|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 989.00M | 1,060.00M | 1,126.00M | 1,211.00M | 1,170.00M | 1,237.00M | 1,280.00M | 1,318.00M | 1,269.00M | 1,345.00M | 1,414.00M | 1,469.00M | 1,417.00M | 1,505.00M | 1,570.00M | 1,639.00M | 1,633.00M | 1,763.00M | 1,853.00M | 1,957.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 377.00M | 399.00M | 419.00M | 428.00M | 419.00M | 433.00M | 120.00M | 439.00M | 456.00M | 127.00M | 439.00M | 130.00M | 469.00M | 480.00M | 525.00M | 526.00M | 566.00M | 159.00M | 612.00M | -1087.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 897.00M | 954.00M | 1,018.00M | 1,099.00M | 1,053.00M | 1,118.00M | 1,160.00M | 1,194.00M | 1,142.00M | 1,218.00M | 1,287.00M | 1,339.00M | 1,280.00M | 1,365.00M | 1,423.00M | 1,485.00M | 1,473.00M | 1,604.00M | 1,688.00M | 1,791.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 14.00M | 11.00M | 10.00M | 11.00M | 9.00M | 10.00M | 10.00M | 10.00M | 11.00M | 10.00M | 17.00M | 11.00M | 22.00M | 23.00M | 23.00M | 13.00M | 23.00M | 13.00M | 24.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.00M | 277.00M | 282.00M | 290.00M | 289.00M | 306.00M | 311.00M | 313.00M | 327.00M | 355.00M | 339.00M | 352.00M | 346.00M | 368.00M | 378.00M | 393.00M | 394.00M | 413.00M | 416.00M | 420.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.00M | 119.00M | 113.00M | 228.00M | 120.00M | 128.00M | 129.00M | 155.00M | 132.00M | 141.00M | 165.00M | 182.00M | 155.00M | 161.00M | 161.00M | 173.00M | 162.00M | 168.00M | 172.00M | 191.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.00M | 410.00M | 430.00M | 438.00M | 430.00M | 442.00M | 464.00M | 449.00M | 466.00M | 460.00M | 449.00M | 490.00M | 480.00M | 493.00M | 538.00M | 553.00M | 684.00M | 579.00M | 630.00M | 749.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 763.00M | 806.00M | 825.00M | 956.00M | 839.00M | 876.00M | 904.00M | 917.00M | 925.00M | 956.00M | 953.00M | 1,024.00M | 981.00M | 1,022.00M | 1,077.00M | 1,119.00M | 1,240.00M | 1,160.00M | 1,218.00M | 1,360.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | 148.00M | 193.00M | 143.00M | 214.00M | 242.00M | 256.00M | 277.00M | 217.00M | 262.00M | 334.00M | 315.00M | 299.00M | 343.00M | 346.00M | 366.00M | 233.00M | 444.00M | 470.00M | 431.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | 148.00M | 193.00M | 143.00M | 214.00M | 242.00M | 256.00M | 277.00M | 217.00M | 262.00M | 334.00M | 315.00M | 299.00M | 343.00M | 346.00M | 366.00M | 233.00M | 444.00M | 470.00M | 431.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -14.00M | 22.00M | 10.00M | 9.00M | 5.00M | 6.00M | 1.00M | 12.00M | -2.00M | 14.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | 139.00M | 188.00M | 107.00M | 195.00M | 232.00M | 242.00M | 277.00M | 221.00M | 258.00M | 320.00M | 337.00M | 309.00M | 352.00M | 351.00M | 372.00M | 234.00M | 456.00M | 468.00M | 445.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | 24.00M | 51.00M | 18.00M | 49.00M | 46.00M | 44.00M | -16.00M | 60.00M | 36.00M | 79.00M | 55.00M | 57.00M | 70.00M | 76.00M | 69.00M | 82.00M | 143.00M | 125.00M | 129.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 115.00M | 137.00M | 89.00M | 146.00M | 186.00M | 198.00M | 293.00M | 161.00M | 222.00M | 241.00M | 282.00M | 252.00M | 282.00M | 275.00M | 303.00M | 152.00M | 313.00M | 343.00M | 316.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 115.00M | 137.00M | 89.00M | 146.00M | 186.00M | 198.00M | 293.00M | 161.00M | 222.00M | 241.00M | 282.00M | 252.00M | 282.00M | 275.00M | 303.00M | 152.00M | 313.00M | 343.00M | 316.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 115.00M | 137.00M | 89.00M | 146.00M | 186.00M | 198.00M | 293.00M | 161.00M | 222.00M | 241.00M | 282.00M | 252.00M | 282.00M | 275.00M | 303.00M | 152.00M | 313.00M | 343.00M | 316.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 115.00M | 137.00M | 89.00M | 146.00M | 186.00M | 198.00M | 293.00M | 161.00M | 222.00M | 241.00M | 282.00M | 252.00M | 282.00M | 275.00M | 303.00M | 152.00M | 313.00M | 343.00M | 316.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 115.00M | 137.00M | 89.00M | 146.00M | 186.00M | 198.00M | 293.00M | 161.00M | 222.00M | 241.00M | 282.00M | 252.00M | 282.00M | 275.00M | 303.00M | 152.00M | 313.00M | 343.00M | 316.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71 | 0.52 | 0.62 | 0.41 | 0.67 | 0.86 | 0.92 | 1.37 | 0.75 | 1.04 | 1.13 | 1.31 | 1.17 | 1.31 | 1.28 | 1.41 | 0.71 | 1.47 | 1.61 | 1.49 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70 | 0.52 | 0.62 | 0.40 | 0.67 | 0.85 | 0.91 | 1.35 | 0.75 | 1.03 | 1.12 | 1.30 | 1.16 | 1.30 | 1.27 | 1.39 | 0.70 | 1.46 | 1.60 | 1.47 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.00M | 220.00M | 220.00M | 220.00M | 217.00M | 217.00M | 217.00M | 216.00M | 215.00M | 214.00M | 214.00M | 214.00M | 215.00M | 215.00M | 215.00M | 215.00M | 214.00M | 213.00M | 213.00M | 213.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.00M | 222.00M | 222.00M | 222.00M | 219.00M | 218.00M | 217.00M | 218.00M | 216.00M | 216.00M | 216.00M | 216.00M | 217.00M | 217.00M | 217.00M | 217.00M | 216.00M | 216.00M | 215.00M | 215.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | 148.00M | 193.00M | 143.00M | 214.00M | 242.00M | 256.00M | 277.00M | 217.00M | 262.00M | 334.00M | 315.00M | 299.00M | 343.00M | 346.00M | 366.00M | 233.00M | 444.00M | 470.00M | 431.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.08% | 17.27% | 27.13% | 16.82% | 25.13% | 19.83% | 18.18% | -5.78% | 27.15% | 13.95% | 24.69% | 16.32% | 18.45% | 19.89% | 21.65% | 18.55% | 35.04% | 31.36% | 26.71% | 28.99% |