|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,077.00M | 2,932.00M | 3,127.00M | 3,026.00M | 3,244.00M | 3,170.00M | 3,242.00M | 3,389.00M | 3,599.00M | 3,527.00M | 3,725.00M | 3,856.00M | 4,120.00M | 4,209.00M | 4,561.00M | 4,663.00M | 5,061.00M | 5,065.00M | 5,286.00M | 5,203.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 900.00M | 972.00M | 955.00M | 1,011.00M | 11.00M | -2898.00M | 1,040.00M | 1,058.00M | 1,101.00M | 4,310.00M | 10.00M | 9.00M | 1,312.00M | 9.00M | 14.00M | 14.00M | 12.00M | 1,608.00M | 1,590.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,132.00M | 2,032.00M | 2,155.00M | 2,071.00M | 2,233.00M | 2,191.00M | 2,232.00M | 2,349.00M | 2,542.00M | 2,426.00M | 2,579.00M | 2,648.00M | 2,850.00M | 2,897.00M | 3,095.00M | 3,210.00M | 3,424.00M | 3,542.00M | 3,679.00M | 3,614.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.00M | 184.00M | 192.00M | 198.00M | 204.00M | 202.00M | 199.00M | 203.00M | 210.00M | 208.00M | 208.00M | 214.00M | 213.00M | 205.00M | 225.00M | 219.00M | 225.00M | 225.00M | 228.00M | 232.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.00M | 310.00M | 320.00M | 319.00M | 335.00M | 339.00M | 330.00M | 337.00M | 359.00M | 356.00M | 363.00M | 366.00M | 383.00M | 407.00M | 459.00M | 443.00M | 526.00M | 514.00M | 569.00M | 516.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,121.00M | 1,066.00M | 1,153.00M | 1,060.00M | 1,165.00M | 1,132.00M | 1,163.00M | 1,215.00M | 1,354.00M | 1,242.00M | 1,379.00M | 1,364.00M | 1,446.00M | 1,562.00M | 1,612.00M | 1,597.00M | 1,716.00M | 1,741.00M | 1,834.00M | 1,781.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.00M | 9.00M | 22.00M | 4.00M | 42.00M | | 131.00M | 20.00M | 16.00M | -111.00M | | 3.00M | 1.00M | 8.00M | -12.00M | 10.00M | 83.00M | -8.00M | 16.00M | 3.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 40.00M | 30.00M | | | | -22.00M | 225.00M | 299.00M | 246.00M | 253.00M | 240.00M | 500.00M | 187.00M | 361.00M | 238.00M | 280.00M | 247.00M | 435.00M | 213.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,870.00M | 1,645.00M | 1,975.00M | 1,605.00M | 1,810.00M | 1,833.00M | 1,830.00M | 1,797.00M | 2,028.00M | 1,733.00M | 1,995.00M | 1,973.00M | 2,330.00M | 2,164.00M | 2,420.00M | 2,288.00M | 2,605.00M | 2,494.00M | 2,854.00M | 2,513.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.00M | 387.00M | 180.00M | 466.00M | 423.00M | 358.00M | 402.00M | 552.00M | 514.00M | 693.00M | 584.00M | 675.00M | 520.00M | 733.00M | 675.00M | 921.00M | 819.00M | 1,048.00M | 825.00M | 1,101.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.00M | 387.00M | 180.00M | 466.00M | 423.00M | 358.00M | 402.00M | 552.00M | 514.00M | 693.00M | 584.00M | 675.00M | 520.00M | 733.00M | 675.00M | 921.00M | 819.00M | 1,048.00M | 825.00M | 1,101.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | 181.00M | 26.00M | -31.00M | -14.00M | -51.00M | -412.00M | -43.00M | -18.00M | -18.00M | -15.00M | -67.00M | -23.00M | 14.00M | 215.00M | -116.00M | 213.00M | -23.00M | -125.00M | 151.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | 181.00M | -61.00M | -31.00M | -14.00M | -114.00M | -412.00M | -43.00M | -88.00M | -83.00M | -79.00M | -67.00M | -100.00M | -65.00M | -90.00M | -116.00M | 122.00M | -110.00M | -125.00M | 61.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.00M | 483.00M | 119.00M | 156.00M | 345.00M | 245.00M | 396.00M | 444.00M | 426.00M | 610.00M | 505.00M | 608.00M | 420.00M | 669.00M | 585.00M | 805.00M | 941.00M | 939.00M | 700.00M | 1,162.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.00M | 64.00M | 26.00M | 45.00M | 85.00M | 57.00M | 255.00M | 131.00M | 156.00M | 105.00M | 1.00M | 115.00M | 98.00M | 200.00M | 23.00M | 133.00M | 146.00M | 183.00M | 30.00M | -176.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | 419.00M | 95.00M | 110.00M | 260.00M | 188.00M | 140.00M | 314.00M | 270.00M | 504.00M | 504.00M | 493.00M | 322.00M | 468.00M | 562.00M | 672.00M | 795.00M | 755.00M | 670.00M | 1,339.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.00M | -2.00M | | -4.00M | -2.00M | -2.00M | | -2.00M | -2.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | 419.00M | 93.00M | 111.00M | 260.00M | 188.00M | 141.00M | 313.00M | 270.00M | 505.00M | 504.00M | 493.00M | 322.00M | 469.00M | 562.00M | 672.00M | 795.00M | 756.00M | 670.00M | 1,338.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | 419.00M | 93.00M | 111.00M | 260.00M | 188.00M | 141.00M | 313.00M | 270.00M | 505.00M | 504.00M | 493.00M | 322.00M | 469.00M | 562.00M | 672.00M | 795.00M | 756.00M | 670.00M | 1,338.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | 419.00M | 93.00M | 111.00M | 260.00M | 188.00M | 141.00M | 313.00M | 270.00M | 505.00M | 504.00M | 493.00M | 322.00M | 469.00M | 562.00M | 672.00M | 795.00M | 756.00M | 670.00M | 1,338.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 14.00M | 13.00M | 14.00M | 14.00M | 14.00M | 13.00M | 14.00M | 9.00M | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.00M | 405.00M | 80.00M | 97.00M | 246.00M | 174.00M | 126.00M | 300.00M | 261.00M | 505.00M | 505.00M | 495.00M | 324.00M | 469.00M | 565.00M | 674.00M | 797.00M | 755.00M | 672.00M | 1,341.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12 | 0.28 | 0.05 | 0.07 | 0.17 | 0.12 | 0.09 | 0.21 | 0.18 | 0.34 | 0.34 | 0.34 | 0.22 | 0.32 | 0.38 | 0.46 | 0.54 | 0.51 | 0.46 | 0.90 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12 | 0.28 | 0.06 | 0.07 | 0.17 | 0.12 | 0.09 | 0.21 | 0.18 | 0.34 | 0.34 | 0.33 | 0.22 | 0.32 | 0.38 | 0.45 | 0.53 | 0.51 | 0.45 | 0.90 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,421.30M | 1,423.80M | 1,422.30M | 1,427.80M | 1,429.70M | 1,431.60M | 1,430.50M | 1,435.80M | 1,441.00M | 1,448.80M | 1,453.00M | 1,468.40M | 1,470.60M | 1,472.70M | 1,471.50M | 1,477.20M | 1,478.50M | 1,481.70M | 1,480.40M | 1,484.90M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,432.50M | 1,435.60M | 1,433.80M | 1,438.40M | 1,438.10M | 1,440.00M | 1,439.70M | 1,446.00M | 1,451.10M | 1,459.10M | 1,463.50M | 1,481.70M | 1,484.20M | 1,487.40M | 1,485.90M | 1,493.10M | 1,493.30M | 1,495.50M | 1,494.50M | 1,495.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.00M | 387.00M | 180.00M | 466.00M | 423.00M | 358.00M | 402.00M | 552.00M | 514.00M | 693.00M | 584.00M | 675.00M | 520.00M | 733.00M | 675.00M | 921.00M | 819.00M | 1,048.00M | 825.00M | 1,101.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00M | 86.00M | 87.00M | 279.00M | 64.00M | 63.00M | 64.00M | 65.00M | 70.00M | 66.00M | 65.00M | 69.00M | 77.00M | 79.00M | 80.00M | 82.00M | 90.00M | 87.00M | 90.00M | 90.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.83% | 13.25% | 21.85% | 28.85% | 24.64% | 23.27% | 64.39% | 29.50% | 36.62% | 17.21% | 0.20% | 18.91% | 23.33% | 29.90% | 3.93% | 16.52% | 15.52% | 19.49% | 4.29% | -15.15% |