|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,930.00M | 2,110.00M | 2,102.00M | 2,149.00M | 2,189.00M | 2,217.00M | 2,140.00M | 2,171.00M | 2,352.00M | 2,422.00M | 2,329.00M | 2,332.00M | 2,444.00M | 2,482.00M | 2,433.00M | 2,477.00M | 2,577.00M | 2,589.00M | 2,702.00M | 2,685.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 19.00M | 15.00M | 15.00M | 13.00M | 14.00M | 14.00M | 16.00M | 15.00M | 17.00M | 19.00M | 18.00M | 13.00M | 14.00M | 14.00M | 19.00M | 24.00M | 12.00M | 20.00M | 13.00M | 18.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,031.00M | 1,220.00M | 1,195.00M | 1,206.00M | 1,208.00M | 1,204.00M | 1,166.00M | 1,170.00M | 1,305.00M | 1,363.00M | 1,289.00M | 1,290.00M | 1,382.00M | 1,374.00M | 1,371.00M | 1,385.00M | 1,388.00M | 1,458.00M | 1,516.00M | 1,525.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -154.00M | | | -161.00M | -168.00M | | | -184.00M | -184.00M | | | -188.00M | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -166.00M | -178.00M | -318.00M | -180.00M | -166.00M | -181.00M | -159.00M | -196.00M | -202.00M | -217.00M | -201.00M | -208.00M | -199.00M | -220.00M | -225.00M | -232.00M | -245.00M | -250.00M | -273.00M | -245.00M |
|
Share-based Compensation (IS) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -699.00M | -785.00M | -779.00M | -813.00M | -741.00M | -803.00M | -762.00M | -762.00M | -785.00M | -832.00M | -798.00M | -794.00M | -802.00M | -837.00M | -809.00M | -802.00M | -870.00M | -865.00M | -901.00M | -882.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -45.00M | | | -13.00M | -21.00M | | | -1.00M | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | | | | 7.00M | 10.00M | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -865.00M | -963.00M | -1097.00M | -993.00M | -907.00M | -984.00M | -931.00M | -1003.00M | -987.00M | -1049.00M | -1012.00M | -1023.00M | -1001.00M | -1057.00M | -1035.00M | -1034.00M | -1115.00M | -1115.00M | -1174.00M | -1127.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 149.00M | 229.00M | 20.00M | 182.00M | 246.00M | 200.00M | 205.00M | 21.00M | 268.00M | 270.00M | 293.00M | 208.00M | 368.00M | 318.00M | 332.00M | 395.00M | 247.00M | 332.00M | 313.00M | 292.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 149.00M | 229.00M | 20.00M | 182.00M | 246.00M | 200.00M | 205.00M | 21.00M | 268.00M | 270.00M | 293.00M | 208.00M | 368.00M | 318.00M | 332.00M | 395.00M | 247.00M | 332.00M | 313.00M | 292.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 9.00M | -8.00M | -12.00M | -13.00M | -17.00M | -22.00M | -24.00M | -12.00M | 8.00M | -9.00M | -8.00M | 7.00M | 12.00M | 12.00M | 10.00M | 9.00M | 4.00M | 3.00M | 6.00M | 2.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 109.00M | 191.00M | -23.00M | 141.00M | 200.00M | 147.00M | 147.00M | -31.00M | 213.00M | 213.00M | 238.00M | 168.00M | 335.00M | 280.00M | 292.00M | 349.00M | 199.00M | 283.00M | 264.00M | 240.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 84.00M | 151.00M | 2.00M | 139.00M | 168.00M | 148.00M | 116.00M | -97.00M | 174.00M | 169.00M | 204.00M | 427.00M | 248.00M | 223.00M | 263.00M | 284.00M | 176.00M | 237.00M | 217.00M | 189.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 109.00M | 191.00M | -23.00M | 141.00M | 200.00M | 147.00M | 147.00M | -31.00M | 213.00M | 213.00M | 238.00M | 168.00M | 335.00M | 280.00M | 292.00M | 349.00M | 199.00M | 283.00M | 264.00M | 240.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 109.00M | 191.00M | -23.00M | 141.00M | 200.00M | 147.00M | 147.00M | -31.00M | 213.00M | 213.00M | 238.00M | 168.00M | 335.00M | 280.00M | 292.00M | 349.00M | 199.00M | 283.00M | 264.00M | 240.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 109.00M | 191.00M | -23.00M | 141.00M | 200.00M | 147.00M | 147.00M | -31.00M | 213.00M | 213.00M | 238.00M | 168.00M | 335.00M | 280.00M | 292.00M | 349.00M | 199.00M | 283.00M | 264.00M | 240.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 109.00M | 191.00M | -23.00M | 141.00M | 200.00M | 147.00M | 147.00M | -31.00M | 213.00M | 213.00M | 238.00M | 168.00M | 335.00M | 280.00M | 292.00M | 349.00M | 199.00M | 283.00M | 264.00M | 240.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.45 | 0.40M | -1.15 | 0.29 | 0.59M | 0.23M | 0.17M | -0.06 | 0.61M | 0.30M | 11.90 | 0.34 | 0.67M | 0.29M | 14.60 | 0.71 | 0.19M | 14.15 | 13.20 | 0.62M |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.64M | 0.40M | -0.05M | 0.29 | 0.59M | 0.23M | 0.17M | -0.06 | 0.61M | 0.31M | 0.22M | 0.34 | 0.67M | 0.29M | 0.20M | 0.70 | 0.19M | 0.18M | 0.53 | 0.62M |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 20.00M | 480.00 | 20.00M | 490.10M | 340.00 | 640.00 | 880.00 | 491.80M | 350.00 | 700.00 | 20.00M | 493.20M | 500.00 | 950.00 | 20.00M | 494.60M | 0.00M | 20.00M | 20.00M | 390.00 |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 170.00 | 480.00 | 480.00 | 493.40M | 340.00 | 640.00 | 870.00 | 494.40M | 350.00 | 690.00 | 0.00M | 496.50M | 500.00 | 950.00 | 0.00M | 497.50M | 0.00M | 0.00M | 496.20M | 390.00 |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 149.00M | 229.00M | 20.00M | 182.00M | 246.00M | 200.00M | 205.00M | 21.00M | 268.00M | 270.00M | 293.00M | 208.00M | 368.00M | 318.00M | 332.00M | 395.00M | 247.00M | 332.00M | 313.00M | 292.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 31.00M | -30.00M | -31.00M | -28.00M | -29.00M | -31.00M | -34.00M | -40.00M | 47.00M | -48.00M | -47.00M | -47.00M | 45.00M | -50.00M | -49.00M | -48.00M | -51.00M | -51.00M | -53.00M | -52.00M |