Revenue | 7,335 | 7,826 | 8,532 | 6,152 | 4,883 | |
Revenue Growth (YoY) | -6.27% | -8.28% | 38.69% | 25.99% | -17.34% | |
Cost of Revenue | 6,397 | 6,771 | 7,569 | 5,488 | 4,393 | |
Gross Profit | 938 | 1,055 | 963 | 664 | 490 | |
Selling, General & Admin | 311 | 311 | 283 | 267 | 248 | |
Research & Development | 49 | 52 | 46 | 39 | 39 | |
Other Operating Expenses | - | - | - | -139 | 8 | |
Operating Expenses | 664 | 663 | 619 | 167 | 295 | |
Operating Income | 274 | 392 | 344 | 497 | 195 | |
Interest Expense | -94 | -99 | -98 | -116 | -131 | |
Currency Exchange Gain (Loss) | 2 | - | -1 | 16 | -14 | |
Other Non Operating Income (Expenses) | -7 | -80 | -73 | -15 | -22 | |
EBT Excluding Unusual Items | 175 | 213 | 172 | 382 | 28 | |
Merger & Restructuring Charges | -11 | - | -1 | -3 | -13 | |
Gain (Loss) on Sale of Assets | -4 | 41 | -5 | -3 | -4 | |
Asset Writedown | -24 | -22 | -16 | - | -43 | |
Other Unusual Items | -1 | - | - | -59 | -2 | |
Pretax Income | 135 | 232 | 150 | 317 | -34 | |
Income Tax Expense | 75 | 75 | -165 | 55 | -17 | |
Earnings From Continuing Operations | 60 | 157 | 315 | 262 | -17 | |
Minority Interest in Earnings | -4 | -5 | -7 | -5 | -4 | |
Net Income | 56 | 152 | 308 | 257 | -21 | |
Net Income to Common | 56 | 152 | 308 | 257 | -21 | |
Net Income Growth | -63.16% | -50.65% | 19.84% | - | - | |
Shares Outstanding (Basic) | 146 | 146 | 144 | 141 | 139 | |
Shares Outstanding (Diluted) | 148 | 148 | 147 | 147 | 139 | |
Shares Change (YoY) | -0.32% | 1.03% | -0.14% | 6.08% | -2.74% | |
EPS (Basic) | 0.38 | 1.04 | 2.14 | 1.82 | -0.15 | |
EPS (Diluted) | 0.38 | 1.03 | 2.10 | 1.75 | -0.15 | |
EPS Growth | -63.11% | -50.95% | 20.00% | - | - | |
Free Cash Flow | -112 | 66 | 76 | 125 | 152 | |
Free Cash Flow Per Share | -0.76 | 0.45 | 0.52 | 0.85 | 1.10 | |
Gross Margin | 12.79% | 13.48% | 11.29% | 10.79% | 10.04% | |
Operating Margin | 3.74% | 5.01% | 4.03% | 8.08% | 3.99% | |
Profit Margin | 0.76% | 1.94% | 3.61% | 4.18% | -0.43% | |
Free Cash Flow Margin | -1.53% | 0.84% | 0.89% | 2.03% | 3.11% | |
EBITDA | 578 | 692 | 634 | 764 | 454 | |
EBITDA Margin | 7.88% | 8.84% | 7.43% | 12.42% | 9.30% | |
D&A For EBITDA | 304 | 300 | 290 | 267 | 259 | |
EBIT | 274 | 392 | 344 | 497 | 195 | |
EBIT Margin | 3.74% | 5.01% | 4.03% | 8.08% | 3.99% | |
Effective Tax Rate | 55.56% | 32.33% | - | 17.35% | - | |