|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,160.00M | 4,676.00M | 2,981.00M | 2,695.00M | 4,294.00M | 6,052.00M | 4,049.00M | 3,778.00M | 5,462.00M | 7,341.00M | 4,784.00M | 4,415.00M | 5,859.00M | 7,994.00M | 5,471.00M | 4,762.00M | 6,798.00M | 9,008.00M | 6,349.00M | 5,532.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 988.00M | 1,378.00M | 974.00M | 1,147.00M | 1,737.00M | 1,795.00M | 1,314.00M | 1,517.00M | 1,801.00M | 2,022.00M | 1,433.00M | 1,610.00M | 1,939.00M | 2,151.00M | 1,578.00M | 1,777.00M | 2,139.00M | 2,340.00M | 1,930.00M | 2,068.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,172.00M | 3,298.00M | 2,007.00M | 1,548.00M | 2,557.00M | 4,257.00M | 2,735.00M | 2,261.00M | 3,661.00M | 5,319.00M | 3,351.00M | 2,805.00M | 3,920.00M | 5,843.00M | 3,893.00M | 2,985.00M | 4,659.00M | 6,668.00M | 4,419.00M | 3,464.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 109.00M | 123.00M | 134.00M | 137.00M | 129.00M | 126.00M | 137.00M | 144.00M | 187.00M | 187.00M | 187.00M | 183.00M | 194.00M | 207.00M | 200.00M | 219.00M | 242.00M | 247.00M | 240.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | 179.00M | 90.00M | 134.00M | 169.00M | 193.00M | 270.00M | 262.00M | 254.00M | 305.00M | 738.00M | 186.00M | 112.00M | 575.00M | 163.00M | 142.00M | 199.00M | 254.00M | 262.00M | 100.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 4.00M | 36.00M | 6.00M | -2.00M | -239.00M | 1.00M | 1.00M | 2.00M | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,988.00M | 2,373.00M | 1,916.00M | 2,217.00M | 2,982.00M | 3,149.00M | 2,547.00M | 2,928.00M | 3,390.00M | 3,744.00M | 3,250.00M | 3,251.00M | 3,708.00M | 4,046.00M | 3,372.00M | 3,358.00M | 4,130.00M | 5,029.00M | 3,810.00M | 3,921.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,216.00M | 2,661.00M | 2,133.00M | 2,521.00M | 3,294.00M | 3,469.00M | 2,704.00M | 3,328.00M | 3,789.00M | 4,238.00M | 4,175.00M | 3,624.00M | 4,003.00M | 4,815.00M | 3,742.00M | 3,700.00M | 4,548.00M | 5,525.00M | 4,319.00M | 4,261.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.00M | 2,015.00M | 848.00M | 174.00M | 1,000.00M | 2,583.00M | 1,345.00M | 450.00M | 1,673.00M | 3,103.00M | 609.00M | 791.00M | 1,856.00M | 3,179.00M | 1,729.00M | 1,062.00M | 2,250.00M | 3,483.00M | 2,030.00M | 1,271.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.00M | 2,015.00M | 848.00M | 174.00M | 1,000.00M | 2,583.00M | 1,345.00M | 450.00M | 1,673.00M | 3,103.00M | 609.00M | 791.00M | 1,856.00M | 3,179.00M | 1,729.00M | 1,062.00M | 2,250.00M | 3,483.00M | 2,030.00M | 1,271.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | 266.00M | 289.00M | 237.00M | 243.00M | 293.00M | 327.00M | 251.00M | 241.00M | 234.00M | 248.00M | 198.00M | 187.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | -967.00M | 43.00M | -955.00M | 220.00M | -305.00M | 33.00M | -181.00M | -80.00M | 11.00M | -227.00M | 122.00M | 37.00M | -332.00M | 91.00M | -258.00M | -962.00M | 39.00M | -116.00M | 194.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.00M | 968.00M | 816.00M | -849.00M | 1,144.00M | 2,176.00M | 1,452.00M | 303.00M | 1,618.00M | 3,149.00M | 411.00M | 937.00M | 1,922.00M | 2,869.00M | 1,564.00M | 396.00M | 1,104.00M | 3,469.00M | 1,863.00M | 1,399.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.00M | 199.00M | 198.00M | -149.00M | 287.00M | 510.00M | 217.00M | 37.00M | 328.00M | 638.00M | 189.00M | 161.00M | 401.00M | 352.00M | 496.00M | 63.00M | 209.00M | 721.00M | 435.00M | 316.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.00M | 769.00M | 618.00M | -700.00M | 857.00M | 1,666.00M | 1,235.00M | 266.00M | 1,290.00M | 2,511.00M | 222.00M | 776.00M | 1,521.00M | 2,517.00M | 1,068.00M | 333.00M | 895.00M | 2,748.00M | 1,428.00M | 1,083.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.00M | 769.00M | 618.00M | -700.00M | 857.00M | 1,666.00M | 1,235.00M | 266.00M | 1,290.00M | 2,511.00M | 222.00M | 776.00M | 1,521.00M | 2,517.00M | 1,068.00M | 333.00M | 895.00M | 2,748.00M | 1,428.00M | 1,083.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.00M | 769.00M | 618.00M | -700.00M | 857.00M | 1,666.00M | 1,235.00M | 266.00M | 1,290.00M | 2,511.00M | 222.00M | 776.00M | 1,521.00M | 2,517.00M | 1,068.00M | 333.00M | 895.00M | 2,748.00M | 1,428.00M | 1,083.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.00M | 769.00M | 618.00M | -700.00M | 857.00M | 1,666.00M | 1,235.00M | 266.00M | 1,290.00M | 2,511.00M | 222.00M | 776.00M | 1,521.00M | 2,517.00M | 1,068.00M | 333.00M | 895.00M | 2,748.00M | 1,428.00M | 1,083.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.00M | 769.00M | 618.00M | -700.00M | 857.00M | 1,666.00M | 1,235.00M | 266.00M | 1,290.00M | 2,511.00M | 222.00M | 776.00M | 1,521.00M | 2,517.00M | 1,068.00M | 333.00M | 895.00M | 2,748.00M | 1,428.00M | 1,083.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16 | 0.75 | 0.60 | -0.68 | 0.85 | 1.68 | 1.24 | 0.28 | 1.41 | 2.82 | 0.25 | 0.91 | 1.80 | 3.01 | 1.27 | 0.41 | 1.10 | 3.39 | 1.76 | 1.37 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16 | 0.74 | 0.60 | -0.68 | 0.84 | 1.68 | 1.23 | 0.28 | 1.40 | 2.79 | 0.24 | 0.89 | 1.78 | 2.97 | 1.25 | 0.40 | 1.10 | 3.38 | 1.75 | 1.36 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,026.35M | 1,026.70M | 1,026.05M | 1,023.02M | 1,012.80M | 989.10M | 996.80M | 940.52M | 916.95M | 889.25M | 903.50M | 855.15M | 845.98M | 835.02M | 840.55M | 821.12M | 812.35M | 809.60M | 811.30M | 790.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,026.35M | 1,033.55M | 1,034.05M | 1,023.02M | 1,016.62M | 991.77M | 1,001.30M | 949.58M | 924.10M | 899.67M | 913.25M | 867.65M | 856.67M | 846.60M | 851.60M | 827.33M | 815.48M | 813.95M | 815.98M | 794.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,026.35M | 1,026.70M | 1,026.05M | 1,023.02M | 1,012.80M | 989.10M | 996.80M | 940.52M | 916.95M | 889.25M | 903.50M | 855.15M | 845.98M | 835.02M | 840.55M | 821.12M | 812.35M | 809.60M | 811.30M | 790.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.00M | 2,015.00M | 848.00M | 174.00M | 1,000.00M | 2,583.00M | 1,345.00M | 450.00M | 1,673.00M | 3,103.00M | 609.00M | 791.00M | 1,856.00M | 3,179.00M | 1,729.00M | 1,062.00M | 2,250.00M | 3,483.00M | 2,030.00M | 1,271.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 80.00M | 75.00M | 72.00M | 76.00M | 102.00M | 151.00M | 194.00M | 241.00M | 254.00M | 340.00M | 219.00M | 264.00M | 305.00M | 507.00M | 649.00M | 418.00M | 301.00M | 249.00M | 272.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -307.32% | 20.56% | 24.26% | 17.55% | 25.09% | 23.44% | 14.94% | 12.21% | 20.27% | 20.26% | 45.99% | 17.18% | 20.86% | 12.27% | 31.71% | 15.91% | 18.93% | 20.78% | 23.35% | 22.59% |