|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,100.00M | 2,111.00M | 7,240.00M | 1,918.00M | 1,967.00M | 2,046.00M | 2,193.00M | 1,944.00M | 2,167.00M | 2,238.00M | 2,408.00M | 2,153.00M | 2,403.00M | 2,510.00M | 2,559.00M | 2,259.00M | 2,530.00M | 2,681.00M | 2,796.00M | 2,524.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 574.00M | 18.00M | 536.00M | 9.00M | 573.00M | -1669.00M | 572.00M | 9.00M | 612.00M | 48.00M | | | 113.00M | 111.00M | 102.00M | 2.00M | 509.00M | -4.00M | 47.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,092.00M | 1,537.00M | 7,222.00M | 1,382.00M | 1,958.00M | 1,473.00M | 3,862.00M | 1,372.00M | 2,158.00M | 1,626.00M | 2,360.00M | 2,153.00M | 2,403.00M | 2,397.00M | 2,448.00M | 2,157.00M | 2,528.00M | 2,172.00M | 2,800.00M | 2,477.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.00M | 338.00M | 320.00M | 310.00M | 302.00M | 290.00M | 313.00M | 273.00M | 269.00M | 253.00M | 282.00M | 274.00M | 270.00M | 274.00M | 259.00M | 256.00M | 256.00M | 253.00M | 236.00M | 241.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00M | 121.00M | 117.00M | 127.00M | 127.00M | 133.00M | 142.00M | 143.00M | 156.00M | 153.00M | 152.00M | 151.00M | 156.00M | 146.00M | 163.00M | 143.00M | 159.00M | 81.00M | 161.00M | 163.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 685.00M | 653.00M | 680.00M | 622.00M | 676.00M | 661.00M | 666.00M | 725.00M | 711.00M | 715.00M | 766.00M | 794.00M | 832.00M | 850.00M | 820.00M | 867.00M | 894.00M | 795.00M | 882.00M | 861.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 5.00M | 12.00M | 10.00M | 13.00M | 7.00M | 3.00M | 1.00M | | 2.00M | -3.00M | | | 2.00M | -2.00M | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -542.00M | 183.00M | -44.00M | -2.00M | | -4.00M | -29.00M | -23.00M | 83.00M | -60.00M | -28.00M | | -20.00M | -225.00M | -2.00M | -15.00M | 18.00M | -80.00M | -65.00M | -32.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,370.00M | 1,537.00M | 1,829.00M | 1,633.00M | 1,806.00M | 1,802.00M | 2,429.00M | 1,769.00M | 1,755.00M | 2,224.00M | 2,046.00M | 1,872.00M | 2,014.00M | 2,192.00M | 2,001.00M | 1,983.00M | 2,086.00M | 2,062.00M | 2,322.00M | 3,474.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -270.00M | 574.00M | 367.00M | 285.00M | 161.00M | 244.00M | -236.00M | 175.00M | 412.00M | 14.00M | 362.00M | 281.00M | 389.00M | 318.00M | 558.00M | 276.00M | 444.00M | 619.00M | 474.00M | -950.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -270.00M | 574.00M | 367.00M | 285.00M | 161.00M | 244.00M | -236.00M | 175.00M | 412.00M | 14.00M | 362.00M | 281.00M | 389.00M | 318.00M | 558.00M | 276.00M | 444.00M | 619.00M | 474.00M | -950.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 1.00M | 2.00M | 3.00M | 3.00M | 6.00M | 6.00M | 7.00M | 6.00M | 7.00M | 9.00M | 8.00M | 7.00M | 9.00M | 11.00M | 13.00M | 15.00M | 9.00M | 10.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 3.00M | -4.00M | -7.00M | -63.00M | 570.00M | 369.00M | | | -7.00M | 1.00M | 11.00M | 12.00M | | 49.00M | -4.00M | 178.00M | -7.00M | -11.00M | -1.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -670.00M | 216.00M | 21.00M | -82.00M | -129.00M | 439.00M | -357.00M | -136.00M | 79.00M | -326.00M | -7.00M | -69.00M | 48.00M | -21.00M | 209.00M | -47.00M | 140.00M | 218.00M | 56.00M | -1354.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -77.00M | 25.00M | -51.00M | -16.00M | 10.00M | 36.00M | 53.00M | 73.00M | 52.00M | 56.00M | 40.00M | 8.00M | 49.00M | 71.00M | 111.00M | 39.00M | 12.00M | 37.00M | 159.00M | 77.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -595.00M | 191.00M | 80.00M | -69.00M | -145.00M | 403.00M | -423.00M | -209.00M | 27.00M | -378.00M | -39.00M | -77.00M | 10.00M | -85.00M | 98.00M | -58.00M | 148.00M | 181.00M | -149.00M | -1423.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.00M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 3.00M | 3.00M | 3.00M | 6.00M | 4.00M | | -8.00M | 1.00M | -4.00M | -8.00M | -13.00M | -11.00M | -7.00M | 5.00M | -28.00M | -20.00M | 2.00M | 9.00M | -8.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -593.00M | 191.00M | 72.00M | -66.00M | -139.00M | 403.00M | -410.00M | -209.00M | 27.00M | -382.00M | -47.00M | -77.00M | -1.00M | -92.00M | 98.00M | -86.00M | 128.00M | 181.00M | -103.00M | -1431.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -593.00M | 191.00M | 72.00M | -66.00M | -139.00M | 403.00M | -410.00M | -209.00M | 27.00M | -382.00M | -47.00M | -77.00M | -1.00M | -92.00M | 98.00M | -86.00M | 128.00M | 181.00M | -103.00M | -1431.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -669.00M | 191.00M | 72.00M | -66.00M | -139.00M | 403.00M | -410.00M | -209.00M | 27.00M | -382.00M | -47.00M | -77.00M | -1.00M | -92.00M | 98.00M | -86.00M | 128.00M | 181.00M | -103.00M | -1431.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -669.00M | 191.00M | 72.00M | -66.00M | -139.00M | 403.00M | -410.00M | -209.00M | 27.00M | -382.00M | -47.00M | -77.00M | -1.00M | -92.00M | 98.00M | -86.00M | 128.00M | 181.00M | -103.00M | -1431.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.66 | 0.52 | 0.20 | -0.19 | -0.40 | 1.10 | -1.13 | -0.55 | 0.07 | -1.03 | -0.10 | -0.17 | 0.03 | -0.23 | 0.25 | -0.16 | 0.40 | 0.48 | -0.31 | -3.82 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.66 | 0.52 | 0.20 | -0.19 | -0.40 | 1.10 | -1.13 | -0.55 | 0.07 | -1.03 | -0.10 | -0.17 | 0.03 | -0.23 | 0.25 | -0.16 | 0.40 | 0.48 | -0.30 | -3.82 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 359.10M | 359.60M | 358.90M | 360.80M | 362.20M | 362.50M | 362.00M | 363.30M | 364.80M | 365.40M | 364.90M | 366.80M | 367.90M | 367.70M | 368.00M | 369.60M | 370.30M | 370.60M | 370.90M | 372.80M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.00M | 364.00M | 358.90M | 360.80M | 362.20M | 363.70M | 362.00M | 363.30M | 364.10M | 365.40M | 364.90M | 366.80M | 370.20M | 367.70M | 368.00M | 369.60M | 373.10M | 375.50M | 375.00M | 372.80M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -270.00M | 574.00M | 367.00M | 285.00M | 161.00M | 244.00M | -236.00M | 175.00M | 412.00M | 14.00M | 362.00M | 281.00M | 389.00M | 318.00M | 558.00M | 276.00M | 444.00M | 619.00M | 474.00M | -950.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.00M | 351.00M | 343.00M | 362.00M | 410.00M | 385.00M | 307.00M | 307.00M | 319.00M | 339.00M | 363.00M | 355.00M | 350.00M | 346.00M | 337.00M | 330.00M | 465.00M | 412.00M | 397.00M | 402.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.49% | 11.57% | -242.86% | 19.51% | -7.75% | 8.20% | -14.85% | -53.68% | 65.82% | -17.18% | -571.43% | -11.59% | 102.08% | -338.10% | 53.11% | -82.98% | 8.57% | 16.97% | 283.93% | -5.69% |