|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,173.00M | 2,561.00M | 2,007.00M | 2,673.00M | 5,632.00M | 2,414.00M | 2,597.00M | 3,041.00M | 6,018.00M | 2,712.00M | 2,978.00M | 3,386.00M | 6,737.00M | 3,184.00M | 3,283.00M | 3,963.00M | 7,754.00M | 3,831.00M | 3,885.00M | 4,651.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.00M | 845.00M | 550.00M | 942.00M | 1,227.00M | 807.00M | 795.00M | 924.00M | 1,203.00M | 840.00M | 769.00M | 1,020.00M | 1,419.00M | 1,104.00M | 962.00M | 1,204.00M | 1,618.00M | 1,251.00M | 1,082.00M | 1,395.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,316.00M | 1,716.00M | 1,457.00M | 1,731.00M | 4,405.00M | 1,607.00M | 1,802.00M | 2,117.00M | 4,815.00M | 1,872.00M | 2,209.00M | 2,366.00M | 5,318.00M | 2,080.00M | 2,321.00M | 2,759.00M | 6,136.00M | 2,580.00M | 2,803.00M | 3,256.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 54.00M | 15.00M | 121.00M | 42.00M | -155.00M | 41.00M | 41.00M | 40.00M | 41.00M | 120.00M | 120.00M | 120.00M | 123.00M | 120.00M | 37.00M | 38.00M | 44.00M | 44.00M | 44.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | | 45.00M | 51.00M | 46.00M | | 47.00M | 47.00M | 33.00M | | 33.00M | 36.00M | 42.00M | | | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 464.00M | 521.00M | 530.00M | 590.00M | 600.00M | 627.00M | 625.00M | 630.00M | 604.00M | 680.00M | 680.00M | 678.00M | 671.00M | 725.00M | 704.00M | 716.00M | 707.00M | 801.00M | 843.00M | 836.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.00M | 274.00M | 262.00M | 399.00M | 465.00M | 334.00M | 304.00M | 323.00M | 332.00M | 341.00M | 342.00M | 344.00M | 355.00M | 377.00M | 394.00M | 389.00M | 394.00M | 424.00M | 422.00M | 401.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.00M | 9.00M | 4.00M | 1.00M | 1.00M | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,461.00M | 1,364.00M | 975.00M | 1,577.00M | 2,126.00M | 1,528.00M | 1,545.00M | 1,771.00M | 2,271.00M | 1,674.00M | 1,616.00M | 1,959.00M | 2,564.00M | 2,010.00M | 1,905.00M | 2,261.00M | 2,932.00M | 2,266.00M | 2,086.00M | 2,559.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,259.00M | 2,159.00M | 1,812.00M | 2,617.00M | 3,237.00M | 2,489.00M | 2,521.00M | 2,771.00M | 3,240.00M | 2,695.00M | 2,671.00M | 3,017.00M | 3,632.00M | 3,335.00M | 3,012.00M | 3,370.00M | 4,034.00M | 3,492.00M | 3,351.00M | 3,796.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,914.00M | 402.00M | 195.00M | 56.00M | 2,395.00M | -75.00M | 76.00M | 270.00M | 2,778.00M | 17.00M | 307.00M | 369.00M | 3,105.00M | -151.00M | 271.00M | 593.00M | 3,720.00M | 339.00M | 534.00M | 855.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,914.00M | 402.00M | 195.00M | 56.00M | 2,395.00M | -75.00M | 76.00M | 270.00M | 2,778.00M | 17.00M | 307.00M | 369.00M | 3,105.00M | -151.00M | 271.00M | 593.00M | 3,720.00M | 339.00M | 534.00M | 855.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 8.00M | 50.00M | -5.00M | -1.00M | 8.00M | 5.00M | 23.00M | 22.00M | 46.00M | 22.00M | 42.00M | 27.00M | 71.00M | 2.00M | 38.00M | 32.00M | 86.00M | 85.00M | 72.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 8.00M | 50.00M | -5.00M | -1.00M | 8.00M | 5.00M | 23.00M | 22.00M | 46.00M | 22.00M | 42.00M | 27.00M | 71.00M | 2.00M | 38.00M | 32.00M | 86.00M | 85.00M | 72.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,921.00M | 403.00M | 238.00M | 30.00M | 2,373.00M | -99.00M | 32.00M | 228.00M | 2,734.00M | -5.00M | 264.00M | 354.00M | 3,072.00M | -140.00M | 213.00M | 571.00M | 3,684.00M | 366.00M | 561.00M | 869.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.00M | 23.00M | 10.00M | -70.00M | 579.00M | -43.00M | -8.00M | 60.00M | 647.00M | -94.00M | 23.00M | 1.00M | 683.00M | -120.00M | 16.00M | 100.00M | 864.00M | -15.00M | 115.00M | 176.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,464.00M | 380.00M | 228.00M | 100.00M | 1,794.00M | -56.00M | 40.00M | 168.00M | 2,087.00M | 89.00M | 241.00M | 353.00M | 2,389.00M | -20.00M | 197.00M | 471.00M | 2,820.00M | 381.00M | 446.00M | 693.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,464.00M | 380.00M | 228.00M | 100.00M | 1,794.00M | -56.00M | 40.00M | 168.00M | 2,087.00M | 89.00M | 241.00M | 353.00M | 2,389.00M | -20.00M | 197.00M | 471.00M | 2,820.00M | 381.00M | 446.00M | 693.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,464.00M | 380.00M | 228.00M | 100.00M | 1,794.00M | -56.00M | 40.00M | 168.00M | 2,087.00M | 89.00M | 241.00M | 353.00M | 2,389.00M | -20.00M | 197.00M | 471.00M | 2,820.00M | 381.00M | 446.00M | 693.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,464.00M | 380.00M | 228.00M | 100.00M | 1,794.00M | -56.00M | 40.00M | 168.00M | 2,087.00M | 89.00M | 241.00M | 353.00M | 2,389.00M | -20.00M | 197.00M | 471.00M | 2,820.00M | 381.00M | 446.00M | 693.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,464.00M | 380.00M | 228.00M | 100.00M | 1,794.00M | -56.00M | 40.00M | 168.00M | 2,087.00M | 89.00M | 241.00M | 353.00M | 2,389.00M | -20.00M | 197.00M | 471.00M | 2,820.00M | 381.00M | 446.00M | 693.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.36 | 1.39 | 0.84 | 0.35 | 6.35 | -0.22 | 0.14 | 0.60 | 7.44 | 0.32 | 0.86 | 1.26 | 8.53 | -0.07 | 0.70 | 1.68 | 10.09 | 1.37 | 1.60 | 2.49 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30 | 1.36 | 0.82 | 0.35 | 6.28 | -0.20 | 0.14 | 0.60 | 7.38 | 0.31 | 0.85 | 1.25 | 8.42 | -0.08 | 0.70 | 1.67 | 10.02 | 1.34 | 1.59 | 2.48 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.00M | 270.00M | 273.00M | 278.00M | 282.00M | 280.00M | 281.00M | 281.00M | 281.00M | 281.00M | 280.00M | 280.00M | 280.00M | 280.00M | 280.00M | 280.00M | 280.00M | 280.00M | 279.00M | 279.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.00M | 273.00M | 277.00M | 282.00M | 284.00M | 284.00M | 284.00M | 283.00M | 283.00M | 283.00M | 283.00M | 284.00M | 284.00M | 284.00M | 283.00M | 283.00M | 283.00M | 283.00M | 281.00M | 281.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,959.00M | 402.00M | 240.00M | 107.00M | 2,441.00M | -75.00M | 123.00M | 317.00M | 2,811.00M | 17.00M | 340.00M | 405.00M | 3,147.00M | -151.00M | 271.00M | 593.00M | 3,720.00M | 339.00M | 534.00M | 855.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 7.00M | 21.00M | 21.00M | 32.00M | 49.00M | 65.00M | 66.00M | 68.00M | 65.00M | 57.00M | 60.00M | 60.00M | 60.00M | 60.00M | 68.00M | 59.00M | 58.00M | 58.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.79% | 5.71% | 4.20% | -233.33% | 24.40% | 43.43% | -25.00% | 26.32% | 23.66% | 1,880.00% | 8.71% | 0.28% | 22.23% | 85.71% | 7.51% | 17.51% | 23.45% | -4.10% | 20.50% | 20.25% |