|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,045.00M | 6,004.00M | 153.00M | 5,955.00M | 6,337.00M | 5,653.00M | 5,044.00M | 5,295.00M | 5,984.00M | 5,605.00M | 5,112.00M | 5,199.00M | 5,092.00M | 4,569.00M | 4,325.00M | 4,629.00M | 4,934.00M | 4,734.00M | 4,313.00M | 4,922.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,848.00M | 4,229.00M | 4,072.00M | 4,706.00M | 5,356.00M | 5,305.00M | 5,104.00M | 5,196.00M | 5,340.00M | 5,125.00M | 4,962.00M | 4,914.00M | 4,930.00M | 4,675.00M | 4,598.00M | 5,025.00M | 5,143.00M | 4,780.00M | 4,519.00M | 5,004.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,197.00M | 1,775.00M | -3919.00M | 1,249.00M | 981.00M | 348.00M | -60.00M | 99.00M | 644.00M | 480.00M | 150.00M | 285.00M | 162.00M | -106.00M | -273.00M | -396.00M | -209.00M | -46.00M | -206.00M | -82.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 116.00M | 93.00M | 122.00M | 107.00M | 124.00M | 112.00M | 127.00M | 149.00M | 139.00M | 162.00M | 132.00M | 103.00M | 112.00M | 139.00M | 133.00M | 137.00M | 130.00M | 144.00M | 125.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.00M | 2.00M | | | | | | | 5.00M | -5.00M | 104.00M | 25.00M | -115.00M | 115.00M | 3.00M | 86.00M | 3.00M | -91.00M | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | -10.00M | -42.00M | -33.00M | -34.00M | -37.00M | 23.00M | -3.00M | -12.00M | -11.00M | 26.00M | -23.00M | -13.00M | -27.00M | -25.00M | -11.00M | -27.00M | -25.00M | 13.00M | -6.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,978.00M | 4,355.00M | 4,227.00M | 4,861.00M | 5,497.00M | 5,466.00M | 5,226.00M | 5,326.00M | 5,501.00M | 5,280.00M | 5,230.00M | 5,237.00M | 5,086.00M | 4,830.00M | 4,790.00M | 5,172.00M | 5,432.00M | 4,938.00M | 4,644.00M | 5,135.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,067.00M | 1,649.00M | 1,119.00M | 1,094.00M | 840.00M | 187.00M | -182.00M | -31.00M | 483.00M | 325.00M | -118.00M | -38.00M | 6.00M | -261.00M | -465.00M | -543.00M | -498.00M | -204.00M | -331.00M | -213.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,067.00M | 1,649.00M | 1,119.00M | 1,094.00M | 840.00M | 187.00M | -182.00M | -31.00M | 483.00M | 325.00M | -118.00M | -38.00M | 6.00M | -261.00M | -465.00M | -543.00M | -498.00M | -204.00M | -331.00M | -213.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -85.00M | -81.00M | -79.00M | -77.00M | -64.00M | -64.00M | -71.00M | -77.00M | -79.00M | -70.00M | -63.00M | -64.00M | -69.00M | -102.00M | -135.00M | -140.00M | -149.00M | -153.00M | -152.00M | -148.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 1.00M | 94.00M | -2.00M | -3.00M | 4.00M | 1.00M | | 4.00M | -2.00M | 1.00M | -21.00M | -6.00M | | 1.00M | -9.00M | -14.00M | -10.00M | -47.00M | -10.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 1.00M | -7.00M | -44.00M | -3.00M | -12.00M | -4.00M | -25.00M | 4.00M | -2.00M | -8.00M | -23.00M | 1.00M | -47.00M | -105.00M | -92.00M | -120.00M | 1.00M | -108.00M | -94.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,010.00M | 1,615.00M | 1,112.00M | 1,050.00M | 757.00M | 175.00M | -186.00M | -56.00M | 458.00M | 303.00M | -126.00M | -61.00M | -6.00M | -308.00M | -570.00M | -635.00M | -618.00M | -309.00M | -439.00M | -307.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.00M | 334.00M | 214.00M | 237.00M | 157.00M | 10.00M | 19.00M | -13.00M | 102.00M | 29.00M | 26.00M | -8.00M | -15.00M | -76.00M | -136.00M | -149.00M | -148.00M | -78.00M | -206.00M | -81.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 795.00M | 1,273.00M | 898.00M | 814.00M | 596.00M | 165.00M | -207.00M | -43.00M | 347.00M | 264.00M | -116.00M | -53.00M | 2.00M | -232.00M | -480.00M | -498.00M | -483.00M | -251.00M | -230.00M | -226.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -308.00M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 8.00M | 6.00M | 13.00M | 5.00M | 13.00M | 10.00M | 15.00M | 9.00M | 11.00M | 16.00M | 14.00M | 7.00M | 12.00M | 13.00M | 12.00M | 13.00M | 17.00M | 8.00M | 8.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 794.00M | 1,281.00M | 898.00M | 813.00M | 600.00M | 165.00M | -205.00M | -43.00M | 356.00M | 274.00M | -152.00M | -53.00M | 9.00M | -232.00M | -434.00M | -486.00M | -470.00M | -231.00M | -233.00M | -226.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | | 1.00M | -1.00M | | | | | | -470.00M | -3.00M | -2.00M | -3.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -307.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | | 1.00M | -1.00M | | | | | | -470.00M | -3.00M | -2.00M | -3.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 780.00M | 1,274.00M | 18.00M | 801.00M | 596.00M | 152.00M | -214.00M | -57.00M | 347.00M | 264.00M | -169.00M | -67.00M | 2.00M | -244.00M | -447.00M | -498.00M | -483.00M | -251.00M | -243.00M | -237.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40 | 2.46 | 1.76 | 1.54 | 1.14 | 0.30 | -0.41 | -0.11 | 0.68 | 0.52 | -0.33 | -0.14 | 0.00 | -0.52 | -0.92 | -1.01 | -0.97 | -0.51 | -0.41 | -0.42 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33 | 2.33 | 1.67 | 1.50 | 1.13 | 0.29 | -0.40 | -0.11 | 0.67 | 0.52 | -0.33 | -0.14 | | -0.52 | -0.92 | -1.01 | -0.97 | -0.51 | -0.41 | -0.42 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.00M | 497.00M | 498.00M | 521.00M | 523.00M | 516.00M | 519.00M | 515.00M | 513.00M | 512.00M | 510.00M | 492.00M | 473.00M | 478.00M | 480.00M | 495.00M | 495.00M | 495.00M | 508.00M | 570.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 849.00M | 1,649.00M | 1,119.00M | 911.00M | 544.00M | 187.00M | -182.00M | -221.00M | 348.00M | 325.00M | -118.00M | -65.00M | 26.00M | -261.00M | -465.00M | -411.00M | -441.00M | -204.00M | -331.00M | -213.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.39% | 20.68% | 19.24% | 22.57% | 20.74% | 5.71% | -10.22% | 23.21% | 22.27% | 9.57% | -20.63% | 13.11% | 250.00% | 24.68% | 23.86% | 23.46% | 23.95% | 25.24% | 46.92% | 26.38% |