|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 672.00M | 686.00M | 692.00M | 702.00M | 716.00M | 707.00M | 748.00M | 936.00M | 926.00M | 943.00M | 945.00M | 948.00M | 964.00M | 965.00M | 974.00M | 986.00M | 1,010.00M | 1,257.00M | 1,220.00M | 1,240.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -66.00M | 156.00M | 150.00M | 105.00M | 101.00M | 156.00M | 119.00M | 178.00M | 83.00M | 181.00M | 187.00M | 182.00M | 179.00M | 190.00M | 184.00M | 193.00M | 196.00M | 267.00M | 266.00M | 307.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 573.00M | 584.00M | 592.00M | 597.00M | 615.00M | 605.00M | 629.00M | 758.00M | 736.00M | 764.00M | 765.00M | 766.00M | 774.00M | 775.00M | 780.00M | 793.00M | 811.00M | 990.00M | 954.00M | 972.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 21.00M | 21.00M | 21.00M | 22.00M | 21.00M | 29.00M | 61.00M | 61.00M | 61.00M | 61.00M | 61.00M | 50.00M | 43.00M | 44.00M | 43.00M | 44.00M | 54.00M | 55.00M | 55.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 68.00M | 66.00M | 60.00M | 59.00M | 61.00M | 73.00M | 91.00M | 88.00M | 90.00M | 85.00M | 77.00M | 80.00M | 81.00M | 83.00M | 84.00M | 81.00M | 109.00M | 100.00M | 96.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | 45.00M | 63.00M | 42.00M | 242.00M | 104.00M | 110.00M | 11.00M | 61.00M | 56.00M | 393.00M | 110.00M | 45.00M | 52.00M | 64.00M | 108.00M | 67.00M | 74.00M | 60.00M | 70.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 7.00M | 5.00M | 12.00M | 7.00M | 2.00M | 9.00M | 44.00M | 14.00M | 17.00M | 17.00M | 2.00M | 21.00M | -1.00M | 3.00M | 2.00M | 3.00M | 10.00M | 4.00M | 11.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.00M | 177.00M | 171.00M | 181.00M | 178.00M | 177.00M | 196.00M | 244.00M | 237.00M | 242.00M | 248.00M | 245.00M | 231.00M | 226.00M | 228.00M | 225.00M | 243.00M | 351.00M | 352.00M | 362.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.00M | 297.00M | 305.00M | 295.00M | 486.00M | 344.00M | 388.00M | 390.00M | 400.00M | 405.00M | 743.00M | 434.00M | 377.00M | 358.00M | 378.00M | 419.00M | 394.00M | 544.00M | 516.00M | 539.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.00M | 287.00M | 287.00M | 302.00M | 129.00M | 261.00M | 241.00M | 368.00M | 336.00M | 359.00M | 22.00M | 332.00M | 397.00M | 417.00M | 402.00M | 374.00M | 417.00M | 446.00M | 438.00M | 433.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.00M | 287.00M | 287.00M | 302.00M | 129.00M | 261.00M | 241.00M | 368.00M | 336.00M | 359.00M | 22.00M | 332.00M | 397.00M | 417.00M | 402.00M | 374.00M | 417.00M | 446.00M | 438.00M | 433.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | -3.00M | 177.00M | -9.00M | -2.00M | -1.00M | 2.00M | 2.00M | -25.00M | 12.00M | 7.00M | 11.00M | -24.00M | 12.00M | 5.00M | -25.00M | 5.00M | 10.00M | -59.00M | 13.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.00M | 252.00M | 433.00M | 261.00M | 96.00M | 229.00M | 195.00M | 216.00M | 143.00M | 201.00M | -144.00M | 178.00M | 212.00M | 276.00M | 258.00M | 208.00M | 287.00M | 300.00M | 233.00M | 309.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 71.00M | 100.00M | 59.00M | -24.00M | 29.00M | 126.00M | 51.00M | -757.00M | 14.00M | -291.00M | 36.00M | 81.00M | 95.00M | 97.00M | 49.00M | 145.00M | 165.00M | 99.00M | 117.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.00M | 181.00M | 333.00M | 202.00M | 120.00M | 200.00M | 69.00M | 165.00M | 900.00M | 187.00M | 147.00M | 142.00M | 131.00M | 181.00M | 161.00M | 159.00M | 142.00M | 135.00M | 134.00M | 192.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M | 181.00M | 333.00M | 202.00M | 120.00M | 200.00M | 69.00M | 165.00M | 900.00M | 187.00M | 147.00M | 142.00M | 131.00M | 181.00M | 161.00M | 159.00M | 142.00M | 135.00M | 134.00M | 192.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | | | | | 200.00M | 69.00M | 165.00M | 900.00M | 187.00M | 147.00M | 142.00M | 131.00M | 181.00M | 161.00M | 159.00M | 142.00M | 135.00M | 134.00M | 192.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | | | | | 200.00M | 69.00M | 165.00M | 900.00M | 187.00M | 147.00M | 142.00M | 131.00M | 181.00M | 161.00M | 159.00M | 142.00M | 135.00M | 134.00M | 192.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | | | | | 200.00M | 69.00M | 165.00M | 900.00M | 187.00M | 147.00M | 142.00M | 131.00M | 181.00M | 161.00M | 159.00M | 142.00M | 135.00M | 134.00M | 192.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33 | 0.31 | 0.57 | 0.35 | 0.21 | 0.35 | 0.12 | 0.26 | 1.45 | 0.29 | 0.23 | 0.22 | 0.21 | 0.29 | 0.26 | 0.26 | 0.23 | 0.22 | 0.22 | 0.31 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32 | 0.31 | 0.56 | 0.34 | 0.20 | 0.33 | 0.12 | 0.25 | 1.44 | 0.29 | 0.23 | 0.22 | 0.21 | 0.29 | 0.26 | 0.26 | 0.23 | 0.22 | 0.21 | 0.31 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 589.00M | 580.00M | 582.00M | 582.00M | 581.00M | 578.00M | 583.00M | 605.00M | 614.00M | 640.00M | 640.00M | 640.00M | 637.00M | 621.00M | 616.00M | 616.00M | 617.00M | 617.00M | 616.00M | 611.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.00M | 591.00M | 591.00M | 591.00M | 591.00M | 604.00M | 595.00M | 651.00M | 624.00M | 643.00M | 644.00M | 644.00M | 642.00M | 627.00M | 624.00M | 624.00M | 624.00M | 624.00M | 624.00M | 622.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.00M | 287.00M | 287.00M | 302.00M | 129.00M | 261.00M | 241.00M | 368.00M | 336.00M | 359.00M | 22.00M | 332.00M | 397.00M | 417.00M | 402.00M | 374.00M | 417.00M | 446.00M | 438.00M | 433.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 32.00M | 31.00M | 32.00M | 31.00M | 31.00M | 48.00M | 154.00M | 168.00M | 170.00M | 173.00M | 165.00M | 161.00M | 153.00M | 149.00M | 141.00M | 135.00M | 156.00M | 146.00M | 137.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.03% | 28.17% | 23.09% | 22.61% | -25.00% | 12.66% | 64.62% | 23.61% | -529.37% | 6.97% | 202.08% | 20.22% | 38.21% | 34.42% | 37.60% | 23.56% | 50.52% | 55.00% | 42.49% | 37.86% |