|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,767.00M | 735.00M | 1,942.00M | 1,690.00M | 605.00M | 1,879.00M | 1,891.00M | 1,707.00M | -312.00M | -362.00M | 7,132.00M | -368.00M | -382.00M | 683.00M | 855.00M | -132.00M | -119.00M | 1,886.00M | 7,818.00M | 43.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 15.00M | 14.00M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 25.00M | 25.00M | 23.00M | 26.00M | 23.00M | 20.00M | 22.00M | 22.00M | 20.00M | 24.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 21.00M | 20.00M | 22.00M | 19.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M | 67.00M | 73.00M | 77.00M | 78.00M | 77.00M | 82.00M | 92.00M | 95.00M | 89.00M | 92.00M | 102.00M | 101.00M | 104.00M | 107.00M | 107.00M | 107.00M | 105.00M | 106.00M | 111.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 905.00M | 990.00M | 1,041.00M | 942.00M | 896.00M | 982.00M | 1,176.00M | 992.00M | 894.00M | 983.00M | 1,048.00M | 1,004.00M | 892.00M | 956.00M | 884.00M | 937.00M | 957.00M | 987.00M | 873.00M | 1,044.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,076.00M | 1,112.00M | 1,170.00M | 1,070.00M | 1,078.00M | 1,106.00M | 1,156.00M | 1,176.00M | 1,076.00M | 1,110.00M | 1,372.00M | 1,143.00M | 1,079.00M | 1,094.00M | 1,229.00M | 1,131.00M | 1,154.00M | 1,177.00M | 1,241.00M | 1,181.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 986.00M | 879.00M | 838.00M | 603.00M | 758.00M | 912.00M | 945.00M | 1,117.00M | 1,376.00M | 1,495.00M | 1,186.00M | 1,435.00M | 1,536.00M | 717.00M | 668.00M | 1,489.00M | 1,505.00M | 1,549.00M | 1,511.00M | 1,441.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | 2.00M | 2.00M | 4.00M | 5.00M | 11.00M | 13.00M | 16.00M | 22.00M | 22.00M | 17.00M | 16.00M | 14.00M | 15.00M | 9.00M | 8.00M | 8.00M | 8.00M | 5.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 913.00M | 808.00M | 768.00M | 537.00M | 662.00M | 664.00M | 470.00M | 392.00M | 344.00M | 367.00M | 57.00M | 278.00M | 335.00M | -506.00M | -413.00M | 515.00M | 539.00M | 602.00M | 648.00M | 658.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.00M | 165.00M | 141.00M | 90.00M | 132.00M | 124.00M | 76.00M | 81.00M | 58.00M | 65.00M | -8.00M | 59.00M | 62.00M | -95.00M | -169.00M | 109.00M | 116.00M | 112.00M | 139.00M | 136.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 724.00M | 645.00M | 629.00M | 448.00M | 530.00M | 540.00M | 394.00M | 312.00M | 287.00M | 303.00M | 65.00M | 219.00M | 274.00M | -411.00M | -246.00M | 405.00M | 423.00M | 490.00M | 509.00M | 522.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 724.00M | 643.00M | 627.00M | 447.00M | 530.00M | 540.00M | 394.00M | 311.00M | 286.00M | 302.00M | 65.00M | 219.00M | 273.00M | -411.00M | -244.00M | 406.00M | 423.00M | 490.00M | 509.00M | 522.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 2.00M | 2.00M | 1.00M | 3.00M | 2.00M | | 1.00M | 1.00M | 1.00M | | | 1.00M | 1.00M | | -1.00M | 2.00M | -1.00M | 1.00M | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 2.00M | 2.00M | 1.00M | 3.00M | 2.00M | | 1.00M | 1.00M | 1.00M | | | 1.00M | 1.00M | | -1.00M | 2.00M | -1.00M | 1.00M | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.00M | 618.00M | 603.00M | 421.00M | 507.00M | 515.00M | 356.00M | 276.00M | 251.00M | 267.00M | 30.00M | 183.00M | 238.00M | -446.00M | -279.00M | 369.00M | 389.00M | 453.00M | 475.00M | 486.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73 | 0.66 | 0.65 | 0.46 | 0.55 | 0.55 | 0.38 | 0.30 | 0.27 | 0.29 | 0.03 | 0.20 | 0.25 | -0.47 | -0.29 | 0.34 | 0.35 | 0.41 | 0.43 | 0.45 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73 | 0.65 | 0.64 | 0.45 | 0.54 | 0.55 | 0.38 | 0.30 | 0.27 | 0.29 | 0.03 | 0.20 | 0.25 | -0.47 | -0.29 | 0.33 | 0.35 | 0.41 | 0.43 | 0.44 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 957.42M | 955.07M | 947.07M | 922.94M | 923.72M | 924.09M | 924.36M | 926.49M | 926.74M | 927.02M | 927.22M | 929.69M | 931.73M | 936.96M | 949.56M | 1,096.65M | 1,098.45M | 1,099.52M | 1,098.56M | 1,084.28M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 967.16M | 964.78M | 957.41M | 933.63M | 931.81M | 932.46M | 933.06M | 933.80M | 932.32M | 932.23M | 932.76M | 937.01M | 938.49M | 936.96M | 949.56M | 1,106.14M | 1,107.21M | 1,108.38M | 1,107.99M | 1,094.37M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,011.00M | 904.00M | 863.00M | 626.00M | 784.00M | 935.00M | 965.00M | 1,139.00M | 1,398.00M | 1,515.00M | 1,210.00M | 1,455.00M | 1,556.00M | 737.00M | 688.00M | 1,509.00M | 1,526.00M | 1,569.00M | 1,533.00M | 1,460.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.00M | 71.00M | 70.00M | 66.00M | 96.00M | 248.00M | 475.00M | 725.00M | 1,032.00M | 1,128.00M | 1,129.00M | 1,157.00M | 1,201.00M | 1,223.00M | 1,081.00M | 974.00M | 966.00M | 947.00M | 863.00M | 783.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.70% | 20.42% | 18.36% | 16.76% | 19.94% | 18.67% | 16.17% | 20.66% | 16.86% | 17.71% | -14.04% | 21.22% | 18.51% | 18.77% | 40.92% | 21.17% | 21.52% | 18.60% | 21.45% | 20.67% |