|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,378.00M | 1,703.00M | 1,858.00M | 2,130.00M | 2,248.00M | 2,597.00M | 2,690.00M | 3,002.00M | 3,186.00M | 3,585.00M | 3,927.00M | 4,409.00M | 4,333.00M | 5,073.00M | 5,312.00M | 6,059.00M | 5,935.00M | 6,790.00M | 7,409.00M | 8,759.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.00M | 949.00M | 281.00M | 338.00M | 286.00M | 1,313.00M | 1,342.00M | 1,752.00M | 383.00M | 383.00M | 441.00M | 529.00M | 478.00M | 511.00M | 566.00M | 636.00M | 3,164.00M | 3,696.00M | 4,200.00M | -7841.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 591.00M | 754.00M | 807.00M | 853.00M | 1,073.00M | 1,284.00M | 1,348.00M | 1,458.00M | 1,614.00M | 1,831.00M | 2,095.00M | 2,050.00M | 2,024.00M | 2,365.00M | 2,439.00M | 2,749.00M | 2,771.00M | 3,094.00M | 3,209.00M | 3,784.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.00M | 147.00M | 138.00M | 179.00M | 234.00M | 262.00M | 278.00M | 325.00M | 381.00M | 368.00M | 396.00M | 686.00M | 458.00M | 460.00M | 504.00M | 512.00M | 551.00M | 567.00M | 567.00M | 584.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00M | 108.00M | 123.00M | 148.00M | 159.00M | 173.00M | 153.00M | 176.00M | 180.00M | 189.00M | 196.00M | 201.00M | 186.00M | 218.00M | 305.00M | 254.00M | 255.00M | 261.00M | 270.00M | 292.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.00M | 333.00M | 386.00M | 502.00M | 541.00M | 599.00M | 621.00M | 608.00M | 635.00M | 605.00M | 718.00M | 828.00M | 852.00M | 961.00M | 1,073.00M | 1,163.00M | 1,202.00M | 1,441.00M | 1,648.00M | 2,019.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.00M | 588.00M | 647.00M | 829.00M | 934.00M | 1,034.00M | 1,052.00M | 1,109.00M | 1,196.00M | 1,162.00M | 1,310.00M | 1,715.00M | 1,496.00M | 1,639.00M | 1,882.00M | 1,929.00M | 2,008.00M | 2,269.00M | 2,485.00M | 2,895.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 166.00M | 160.00M | 24.00M | 139.00M | 250.00M | 296.00M | 384.00M | 418.00M | 669.00M | 785.00M | 335.00M | 528.00M | 726.00M | 557.00M | 820.00M | 763.00M | 825.00M | 724.00M | 889.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 166.00M | 160.00M | 24.00M | 139.00M | 250.00M | 296.00M | 384.00M | 418.00M | 669.00M | 785.00M | 335.00M | 528.00M | 726.00M | 557.00M | 820.00M | 763.00M | 825.00M | 724.00M | 889.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 24.00M | 35.00M | 54.00M | 31.00M | 46.00M | 65.00M | -98.00M | 23.00M | 34.00M | 38.00M | 40.00M | 25.00M | 39.00M | 43.00M | 41.00M | 37.00M | 44.00M | 49.00M | 8.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | -12.00M | -25.00M | -57.00M | -3.00M | -60.00M | -71.00M | -64.00M | -87.00M | -182.00M | -239.00M | -107.00M | -34.00M | -58.00M | -40.00M | -50.00M | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 138.00M | 126.00M | -33.00M | 111.00M | 163.00M | 198.00M | 308.00M | 320.00M | 472.00M | 531.00M | 230.00M | 481.00M | 668.00M | 520.00M | 763.00M | 706.00M | 716.00M | 636.00M | 784.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 70.00M | 31.00M | 4.00M | 46.00M | 39.00M | 69.00M | 144.00M | 122.00M | 210.00M | 172.00M | 65.00M | 137.00M | 137.00M | 123.00M | 124.00M | 212.00M | 193.00M | 215.00M | 225.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | 68.00M | 95.00M | -46.00M | 65.00M | 123.00M | 129.00M | 165.00M | 201.00M | 262.00M | 359.00M | 165.00M | 344.00M | 531.00M | 397.00M | 639.00M | 494.00M | 523.00M | 421.00M | 559.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | 68.00M | 95.00M | -37.00M | 65.00M | 124.00M | 129.00M | 164.00M | 198.00M | 262.00M | 359.00M | 165.00M | 344.00M | 531.00M | 397.00M | 639.00M | 494.00M | 523.00M | 421.00M | 559.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | 68.00M | 95.00M | -37.00M | 65.00M | 124.00M | 129.00M | 164.00M | 198.00M | 262.00M | 359.00M | 165.00M | 344.00M | 531.00M | 397.00M | 639.00M | 494.00M | 523.00M | 421.00M | 559.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | 68.00M | 95.00M | -37.00M | 65.00M | 124.00M | 129.00M | 164.00M | 198.00M | 262.00M | 359.00M | 165.00M | 344.00M | 531.00M | 397.00M | 639.00M | 494.00M | 523.00M | 421.00M | 559.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | 68.00M | 95.00M | -45.70M | 65.00M | 123.00M | 131.00M | 164.00M | 198.00M | 262.00M | 359.00M | 165.00M | 344.00M | 531.00M | 397.00M | 639.00M | 494.00M | 523.00M | 421.00M | 559.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68 | 1.37 | 1.92 | -0.92 | 1.30 | 2.43 | 2.57 | 3.28 | 4.01 | 5.22 | 7.18 | 3.26 | 6.78 | 10.48 | 7.83 | 12.60 | 9.74 | 10.31 | 8.32 | 11.03 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68 | 1.37 | 1.92 | -0.92 | 1.30 | 2.43 | 2.56 | 3.25 | 3.97 | 5.16 | 7.16 | 3.25 | 6.78 | 10.48 | 7.83 | 12.60 | 9.74 | 10.31 | 8.32 | 11.03 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.87M | 49.82M | 49.60M | 49.93M | 50.41M | 50.36M | 50.33M | 50.35M | 50.25M | 50.16M | 50.01M | 50.26M | 50.70M | 50.70M | 50.70M | 50.70M | 50.70M | 50.70M | 50.70M | 50.70M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.87M | 49.82M | 49.60M | 49.93M | 50.41M | 50.36M | 51.32M | 51.34M | 51.24M | 51.15M | 50.34M | 51.01M | 50.70M | 50.70M | 50.70M | 50.70M | 50.70M | 50.70M | 50.70M | 50.70M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 166.00M | 160.00M | 24.00M | 139.00M | 250.00M | 296.00M | 384.00M | 418.00M | 669.00M | 785.00M | 335.00M | 528.00M | 726.00M | 557.00M | 820.00M | 763.00M | 825.00M | 724.00M | 889.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 40.00M | 44.00M | 54.00M | 56.00M | 73.00M | 92.00M | -86.00M | 34.00M | 49.00M | 53.00M | 38.00M | 38.00M | 39.00M | 40.00M | 48.00M | 39.00M | 36.00M | 35.00M | 50.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.00% | 50.72% | 24.60% | -12.12% | 41.44% | 23.93% | 34.85% | 46.75% | 38.13% | 44.49% | 32.39% | 28.26% | 28.48% | 20.51% | 23.65% | 16.25% | 30.03% | 26.96% | 33.81% | 28.70% |