|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,111.00M | 5,968.00M | 5,850.00M | 6,385.00M | 6,586.00M | 7,333.00M | 7,770.00M | 8,453.00M | 8,638.00M | 8,431.00M | 8,543.00M | 8,403.00M | 8,796.00M | 8,456.00M | 8,447.00M | 8,174.00M | 8,643.00M | 8,317.00M | 8,536.00M | 8,398.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,633.00M | 4,554.00M | 4,533.00M | 4,853.00M | 4,860.00M | 5,691.00M | 5,951.00M | 6,424.00M | 6,490.00M | 6,360.00M | 6,542.00M | 6,362.00M | 6,603.00M | 6,285.00M | 6,413.00M | 6,019.00M | 6,362.00M | 6,188.00M | 6,585.00M | 6,155.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,478.00M | 1,414.00M | 1,317.00M | 1,532.00M | 1,726.00M | 1,642.00M | 1,819.00M | 2,029.00M | 2,148.00M | 2,071.00M | 2,001.00M | 2,041.00M | 2,193.00M | 2,171.00M | 2,034.00M | 2,155.00M | 2,281.00M | 2,129.00M | 1,951.00M | 2,243.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.00M | 266.00M | 288.00M | 298.00M | 299.00M | 348.00M | 333.00M | 350.00M | 384.00M | 376.00M | 390.00M | 369.00M | 379.00M | 359.00M | 2.00M | 344.00M | 357.00M | 345.00M | 350.00M | 358.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.00M | 571.00M | 629.00M | 615.00M | 622.00M | 708.00M | 742.00M | 753.00M | 873.00M | 831.00M | 876.00M | 839.00M | 828.00M | 807.00M | 10.00M | 771.00M | 779.00M | 789.00M | 786.00M | 845.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -5.00M | -14.00M | -111.00M | -3.00M | -30.00M | -30.00M | -19.00M | -27.00M | -32.00M | -2060.00M | -33.00M | -44.00M | -54.00M | -215.00M | -37.00M | -37.00M | -247.00M | -118.00M | -239.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 876.00M | 837.00M | 917.00M | 913.00M | 921.00M | 1,056.00M | 1,075.00M | 1,103.00M | 1,257.00M | 1,207.00M | 1,266.00M | 1,208.00M | 1,207.00M | 1,166.00M | 12.00M | 1,115.00M | 1,136.00M | 1,134.00M | 1,136.00M | 1,203.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 735.00M | 666.00M | 495.00M | 604.00M | 897.00M | 626.00M | 802.00M | 1,026.00M | 997.00M | 950.00M | -1212.00M | 923.00M | 1,045.00M | 1,050.00M | 732.00M | 1,134.00M | 1,226.00M | 852.00M | 813.00M | 949.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 735.00M | 666.00M | 495.00M | 604.00M | 897.00M | 626.00M | 802.00M | 1,026.00M | 997.00M | 950.00M | -1212.00M | 923.00M | 1,045.00M | 1,050.00M | 732.00M | 1,134.00M | 1,226.00M | 852.00M | 813.00M | 949.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.00M | 37.00M | 45.00M | -9.00M | -8.00M | 43.00M | 63.00M | 90.00M | 51.00M | 25.00M | 74.00M | 1,387.00M | 41.00M | 76.00M | 19.00M | 60.00M | 86.00M | 61.00M | 60.00M | 61.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.00M | 37.00M | 45.00M | -9.00M | -8.00M | 43.00M | 63.00M | 90.00M | 51.00M | 25.00M | 74.00M | 1,387.00M | 41.00M | 76.00M | 19.00M | 60.00M | 86.00M | 61.00M | 60.00M | 61.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 779.00M | 675.00M | 514.00M | 578.00M | 855.00M | 608.00M | 778.00M | 1,029.00M | 949.00M | 878.00M | -1230.00M | 2,221.00M | 977.00M | 1,043.00M | 662.00M | 1,117.00M | 1,225.00M | 830.00M | 791.00M | 934.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.00M | 134.00M | 114.00M | 155.00M | 148.00M | 199.00M | 134.00M | 223.00M | 212.00M | 188.00M | 163.00M | 193.00M | 225.00M | 200.00M | 217.00M | 267.00M | 297.00M | 271.00M | 171.00M | 254.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.00M | 541.00M | 400.00M | 423.00M | 707.00M | 409.00M | 644.00M | 806.00M | 737.00M | 690.00M | -1393.00M | 2,028.00M | 752.00M | 843.00M | 445.00M | 850.00M | 928.00M | 559.00M | 620.00M | 680.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.00M | 94.00M | 109.00M | 96.00M | 95.00M | 70.00M | 88.00M | 119.00M | 133.00M | 118.00M | 113.00M | 123.00M | 103.00M | 99.00M | 17.00M | 131.00M | 118.00M | 104.00M | 116.00M | 148.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 7.00M | 6.00M | 5.00M | 5.00M | 9.00M | 13.00M | 16.00M | 17.00M | 34.00M | 38.00M | 35.00M | 26.00M | 34.00M | 27.00M | 26.00M | 38.00M | 23.00M | 27.00M | 26.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.00M | 541.00M | 400.00M | 423.00M | 707.00M | 409.00M | 644.00M | 806.00M | 737.00M | 690.00M | -1393.00M | 2,028.00M | 752.00M | 843.00M | 445.00M | 850.00M | 928.00M | 559.00M | 620.00M | 680.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.00M | 541.00M | 400.00M | 423.00M | 707.00M | 409.00M | 644.00M | 806.00M | 737.00M | 690.00M | -1393.00M | 2,028.00M | 752.00M | 843.00M | 445.00M | 850.00M | 928.00M | 559.00M | 620.00M | 680.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.00M | 541.00M | 400.00M | 423.00M | 707.00M | 409.00M | 644.00M | 806.00M | 737.00M | 690.00M | -1393.00M | 2,028.00M | 752.00M | 843.00M | 445.00M | 850.00M | 928.00M | 559.00M | 620.00M | 680.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.00M | 534.00M | 394.00M | 418.00M | 702.00M | 400.00M | 631.00M | 790.00M | 720.00M | 656.00M | -1431.00M | 1,993.00M | 726.00M | 809.00M | 418.00M | 824.00M | 890.00M | 536.00M | 593.00M | 654.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14 | 3.72 | 2.78 | 2.94 | 4.97 | 2.83 | 4.46 | 5.58 | 5.08 | 4.63 | -10.10 | 14.10 | 5.30 | 5.90 | 3.08 | 5.99 | 6.46 | 3.88 | 4.29 | 4.73 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10 | 3.69 | 2.75 | 2.92 | 4.94 | 2.82 | 4.44 | 5.55 | 5.05 | 4.59 | -10.04 | 14.03 | 5.26 | 5.86 | 3.06 | 5.96 | 6.43 | 3.86 | 4.27 | 4.71 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.00M | 145.20M | 144.60M | 142.20M | 141.70M | 141.10M | 141.50M | 141.50M | 141.60M | 141.70M | 141.70M | 141.30M | 139.20M | 138.50M | 138.20M | 137.60M | 137.70M | 138.00M | 137.90M | 138.30M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.50M | 146.50M | | 143.10M | 142.00M | 142.30M | | 142.40M | 142.50M | 142.80M | | 142.10M | 140.00M | 139.40M | | 138.30M | 138.40M | 138.80M | | 138.80M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 735.00M | 666.00M | 495.00M | 604.00M | 897.00M | 626.00M | 802.00M | 1,026.00M | 997.00M | 950.00M | -1212.00M | 923.00M | 1,045.00M | 1,050.00M | 732.00M | 1,134.00M | 1,226.00M | 852.00M | 813.00M | 949.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 28.00M | 26.00M | 17.00M | 34.00M | 61.00M | 87.00M | 87.00M | 99.00M | 97.00M | 92.00M | 89.00M | 109.00M | 83.00M | 89.00M | 77.00M | 87.00M | 83.00M | 82.00M | 76.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.44% | 19.85% | 22.18% | 26.82% | 17.31% | 32.73% | 17.22% | 21.67% | 22.34% | 21.41% | -13.25% | 8.69% | 23.03% | 19.18% | 32.78% | 23.90% | 24.24% | 32.65% | 21.62% | 27.19% |