|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,050.00M | 3,120.00M | 3,801.00M | 4,273.00M | 4,495.00M | 5,796.00M | 5,432.00M | 3,694.00M | 3,823.00M | 3,530.00M | 4,030.00M | 3,939.00M | 3,596.00M | 3,894.00M | 28.00M | 4,403.00M | 4,550.00M | 4,048.00M | 4,251.00M | 4,121.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 458.00M | 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 |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,592.00M | 2,607.00M | 3,246.00M | 3,668.00M | 3,877.00M | 5,067.00M | 4,697.00M | 2,979.00M | 3,130.00M | 2,811.00M | 3,273.00M | 3,180.00M | 2,845.00M | 3,106.00M | -735.00M | 3,522.00M | 3,638.00M | 3,149.00M | 3,356.00M | 3,260.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 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 | 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 |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 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 |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.00M | 23.00M | 18.00M | 28.00M | | | | | | | | | | | 8.00M | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | | | -133.00M | 8.00M | 4.00M | | 29.00M | | 64.00M | | -11.00M | -1.00M | -15.00M | | 5.00M | -2.00M | 307.00M | 37.00M | 1.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,082.00M | 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 |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -490.00M | 494.00M | 744.00M | 1,057.00M | 1,327.00M | 1,936.00M | 1,730.00M | 233.00M | 531.00M | 254.00M | 509.00M | 465.00M | 17.00M | 229.00M | -3695.00M | -41.00M | -168.00M | 26.00M | -63.00M | -114.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -490.00M | 494.00M | 744.00M | 1,057.00M | 1,327.00M | 1,936.00M | 1,730.00M | 233.00M | 531.00M | 254.00M | 509.00M | 465.00M | 17.00M | 229.00M | -3695.00M | -41.00M | -168.00M | 26.00M | -63.00M | -114.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -77.00M | -80.00M | 1.00M | -86.00M | 1.00M | 2.00M | 19.00M | -331.00M | 17.00M | -78.00M | 11.00M | 12.00M | -76.00M | 14.00M | -88.00M | -123.00M | 10.00M | 14.00M | -109.00M | 404.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 10.00M | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.00M | 304.00M | 964.00M | 1,662.00M | 1,262.00M | 2,495.00M | 2,465.00M | 1,553.00M | 455.00M | 80.00M | 427.00M | 390.00M | -146.00M | 155.00M | -3881.00M | -292.00M | -285.00M | -86.00M | -297.00M | 171.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 43.00M | 1.00M | 150.00M | 267.00M | 252.00M | 120.00M | -830.00M | 221.00M | 80.00M | 152.00M | -322.00M | 159.00M | 146.00M | 75.00M | 111.00M | 137.00M | 244.00M | -44.00M | -506.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.00M | 256.00M | 844.00M | 1,492.00M | 995.00M | 1,938.00M | 1,893.00M | 1,204.00M | 1,003.00M | 690.00M | 920.00M | 1,161.00M | 596.00M | 844.00M | 4.00M | 690.00M | 509.00M | 917.00M | 693.00M | 562.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | 261.00M | 963.00M | 1,512.00M | 995.00M | 2,243.00M | 2,345.00M | 2,383.00M | 234.00M | | 275.00M | 712.00M | -305.00M | 9.00M | -3956.00M | -403.00M | -422.00M | -330.00M | -253.00M | 677.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | 261.00M | 963.00M | 1,512.00M | 995.00M | 2,243.00M | 2,345.00M | 2,383.00M | 234.00M | | 275.00M | 712.00M | -305.00M | 9.00M | -3956.00M | -403.00M | -422.00M | -330.00M | -253.00M | 677.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | 261.00M | 963.00M | 1,512.00M | 995.00M | 2,243.00M | 2,345.00M | 2,383.00M | 234.00M | | 275.00M | 712.00M | -305.00M | 9.00M | -3956.00M | -403.00M | -422.00M | -330.00M | -253.00M | 677.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | 261.00M | 963.00M | 1,512.00M | 995.00M | 2,243.00M | 2,345.00M | 2,383.00M | 234.00M | | 275.00M | 712.00M | -305.00M | 9.00M | -3956.00M | -403.00M | -422.00M | -330.00M | -253.00M | 677.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33 | 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 | 1.07 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32 | 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 | |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 654.00M | 660.00M | 677.00M | 663.00M | 663.00M | 654.00M | 652.00M | 651.00M | 645.00M | 641.00M | 640.00M | 639.00M | 629.00M | 628.00M | 626.00M | 632.00M | 643.00M | 635.00M | 636.00M | 632.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.00M | 259.00M | 839.00M | 1,460.00M | 990.00M | 1,939.00M | 1,901.00M | 233.00M | 531.00M | 254.00M | 509.00M | 465.00M | 17.00M | 229.00M | -3695.00M | -41.00M | -168.00M | 26.00M | -63.00M | -114.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 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 |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.63% | 14.14% | 0.10% | 9.03% | 21.16% | 10.10% | 4.87% | -53.44% | 48.57% | 100.00% | 35.60% | -82.56% | -108.90% | 94.19% | -1.93% | -38.01% | -48.07% | -283.72% | 14.81% | -295.91% |