| Revenue | 1,711 | 2,126 | 1,961 | 1,580 | 1,403 | |
Revenue Growth (YoY) | -19.49% | 8.37% | 24.15% | 12.58% | 13.98% | |
Cost of Revenue | 867.93 | 1,085 | 1,102 | 841.69 | 800.2 | |
Gross Profit | 843.3 | 1,041 | 859.38 | 738.04 | 602.95 | |
Selling, General & Admin | 347.5 | 414.24 | 374.69 | 333.76 | 230.77 | |
Other Operating Expenses | -3.38 | -1.09 | -1.62 | 1.56 | 0.81 | |
Operating Expenses | 344.09 | 420.35 | 368.62 | 301.29 | 244.67 | |
Operating Income | 499.21 | 620.46 | 490.76 | 436.75 | 358.28 | |
Interest Expense | -443.57 | -437.44 | -320.64 | -212.11 | -209.63 | |
Interest & Investment Income | 18.66 | 25.01 | 15.17 | 7.8 | 5.1 | |
Currency Exchange Gain (Loss) | -1,649 | -1,968 | -365.11 | -163.56 | -380.31 | |
Other Non Operating Income (Expenses) | -15.17 | -30.57 | -185.65 | -10.47 | 100.04 | |
EBT Excluding Unusual Items | -1,590 | -1,791 | -365.47 | 58.41 | -126.52 | |
Merger & Restructuring Charges | -1.28 | -2.43 | -20.85 | -15.78 | -13.73 | |
Impairment of Goodwill | -87.89 | - | -121.6 | - | - | |
Gain (Loss) on Sale of Assets | 83.84 | - | - | - | - | |
Asset Writedown | -14.8 | -87.7 | -38.16 | -51.11 | -27.59 | |
Other Unusual Items | -0.24 | - | - | -6.52 | - | |
Pretax Income | -1,610 | -1,881 | -543.98 | -8.14 | -152.85 | |
Income Tax Expense | 33.96 | 107.53 | -75.01 | 17.98 | 169.83 | |
Earnings From Continuing Operations | -1,644 | -1,988 | -468.97 | -26.12 | -322.68 | |
Minority Interest in Earnings | 12.18 | 11.57 | 9.96 | 0.29 | 0.69 | |
Net Income | -1,632 | -1,977 | -459.01 | -25.83 | -321.99 | |
Net Income to Common | -1,632 | -1,977 | -459.01 | -25.83 | -321.99 | |
Shares Outstanding (Basic) | 333 | 333 | 331 | 301 | 294 | |
Shares Outstanding (Diluted) | 333 | 333 | 331 | 301 | 294 | |
Shares Change (YoY) | -0.03% | 0.67% | 9.89% | 2.41% | 0.18% | |
EPS (Basic) | -4.90 | -5.93 | -1.39 | -0.09 | -1.09 | |
EPS (Diluted) | -4.90 | -5.93 | -1.39 | -0.09 | -1.09 | |
Free Cash Flow | 464.27 | 277.49 | 363.63 | 352.77 | 408.52 | |
Free Cash Flow Per Share | 1.39 | 0.83 | 1.10 | 1.17 | 1.39 | |
Gross Margin | 49.28% | 48.97% | 43.82% | 46.72% | 42.97% | |
Operating Margin | 29.17% | 29.19% | 25.02% | 27.65% | 25.53% | |
Profit Margin | -95.37% | -92.99% | -23.40% | -1.64% | -22.95% | |
Free Cash Flow Margin | 27.13% | 13.05% | 18.54% | 22.33% | 29.12% | |
EBITDA | 771.56 | 966.47 | 876.5 | 759.68 | 709.3 | |
EBITDA Margin | 45.09% | 45.47% | 44.69% | 48.09% | 50.55% | |
D&A For EBITDA | 272.35 | 346.01 | 385.75 | 322.93 | 351.02 | |
EBIT | 499.21 | 620.46 | 490.76 | 436.75 | 358.28 | |
EBIT Margin | 29.17% | 29.19% | 25.02% | 27.65% | 25.53% | |