|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,346.00M | 1,551.00M | 1,826.00M | 1,789.00M | 1,825.00M | 1,767.00M | 1,904.00M | 1,881.00M | 1,874.00M | 1,924.00M | 1,914.00M | 1,945.00M | 1,779.00M | 1,660.00M | 2,025.00M | 1,883.00M | 1,895.00M | 1,671.00M | 1,839.00M | 1,901.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.00M | 190.00M | 233.00M | 631.00M | 245.00M | 314.00M | 462.00M | 568.00M | -366.00M | 368.00M | 280.00M | 276.00M | -334.00M | 205.00M | 456.00M | 456.00M | 368.00M | 214.00M | 304.00M | 498.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,027.00M | 1,236.00M | 1,332.00M | 1,158.00M | 1,406.00M | 1,453.00M | 1,442.00M | 1,313.00M | 1,426.00M | 1,556.00M | 1,458.00M | 1,416.00M | 1,422.00M | 1,397.00M | 1,569.00M | 1,427.00M | 1,527.00M | 1,392.00M | 1,396.00M | 1,403.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 40.00M | 30.00M | 61.00M | 52.00M | 39.00M | 43.00M | 50.00M | 26.00M | 25.00M | 24.00M | 21.00M | 72.00M | 17.00M | 17.00M | 16.00M | 17.00M | 17.00M | 17.00M | 17.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.00M | 515.00M | 553.00M | 539.00M | 579.00M | 572.00M | 565.00M | 556.00M | 635.00M | 596.00M | 602.00M | 584.00M | 638.00M | 629.00M | 648.00M | 606.00M | 686.00M | 706.00M | 686.00M | 704.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.00M | 169.00M | 176.00M | 163.00M | 165.00M | 167.00M | 174.00M | 162.00M | 224.00M | 163.00M | 173.00M | 170.00M | 185.00M | 180.00M | 197.00M | 176.00M | 192.00M | 184.00M | 189.00M | 199.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.00M | 1.00M | 2.00M | | 59.00M | 2.00M | 51.00M | 1.00M | 3.00M | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.00M | 230.00M | 263.00M | 354.00M | 297.00M | 273.00M | 276.00M | 306.00M | 281.00M | 254.00M | 304.00M | 297.00M | 306.00M | 222.00M | 289.00M | 267.00M | 251.00M | 231.00M | 321.00M | 373.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 852.00M | 914.00M | 992.00M | 1,056.00M | 1,041.00M | 1,012.00M | 1,015.00M | 1,024.00M | 1,251.00M | 1,014.00M | 1,081.00M | 1,051.00M | 1,188.00M | 1,033.00M | 1,185.00M | 1,050.00M | 1,132.00M | 1,121.00M | 1,196.00M | 1,276.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 322.00M | 340.00M | 102.00M | 365.00M | 441.00M | 427.00M | 289.00M | 175.00M | 542.00M | 377.00M | 365.00M | 234.00M | 364.00M | 384.00M | 377.00M | 395.00M | 271.00M | 200.00M | 127.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 322.00M | 340.00M | 102.00M | 365.00M | 441.00M | 427.00M | 289.00M | 175.00M | 542.00M | 377.00M | 365.00M | 234.00M | 364.00M | 384.00M | 377.00M | 395.00M | 271.00M | 200.00M | 127.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -14.00M | -14.00M | -11.00M | -9.00M | -5.00M | | -7.00M | 6.00M | 14.00M | 14.00M | 17.00M | 26.00M | 30.00M | 15.00M | 28.00M | 12.00M | 2.00M | -3.00M | 4.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -14.00M | -14.00M | -11.00M | -9.00M | -5.00M | | -7.00M | 6.00M | 14.00M | 14.00M | 17.00M | 26.00M | 30.00M | 15.00M | 28.00M | 12.00M | 2.00M | -3.00M | 4.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.00M | 308.00M | 326.00M | 91.00M | 356.00M | 436.00M | 427.00M | 282.00M | 181.00M | 556.00M | 391.00M | 382.00M | 260.00M | 394.00M | 399.00M | 405.00M | 407.00M | 273.00M | 197.00M | 131.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | 104.00M | 32.00M | 25.00M | 131.00M | 125.00M | 128.00M | 78.00M | 193.00M | 154.00M | -8.00M | 92.00M | 78.00M | 114.00M | 105.00M | 112.00M | 153.00M | 72.00M | 60.00M | 43.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 204.00M | 294.00M | 66.00M | 225.00M | 311.00M | 299.00M | 204.00M | -12.00M | 402.00M | 399.00M | 290.00M | 182.00M | 280.00M | 294.00M | 293.00M | 254.00M | 201.00M | 137.00M | 88.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 204.00M | 294.00M | 66.00M | 225.00M | 311.00M | 299.00M | 204.00M | -12.00M | 402.00M | 399.00M | 290.00M | 182.00M | 280.00M | 294.00M | 293.00M | 254.00M | 201.00M | 137.00M | 88.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 204.00M | 294.00M | 66.00M | 225.00M | 311.00M | 299.00M | 204.00M | -12.00M | 402.00M | 399.00M | 290.00M | 182.00M | 280.00M | 294.00M | 293.00M | 254.00M | 201.00M | 137.00M | 88.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 204.00M | 294.00M | 66.00M | 225.00M | 311.00M | 299.00M | 204.00M | -12.00M | 402.00M | 399.00M | 290.00M | 182.00M | 280.00M | 294.00M | 293.00M | 254.00M | 201.00M | 137.00M | 88.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 204.00M | 294.00M | 66.00M | 225.00M | 311.00M | 299.00M | 204.00M | -12.00M | 402.00M | 399.00M | 290.00M | 182.00M | 280.00M | 294.00M | 293.00M | 254.00M | 201.00M | 137.00M | 88.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27 | 0.71 | 1.03 | 0.23 | 0.79 | 1.11 | 1.08 | 0.74 | -0.03 | 1.48 | 1.47 | 1.08 | 0.68 | 1.05 | 1.11 | 1.12 | 1.00 | 0.80 | 0.55 | 0.35 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26 | 0.71 | 1.02 | 0.23 | 0.79 | 1.11 | 1.07 | 0.73 | -0.04 | 1.47 | 1.47 | 1.07 | 0.67 | 1.04 | 1.11 | 1.11 | 0.99 | 0.79 | 0.54 | 0.35 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.00M | 286.00M | 285.00M | 284.00M | 284.00M | 279.00M | 278.00M | 276.00M | 277.00M | 272.00M | 271.00M | 271.00M | 270.00M | 266.00M | 265.00M | 262.00M | 262.00M | 251.00M | 250.00M | 250.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.00M | 289.00M | 288.00M | 285.00M | 286.00M | 281.00M | 280.00M | 279.00M | 278.00M | 274.00M | 273.00M | 271.00M | 272.00M | 268.00M | 266.00M | 266.00M | 264.00M | 254.00M | 252.00M | 253.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | 219.00M | 327.00M | 367.00M | 367.00M | 367.00M | 365.00M | 394.00M | 175.00M | 394.00M | 440.00M | 365.00M | 234.00M | 292.00M | 239.00M | 377.00M | 395.00M | 126.00M | 143.00M | 127.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.94% | 33.77% | 9.82% | 27.47% | 36.80% | 28.67% | 29.98% | 27.66% | 106.63% | 27.70% | -2.05% | 24.08% | 30.00% | 28.93% | 26.32% | 27.65% | 37.59% | 26.37% | 30.46% | 32.82% |