.00M | 2.00M | 2.00M | 2.00M | 3.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 1.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | -78.00M | -202.00M | -319.00M | -378.00M | -283.00M | -351.00M | -355.00M | -46.00M | -163.00M | -174.00M | -248.00M | -42.00M | -74.00M | -128.00M | -113.00M | 15.00M | -99.00M | -116.00M | -105.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | -78.00M | -202.00M | -319.00M | -378.00M | -283.00M | -351.00M | -355.00M | -46.00M | -163.00M | -174.00M | -248.00M | -42.00M | -74.00M | -128.00M | -113.00M | 15.00M | -99.00M | -116.00M | -105.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | -78.00M | -202.00M | -319.00M | -378.00M | -283.00M | -351.00M | -355.00M | -46.00M | -163.00M | -174.00M | -248.00M | -42.00M | -74.00M | -128.00M | -113.00M | 15.00M | -99.00M | -116.00M | -105.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | -78.00M | -202.00M | -319.00M | -378.00M | -283.00M | -351.00M | -355.00M | -46.00M | -163.00M | -174.00M | -248.00M | -42.00M | -74.00M | -128.00M | -113.00M | 15.00M | -99.00M | -116.00M | -105.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | -78.00M | -202.00M | -319.00M | -378.00M | -283.00M | -351.00M | -355.00M | -46.00M | -163.00M | -174.00M | -248.00M | -42.00M | -74.00M | -128.00M | -113.00M | 15.00M | -99.00M | -116.00M | -105.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26 | -0.75 | -1.94 | -3.04 | -3.59 | -2.66 | -3.26 | -3.22 | -0.41 | -1.40 | -1.48 | -2.06 | -0.34 | -0.60 | -1.03 | -0.89 | 0.11 | -0.76 | -0.90 | -0.80 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14 | -0.75 | -1.91 | -3.04 | -3.59 | -2.66 | -3.26 | -3.22 | -0.41 | -1.40 | -1.48 | -2.06 | -0.34 | -0.60 | -1.03 | -0.89 | 0.11 | -0.76 | -0.90 | -0.80 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 104.00M | 104.00M | 105.00M | 105.00M | 106.00M | 106.00M | 110.00M | 112.00M | 113.00M | 114.00M | 120.00M | 121.00M | 122.00M | 123.00M | 127.00M | 128.00M | 128.00M | 128.00M | 131.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.00M | 104.00M | 104.00M | 105.00M | 105.00M | 106.00M | 106.00M | 110.00M | 112.00M | 113.00M | 114.00M | 120.00M | 122.00M | 123.00M | 123.00M | 127.00M | 129.00M | 130.00M | 128.00M | 131.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.00M | -70.00M | -196.00M | -310.00M | -372.00M | -372.00M | -330.00M | -347.00M | -142.00M | -152.00M | -172.00M | -235.00M | -35.00M | -74.00M | -117.00M | -122.00M | 17.00M | 38.00M | 84.00M | -11.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96% | -5.41% | 2.42% | -0.31% | -0.27% | -0.35% | -2.63% | -0.57% | -4.55% | -1.24% | -1.75% | -1.22% | -5.00% | -4.23% | -1.59% | -2.73% | 11.76% | -2.06% | -1.75% | -0.96% |