|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,417.00M | 3,466.00M | 4,251.00M | 4,495.00M | 5,626.00M | 5,184.00M | 4,352.00M | 3,759.00M | 3,454.00M | 4,030.00M | 3,939.00M | 3,596.00M | 3,894.00M | 28.00M | 4,403.00M | 4,550.00M | 4,284.00M | 4,251.00M | 4,121.00M | 4,508.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 513.00M | 555.00M | 605.00M | 618.00M | 729.00M | 735.00M | 715.00M | 693.00M | 719.00M | 757.00M | 759.00M | 751.00M | 788.00M | 763.00M | 881.00M | 912.00M | 899.00M | 895.00M | 861.00M | 894.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,904.00M | 2,911.00M | 3,646.00M | 3,877.00M | 4,897.00M | 4,449.00M | 3,637.00M | 3,066.00M | 2,735.00M | 3,273.00M | 3,180.00M | 2,845.00M | 3,106.00M | -735.00M | 3,522.00M | 3,638.00M | 3,385.00M | 3,356.00M | 3,260.00M | 3,614.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 7.00M | 7.00M | 6.00M | 5.00M | 7.00M | 7.00M | 7.00M | 7.00M | 8.00M | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 5.00M | 2.00M | 10.00M | 4.00M | 13.00M | 3.00M | 10.00M | 3.00M | 4.00M | 9.00M | 3.00M | 4.00M | 12.00M | 10.00M | 20.00M | 8.00M | 5.00M | 25.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 95.00M | 95.00M | 94.00M | 84.00M | 95.00M | 122.00M | 106.00M | 92.00M | 99.00M | 111.00M | 114.00M | 114.00M | 117.00M | 155.00M | 130.00M | 113.00M | 114.00M | 135.00M | 125.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 18.00M | 28.00M | | | | | | | | | | | 8.00M | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -133.00M | 8.00M | 14.00M | | 29.00M | | 64.00M | | -11.00M | -1.00M | -15.00M | | 5.00M | -2.00M | 307.00M | 37.00M | 1.00M | -1.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,113.00M | 2,502.00M | 2,611.00M | 2,550.00M | 3,131.00M | 2,967.00M | 2,746.00M | 2,599.00M | 2,557.00M | 2,764.00M | 2,715.00M | 2,828.00M | 2,877.00M | 2,960.00M | 3,563.00M | 3,806.00M | 3,123.00M | 3,419.00M | 3,374.00M | 3,641.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -209.00M | 409.00M | 1,035.00M | 1,327.00M | 1,766.00M | 1,482.00M | 891.00M | 467.00M | 178.00M | 509.00M | 465.00M | 17.00M | 229.00M | -3695.00M | -41.00M | -168.00M | 262.00M | -63.00M | -114.00M | -27.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -209.00M | 409.00M | 1,035.00M | 1,327.00M | 1,766.00M | 1,482.00M | 891.00M | 467.00M | 178.00M | 509.00M | 465.00M | 17.00M | 229.00M | -3695.00M | -41.00M | -168.00M | 262.00M | -63.00M | -114.00M | -27.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | -86.00M | -331.00M | 1.00M | -84.00M | 19.00M | 16.00M | -72.00M | 15.00M | -81.00M | 286.00M | 13.00M | -76.00M | 19.00M | 302.00M | 10.00M | 14.00M | 18.00M | -497.00M | 14.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.00M | 964.00M | 1,662.00M | 1,262.00M | 2,495.00M | 2,465.00M | 1,553.00M | 302.00M | 97.00M | 335.00M | 664.00M | -57.00M | 65.00M | -3774.00M | 133.00M | -285.00M | 150.00M | -170.00M | -730.00M | -131.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 120.00M | 50.00M | 267.00M | 252.00M | 565.00M | 349.00M | 221.00M | 80.00M | 152.00M | 269.00M | 159.00M | 146.00M | 239.00M | 111.00M | 137.00M | 226.00M | 219.00M | 23.00M | -188.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.00M | 844.00M | 1,512.00M | 989.00M | 1,932.00M | 1,893.00M | 1,204.00M | 995.00M | 690.00M | 920.00M | 1,187.00M | 609.00M | 855.00M | 4.00M | 690.00M | 509.00M | 917.00M | 693.00M | 601.00M | 120.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.00M | 6.00M | 6.00M | 6.00M | 7.00M | 3.00M | 8.00M | 8.00M | 10.00M | 9.00M | 13.00M | 11.00M | 13.00M | 14.00M | 15.00M | 18.00M | 6.00M | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.00M | 844.00M | 1,612.00M | 995.00M | 2,243.00M | 1,900.00M | 1,204.00M | 81.00M | 17.00M | 183.00M | 395.00M | -216.00M | -81.00M | -4013.00M | 22.00M | -422.00M | -76.00M | -389.00M | -753.00M | 57.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.00M | 844.00M | 1,612.00M | 995.00M | 2,243.00M | 1,900.00M | 1,204.00M | 81.00M | 17.00M | 183.00M | 395.00M | -216.00M | -81.00M | -4013.00M | 22.00M | -422.00M | -76.00M | -389.00M | -753.00M | 57.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.00M | 844.00M | 1,612.00M | 995.00M | 2,243.00M | 1,900.00M | 1,204.00M | 81.00M | 17.00M | 183.00M | 395.00M | -216.00M | -81.00M | -4013.00M | 22.00M | -422.00M | -76.00M | -389.00M | -753.00M | 57.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.00M | 844.00M | 1,612.00M | 995.00M | 2,243.00M | 1,900.00M | 1,204.00M | 81.00M | 17.00M | 183.00M | 395.00M | -216.00M | -81.00M | -4013.00M | 22.00M | -422.00M | -76.00M | -389.00M | -753.00M | 57.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38 | 1.24 | 2.25 | 1.48 | 2.94 | 2.89 | 1.85 | 1.53 | 1.08 | 1.43 | 1.81 | 0.95 | 1.35 | 1.31 | 0.98 | 0.77 | 1.42 | 1.09 | -1.19 | 0.19 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38 | 1.24 | 2.24 | 1.48 | 2.93 | 2.88 | 1.84 | 1.53 | 1.07 | 1.42 | 1.81 | 0.94 | 1.34 | 1.30 | 0.97 | 0.77 | 1.41 | 1.09 | | 0.19 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 677.00M | 671.00M | 663.00M | 663.00M | 654.00M | 652.00M | 651.00M | 645.00M | 641.00M | 640.00M | 639.00M | 629.00M | 626.00M | 626.00M | 632.00M | 643.00M | 640.00M | 636.00M | 632.00M | 616.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.00M | 839.00M | 1,474.00M | 990.00M | 1,933.00M | 1,901.00M | 891.00M | 467.00M | 178.00M | 509.00M | 465.00M | 17.00M | 229.00M | -3695.00M | -41.00M | -168.00M | 262.00M | -63.00M | -114.00M | -27.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.00M | 93.00M | 92.00M | 92.00M | 93.00M | 92.00M | 93.00M | 93.00M | 96.00M | 93.00M | 87.00M | 87.00M | 88.00M | 98.00M | 128.00M | 127.00M | 126.00M | 125.00M | 119.00M | 118.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25% | 12.45% | 3.01% | 21.16% | 10.10% | 22.92% | 22.47% | 73.18% | 82.47% | 45.37% | 40.51% | -278.95% | 224.62% | -6.33% | 83.46% | -48.07% | 150.67% | -128.82% | -3.15% | 143.51% |