|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,409.00M | 8,567.00M | 7,553.00M | 8,328.00M | 9,030.00M | 9,635.00M | 8,134.00M | 8,475.00M | 8,458.00M | 8,387.00M | 6,767.00M | 6,765.00M | 6,964.00M | 6,994.00M | 6,728.00M | 7,828.00M | 8,252.00M | 8,305.00M | 8,282.00M | 8,751.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,822.00M | 7,892.00M | 6,944.00M | 7,709.00M | 8,301.00M | 8,892.00M | 7,473.00M | 7,778.00M | 7,692.00M | 7,612.00M | 6,137.00M | 6,157.00M | 6,301.00M | 6,388.00M | 6,152.00M | 7,147.00M | 7,469.00M | 7,563.00M | 7,536.00M | 7,923.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 587.00M | 675.00M | 609.00M | 619.00M | 729.00M | 743.00M | 661.00M | 697.00M | 766.00M | 775.00M | 630.00M | 608.00M | 663.00M | 606.00M | 576.00M | 681.00M | 783.00M | 742.00M | 746.00M | 828.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 8.00M | 8.00M | 8.00M | 10.00M | 8.00M | 9.00M | 7.00M | 9.00M | 6.00M | 9.00M | 12.00M | 13.00M | 13.00M | 15.00M | 17.00M | 17.00M | 19.00M | 23.00M | 23.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 9.00M | 8.00M | 8.00M | 8.00M | 9.00M | 8.00M | 8.00M | 9.00M | 10.00M | 10.00M | 9.00M | 10.00M | 8.00M | 7.00M | 7.00M | 4.00M | 7.00M | 7.00M | 9.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.00M | 308.00M | 280.00M | 282.00M | 284.00M | 319.00M | 285.00M | 307.00M | 295.00M | 314.00M | 308.00M | 268.00M | 270.00M | 305.00M | 256.00M | 274.00M | 287.00M | 344.00M | 329.00M | 340.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | 18.00M | 45.00M | | | 12.00M | 127.00M | 70.00M | 55.00M | 44.00M | 83.00M | 45.00M | 16.00M | 37.00M | 76.00M | 5.00M | 7.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 944.00M | | -2.00M | | | 45.00M | -97.00M | 2.00M | -2.00M | -1.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.00M | 317.00M | 288.00M | 290.00M | 310.00M | 373.00M | 293.00M | 315.00M | 316.00M | 451.00M | 388.00M | 332.00M | 324.00M | 396.00M | 308.00M | 297.00M | 328.00M | 427.00M | 341.00M | 356.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.00M | 350.00M | 313.00M | 321.00M | 409.00M | 362.00M | 359.00M | 375.00M | 441.00M | 303.00M | 1,131.00M | 261.00M | 318.00M | 197.00M | 245.00M | 403.00M | 337.00M | 283.00M | 374.00M | 445.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.00M | 350.00M | 313.00M | 321.00M | 409.00M | 362.00M | 359.00M | 375.00M | 441.00M | 303.00M | 1,131.00M | 261.00M | 318.00M | 197.00M | 245.00M | 403.00M | 337.00M | 283.00M | 374.00M | 445.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.00M | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | | 1.00M | 3.00M | 13.00M | 17.00M | 32.00M | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | -1.00M | 4.00M | -4.00M | -6.00M | -15.00M | -17.00M | -18.00M | -19.00M | -21.00M | -22.00M | -22.00M | -24.00M | -20.00M | -24.00M | -30.00M | -23.00M | -29.00M | -31.00M | -28.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.00M | -52.00M | -47.00M | -47.00M | -38.00M | -41.00M | -38.00M | -37.00M | -37.00M | -35.00M | -34.00M | -43.00M | -51.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | 317.00M | 284.00M | 278.00M | 352.00M | 299.00M | 287.00M | 306.00M | 370.00M | 235.00M | 1,062.00M | 201.00M | 253.00M | 139.00M | 184.00M | 290.00M | 279.00M | 220.00M | 300.00M | 366.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.00M | 76.00M | 62.00M | 60.00M | 37.00M | 76.00M | 80.00M | 73.00M | 215.00M | 41.00M | 135.00M | 72.00M | 115.00M | 39.00M | 67.00M | 68.00M | 61.00M | 74.00M | 78.00M | 91.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 241.00M | 222.00M | 218.00M | 315.00M | 223.00M | 207.00M | 233.00M | 155.00M | 194.00M | 927.00M | 129.00M | 138.00M | 100.00M | 117.00M | 222.00M | 218.00M | 146.00M | 223.00M | 275.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 241.00M | 222.00M | 218.00M | 315.00M | 223.00M | 207.00M | 233.00M | 155.00M | 194.00M | 927.00M | 129.00M | 138.00M | 100.00M | 117.00M | 222.00M | 218.00M | 146.00M | 222.00M | 275.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 241.00M | 222.00M | 218.00M | 315.00M | 223.00M | 207.00M | 233.00M | 155.00M | 194.00M | 927.00M | 129.00M | 138.00M | 100.00M | 117.00M | 222.00M | 218.00M | 146.00M | 222.00M | 275.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 241.00M | 222.00M | 218.00M | 315.00M | 223.00M | 207.00M | 233.00M | 155.00M | 194.00M | 927.00M | 129.00M | 138.00M | 100.00M | 117.00M | 222.00M | 218.00M | 146.00M | 222.00M | 275.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 241.00M | 222.00M | 218.00M | 315.00M | 223.00M | 207.00M | 233.00M | 155.00M | 194.00M | 927.00M | 129.00M | 138.00M | 100.00M | 117.00M | 222.00M | 218.00M | 146.00M | 222.00M | 275.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18 | 1.67 | 1.55 | 1.55 | 2.23 | 1.65 | 1.55 | 1.76 | 1.17 | 1.50 | 7.40 | 1.08 | 1.13 | 0.89 | 1.06 | 2.06 | 1.99 | 1.36 | 2.09 | 2.61 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15 | 1.63 | 1.52 | 1.52 | 2.18 | 1.62 | 1.52 | 1.72 | 1.14 | 1.47 | 7.30 | 1.06 | 1.11 | 0.88 | 1.05 | 2.03 | 1.97 | 1.35 | 2.08 | 2.58 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.50M | 144.10M | 143.50M | 140.40M | 141.20M | 134.80M | 133.60M | 132.30M | 133.00M | 129.60M | 125.20M | 119.90M | 122.40M | 112.70M | 110.00M | 108.00M | 109.50M | 107.00M | 106.00M | 105.30M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.10M | 147.70M | 146.40M | 143.30M | 144.40M | 138.00M | 136.30M | 135.10M | 135.90M | 132.10M | 126.90M | 121.70M | 124.30M | 114.00M | 111.10M | 109.30M | 110.90M | 108.30M | 106.90M | 106.50M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.50M | 144.10M | 143.50M | 140.40M | 141.20M | 134.80M | 133.60M | 132.30M | 133.00M | 129.60M | 125.20M | 119.90M | 122.40M | 112.70M | 110.00M | 108.00M | 109.50M | 107.00M | 106.00M | 105.30M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.00M | 350.00M | 313.00M | 321.00M | 409.00M | 362.00M | 359.00M | 375.00M | 441.00M | 303.00M | 1,131.00M | 261.00M | 318.00M | 197.00M | 245.00M | 403.00M | 337.00M | 283.00M | 374.00M | 445.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.00M | 33.00M | 33.00M | 39.00M | -42.00M | 61.00M | 72.00M | 83.00M | 75.00M | -1.00M | | -1.00M | 118.00M | 17.00M | 57.00M | 84.00M | 400.00M | 34.00M | 77.00M | 106.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.16% | 23.97% | 21.83% | 21.58% | 10.51% | 25.42% | 27.87% | 23.86% | 58.11% | 17.45% | 12.71% | 35.82% | 45.45% | 28.06% | 36.41% | 23.45% | 21.86% | 33.64% | 26.00% | 24.86% |