|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,707.00M | 1,802.00M | 11.00M | 2,459.00M | 1,814.00M | 1,811.00M | 33.00M | 2,472.00M | 2,336.00M | 2,429.00M | 4,116.00M | 2,290.00M | 2,897.00M | 2,349.00M | 3,030.00M | 3,229.00M | 2,543.00M | 2,411.00M | 5,213.00M | 2,977.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.00M | 168.00M | 171.00M | 175.00M | 169.00M | 169.00M | 170.00M | 172.00M | 173.00M | 184.00M | 205.00M | 205.00M | 214.00M | 212.00M | 217.00M | 213.00M | 215.00M | 219.00M | 223.00M | 238.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 52.00M | 52.00M | 55.00M | 57.00M | 54.00M | 60.00M | 74.00M | 63.00M | 59.00M | 70.00M | 78.00M | 100.00M | 54.00M | 75.00M | 76.00M | 66.00M | 77.00M | 74.00M | 85.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 14.00M | 60.00M | 9.00M | 53.00M | 19.00M | 12.00M | 21.00M | 25.00M | 155.00M | 68.00M | 36.00M | 15.00M | 37.00M | 16.00M | 32.00M | 10.00M | 9.00M | 19.00M | 41.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 653.00M | 670.00M | 654.00M | 647.00M | 646.00M | 634.00M | 642.00M | 640.00M | 647.00M | 740.00M | 906.00M | 879.00M | 892.00M | 913.00M | 916.00M | 910.00M | 935.00M | 909.00M | 927.00M | 924.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 908.00M | 924.00M | 960.00M | 907.00M | 945.00M | 898.00M | 904.00M | 927.00M | 933.00M | 1,158.00M | 1,276.00M | 1,227.00M | 1,251.00M | 1,246.00M | 1,246.00M | 1,252.00M | 1,246.00M | 1,237.00M | 1,267.00M | 1,312.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 799.00M | 878.00M | 880.00M | 992.00M | 869.00M | 913.00M | 864.00M | 969.00M | 955.00M | 845.00M | 925.00M | 1,063.00M | 1,066.00M | 1,103.00M | 1,077.00M | 1,221.00M | 1,297.00M | 1,174.00M | 1,237.00M | 1,665.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 799.00M | 878.00M | 880.00M | 992.00M | 869.00M | 913.00M | 864.00M | 969.00M | 955.00M | 845.00M | 925.00M | 1,063.00M | 1,066.00M | 1,103.00M | 1,077.00M | 1,221.00M | 1,297.00M | 1,174.00M | 1,237.00M | 1,665.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 8.00M | 33.00M | 66.00M | 91.00M | 102.00M | 94.00M | 32.00M | 30.00M | 36.00M | 39.00M | 36.00M | 33.00M | 31.00M | 28.00M | 27.00M | 24.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,239.00M | 54.00M | 1,330.00M | -58.00M | 23.00M | -1097.00M | -190.00M | -35.00M | -35.00M | -51.00M | -190.00M | 112.00M | -8.00M | -21.00M | 5.00M | 19.00M | 5.00M | 71.00M | 6.00M | 411.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,133.00M | -54.00M | 1,651.00M | -160.00M | -130.00M | -1097.00M | -300.00M | -35.00M | -35.00M | -163.00M | 80.00M | 112.00M | -205.00M | -205.00M | 597.00M | -154.00M | 5.00M | -93.00M | 6.00M | 411.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,932.00M | 824.00M | 2,109.00M | 832.00M | 739.00M | -327.00M | 564.00M | 849.00M | 847.00M | 682.00M | 516.00M | 964.00M | 861.00M | 898.00M | 905.00M | 1,067.00M | 1,132.00M | 1,081.00M | 1,066.00M | 1,897.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.00M | 187.00M | 580.00M | 165.00M | 173.00M | -152.00M | 124.00M | 175.00M | 32.00M | 123.00M | 126.00M | 181.00M | 222.00M | 227.00M | 196.00M | 255.00M | 267.00M | 250.00M | 204.00M | 465.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,252.00M | 633.00M | -165.00M | 657.00M | 555.00M | -175.00M | 388.00M | 674.00M | 815.00M | 541.00M | 320.00M | 783.00M | 639.00M | 671.00M | 698.00M | 797.00M | 865.00M | 831.00M | 862.00M | 1,413.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 8.00M | 1,300.00M | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.00M | -33.00M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.00M | 2.00M | 10.00M | 11.00M | 16.00M | 15.00M | 19.00M | 16.00M | 18.00M | 17.00M | 16.00M | 7.00M | 14.00M | 11.00M | 15.00M | 14.00M | 15.00M | 11.00M | 19.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,253.00M | 637.00M | 1,529.00M | 667.00M | 566.00M | -175.00M | 440.00M | 674.00M | 815.00M | 559.00M | 390.00M | 783.00M | 639.00M | 671.00M | 709.00M | 812.00M | 865.00M | 831.00M | 862.00M | 1,432.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,253.00M | 637.00M | 1,529.00M | 667.00M | 566.00M | -175.00M | 440.00M | 674.00M | 815.00M | 559.00M | 390.00M | 783.00M | 639.00M | 671.00M | 709.00M | 812.00M | 865.00M | 831.00M | 862.00M | 1,432.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,217.00M | 604.00M | 1,529.00M | 667.00M | 566.00M | -175.00M | 440.00M | 674.00M | 815.00M | 559.00M | 390.00M | 783.00M | 639.00M | 671.00M | 709.00M | 812.00M | 865.00M | 831.00M | 862.00M | 1,432.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,217.00M | 604.00M | 1,529.00M | 667.00M | 566.00M | -175.00M | 440.00M | 674.00M | 815.00M | 559.00M | 390.00M | 783.00M | 639.00M | 671.00M | 709.00M | 812.00M | 865.00M | 831.00M | 862.00M | 1,432.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23 | 1.12 | 2.72 | 1.17 | 0.99 | -0.34 | 0.76 | 1.17 | 1.43 | 0.96 | 0.64 | 1.34 | 1.10 | 1.15 | 1.21 | 1.39 | 1.49 | 1.43 | 1.49 | 2.49 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22 | 1.12 | 2.70 | 1.16 | 0.99 | -0.34 | 0.76 | 1.17 | 1.42 | 0.96 | 0.64 | 1.33 | 1.10 | 1.14 | 1.21 | 1.38 | 1.48 | 1.42 | 1.49 | 2.48 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 562.00M | 563.00M | 562.00M | 561.00M | 558.00M | 559.00M | 559.00M | 559.00M | 560.00M | 561.00M | 564.00M | 573.00M | 573.00M | 573.00M | 573.00M | 574.00M | 574.00M | 573.00M | 572.00M | 567.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 565.00M | 566.00M | 565.00M | 564.00M | 560.00M | 561.00M | 561.00M | 561.00M | 561.00M | 562.00M | 565.00M | 575.00M | 575.00M | 577.00M | 576.00M | 577.00M | 576.00M | 574.00M | 575.00M | 570.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 799.00M | 878.00M | 880.00M | 992.00M | 869.00M | 913.00M | 864.00M | 969.00M | 955.00M | 845.00M | 925.00M | 1,063.00M | 1,066.00M | 1,103.00M | 1,077.00M | 1,221.00M | 1,297.00M | 1,174.00M | 1,237.00M | 1,665.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.00M | 108.00M | 102.00M | 103.00M | 161.00M | 176.00M | 176.00M | 176.00M | 175.00M | 206.00M | 251.00M | 241.00M | 233.00M | 223.00M | 213.00M | 206.00M | 201.00M | 192.00M | 204.00M | 203.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.14% | 22.69% | 27.50% | 19.83% | 23.41% | 46.48% | 21.99% | 20.61% | 3.78% | 18.04% | 24.42% | 18.78% | 25.78% | 25.28% | 21.66% | 23.90% | 23.59% | 23.13% | 19.14% | 24.51% |