|
Revenue (Quarter)
|
| | 2,346.00M | 1,158.00M | 1,140.00M | 2,396.00M | 1,171.00M | 1,381.00M | 1,491.00M | 1,750.00M | 1,963.00M | 2,445.00M | 2,417.00M | 3,068.00M | 3,236.00M | 3,104.00M |
|
Cost of Revenue (Quarter)
|
| | 1,771.00M | 910.00M | 863.00M | 1,792.00M | 869.00M | 893.00M | 921.00M | 1,043.00M | 1,124.00M | 1,248.00M | 1,225.00M | 1,425.00M | 1,293.00M | 1,401.00M |
|
Gross Profit (Quarter)
|
| | 569.00M | 253.00M | 286.00M | 592.00M | 302.00M | 467.00M | 541.00M | 707.00M | 839.00M | 1,197.00M | 1,192.00M | 1,643.00M | 1,943.00M | 1,703.00M |
|
Research & Development (Quarter)
|
| | -121.00M | -65.00M | -71.00M | -142.00M | -48.00M | -57.00M | -72.00M | -75.00M | -51.00M | -54.00M | -72.00M | -90.00M | -60.00M | 157.00M |
|
Restructuring Costs (Quarter)
|
| | -13.00M | | | -350.00M | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | -264.00M | -60.00M | -323.00M | -24.00M | 716.00M | -6.00M | -46.00M | -26.00M | 884.00M | | 966.00M | 1,076.00M | 1,059.00M | 1,100.00M |
|
Operating Expenses (Quarter)
|
| | -134.00M | -65.00M | -71.00M | 740.00M | 668.00M | -57.00M | 720.00M | 815.00M | 833.00M | -54.00M | 894.00M | 986.00M | 999.00M | 157.00M |
|
Operating Income (Quarter)
|
| | 703.00M | 318.00M | 357.00M | -148.00M | -366.00M | 524.00M | -179.00M | -108.00M | 6.00M | 1,251.00M | 298.00M | 657.00M | 944.00M | 1,546.00M |
|
EBIT (Quarter)
|
| | 703.00M | 318.00M | 357.00M | -148.00M | -366.00M | 524.00M | -179.00M | -108.00M | 6.00M | 1,251.00M | 298.00M | 657.00M | 944.00M | 1,546.00M |
|
Non Operating Investment Income (Quarter)
|
| | -6.00M | 5.00M | 9.00M | -12.00M | | -21.00M | -29.00M | 70.00M | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | 50.00M | 31.00M | 35.00M | 70.00M | 47.00M | 42.00M | 33.00M | 38.00M | 32.00M | 39.00M | 43.00M | 38.00M | 37.00M | 36.00M |
|
Other Non Operating Income (Quarter)
|
| | -72.00M | -45.00M | -52.00M | -79.00M | -30.00M | -15.00M | -21.00M | 29.00M | -39.00M | -6.00M | -12.00M | 16.00M | -35.00M | -12.00M |
|
EBT (Quarter)
|
| | -65.00M | -16.00M | -157.00M | -187.00M | 167.00M | 413.00M | 394.00M | 698.00M | 729.00M | 1,046.00M | 1,057.00M | 1,444.00M | 1,949.00M | 1,660.00M |
|
Tax Provisions (Quarter)
|
| | -127.00M | -65.00M | -65.00M | -174.00M | -108.00M | -151.00M | -160.00M | -204.00M | -187.00M | -240.00M | -242.00M | -433.00M | -487.00M | 1,442.00M |
|
Profit After Tax (Quarter)
|
| | -16.00 | -20.00 | -53.00 | -47.00 | 14.00 | 60.00 | 53.00 | 103.00 | 88.00 | 132.00 | 131.00 | 168.00 | 251.00 | 2,654.00M |
|
Net Income - Minority (Quarter)
|
| -14.00M | -18.00M | -4.00M | -6.00M | -13.00M | -1.00M | -10.00M | -21.00M | -45.00M | -99.00M | -236.00M | -382.00M | -538.00M | -181.00M | -371.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | 4.00M | 2.00M | 2.00M | 9.00M | 1.00M | 9.00M | 11.00M | 24.00M | 99.00M | 137.00M | 146.00M | 156.00M | 181.00M | 190.00M |
|
Income from Continuing Operations (Quarter)
|
| | 62.00M | 49.00M | -92.00M | -13.00M | 275.00M | 564.00M | 554.00M | 902.00M | 916.00M | 1,286.00M | 1,299.00M | 1,877.00M | 2,436.00M | 218.00M |
|
Consolidated Net Income (Quarter)
|
| | 62.00M | 49.00M | -92.00M | -13.00M | 275.00M | 564.00M | 554.00M | 902.00M | 916.00M | 1,286.00M | 1,299.00M | 1,877.00M | 2,436.00M | 218.00M |
|
Income towards Parent Company (Quarter)
|
| -14.00M | -69.00M | -83.00M | -224.00M | -196.00M | 58.00M | 253.00M | 223.00M | 470.00M | 443.00M | 669.00M | 669.00M | 855.00M | 1,281.00M | 1,002.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| -14.00M | -16.00 | -20.00 | -53.00 | -47.00 | 14.00 | 60.00 | 53.00 | 103.00 | 88.00 | 132.00 | 132.00 | 168.00 | 252.00 | 1,002.00M |
|
EPS (Basic) (Quarter)
|
| -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.97 |
|
EPS (Diluted) (Quarter)
|
| -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.96 |
|
Shares Outstanding (Quarter)
|
419.76M | 419.99M | 420.20M | 420.82M | 420.82M | 421.11M | 421.11M | 421.60M | 421.60M | 430.13M | 430.13M | 507.01M | 507.01M | 508.36M | 508.36M | 509.35M |
|
Shares Outstanding (Diluted) (Quarter)
|
420.06M | 420.06M | 420.87M | 420.82M | 420.82M | 421.11M | 421.11M | 422.13M | 422.13M | 430.92M | 430.92M | 508.04M | 508.04M | 509.09M | 509.09M | 510.45M |
|
Shares Outstanding (Entity) (Quarter)
|
3,358.05M | 3,359.96M | 3,361.58M | 3,366.55M | | 3,368.84M | | 3,372.83M | | 3,441.06M | | 4,056.08M | | 4,066.88M | | 4,074.83M |
|
EBITDA (Quarter)
|
| | 878.00 | 1,194.00M | 1,253.00M | 1,268.00M | 1,322.00M | 524.00M | 906.00M | 884.00M | 996.00M | 1,251.00M | 1,556.00M | 2,175.00M | 2,291.00M | 1,546.00M |
|
Interest Expenses (Quarter)
|
| | -84.00M | -33.00M | -38.00M | -82.00M | -40.00M | -44.00M | -42.00M | -41.00M | -41.00M | -44.00M | -81.00M | -54.00M | -90.00M | 146.00M |
|
Tax Rate (Quarter)
|
| | 195.38% | 406.25% | 41.40% | 93.05% | -64.67% | -36.56% | -40.61% | -29.23% | -25.65% | -22.94% | -22.89% | -29.99% | -24.99% | 86.87% |