|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,886.00M | 2,702.00M | 3,080.00M | 3,670.00M | 2,983.00M | 2,696.00M | 3,130.00M | 3,871.00M | 3,177.00M | 2,953.00M | 3,375.00M | 4,070.00M | 3,760.00M | 3,721.00M | 4,147.00M | 4,729.00M | 4,155.00M | 3,997.00M | 4,300.00M | 5,034.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 36.00M | 35.00M | 28.00M | 25.00M | 34.00M | 26.00M | 25.00M | 25.00M | 20.00M | 19.00M | 16.00M | 128.00M | 174.00M | 185.00M | 199.00M | 201.00M | 193.00M | 185.00M | 152.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00M | 130.00M | 118.00M | 123.00M | 115.00M | 133.00M | 138.00M | 139.00M | 129.00M | 135.00M | 131.00M | 124.00M | 132.00M | 141.00M | 142.00M | 136.00M | 136.00M | 140.00M | 156.00M | 144.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 129.00M | 119.00M | 132.00M | 69.00M | 69.00M | 110.00M | 94.00M | 32.00M | 129.00M | 92.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,023.00M | 3,275.00M | 1,912.00M | 2,108.00M | 2,095.00M | 1,902.00M | 1,907.00M | 2,184.00M | 2,138.00M | 2,047.00M | 2,259.00M | 2,291.00M | 2,758.00M | 2,800.00M | 2,761.00M | 2,940.00M | 2,981.00M | 2,924.00M | 2,722.00M | 3,002.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,214.00M | 3,503.00M | 2,106.00M | 2,303.00M | 2,283.00M | 2,106.00M | 2,118.00M | 2,398.00M | 2,335.00M | 2,262.00M | 2,596.00M | 2,605.00M | 3,104.00M | 3,098.00M | 3,056.00M | 3,268.00M | 3,296.00M | 3,181.00M | 3,092.00M | 3,319.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 672.00M | -801.00M | 974.00M | 1,367.00M | 700.00M | 590.00M | 1,012.00M | 1,473.00M | 842.00M | 691.00M | 779.00M | 1,465.00M | 656.00M | 623.00M | 1,091.00M | 1,461.00M | 859.00M | 816.00M | 1,208.00M | 1,715.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 672.00M | -801.00M | 974.00M | 1,367.00M | 700.00M | 590.00M | 1,012.00M | 1,473.00M | 842.00M | 691.00M | 779.00M | 1,465.00M | 656.00M | 623.00M | 1,091.00M | 1,461.00M | 859.00M | 816.00M | 1,208.00M | 1,715.00M |
|
Non Operating Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 3.00M | 2.00M | 1.00M | -9.00M | 7.00M | 3.00M | 3.00M | 8.00M | 9.00M | 12.00M | 75.00M | 1.00M | 4.00M | 4.00M | 5.00M | 10.00M | | 14.00M | 12.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.00M | 10.00M | 145.00M | -33.00M | -28.00M | 16.00M | -196.00M | -22.00M | -24.00M | -21.00M | -58.00M | -26.00M | -13.00M | 35.00M | 2.00M | -10.00M | 1.00M | -13.00M | 1,178.00M | 5.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 10.00M | 145.00M | 25.00M | 30.00M | 16.00M | | -25.00M | -59.00M | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 596.00M | -868.00M | 1,036.00M | 1,304.00M | 633.00M | 510.00M | 709.00M | 1,342.00M | 658.00M | 560.00M | 609.00M | 1,424.00M | 698.00M | 449.00M | 891.00M | 1,250.00M | 703.00M | 597.00M | 2,209.00M | 1,553.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.00M | 23.00M | 163.00M | 256.00M | 119.00M | 92.00M | 43.00M | 263.00M | 83.00M | 93.00M | 102.00M | 331.00M | 160.00M | 94.00M | 157.00M | 268.00M | 109.00M | 127.00M | 505.00M | 314.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.00M | -900.00M | 863.00M | 1,048.00M | 514.00M | 408.00M | 666.00M | 1,079.00M | 575.00M | 467.00M | 507.00M | 1,093.00M | 538.00M | 343.00M | 714.00M | 965.00M | 594.00M | 458.00M | 1,649.00M | 1,212.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 9.00M | 10.00M | 25.00M | 13.00M | 10.00M | 9.00M | 29.00M | 15.00M | 11.00M | 9.00M | 22.00M | 14.00M | 12.00M | 18.00M | 17.00M | 15.00M | 12.00M | 11.00M | 27.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.00M | -891.00M | 873.00M | 1,048.00M | 514.00M | 418.00M | 666.00M | 1,079.00M | 575.00M | 467.00M | 507.00M | 1,093.00M | 538.00M | 355.00M | 734.00M | 982.00M | 594.00M | 470.00M | 1,704.00M | 1,239.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.00M | -891.00M | 873.00M | 1,048.00M | 514.00M | 418.00M | 666.00M | 1,079.00M | 575.00M | 467.00M | 507.00M | 1,093.00M | 538.00M | 355.00M | 734.00M | 982.00M | 594.00M | 470.00M | 1,704.00M | 1,239.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 393.00M | -891.00M | 873.00M | 1,048.00M | 514.00M | 418.00M | 666.00M | 1,079.00M | 575.00M | 467.00M | 507.00M | 1,093.00M | 538.00M | 355.00M | 734.00M | 982.00M | 594.00M | 470.00M | 1,704.00M | 1,239.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.00M | -900.00M | 873.00M | 1,048.00M | 514.00M | 418.00M | 666.00M | 1,079.00M | 575.00M | 467.00M | 507.00M | 1,093.00M | 538.00M | 355.00M | 734.00M | 982.00M | 594.00M | 470.00M | 1,704.00M | 1,239.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67 | -3.99 | 3.89 | 4.87 | 2.41 | 1.98 | 3.15 | 5.24 | 2.81 | 2.30 | 2.49 | 5.49 | 2.53 | 1.63 | 3.47 | 4.54 | 2.75 | 2.18 | 7.89 | 5.78 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66 | -3.99 | 3.86 | 4.84 | 2.39 | 1.97 | 3.12 | 5.21 | 2.79 | 2.28 | 2.47 | 5.46 | 2.52 | 1.63 | 3.45 | 4.51 | 2.73 | 2.17 | 7.85 | 5.75 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.00M | 225.40M | 224.70M | 215.30M | 213.30M | 210.90M | 211.70M | 206.10M | 204.70M | 202.90M | 203.50M | 199.10M | 212.50M | 217.40M | 211.40M | 216.40M | 216.20M | 215.70M | 215.90M | 214.30M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | 225.40M | 226.10M | 216.40M | 214.70M | 212.60M | 213.20M | 207.10M | 206.30M | 204.60M | 205.00M | 200.10M | 213.30M | 218.40M | 212.50M | 217.90M | 217.30M | 216.70M | 217.10M | 215.40M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.60M | 221.40M | 214.80M | 212.90M | 211.60M | 207.60M | 205.40M | 204.50M | 203.20M | 200.80M | 198.60M | 198.60M | 217.20M | 216.50M | 216.00M | 216.10M | 215.70M | 215.20M | 214.50M | 213.60M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 672.00M | -801.00M | 974.00M | 1,367.00M | 700.00M | 590.00M | 1,012.00M | 1,473.00M | 842.00M | 691.00M | 779.00M | 1,465.00M | 656.00M | 623.00M | 1,091.00M | 1,461.00M | 859.00M | 816.00M | 1,208.00M | 1,715.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.00M | 80.00M | 129.00M | 120.00M | 114.00M | 115.00M | 1,239.00M | 111.00M | 130.00M | 119.00M | 1,552.00M | 527.00M | 760.00M | 564.00M | -1813.00M | 3,152.00M | 715.00M | 2,832.00M | 2,258.00M | 2,555.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.06% | -2.65% | 15.73% | 19.63% | 18.80% | 18.04% | 6.06% | 19.60% | 12.61% | 16.61% | 16.75% | 23.24% | 22.92% | 20.94% | 17.62% | 21.44% | 15.50% | 21.27% | 22.86% | 20.22% |