|
Revenue (Quarter)
|
| | | | | | | | | 4,746.00M | 4,994.00M | 4,180.00M | 6,082.00M | 5,881.00M | 8,362.00M | 4,776.00M | 6,567.00M | 5,332.00M | 6,792.00M | 4,131.00M | 4,803.00M | 4,654.00M | 4,876.00M | 3,828.00M | 4,021.00M | 3,702.00M | 5,157.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | 3,452.00M | 4,045.00M | 3,286.00M | 4,377.00M | 4,156.00M | 4,978.00M | 3,611.00M | 4,463.00M | 4,059.00M | 4,705.00M | 3,195.00M | 3,702.00M | 3,130.00M | 3,323.00M | 2,569.00M | 3,192.00M | 2,995.00M | 3,633.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | 1,294.00M | 949.00M | 894.00M | 1,705.00M | 1,725.00M | 3,384.00M | 1,165.00M | 2,104.00M | 1,273.00M | 2,087.00M | 936.00M | 1,101.00M | 1,524.00M | 1,553.00M | 1,259.00M | 829.00M | 707.00M | 1,524.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | 157.00M | 189.00M | 184.00M | 212.00M | 213.00M | 257.00M | 231.00M | 269.00M | 266.00M | 275.00M | 228.00M | 237.00M | 221.00M | 238.00M | 184.00M | 218.00M | 281.00M | 342.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | 349.00M | 431.00M | 378.00M | 424.00M | 422.00M | 528.00M | 438.00M | 485.00M | 462.00M | 478.00M | 411.00M | 461.00M | 426.00M | 414.00M | 386.00M | 478.00M | 549.00M | 463.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | 15.00M | 14.00M | 2.00M | 6.00M | 11.00M | 12.00M | 1.00M | 2.00M | 5.00M | 59.00M | 31.00M | 51.00M | 12.00M | 131.00M | 6.00M | 5.00M | 3.00M | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | 521.00M | 634.00M | 564.00M | 642.00M | 646.00M | 797.00M | 670.00M | 756.00M | 733.00M | 812.00M | 670.00M | 749.00M | 659.00M | 783.00M | 576.00M | 701.00M | 833.00M | 805.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | 773.00M | 315.00M | 330.00M | 1,063.00M | 1,079.00M | 2,587.00M | 495.00M | 1,348.00M | 540.00M | 1,275.00M | 266.00M | 352.00M | 865.00M | 770.00M | 683.00M | 128.00M | -126.00M | 719.00M |
|
EBIT (Quarter)
|
| | | | | | | | | 773.00M | 315.00M | 330.00M | 1,063.00M | 1,079.00M | 2,587.00M | 495.00M | 1,348.00M | 540.00M | 1,275.00M | 266.00M | 352.00M | 865.00M | 770.00M | 683.00M | 128.00M | -126.00M | 719.00M |
|
EBT (Quarter)
|
| | | | | | | | | 522.00M | 323.00M | 474.00M | 753.00M | 730.00M | 725.00M | 626.00M | 838.00M | 662.00M | 577.00M | 402.00M | 454.00M | 360.00M | 241.00M | 162.00M | 275.00M | 51.00M | 132.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | 79.00M | -118.00M | 159.00M | 228.00M | 192.00M | 168.00M | 173.00M | 192.00M | 171.00M | 58.00M | 77.00M | 95.00M | 75.00M | 89.00M | 47.00M | 76.00M | 1.00M | 60.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | 329.00M | 380.00M | 333.00M | 548.00M | 559.00M | 582.00M | 486.00M | 710.00M | 540.00M | 571.00M | 368.00M | 399.00M | 306.00M | 163.00M | 132.00M | 217.00M | 80.00M | 81.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | 17.00M | 23.00M | 21.00M | 27.00M | 21.00M | 35.00M | 33.00M | 64.00M | 49.00M | 64.00M | 44.00M | 45.00M | 25.00M | 24.00M | 17.00M | 18.00M | 17.00M | 17.00M |
|
Net Income - Minority (Quarter)
|
| | | | | -8.00M | -25.00M | -40.00M | -82.00M | | -30.00M | | | -3.00M | | -75.00M | -75.00M | -72.00M | -66.00M | -63.00M | -64.00M | -69.00M | -62.00M | -63.00M | -66.00M | -45.00M | -42.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | 6.00M | 5.00M | 3.00M | 4.00M | 3.00M | | 4.00M | 4.00M | 3.00M | 1.00M | 1.00M | 5.00M | 4.00M | 3.00M | 1.00M | 4.00M | -13.00M | 3.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | 443.00M | 441.00M | 315.00M | 525.00M | 538.00M | 557.00M | 453.00M | 646.00M | 491.00M | 519.00M | 325.00M | 359.00M | 285.00M | 152.00M | 115.00M | 199.00M | 50.00M | 72.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | -131.00M | -157.00M | 315.00M | 525.00M | | | 453.00M | 646.00M | 491.00M | 519.00M | 325.00M | 359.00M | 285.00M | 152.00M | 115.00M | 199.00M | 50.00M | 72.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | -8.00M | -25.00M | -40.00M | -82.00M | -131.00M | -187.00M | 315.00M | 525.00M | -3.00M | | 378.00M | 571.00M | 419.00M | 453.00M | 262.00M | 295.00M | 216.00M | 90.00M | 52.00M | 133.00M | 5.00M | 30.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | -8.00M | -25.00M | -40.00M | -82.00M | -131.00M | -187.00M | 315.00M | 525.00M | -3.00M | | 378.00M | 571.00M | 419.00M | 453.00M | 262.00M | 295.00M | 216.00M | 90.00M | 52.00M | 133.00M | 5.00M | 30.00M |
|
EPS (Basic) (Quarter)
|
| | | | | -0.01 | -0.02 | | | 0.24 | 0.34 | 0.24 | 0.40 | 0.41 | 0.44 | 0.36 | 0.53 | 0.40 | 0.44 | 0.29 | 0.32 | 0.24 | 0.14 | 0.10 | 0.17 | 0.06 | 0.07 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | 0.24 | 0.23 | 0.24 | 0.40 | 0.41 | 0.43 | 0.35 | 0.52 | 0.40 | 0.44 | 0.29 | 0.32 | 0.24 | 0.14 | 0.10 | 0.17 | 0.06 | 0.07 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
1,223.00M | 1,255.00M | 1,354.00M | 1,361.00M | 1,362.00M | 1,364.00M | 1,357.00M | | | 1,354.00M | | 1,356.00M | 1,355.00M | 1,350.00M | | 1,342.00M | 1,340.00M | 1,337.00M | | 1,260.00M | 1,256.00M | 1,251.00M | | 1,248.00M | 1,249.00M | 1,250.00M | |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | 1,361.00M | | 1,362.00M | 1,360.00M | 1,355.00M | | 1,359.00M | 1,357.00M | 1,355.00M | | 1,274.00M | 1,260.00M | 1,262.00M | | 1,253.00M | 1,253.00M | 1,253.00M | |
|
EBITDA (Quarter)
|
| | | | | | | | | 773.00M | 315.00M | 330.00M | 1,063.00M | 1,079.00M | 2,587.00M | 495.00M | 1,348.00M | 540.00M | 1,275.00M | 266.00M | 352.00M | 865.00M | 770.00M | 683.00M | 128.00M | -126.00M | 719.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | 127.00M | 132.00M | 138.00M | 162.00M | 190.00M | 244.00M | 272.00M | 323.00M | 346.00M | 404.00M | 394.00M | 418.00M | 378.00M | 421.00M | 362.00M | 360.00M | 378.00M | 382.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | 15.13% | -36.53% | 33.54% | 30.28% | 26.30% | 23.17% | 27.64% | 22.91% | 25.83% | 10.05% | 19.15% | 20.93% | 20.83% | 36.93% | 29.01% | 27.64% | 1.96% | 45.45% |