|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,835.00M | 3,935.00M | 4,110.00M | 4,262.00M | 4,070.00M | 4,433.00M | 5,450.00M | 4,373.00M | 4,816.00M | 4,890.00M | 5,048.00M | 5,182.00M | 5,309.00M | 5,408.00M | 5,606.00M | 5,714.00M | 5,873.00M | 5,988.00M | 6,194.00M | 6,398.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.00M | 467.00M | 1,131.00M | 512.00M | 1,247.00M | 546.00M | 1,297.00M | 568.00M | 1,345.00M | 1,337.00M | -1629.00M | 1,352.00M | 598.00M | 1,431.00M | 4,022.00M | 1,495.00M | 638.00M | 642.00M | 4,586.00M | 1,708.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,391.00M | 3,468.00M | 3,603.00M | 3,750.00M | 3,847.00M | 3,887.00M | 3,957.00M | 4,087.00M | 4,244.00M | 4,310.00M | 4,414.00M | 4,592.00M | 4,711.00M | 4,854.00M | 4,990.00M | 5,092.00M | 5,235.00M | 5,346.00M | 5,545.00M | 5,734.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 43.00M | 40.00M | 42.00M | 42.00M | 43.00M | 42.00M | 42.00M | 42.00M | 42.00M | 42.00M | 42.00M | 42.00M | 43.00M | 42.00M | 41.00M | 41.00M | 38.00M | 37.00M | 35.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.00M | 651.00M | 657.00M | 701.00M | 738.00M | 775.00M | 773.00M | 827.00M | 876.00M | 881.00M | 889.00M | 939.00M | 984.00M | 1,022.00M | 999.00M | 1,026.00M | 1,082.00M | 1,088.00M | 1,098.00M | 1,110.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.00M | 265.00M | 274.00M | 269.00M | 291.00M | 319.00M | 340.00M | 331.00M | 357.00M | 353.00M | 372.00M | 352.00M | 355.00M | 366.00M | 456.00M | 367.00M | 377.00M | 408.00M | 421.00M | 463.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,117.00M | 1,111.00M | 1,171.00M | 1,200.00M | 1,289.00M | 1,309.00M | 1,339.00M | 1,343.00M | 1,387.00M | 1,379.00M | 1,410.00M | 2,394.00M | 1,487.00M | 1,474.00M | 1,578.00M | 1,536.00M | 1,667.00M | 1,677.00M | 1,765.00M | 1,743.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,985.00M | 2,027.00M | 2,102.00M | 2,170.00M | 2,318.00M | 2,403.00M | 2,452.00M | 2,501.00M | 2,620.00M | 2,613.00M | 2,671.00M | 3,685.00M | 2,826.00M | 2,862.00M | 3,033.00M | 2,929.00M | 3,126.00M | 3,173.00M | 3,284.00M | 3,316.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,406.00M | 1,441.00M | 1,501.00M | 1,580.00M | 1,529.00M | 1,484.00M | 1,505.00M | 1,586.00M | 1,624.00M | 1,697.00M | 1,743.00M | 907.00M | 1,885.00M | 1,992.00M | 1,957.00M | 2,163.00M | 2,109.00M | 2,173.00M | 2,261.00M | 2,418.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,406.00M | 1,441.00M | 1,501.00M | 1,580.00M | 1,529.00M | 1,484.00M | 1,505.00M | 1,586.00M | 1,624.00M | 1,697.00M | 1,743.00M | 907.00M | 1,885.00M | 1,992.00M | 1,957.00M | 2,163.00M | 2,109.00M | 2,173.00M | 2,261.00M | 2,418.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 7.00M | -4.00M | -9.00M | -8.00M | -6.00M | 4.00M | 1.00M | 5.00M | 6.00M | 4.00M | 18.00M | 4.00M | 12.00M | 14.00M | 6.00M | 2.00M | 23.00M | 12.00M | 5.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -1.00M | | -1.00M | 6.00M | 36.00M | 43.00M | 47.00M | 67.00M | 89.00M | 70.00M | 82.00M | 89.00M | 70.00M | 75.00M | 58.00M | 58.00M | 57.00M | 62.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | -98.00M | | -1.00M | 6.00M | -95.00M | 43.00M | 26.00M | 46.00M | 65.00M | 70.00M | 82.00M | 89.00M | -51.00M | 75.00M | 58.00M | 58.00M | 223.00M | 4.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,386.00M | 1,418.00M | 1,468.00M | 1,543.00M | 1,492.00M | 1,456.00M | 1,517.00M | 1,598.00M | 1,650.00M | 1,743.00M | 1,808.00M | 968.00M | 1,930.00M | 2,042.00M | 1,991.00M | 2,182.00M | 2,101.00M | 2,187.00M | 2,264.00M | 2,422.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.00M | 206.00M | 235.00M | 277.00M | 314.00M | 320.00M | 341.00M | 351.00M | 355.00M | 340.00M | 325.00M | 348.00M | 357.00M | 358.00M | 308.00M | 371.00M | 410.00M | 415.00M | 408.00M | 533.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,116.00M | 1,212.00M | 1,233.00M | 1,266.00M | 1,178.00M | 1,136.00M | 1,176.00M | 1,247.00M | 1,295.00M | 1,403.00M | 1,483.00M | 620.00M | 1,573.00M | 1,684.00M | 1,683.00M | 1,811.00M | 1,691.00M | 1,772.00M | 1,856.00M | 1,889.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,116.00M | 1,212.00M | 1,233.00M | 1,266.00M | 1,178.00M | 1,136.00M | 1,176.00M | 1,247.00M | 1,295.00M | 1,403.00M | 1,483.00M | 620.00M | 1,573.00M | 1,684.00M | 1,683.00M | 1,811.00M | 1,691.00M | 1,772.00M | 1,856.00M | 1,889.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,116.00M | 1,212.00M | 1,233.00M | 1,266.00M | 1,178.00M | 1,136.00M | 1,176.00M | 1,247.00M | 1,295.00M | 1,403.00M | 1,483.00M | 620.00M | 1,573.00M | 1,684.00M | 1,683.00M | 1,811.00M | 1,691.00M | 1,772.00M | 1,856.00M | 1,889.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,116.00M | 1,212.00M | 1,233.00M | 1,266.00M | 1,178.00M | 1,136.00M | 1,176.00M | 1,247.00M | 1,295.00M | 1,403.00M | 1,483.00M | 620.00M | 1,573.00M | 1,684.00M | 1,683.00M | 1,811.00M | 1,691.00M | 1,772.00M | 1,856.00M | 1,889.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,116.00M | 1,212.00M | 1,233.00M | 1,266.00M | 1,178.00M | 1,136.00M | 1,176.00M | 1,247.00M | 1,295.00M | 1,403.00M | 1,483.00M | 620.00M | 1,573.00M | 1,684.00M | 1,683.00M | 1,811.00M | 1,691.00M | 1,772.00M | 1,856.00M | 1,889.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34 | 2.54 | 2.59 | 2.68 | 2.50 | 2.42 | 2.53 | 2.72 | 2.83 | 3.07 | 3.25 | 1.37 | 3.50 | 3.78 | 3.80 | 4.15 | 3.95 | 4.18 | 4.45 | 4.60 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32 | 2.52 | 2.57 | 2.66 | 2.49 | 2.42 | 2.53 | 2.71 | 2.82 | 3.05 | 3.23 | 1.36 | 3.49 | 3.76 | 3.78 | 4.14 | 3.94 | 4.18 | 4.44 | 4.60 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 477.80M | 477.00M | 477.30M | 472.60M | 472.10M | 471.00M | 469.50M | 459.00M | 458.40M | 458.00M | 457.10M | 452.80M | 451.00M | 449.00M | 447.00M | 436.20M | 432.20M | 423.00M | 426.00M | 410.20M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 480.80M | 481.00M | 481.00M | 475.40M | 474.00M | 469.40M | 471.00M | 460.00M | 459.10M | 459.00M | 459.10M | 456.30M | 451.40M | 452.00M | 450.00M | 437.60M | 433.00M | 430.00M | 427.00M | 410.80M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,406.00M | 1,441.00M | 1,501.00M | 1,580.00M | 1,529.00M | 1,484.00M | 1,505.00M | 1,586.00M | 1,624.00M | 1,697.00M | 1,743.00M | 907.00M | 1,885.00M | 1,992.00M | 1,957.00M | 2,163.00M | 2,109.00M | 2,173.00M | 2,261.00M | 2,418.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 27.00M | 28.00M | 28.00M | 28.00M | 28.00M | 28.00M | 32.00M | 26.00M | 27.00M | 28.00M | 27.00M | 41.00M | 51.00M | 50.00M | 62.00M | 68.00M | 67.00M | 66.00M | 63.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.48% | 14.53% | 16.01% | 17.95% | 21.05% | 21.98% | 22.48% | 21.96% | 21.52% | 19.51% | 17.98% | 35.95% | 18.50% | 17.53% | 15.47% | 17.00% | 19.51% | 18.98% | 18.02% | 22.01% |