|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,984.00M | 1,873.00M | 2,236.00M | 2,209.00M | 2,130.00M | 1,987.00M | 2,575.00M | 2,485.00M | 2,229.00M | 2,068.00M | 2,518.00M | 2,456.00M | 2,369.00M | 2,293.00M | 2,772.00M | 2,685.00M | 2,475.00M | 2,321.00M | 2,677.00M | 2,564.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,356.00M | 175.00M | 1,514.00M | 1,540.00M | 188.00M | 1,416.00M | 1,741.00M | 1,726.00M | 1,561.00M | 5,828.00M | 222.00M | 1,680.00M | 1,637.00M | 1,618.00M | 1,905.00M | 1,866.00M | 1,747.00M | -4594.00M | 253.00M | 252.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 628.00M | 1,698.00M | 722.00M | 669.00M | 1,942.00M | 571.00M | 834.00M | 759.00M | 668.00M | -3760.00M | 2,296.00M | 776.00M | 732.00M | 675.00M | 867.00M | 819.00M | 728.00M | 6,915.00M | 2,424.00M | 2,312.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 23.00M | 21.00M | 21.00M | 22.00M | 23.00M | 21.00M | 21.00M | 24.00M | 26.00M | 24.00M | 25.00M | 27.00M | 26.00M | 26.00M | 25.00M | 23.00M | 26.00M | 24.00M | 22.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.00M | 146.00M | 156.00M | 147.00M | 151.00M | 163.00M | 158.00M | 162.00M | 167.00M | 167.00M | 158.00M | 189.00M | 208.00M | 182.00M | 175.00M | 165.00M | 162.00M | 172.00M | 167.00M | 160.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | 5.00M | | 9.00M | 6.00M | 1.00M | 2.00M | 2.00M | 13.00M | 21.00M | 6.00M | 5.00M | 6.00M | 7.00M | 3.00M | 3.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,535.00M | 1,293.00M | 1,683.00M | 1,718.00M | 1,663.00M | 1,626.00M | 1,960.00M | 1,943.00M | 1,778.00M | 1,602.00M | 1,976.00M | 1,923.00M | 1,873.00M | 1,987.00M | 2,198.00M | 2,163.00M | 2,123.00M | 1,847.00M | 2,147.00M | 2,106.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,712.00M | 1,462.00M | 1,860.00M | 1,886.00M | 1,836.00M | 1,817.00M | 2,139.00M | 2,135.00M | 1,975.00M | 1,796.00M | 2,160.00M | 2,139.00M | 2,121.00M | 2,216.00M | 2,405.00M | 2,358.00M | 2,314.00M | 2,052.00M | 2,341.00M | 2,291.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.00M | 411.00M | 376.00M | 323.00M | 294.00M | 170.00M | 436.00M | 350.00M | 254.00M | 272.00M | 358.00M | 317.00M | 248.00M | 77.00M | 367.00M | 327.00M | 161.00M | 269.00M | 336.00M | 273.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.00M | 411.00M | 376.00M | 323.00M | 294.00M | 170.00M | 436.00M | 350.00M | 254.00M | 272.00M | 358.00M | 317.00M | 248.00M | 77.00M | 367.00M | 327.00M | 161.00M | 269.00M | 336.00M | 273.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 1.00M | | 1.00M | 2.00M | 1.00M | | 4.00M | 1.00M | 4.00M | 8.00M | 5.00M | | 1.00M | 2.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 7.00M | 1.00M | 19.00M | -10.00M | -10.00M | -18.00M | | | -32.00M | 2.00M | -26.00M | | | 1.00M | 1.00M | 1.00M | -276.00M | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 168.00M | 1.00M | 19.00M | -10.00M | -31.00M | -18.00M | | -23.00M | 9.00M | -24.00M | -26.00M | -30.00M | -181.00M | -43.00M | -41.00M | -160.00M | -29.00M | -9.00M | -7.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | 364.00M | 329.00M | 277.00M | 244.00M | 125.00M | 390.00M | 305.00M | 208.00M | 225.00M | 310.00M | 271.00M | 182.00M | -6.00M | 284.00M | 247.00M | 81.00M | 184.00M | 256.00M | 193.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 76.00M | 68.00M | 65.00M | 56.00M | 29.00M | 93.00M | 73.00M | 48.00M | 56.00M | 76.00M | 68.00M | 49.00M | -3.00M | 66.00M | 74.00M | 15.00M | 39.00M | 62.00M | 48.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.00M | 282.00M | 261.00M | 212.00M | 188.00M | 96.00M | 297.00M | 232.00M | 160.00M | 169.00M | 234.00M | 203.00M | 133.00M | -3.00M | 218.00M | 173.00M | 66.00M | 145.00M | 194.00M | 145.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -2.00M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.00M | 288.00M | 261.00M | 212.00M | 188.00M | 96.00M | 297.00M | 232.00M | 160.00M | 169.00M | 234.00M | 203.00M | 133.00M | -3.00M | 218.00M | 173.00M | 66.00M | 145.00M | 194.00M | 145.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | | | | | | 297.00M | 232.00M | 160.00M | 169.00M | 234.00M | 203.00M | 133.00M | -3.00M | 218.00M | 173.00M | 66.00M | 145.00M | 194.00M | 145.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -2.00M | | | | | 297.00M | 232.00M | 160.00M | 169.00M | 234.00M | 203.00M | 133.00M | -3.00M | 218.00M | 173.00M | 66.00M | 145.00M | 194.00M | 145.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -2.00M | | | | | 297.00M | 232.00M | 160.00M | 169.00M | 234.00M | 203.00M | 133.00M | -3.00M | 218.00M | 173.00M | 66.00M | 145.00M | 194.00M | 145.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55 | 0.97 | 0.86 | 0.70 | 0.62 | 0.32 | 0.99 | 0.78 | 0.54 | 0.57 | 0.79 | 0.68 | 0.45 | -0.01 | 0.73 | 0.58 | 0.22 | 0.49 | 0.65 | 0.49 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52 | 0.95 | 0.86 | 0.70 | 0.62 | 0.33 | 0.99 | 0.77 | 0.53 | 0.56 | 0.78 | 0.68 | 0.44 | -0.02 | 0.72 | 0.58 | 0.22 | 0.49 | 0.65 | 0.48 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.00M | 303.00M | 302.00M | 302.00M | 301.00M | 301.00M | 299.00M | 299.00M | 299.00M | 299.00M | 298.00M | 298.00M | 298.00M | 298.00M | 298.00M | 298.00M | 298.00M | 298.00M | 298.00M | 298.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.00M | 305.00M | 303.00M | 303.00M | 302.00M | 302.00M | 301.00M | 301.00M | 301.00M | 301.00M | 299.00M | 299.00M | 300.00M | 300.00M | 301.00M | 299.00M | 300.00M | 300.00M | 299.00M | 299.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.00M | 411.00M | 376.00M | 323.00M | 294.00M | 170.00M | 436.00M | 350.00M | 254.00M | 272.00M | 358.00M | 317.00M | 248.00M | 77.00M | 367.00M | 327.00M | 161.00M | 269.00M | 336.00M | 273.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 47.00M | 47.00M | 46.00M | 51.00M | 45.00M | 47.00M | 45.00M | 47.00M | 49.00M | 49.00M | 46.00M | 70.00M | 84.00M | 87.00M | 88.00M | 85.00M | 85.00M | 81.00M | 82.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.20% | 20.88% | 20.67% | 23.47% | 22.95% | 23.20% | 23.85% | 23.93% | 23.08% | 24.89% | 24.52% | 25.09% | 26.92% | 50.00% | 23.24% | 29.96% | 18.52% | 21.20% | 24.22% | 24.87% |