|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 903.00M | 945.00M | 965.00M | 938.00M | 1,064.00M | 1,120.00M | 1,209.00M | 1,186.00M | 1,274.00M | 1,313.00M | 1,362.00M | 1,358.00M | 1,405.00M | 1,409.00M | 1,341.00M | 1,193.00M | 1,204.00M | 1,232.00M | 1,289.00M | 1,152.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.00M | 407.00M | 392.00M | 297.00M | 418.00M | 440.00M | -137.00M | 340.00M | 348.00M | 367.00M | -350.00M | 357.00M | 241.00M | 296.00M | 906.00M | 464.00M | 279.00M | 223.00M | 91.00M | 276.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 618.00M | 538.00M | 573.00M | 641.00M | 646.00M | 680.00M | 1,346.00M | 846.00M | 926.00M | 946.00M | 1,712.00M | 1,001.00M | 1,164.00M | 1,113.00M | 435.00M | 729.00M | 925.00M | 1,009.00M | 1,198.00M | 876.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 21.00M | 22.00M | 21.00M | 22.00M | 23.00M | 24.00M | 26.00M | 27.00M | 30.00M | 29.00M | 31.00M | 31.00M | 33.00M | 28.00M | 29.00M | 30.00M | 27.00M | 22.00M | 21.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.00M | 175.00M | | 178.00M | 196.00M | 201.00M | | 190.00M | 198.00M | 211.00M | | 205.00M | 216.00M | 203.00M | | 161.00M | 164.00M | 169.00M | | 168.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | | 2.00M | | | | | | 3.00M | 5.00M | | 34.00M | 29.00M | 11.00M | 11.00M | 7.00M | 13.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 669.00M | 678.00M | 910.00M | -16.00M | -32.00M | -14.00M | 1,016.00M | -35.00M | -39.00M | -24.00M | 100.00M | -22.00M | 2.00M | -13.00M | 13.00M | -13.00M | 70.00M | -3.00M | 89.00M | -15.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 878.00M | 874.00M | 932.00M | 920.00M | 960.00M | 999.00M | 1,040.00M | 1,001.00M | 1,073.00M | 1,095.00M | 1,146.00M | 1,125.00M | 1,141.00M | 1,166.00M | 1,143.00M | 1,051.00M | 967.00M | 1,054.00M | 1,090.00M | 1,029.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 71.00M | 33.00M | 18.00M | 104.00M | 121.00M | 169.00M | 185.00M | 201.00M | 218.00M | 216.00M | 233.00M | 264.00M | 243.00M | 198.00M | 142.00M | 237.00M | 178.00M | 199.00M | 123.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 71.00M | 33.00M | 18.00M | 104.00M | 121.00M | 169.00M | 185.00M | 201.00M | 218.00M | 216.00M | 233.00M | 264.00M | 243.00M | 198.00M | 142.00M | 237.00M | 178.00M | 199.00M | 123.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.00M | -30.00M | -31.00M | -29.00M | -24.00M | -24.00M | -25.00M | -26.00M | -21.00M | -23.00M | -21.00M | -17.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -4.00M | -10.00M | -16.00M | | | -95.00M | | -57.00M | | -72.00M | | -10.00M | | 1.00M | -20.00M | -1.00M | -16.00M | -1.00M | -1.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -4.00M | -10.00M | -16.00M | -32.00M | -12.00M | -35.00M | | | | | | -20.00M | -41.00M | 5.00M | -20.00M | -24.00M | -16.00M | -10.00M | -1.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.00M | -61.00M | -137.00M | -46.00M | 24.00M | 63.00M | 97.00M | 119.00M | 74.00M | 164.00M | 149.00M | 182.00M | 210.00M | 178.00M | 169.00M | 96.00M | 191.00M | 139.00M | 128.00M | 105.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 28.00M | 20.00M | 28.00M | 12.00M | 26.00M | 21.00M | 38.00M | -16.00M | 33.00M | 2.00M | 59.00M | 73.00M | 12.00M | 45.00M | 10.00M | 46.00M | 52.00M | -11.00M | -4.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | -95.00M | -140.00M | -74.00M | 12.00M | 28.00M | 97.00M | 81.00M | 90.00M | 131.00M | 140.00M | 123.00M | 137.00M | 166.00M | 112.00M | 76.00M | 145.00M | 81.00M | 138.00M | 109.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.00M | 4.00M | 6.00M | 6.00M | 9.00M | 4.00M | 9.00M | 8.00M | 8.00M | 7.00M | 11.00M | 12.00M | 9.00M | 12.00M | 10.00M | 9.00M | 6.00M | 1.00M | 1.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | -89.00M | -157.00M | -74.00M | 12.00M | 37.00M | 76.00M | 81.00M | 90.00M | 131.00M | 147.00M | 123.00M | 137.00M | 166.00M | 124.00M | 86.00M | 145.00M | 87.00M | 139.00M | 109.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | -89.00M | -157.00M | -74.00M | 12.00M | 37.00M | 76.00M | 81.00M | 90.00M | 131.00M | 147.00M | 123.00M | 137.00M | 166.00M | 124.00M | 86.00M | 145.00M | 87.00M | 139.00M | 109.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | -89.00M | -157.00M | -74.00M | 12.00M | 37.00M | 76.00M | 81.00M | 90.00M | 131.00M | 147.00M | 123.00M | 137.00M | 166.00M | 124.00M | 86.00M | 145.00M | 87.00M | 139.00M | 109.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | -89.00M | -157.00M | -74.00M | 12.00M | 37.00M | 76.00M | 81.00M | 90.00M | 131.00M | 147.00M | 123.00M | 137.00M | 166.00M | 124.00M | 86.00M | 145.00M | 87.00M | 139.00M | 109.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11 | -1.36 | -2.30 | -1.14 | 0.08 | 0.39 | 1.02 | 1.00 | 1.14 | 1.70 | 1.94 | 1.54 | 1.71 | 2.14 | 1.54 | 1.04 | 1.87 | 1.13 | 1.92 | 1.50 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11 | -1.36 | -2.30 | -1.14 | 0.08 | 0.39 | 1.01 | 0.97 | 1.12 | 1.66 | 1.90 | 1.50 | 1.66 | 2.06 | 1.50 | 1.03 | 1.87 | 1.12 | 1.91 | 1.49 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 70.00M | 70.00M | 70.00M | 71.00M | 71.00M | 70.50M | 71.50M | 72.10M | 72.10M | 71.90M | 72.90M | 73.10M | 73.20M | 73.00M | 73.10M | 72.20M | 72.40M | 72.20M | 71.90M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 70.00M | 70.00M | 70.00M | 73.00M | 71.00M | 71.60M | 73.50M | 73.40M | 73.70M | 73.60M | 74.70M | 75.30M | 75.00M | 74.90M | 73.40M | 72.40M | 72.70M | 72.60M | 72.20M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 71.00M | 33.00M | 18.00M | 104.00M | 121.00M | 169.00M | 185.00M | 201.00M | 218.00M | 216.00M | 233.00M | 264.00M | 243.00M | 198.00M | 142.00M | 237.00M | 178.00M | 199.00M | 123.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 69.00M | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.86% | -45.90% | -14.60% | -60.87% | 50.00% | 41.27% | 21.65% | 31.93% | -21.62% | 20.12% | 1.34% | 32.42% | 34.76% | 6.74% | 26.63% | 10.42% | 24.08% | 37.41% | -8.59% | -3.81% |