Revenue | 10,284 | 10,555 | 10,156 | 8,945 | 7,106 | |
Revenue Growth (YoY) | -2.57% | 3.93% | 13.54% | 25.88% | -17.56% | |
Cost of Revenue | 9,408 | 9,655 | 9,393 | 8,108 | 6,485 | |
Gross Profit | 876 | 900 | 763 | 837 | 621 | |
Selling, General & Admin | 542 | 562 | 502 | 470 | 431 | |
Operating Expenses | 555 | 575 | 516 | 484 | 444 | |
Operating Income | 321 | 325 | 247 | 353 | 177 | |
Interest Expense | -161 | -154 | -128 | -131 | -138 | |
Interest & Investment Income | 15 | 17 | 11 | 9 | 9 | |
Earnings From Equity Investments | 10 | -9 | 4 | 28 | 20 | |
Currency Exchange Gain (Loss) | -11 | -13 | 4 | -7 | 8 | |
Other Non Operating Income (Expenses) | 33 | 35 | 35 | 23 | 11 | |
EBT Excluding Unusual Items | 207 | 201 | 173 | 275 | 87 | |
Merger & Restructuring Charges | -76 | -25 | 1 | - | -34 | |
Impairment of Goodwill | - | - | -191 | - | -51 | |
Gain (Loss) on Sale of Investments | - | - | - | -20 | 33 | |
Gain (Loss) on Sale of Assets | -32 | -1 | -2 | 59 | - | |
Other Unusual Items | -9 | -6 | -8 | -42 | -28 | |
Pretax Income | 90 | 169 | -27 | 272 | 7 | |
Income Tax Expense | 139 | 121 | 284 | 72 | 58 | |
Earnings From Continuing Operations | -49 | 48 | -311 | 200 | -51 | |
Net Income to Company | -49 | 48 | -311 | 200 | -51 | |
Minority Interest in Earnings | -8 | -10 | 69 | -3 | 20 | |
Net Income | -57 | 38 | -242 | 197 | -31 | |
Net Income to Common | -57 | 38 | -242 | 197 | -31 | |
Shares Outstanding (Basic) | 145 | 144 | 144 | 145 | 145 | |
Shares Outstanding (Diluted) | 145 | 145 | 144 | 146 | 145 | |
Shares Change (YoY) | 0.41% | 0.70% | -1.78% | 1.18% | -0.41% | |
EPS (Basic) | -0.39 | 0.26 | -1.69 | 1.36 | -0.21 | |
EPS (Diluted) | -0.39 | 0.26 | -1.69 | 1.35 | -0.21 | |
Free Cash Flow | 70 | -25 | 209 | -211 | 60 | |
Free Cash Flow Per Share | 0.48 | -0.17 | 1.46 | -1.44 | 0.41 | |
Dividend Per Share | 0.400 | 0.400 | 0.400 | 0.400 | 0.100 | |
Dividend Growth | - | - | - | 300.00% | -75.00% | |
Gross Margin | 8.52% | 8.53% | 7.51% | 9.36% | 8.74% | |
Operating Margin | 3.12% | 3.08% | 2.43% | 3.95% | 2.49% | |
Profit Margin | -0.55% | 0.36% | -2.38% | 2.20% | -0.44% | |
Free Cash Flow Margin | 0.68% | -0.24% | 2.06% | -2.36% | 0.84% | |
EBITDA | 743 | 741 | 635 | 742 | 542 | |
EBITDA Margin | 7.22% | 7.02% | 6.25% | 8.29% | 7.63% | |
D&A For EBITDA | 422 | 416 | 388 | 389 | 365 | |
EBIT | 321 | 325 | 247 | 353 | 177 | |
EBIT Margin | 3.12% | 3.08% | 2.43% | 3.95% | 2.49% | |
Effective Tax Rate | 154.44% | 71.60% | - | 26.47% | 828.57% | |