|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,173.00M | 857.00M | 1,008.00M | 943.00M | 1,045.00M | 1,005.00M | 1,117.00M | 2,120.00M | 2,542.00M | 2,795.00M | 2,915.00M | 2,959.00M | 2,761.00M | 2,682.00M | 2,896.00M | 2,862.00M | 3,175.00M | 3,331.00M | 3,649.00M | 3,585.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 451.00M | -39.00M | 22.00M | 41.00M | 41.00M | -118.00M | 56.00M | 50.00M | 1,103.00M | 4,011.00M | 1,180.00M | 1,141.00M | 1,120.00M | 278.00M | 22.00M | 1,242.00M | 61.00M | -3190.00M | 25.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,131.00M | 406.00M | 1,047.00M | 921.00M | 1,004.00M | 964.00M | 1,235.00M | 2,064.00M | 2,492.00M | 1,692.00M | -1096.00M | 1,779.00M | 1,620.00M | 1,562.00M | 2,618.00M | 2,840.00M | 1,933.00M | 3,270.00M | 6,839.00M | 3,560.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M | 13.00M | 14.00M | 14.00M | 15.00M | 15.00M | 16.00M | 14.00M | 15.00M | 15.00M | 15.00M | 20.00M | 21.00M | 20.00M | 21.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 13.00M | 50.00M | 60.00M | 22.00M | 26.00M | 35.00M | 42.00M | 54.00M | 44.00M | 65.00M | 53.00M | 61.00M | 55.00M | 59.00M | 69.00M | 69.00M | 72.00M | 59.00M | 41.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | 223.00M | 164.00M | 218.00M | 238.00M | 238.00M | 242.00M | 251.00M | 279.00M | 290.00M | 287.00M | 286.00M | 268.00M | 293.00M | 303.00M | 273.00M | 292.00M | 308.00M | 315.00M | 302.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 6.00M | 4.00M | 4.00M | 3.00M | 4.00M | 2.00M | 2.00M | 8.00M | 3.00M | 2.00M | 3.00M | 3.00M | 4.00M | 4.00M | 4.00M | 9.00M | 7.00M | 4.00M | 4.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -4.00M | -9.00M | -6.00M | | -2.00M | -1.00M | -14.00M | -4.00M | -4.00M | -5.00M | -14.00M | -16.00M | -11.00M | -9.00M | -7.00M | -8.00M | -68.00M | -164.00M | -8.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,312.00M | 1,173.00M | 1,146.00M | 1,245.00M | 1,192.00M | 1,182.00M | 1,283.00M | 1,742.00M | 2,005.00M | 2,107.00M | 2,205.00M | 2,242.00M | 2,170.00M | 2,178.00M | 2,306.00M | 2,253.00M | 2,392.00M | 2,612.00M | 2,942.00M | 2,681.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.00M | -316.00M | -138.00M | -302.00M | -147.00M | -177.00M | -166.00M | 378.00M | 537.00M | 688.00M | 710.00M | 717.00M | 591.00M | 504.00M | 590.00M | 609.00M | 783.00M | 719.00M | 707.00M | 904.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.00M | -316.00M | -138.00M | -302.00M | -147.00M | -177.00M | -166.00M | 378.00M | 537.00M | 688.00M | 710.00M | 717.00M | 591.00M | 504.00M | 590.00M | 609.00M | 783.00M | 719.00M | 707.00M | 904.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 4.00M | 14.00M | 38.00M | 60.00M | 70.00M | 76.00M | 79.00M | 63.00M | 71.00M | 80.00M | 67.00M | 57.00M | 42.00M | 42.00M | 39.00M | 38.00M | 35.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | -12.00M | -12.00M | -22.00M | -9.00M | 2.00M | 20.00M | -35.00M | 14.00M | 4.00M | 9.00M | -6.00M | 11.00M | 11.00M | -6.00M | -1.00M | -22.00M | 11.00M | -3.00M | -3.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | -12.00M | -12.00M | -22.00M | -9.00M | 2.00M | 20.00M | -35.00M | 14.00M | 4.00M | 9.00M | -6.00M | 11.00M | 11.00M | -6.00M | -1.00M | -22.00M | 11.00M | -3.00M | -3.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -286.00M | -621.00M | -301.00M | -476.00M | -304.00M | -320.00M | -287.00M | 195.00M | 417.00M | 571.00M | 592.00M | 600.00M | 496.00M | 403.00M | 461.00M | 471.00M | 609.00M | 582.00M | 551.00M | 748.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | -27.00M | 14.00M | 2.00M | 110.00M | 60.00M | -18.00M | 50.00M | 49.00M | 122.00M | 123.00M | 17.00M | 72.00M | 50.00M | 69.00M | 63.00M | 90.00M | 91.00M | 103.00M | 107.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -192.00M | -594.00M | -315.00M | -478.00M | -290.00M | -239.00M | -269.00M | 147.00M | 312.00M | 380.00M | 382.00M | 494.00M | 424.00M | 275.00M | 392.00M | 408.00M | 461.00M | 491.00M | 395.00M | 567.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.00M | -127.00M | -74.00M | -101.00M | -127.00M | -142.00M | -105.00M | -2.00M | 56.00M | 69.00M | 87.00M | 89.00M | 71.00M | 78.00M | 68.00M | 56.00M | 58.00M | 72.00M | 53.00M | 74.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -280.00M | -594.00M | -315.00M | -478.00M | -414.00M | -380.00M | -269.00M | 145.00M | 368.00M | 449.00M | 469.00M | 583.00M | 424.00M | 353.00M | 392.00M | 408.00M | 519.00M | 491.00M | 448.00M | 641.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 99.00M | 118.00M | 2,907.00M | -3.00M | -1.00M | -5.00M | | | | | 583.00M | 424.00M | 353.00M | 392.00M | 408.00M | 519.00M | 491.00M | 448.00M | 641.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 99.00M | 118.00M | 2,907.00M | -3.00M | -1.00M | -5.00M | | | | | 583.00M | 424.00M | 353.00M | 392.00M | 408.00M | 519.00M | 491.00M | 448.00M | 641.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 99.00M | 118.00M | 2,907.00M | -3.00M | -1.00M | -5.00M | | | | | 583.00M | 424.00M | 353.00M | 392.00M | 408.00M | 519.00M | 491.00M | 448.00M | 641.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25 | -0.61 | -0.32 | -0.49 | -0.38 | -0.31 | -0.21 | 0.19 | 0.41 | 0.50 | 0.50 | 0.66 | 0.48 | 0.38 | 0.45 | 0.49 | 0.66 | 0.61 | 0.59 | 0.85 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30 | -0.48 | -0.17 | -0.49 | -0.38 | -0.31 | -0.22 | 0.19 | 0.41 | 0.50 | 0.50 | 0.66 | 0.48 | 0.38 | 0.45 | 0.49 | 0.66 | 0.61 | 0.58 | 0.85 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 764.00M | 764.00M | 764.00M | 764.00M | 764.00M | 764.00M | 764.00M | 764.00M | 764.00M | 764.00M | 763.00M | 750.00M | 740.00M | 730.00M | 735.00M | 712.00M | | | | |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 764.00M | 764.00M | 764.00M | 764.00M | 764.00M | 764.00M | 764.00M | 766.00M | 767.00M | 766.00M | 765.00M | 752.00M | 747.00M | 731.00M | 737.00M | 713.00M | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.00M | -316.00M | -138.00M | -302.00M | -147.00M | -177.00M | -166.00M | 378.00M | 537.00M | 688.00M | 710.00M | 717.00M | 591.00M | 504.00M | 590.00M | 609.00M | 783.00M | 719.00M | 707.00M | 904.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.00M | 157.00M | 152.00M | 156.00M | 162.00M | 183.00M | 201.00M | 218.00M | 210.00M | 200.00M | 190.00M | 182.00M | 186.00M | 179.00M | 180.00M | 174.00M | 194.00M | 187.00M | 191.00M | 188.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10% | 4.35% | -4.65% | -0.42% | -36.18% | -18.75% | 6.27% | 25.64% | 11.75% | 21.37% | 20.78% | 2.83% | 14.52% | 12.41% | 14.97% | 13.38% | 14.78% | 15.64% | 18.69% | 14.30% |