|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | 7,584.00M | 7,668.00M | 8,298.00M | 8,211.00M | 8,457.00M | 8,797.00M | 7,899.00M | 8,193.00M | 8,204.00M | 8,155.00M | 8,302.00M | 8,100.00M | 8,267.00M | 8,356.00M | 8,282.00M | 8,112.00M | 8,495.00M | 8,615.00M | 8,764.00M | 8,781.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | 4,194.00M | 4,368.00M | 4,927.00M | 4,798.00M | 4,940.00M | 5,285.00M | 4,427.00M | 4,431.00M | 4,316.00M | 4,314.00M | 4,431.00M | 4,216.00M | 4,251.00M | 4,356.00M | 4,320.00M | 4,157.00M | 4,306.00M | 4,379.00M | 4,547.00M | 4,523.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | 3,390.00M | 3,300.00M | 3,371.00M | 3,413.00M | 3,517.00M | 3,512.00M | 3,472.00M | 3,762.00M | 3,888.00M | 3,841.00M | 3,871.00M | 3,884.00M | 4,016.00M | 4,000.00M | 3,962.00M | 3,955.00M | 4,189.00M | 4,236.00M | 4,217.00M | 4,258.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | 34.00M | 36.00M | 38.00M | 35.00M | 37.00M | 35.00M | 36.00M | 36.00M | 35.00M | 36.00M | 39.00M | 38.00M | 36.00M | 37.00M | 39.00M | 38.00M | 38.00M | 36.00M | 35.00M | 38.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | 822.00M | 793.00M | -555.00M | 802.00M | 771.00M | 770.00M | 764.00M | 822.00M | 833.00M | 808.00M | -498.00M | 860.00M | 840.00M | 823.00M | -519.00M | 786.00M | 870.00M | 897.00M | -470.00M | 893.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | 204.00M | 26.00M | 51.00M | -4.00M | 787.00M | 15.00M | -4.00M | 18.00M | 22.00M | 2.00M | -2.00M | | | 145.00M | | 55.00M | | -11.00M | 229.00M | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | -17.00M | 10.00M | -23.00M | 12.00M | -36.00M | -34.00M | -4.00M | -5.00M | -27.00M | 16.00M | -25.00M | 58.00M | 2.00M | 51.00M | 74.00M | 18.00M | 15.00M | 14.00M | -105.00M | 63.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,060.00M | 855.00M | -466.00M | 833.00M | 1,595.00M | 820.00M | 796.00M | 876.00M | 890.00M | 846.00M | -461.00M | 898.00M | 876.00M | 1,005.00M | -480.00M | 879.00M | 908.00M | 922.00M | -206.00M | 931.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,142.00M | 1,292.00M | 1,337.00M | 1,480.00M | 589.00M | 1,613.00M | 1,687.00M | 1,933.00M | 2,011.00M | 2,052.00M | 2,028.00M | 2,095.00M | 2,184.00M | 2,086.00M | 2,270.00M | 2,184.00M | 2,354.00M | 2,367.00M | 2,018.00M | 2,439.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,142.00M | 1,292.00M | 1,337.00M | 1,480.00M | 589.00M | 1,613.00M | 1,687.00M | 1,933.00M | 2,011.00M | 2,052.00M | 2,028.00M | 2,095.00M | 2,184.00M | 2,086.00M | 2,270.00M | 2,184.00M | 2,354.00M | 2,367.00M | 2,018.00M | 2,439.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,173.00M | 1,329.00M | 1,355.00M | 1,535.00M | 646.00M | 1,648.00M | 1,714.00M | 1,941.00M | 2,004.00M | 2,047.00M | 1,996.00M | 2,080.00M | 2,163.00M | 2,063.00M | 2,263.00M | 2,180.00M | 2,346.00M | 2,360.00M | 2,011.00M | 2,431.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | 334.00M | 321.00M | 339.00M | 369.00M | 286.00M | 391.00M | 388.00M | 430.00M | 438.00M | 487.00M | 459.00M | 463.00M | 508.00M | 498.00M | 533.00M | 511.00M | 573.00M | 424.00M | 481.00M | 571.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | 876.00M | 978.00M | 919.00M | 1,174.00M | 410.00M | 1,273.00M | 1,189.00M | 1,552.00M | 1,575.00M | 1,601.00M | 1,543.00M | 1,627.00M | 1,663.00M | 1,603.00M | 1,728.00M | 1,707.00M | 1,773.00M | 1,929.00M | 1,573.00M | 1,857.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | 37.00M | 1.00M | 38.00M | 44.00M | 50.00M | 43.00M | 35.00M | 41.00M | 46.00M | 41.00M | 39.00M | 48.00M | 45.00M | 38.00M | 39.00M | 38.00M | 33.00M | 36.00M | 43.00M | 40.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | -1438.00M | -1401.00M | -1393.00M | -1414.00M | -1353.00M | -1298.00M | -1346.00M | -1353.00M | -1324.00M | -1327.00M | -1362.00M | -1387.00M | -1359.00M | -1417.00M | -1383.00M | -1418.00M | -1458.00M | -1457.00M | -1483.00M | -1513.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | 36.00M | 31.00M | 30.00M | 36.00M | 38.00M | 27.00M | 33.00M | 36.00M | 37.00M | 36.00M | 33.00M | 38.00M | 37.00M | 53.00M | 44.00M | 34.00M | 40.00M | 43.00M | 43.00M | 43.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | 839.00M | 1,008.00M | 1,016.00M | 1,166.00M | 360.00M | 1,257.00M | 1,326.00M | 1,511.00M | 1,566.00M | 1,560.00M | 1,537.00M | 1,617.00M | 1,655.00M | 1,565.00M | 1,730.00M | 1,669.00M | 1,773.00M | 1,936.00M | 1,530.00M | 1,860.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 2.00M | | | | | 1,511.00M | 1,566.00M | 1,560.00M | 1,537.00M | 1,617.00M | 1,655.00M | 1,565.00M | 1,730.00M | 1,669.00M | 1,773.00M | 1,936.00M | 1,530.00M | 1,860.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | -1437.00M | -1400.00M | -1391.00M | -1414.00M | -1353.00M | -1298.00M | -1346.00M | 158.00M | 242.00M | 233.00M | 175.00M | 230.00M | 296.00M | 148.00M | 347.00M | 251.00M | 315.00M | 479.00M | 47.00M | 347.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | -1437.00M | -1400.00M | -1391.00M | -1414.00M | -1353.00M | -1298.00M | -1346.00M | 158.00M | 242.00M | 233.00M | 175.00M | 230.00M | 296.00M | 148.00M | 347.00M | 251.00M | 315.00M | 479.00M | 47.00M | 347.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.62 | 1.90 | 2.00 | 2.31 | 0.74 | 2.56 | 2.68 | 3.08 | 3.22 | 3.21 | 3.19 | 3.38 | 3.46 | 3.24 | 3.62 | 3.53 | 3.75 | 4.11 | 3.29 | 4.00 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.60 | 1.88 | 1.97 | 2.30 | 0.74 | 2.54 | 2.66 | 3.06 | 3.19 | 3.19 | 3.16 | 3.35 | 3.44 | 3.22 | 3.60 | 3.51 | 3.73 | 4.09 | 3.27 | 3.98 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | 518.95M | 518.80M | 516.90M | 507.15M | 504.09M | 497.19M | 499.74M | 491.32M | 490.73M | 489.52M | 488.19M | 481.95M | 480.94M | 479.82M | 478.77M | 473.30M | 470.87M | 470.71M | 468.67M | 464.05M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | 525.38M | 520.08M | 521.88M | 511.41M | 508.43M | 506.01M | 504.04M | 495.68M | 494.69M | 491.08M | 492.29M | 485.59M | 483.18M | 480.90M | 482.09M | 476.26M | 474.69M | 473.50M | 472.19M | 466.32M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,142.00M | 1,292.00M | 1,337.00M | 1,480.00M | 589.00M | 1,613.00M | 1,687.00M | 1,933.00M | 2,011.00M | 2,052.00M | 2,028.00M | 2,095.00M | 2,184.00M | 2,086.00M | 2,270.00M | 2,184.00M | 2,354.00M | 2,367.00M | 2,018.00M | 2,439.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.00M | | | | | 52.00M | 40.00M | 71.00M | 65.00M | 70.00M | 68.00M | 53.00M | 60.00M | 67.00M | 64.00M | 64.00M | 62.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | 28.47% | 24.15% | 25.02% | 24.04% | 44.27% | 23.73% | 22.64% | 22.15% | 21.86% | 23.79% | 23.00% | 22.26% | 23.49% | 24.14% | 23.55% | 23.44% | 24.42% | 17.97% | 23.92% | 23.49% |