|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,215.00M | 4,923.00M | 4,798.00M | 4,843.00M | 5,212.00M | 5,313.00M | 5,384.00M | 5,483.00M | 5,866.00M | 5,880.00M | 5,967.00M | 5,943.00M | 6,350.00M | 6,345.00M | 6,240.00M | 6,377.00M | 7,028.00M | 6,988.00M | 7,007.00M | 7,451.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,545.00M | 3,338.00M | 3,226.00M | 3,269.00M | 3,505.00M | 3,545.00M | 3,546.00M | 3,599.00M | 3,747.00M | 3,684.00M | 3,732.00M | 3,725.00M | 3,940.00M | 3,899.00M | 3,811.00M | 3,930.00M | 4,431.00M | 4,313.00M | 4,457.00M | 4,799.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,670.00M | 1,585.00M | 1,572.00M | 1,574.00M | 1,707.00M | 1,768.00M | 1,838.00M | 1,884.00M | 2,119.00M | 2,196.00M | 2,235.00M | 2,218.00M | 2,410.00M | 2,446.00M | 2,429.00M | 2,447.00M | 2,597.00M | 2,675.00M | 2,550.00M | 2,652.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.00M | 152.00M | 162.00M | 165.00M | 168.00M | 165.00M | 167.00M | 179.00M | 187.00M | 187.00M | 201.00M | 189.00M | 196.00M | 207.00M | 201.00M | 198.00M | 192.00M | 203.00M | 203.00M | 211.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 876.00M | 834.00M | 751.00M | 790.00M | 828.00M | 813.00M | 796.00M | 904.00M | 986.00M | 949.00M | 956.00M | 1,025.00M | 1,021.00M | 1,028.00M | 1,003.00M | 1,048.00M | 1,149.00M | 1,105.00M | 1,009.00M | 1,269.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 617.00M | | 24.00M | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,030.00M | 986.00M | 913.00M | 955.00M | 996.00M | 978.00M | 963.00M | 1,083.00M | 1,173.00M | 1,136.00M | 1,157.00M | 1,214.00M | 1,217.00M | 1,235.00M | 1,204.00M | 1,246.00M | 1,341.00M | 1,308.00M | 1,212.00M | 1,480.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 640.00M | 599.00M | 659.00M | 619.00M | 711.00M | 790.00M | 875.00M | 801.00M | 946.00M | 1,060.00M | 1,078.00M | 1,004.00M | 1,193.00M | 1,211.00M | 1,225.00M | 1,201.00M | 1,256.00M | 1,367.00M | 1,338.00M | 1,172.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 640.00M | 599.00M | 659.00M | 619.00M | 711.00M | 790.00M | 875.00M | 801.00M | 946.00M | 1,060.00M | 1,078.00M | 1,004.00M | 1,193.00M | 1,211.00M | 1,225.00M | 1,201.00M | 1,256.00M | 1,367.00M | 1,338.00M | 1,172.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | -66.00M | -2.00M | 8.00M | -29.00M | -34.00M | 20.00M | 11.00M | -7.00M | 52.00M | 37.00M | 26.00M | 32.00M | 22.00M | -16.00M | 9.00M | 1.00M | -25.00M | -22.00M | 41.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | -66.00M | -2.00M | 8.00M | -29.00M | -34.00M | 20.00M | 11.00M | -7.00M | 52.00M | 37.00M | 26.00M | 32.00M | 22.00M | -16.00M | | | -25.00M | -22.00M | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.00M | 1,113.00M | 625.00M | 619.00M | 720.00M | 720.00M | 851.00M | 762.00M | 898.00M | 1,079.00M | 1,088.00M | 1,001.00M | 1,195.00M | 1,204.00M | 1,167.00M | 1,177.00M | 1,186.00M | 1,275.00M | 1,295.00M | 1,107.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.00M | 483.00M | 74.00M | 86.00M | 119.00M | 112.00M | 129.00M | 123.00M | 153.00M | 187.00M | 141.00M | 179.00M | 201.00M | 193.00M | 195.00M | 212.00M | 203.00M | 264.00M | 161.00M | 240.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.00M | 630.00M | 551.00M | 533.00M | 601.00M | 608.00M | 719.00M | 639.00M | 745.00M | 891.00M | 945.00M | 822.00M | 994.00M | 1,011.00M | 971.00M | 965.00M | 982.00M | 1,010.00M | 1,132.00M | 868.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 1.00M | | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 2.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.00M | 630.00M | 551.00M | 533.00M | 601.00M | 608.00M | 722.00M | 639.00M | 745.00M | 892.00M | 947.00M | 822.00M | 994.00M | 1,011.00M | 972.00M | 965.00M | 983.00M | 1,011.00M | 1,134.00M | 867.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.00M | 630.00M | 551.00M | 533.00M | 601.00M | 608.00M | 722.00M | 639.00M | 745.00M | 892.00M | 947.00M | 822.00M | 994.00M | 1,011.00M | 972.00M | 965.00M | 983.00M | 1,011.00M | 1,134.00M | 867.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.00M | 630.00M | 551.00M | 533.00M | 601.00M | 608.00M | 722.00M | 639.00M | 745.00M | 892.00M | 947.00M | 822.00M | 994.00M | 1,011.00M | 972.00M | 965.00M | 983.00M | 1,011.00M | 1,134.00M | 867.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.00M | 630.00M | 551.00M | 533.00M | 601.00M | 608.00M | 722.00M | 639.00M | 745.00M | 892.00M | 947.00M | 822.00M | 994.00M | 1,011.00M | 972.00M | 965.00M | 983.00M | 1,011.00M | 1,134.00M | 867.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27 | 1.58 | 1.38 | 1.33 | 1.51 | 1.52 | 1.81 | 1.60 | 1.86 | 2.23 | 2.36 | 2.05 | 2.49 | 2.54 | 2.46 | 2.46 | 2.52 | 2.60 | 2.91 | 2.23 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26 | 1.57 | 1.37 | 1.33 | 1.50 | 1.52 | 1.80 | 1.59 | 1.86 | 2.22 | 2.35 | 2.04 | 2.48 | 2.53 | 2.45 | 2.45 | 2.51 | 2.59 | 2.91 | 2.22 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.60M | 398.90M | 398.70M | 399.20M | 399.00M | 398.90M | 398.70M | 398.50M | 398.70M | 399.40M | 399.10M | 399.90M | 399.60M | 397.10M | 397.60M | 392.20M | 390.30M | 388.80M | 389.90M | 388.20M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.20M | 401.90M | 401.60M | 401.80M | 401.20M | 400.30M | 400.80M | 400.50M | 400.70M | 400.90M | 401.10M | 401.90M | 401.50M | 400.60M | 399.40M | 393.60M | 391.40M | 390.10M | 391.20M | 389.20M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 640.00M | 599.00M | 659.00M | 619.00M | 711.00M | 790.00M | 875.00M | 801.00M | 946.00M | 1,060.00M | 1,078.00M | 1,004.00M | 1,193.00M | 1,211.00M | 1,225.00M | 1,201.00M | 1,256.00M | 1,367.00M | 1,338.00M | 1,172.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 27.00M | 30.00M | 29.00M | 29.00M | 42.00M | 33.00M | 71.00M | 67.00M | 70.00M | 106.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.39% | 43.40% | 11.84% | 13.89% | 16.53% | 15.56% | 15.16% | 16.14% | 17.04% | 17.33% | 12.96% | 17.88% | 16.82% | 16.03% | 16.71% | 18.01% | 17.12% | 20.71% | 12.43% | 21.68% |