|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,377.90M | 1,557.30M | 1,496.40M | 1,230.80M | 1,641.70M | 1,811.70M | 1,476.80M | 1,354.00M | 1,821.00M | 1,994.00M | 682.00M | 1,056.00M | 1,552.00M | 1,642.00M | 1,412.00M | 1,162.00M | 1,609.00M | 1,846.00M | 1,534.00M | 1,362.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 992.80M | 1,115.40M | 1,149.70M | 1,074.70M | 1,216.50M | 1,323.90M | -1801.10M | 1,051.00M | 1,261.00M | 1,318.00M | 476.00M | 435.00M | 559.00M | 1,129.00M | 2,590.00M | 412.00M | 564.00M | 1,235.00M | 489.00M | 524.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.10M | 441.90M | 346.70M | 156.10M | 425.20M | 487.80M | 353.90M | 303.00M | 560.00M | 676.00M | 206.00M | 250.00M | 449.00M | 513.00M | 424.00M | 315.00M | 496.00M | 611.00M | 468.00M | 310.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.40M | 86.00M | 102.80M | 97.10M | 104.10M | 94.90M | 101.00M | 104.00M | 112.00M | 108.00M | 101.00M | 118.00M | 117.00M | 101.00M | 101.00M | 125.00M | 109.00M | 110.00M | 103.00M | 133.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | 7.40M | 39.90M | 1.40M | 2.90M | 1.80M | 2.90M | 1.00M | | 3.00M | 7.00M | 20.00M | 21.00M | 3.00M | 6.00M | 2.00M | 2.00M | 5.00M | 6.00M | 5.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.10M | 8.40M | 6.10M | 2.30M | 160.40M | 14.80M | 12.60M | -2.00M | 15.00M | 2.00M | 9.00M | 1,287.00M | 19.00M | -3.00M | -1.00M | -9.00M | 25.00M | 9.00M | -17.00M | -10.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.70M | 93.40M | 142.70M | 98.50M | 107.00M | 96.70M | 103.90M | 105.00M | 112.00M | 111.00M | 108.00M | 138.00M | 138.00M | 104.00M | 107.00M | 127.00M | 111.00M | 115.00M | 109.00M | 138.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.50M | 356.90M | 210.10M | 59.90M | 478.60M | 405.90M | 262.60M | 196.00M | 463.00M | 567.00M | -969.00M | 1,421.00M | 398.00M | 406.00M | 339.00M | 179.00M | 458.00M | 505.00M | 341.00M | 162.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.50M | 356.90M | 210.10M | 59.90M | 478.60M | 405.90M | 262.60M | 196.00M | 463.00M | 567.00M | -969.00M | 1,421.00M | 398.00M | 406.00M | 339.00M | 179.00M | 458.00M | 505.00M | 341.00M | 162.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 5.60M | 0.60M | 10.80M | 22.00M | 7.30M | 12.90M | 17.00M | 19.00M | 14.00M | 9.00M | 33.00M | 14.00M | 6.00M | 5.00M | 9.00M | 10.00M | 4.00M | -4.00M | 11.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 5.60M | 0.60M | 10.80M | 22.00M | 7.30M | 12.90M | 17.00M | 19.00M | 14.00M | 9.00M | 33.00M | 14.00M | 6.00M | -49.00M | 9.00M | 10.00M | 4.00M | -4.00M | 11.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.10M | 318.20M | 167.90M | 30.20M | 457.50M | 370.40M | 232.90M | 171.00M | 440.00M | 540.00M | 76.00M | 1,414.00M | 372.00M | 374.00M | 293.00M | 132.00M | 411.00M | 450.00M | 260.00M | 117.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.30M | 63.60M | -14.00M | 5.80M | 104.40M | 79.20M | -148.40M | 36.00M | 92.00M | 110.00M | -37.00M | 368.00M | 78.00M | 77.00M | -433.00M | 28.00M | 83.00M | 89.00M | -151.00M | 38.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.80M | 254.60M | 156.60M | 21.30M | 366.40M | 291.20M | 184.00M | 135.00M | 348.00M | 430.00M | 79.00M | 1,045.00M | 293.00M | 363.00M | 294.00M | 116.00M | 292.00M | 361.00M | 279.00M | 1,513.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.10M | -0.10M | | 0.20M | 1.00M | 1.00M | | | 1.00M | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.80M | 254.60M | 181.90M | 24.40M | 353.10M | 291.20M | 381.30M | 135.00M | 348.00M | 430.00M | 113.00M | 1,046.00M | 294.00M | 297.00M | 726.00M | 104.00M | 328.00M | 361.00M | 411.00M | 79.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -3.10M | 13.30M | 4.10M | -3.30M | -13.00M | 1.00M | -13.00M | 204.00M | | | 66.00M | 47.00M | 12.00M | 328.00M | 53.00M | 46.00M | 1,434.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -3.10M | 13.30M | 4.10M | -3.30M | -13.00M | 1.00M | -13.00M | 204.00M | | | 66.00M | 47.00M | 12.00M | 328.00M | 53.00M | 46.00M | 1,434.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -3.10M | 13.30M | 4.10M | -3.30M | -13.00M | 1.00M | -13.00M | 204.00M | | | 66.00M | 47.00M | 12.00M | 328.00M | 53.00M | 46.00M | 1,434.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62 | 4.08 | 2.51 | 0.39 | 5.87 | 4.67 | 2.78 | 1.96 | 5.61 | 6.74 | 4.15 | 16.92 | 4.77 | 5.93 | 6.98 | 1.71 | 5.44 | 6.86 | 3.86 | 1.32 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61 | 4.07 | 2.49 | 0.39 | 5.65 | 4.73 | 3.01 | 1.95 | 5.60 | 6.94 | 1.27 | 16.87 | 4.76 | 4.84 | 1.90 | 1.70 | 5.43 | 5.97 | 4.62 | 1.31 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.40M | 62.40M | 62.40M | 62.40M | 62.40M | 62.30M | 62.30M | 62.10M | 62.00M | 61.80M | 61.90M | 61.80M | 61.60M | 61.10M | 61.40M | 60.90M | 60.60M | 60.50M | 60.50M | 60.30M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.40M | 256.20M | 210.10M | -10.20M | 367.60M | 298.30M | 262.60M | 123.00M | 351.00M | 417.00M | -969.00M | 1,046.00M | 295.00M | 365.00M | 339.00M | 117.00M | 331.00M | 418.00M | 341.00M | 1,506.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.10M | 44.30M | 42.80M | 40.50M | 43.10M | 42.80M | 42.60M | 42.00M | 42.00M | 41.00M | 40.00M | 40.00M | 40.00M | 38.00M | 51.00M | 56.00M | 57.00M | 59.00M | 58.00M | 56.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.62% | 19.99% | -8.34% | 19.21% | 22.82% | 21.38% | -63.72% | 21.05% | 20.91% | 20.37% | -48.68% | 26.03% | 20.97% | 20.59% | -147.78% | 21.21% | 20.19% | 19.78% | -58.08% | 32.48% |