|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 707.90M | 582.40M | 614.90M | 700.90M | 821.50M | 856.50M | 1,076.20M | 929.30M | 1,092.30M | 1,102.40M | 1,115.70M | 1,081.50M | 1,219.50M | 1,432.00M | 1,415.80M | 1,497.50M | 1,728.50M | 1,802.10M | 2,023.00M | 2,407.70M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.40M | 463.00M | 304.30M | 529.60M | 631.30M | 650.40M | 526.50M | 695.80M | 737.20M | 784.50M | 552.00M | 783.60M | 831.90M | 786.40M | 583.80M | 835.10M | 831.30M | 884.00M | 784.90M | 966.20M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.50M | 119.40M | 0.70M | 171.30M | 190.20M | 206.10M | -52.20M | 233.50M | 355.10M | 317.90M | 253.10M | 297.90M | 387.60M | 645.60M | 547.20M | 662.40M | 897.20M | 918.10M | 1,238.10M | 1,441.50M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.70M | 24.40M | 24.80M | 23.40M | 39.90M | 42.30M | 48.50M | 34.00M | 49.30M | 51.00M | 50.70M | 41.70M | 55.70M | 49.60M | 50.80M | 42.30M | 61.70M | 50.70M | 49.70M | 38.20M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.50M | 26.40M | 28.90M | 30.20M | 30.00M | 40.30M | 29.30M | 24.40M | 32.00M | 25.80M | 26.50M | 35.40M | 31.70M | 27.20M | 31.90M | 35.70M | 29.60M | 31.20M | 43.40M | 44.90M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.90M | 12.10M | | | -0.50M | 8.10M | | -22.90M | 15.47 | | 14.00M | | 26.10M | | 20.30M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.10M | | 56.30 | | | | | 93.10M | 83.10M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.50M | -23.70M | -137.70M | 102.50M | 64.00M | 111.30M | 160.10M | 143.90M | 237.80M | 226.20M | 193.50M | 193.20M | 298.30M | 547.70M | 501.10M | 570.40M | 774.80M | 810.10M | 1,122.30M | 1,338.10M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.50M | -23.70M | -137.70M | 102.50M | 64.00M | 111.30M | 160.10M | 143.90M | 237.80M | 226.20M | 193.50M | 193.20M | 298.30M | 401.49 | 501.10M | 570.40M | 774.80M | 810.10M | 1,122.30M | 1,338.10M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.20M | 6.70M | 2.20M | 2.00M | 6.50M | 7.60M | 9.40M | 11.50M | 11.30M | 8.30M | 3.90M | 4.50M | 6.30M | 3.50M | 4.20M | 7.40M | 45.20M | 16.20M | 15.40M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.30M | 12.10M | | -6.70M | 0.70M | 5.60M | -0.70M | 4.40M | 31.20M | -0.30M | 2.70M | 15.00M | -6.40M | -6.00M | -13.60M | -15.00M | 23.30M | 16.80M | 21.90M | -13.30M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.90M | | -100.70M | -5.00M | 0.70M | 5.60M | 64.80M | 4.40M | -10.40M | -0.30M | -21.00M | 0.10M | 5.70M | | | -13.20M | -19.80M | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.90M | -37.70M | -64.90M | 76.80M | 43.20M | 100.10M | -113.40M | 130.20M | 212.90M | 211.30M | 154.20M | 175.70M | 286.70M | 524.50M | 494.50M | 526.20M | 729.50M | 841.40M | 1,097.60M | 1,321.20M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.30M | -35.40M | 228.60M | 4.50M | -52.70M | -34.50M | 214.20M | -39.80M | -62.00M | -102.40M | 74.60M | -69.10M | -77.80M | -134.20M | 768.50M | -136.80M | -170.90M | -232.30M | 1,264.70M | -465.20M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.40M | 73.10M | 0.02 | -523.90M | -39.80M | 64.80M | 0.09 | 90.40M | 150.90M | 108.90M | 0.11 | 106.60M | 208.90M | 390.30M | 288.20M | 389.40M | 558.60M | 609.10M | 912.90M | 856.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | -1.00M | -4.70M | 0.10M | 0.70M | 0.30M | -2.10M | 0.20M | -0.10M | 0.80M | -1.60M | -0.40M | -2.00M | 35.00M | 12.60M | 21.40M | 27.90M | 24.20M | 6.40M | 13.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.20M | -2.30M | -293.50M | 72.30M | 95.90M | 134.60M | -327.60M | 170.00M | 274.90M | 313.70M | 79.60M | 244.80M | 364.50M | 384.49 | -274.00M | 663.00M | 900.40M | 1,073.70M | -167.10M | 1,786.40M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.80M | 27.20M | | -605.20M | -30.30M | -0.80M | | | | | | 244.80M | | 384.49 | | | | | -167.10M | 1,786.40M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.30M | -72.90M | | -605.10M | -40.30M | 65.90M | | 90.20M | 151.00M | 109.70M | | 107.00M | 210.90M | 355.30M | | 368.00M | 530.70M | 584.90M | 906.50M | 843.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09 | -0.04 | -66.20M | -0.41 | 0.03 | 0.05 | 108.20M | 0.07 | 0.12 | 0.09 | 140.00M | 0.09 | 0.17 | 0.29 | 275.60M | 0.30 | 0.43 | 0.48 | 0.75 | 0.70 |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05 | 0.00 | | | 0.08 | | | | 0.11 | | 0.00 | 0.00 | 0.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05 | 0.00 | | | 0.08 | | | | 0.11 | | 0.00 | 0.00 | 0.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,261.30M | 1,261.20M | 1,259.10M | 1,297.26M | 1,299.99M | 1,285.41M | 1,280.53M | 1,227.56M | 1,227.58M | 1,227.70M | 1,226.98M | 1,228.98M | 1,229.03M | 1,229.05M | 1,228.86M | 1,230.44M | 1,218.78M | 1,209.99M | 1,219.47M | 1,194.11M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,270.10M | 1,269.20M | 1,269.15M | 1,278.36M | 1,299.22M | 1,312.67M | 1,292.81M | 1,237.15M | 1,238.35M | 1,237.84M | 1,236.67M | 1,239.24M | 1,234.24M | 1,234.63M | 1,234.50M | 1,234.42M | 1,232.84M | 1,228.66M | 1,224.61M | 1,204.12M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.50M | -23.70M | -137.70M | 102.50M | 64.00M | 111.30M | 160.10M | 143.90M | 237.80M | 226.20M | 193.50M | 193.20M | 298.30M | 401.49 | 501.10M | 570.40M | 774.80M | 810.10M | 1,122.30M | 1,338.10M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.10M | -18.50M | | -21.20M | -23.50M | -23.30M | | -27.50M | -26.00M | -25.90M | | -21.50M | -21.80M | -23.50M | | -35.20M | -32.90M | -30.70M | 230.10M | -19.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.08% | 93.90% | -352.23% | 5.86% | -121.99% | -34.47% | -188.89% | -30.57% | -29.12% | -48.46% | 48.38% | -39.33% | -27.14% | -25.59% | 155.41% | -26.00% | -23.43% | -27.61% | 115.22% | -35.21% |