|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,773.00M | 1,971.00M | 2,107.00M | 2,320.00M | 1,892.00M | 2,140.00M | 2,373.00M | 2,707.00M | 2,171.00M | 2,403.00M | 2,556.00M | 2,849.00M | 2,389.00M | 2,628.00M | 2,790.00M | 3,011.00M | 2,528.00M | 2,765.00M | 3,009.00M | 3,380.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 913.00M | 1,019.00M | 1,062.00M | 1,137.00M | 1,035.00M | 1,150.00M | 1,342.00M | 1,356.00M | 1,125.00M | 1,214.00M | 1,276.00M | 1,394.00M | 1,197.00M | 1,289.00M | 1,357.00M | 1,462.00M | 1,228.00M | 1,352.00M | 1,455.00M | 1,612.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 860.00M | 952.00M | 1,045.00M | 1,183.00M | 857.00M | 990.00M | 1,031.00M | 1,351.00M | 1,046.00M | 1,189.00M | 1,280.00M | 1,455.00M | 1,192.00M | 1,339.00M | 1,433.00M | 1,549.00M | 1,300.00M | 1,413.00M | 1,554.00M | 1,768.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.00M | 181.00M | 183.00M | 189.00M | 188.00M | 191.00M | 197.00M | 202.00M | 210.00M | 215.00M | 215.00M | 218.00M | 218.00M | 220.00M | 234.00M | 246.00M | 233.00M | 231.00M | 237.00M | 270.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.00M | 331.00M | 351.00M | 368.00M | 338.00M | 356.00M | 378.00M | 381.00M | 368.00M | 390.00M | 380.00M | 423.00M | 397.00M | 430.00M | 439.00M | 487.00M | 436.00M | 450.00M | 485.00M | 499.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -79.00M | -70.00M | -60.00M | -77.00M | -92.00M | -85.00M | -83.00M | -77.00M | -69.00M | -66.00M | -46.00M | -76.00M | -58.00M | -45.00M | -49.00M | -2.00M | -49.00M | -40.00M | -62.00M | -55.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.00M | 512.00M | 534.00M | 557.00M | 526.00M | 547.00M | 575.00M | 583.00M | 578.00M | 605.00M | 595.00M | 641.00M | 615.00M | 650.00M | 673.00M | 733.00M | 669.00M | 681.00M | 722.00M | 769.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.00M | 370.00M | 451.00M | 549.00M | 239.00M | 358.00M | 373.00M | 691.00M | 399.00M | 518.00M | 639.00M | 738.00M | 519.00M | 644.00M | 711.00M | 814.00M | 582.00M | 692.00M | 770.00M | 944.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.00M | 370.00M | 451.00M | 549.00M | 239.00M | 358.00M | 373.00M | 691.00M | 399.00M | 518.00M | 639.00M | 738.00M | 519.00M | 644.00M | 711.00M | 814.00M | 582.00M | 692.00M | 770.00M | 944.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.00M | -44.00M | -56.00M | -54.00M | -56.00M | -56.00M | -60.00M | -55.00M | -54.00M | -57.00M | -53.00M | -52.00M | -44.00M | -69.00M | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 14.00M | 10.00M | 22.00M | 34.00M | -2.00M | 19.00M | 27.00M | 12.00M | 26.00M | 7.00M | 22.00M | -565.00M | 5.00M | 42.00M | 30.00M | 16.00M | 43.00M | 41.00M | 26.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | -30.00M | 10.00M | 176.00M | 34.00M | -2.00M | -40.00M | 27.00M | 12.00M | -31.00M | 7.00M | -30.00M | -565.00M | -64.00M | -16.00M | 201.00M | -35.00M | 43.00M | -45.00M | -84.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.00M | 340.00M | 405.00M | 518.00M | 219.00M | 300.00M | 333.00M | 663.00M | 358.00M | 487.00M | 592.00M | 708.00M | -90.00M | 580.00M | 695.00M | 788.00M | 547.00M | 680.00M | 725.00M | 860.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 46.00M | 97.00M | 116.00M | -49.00M | 71.00M | 53.00M | 73.00M | 79.00M | 114.00M | 127.00M | 111.00M | -52.00M | 135.00M | 132.00M | 176.00M | 115.00M | 165.00M | 161.00M | 210.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 293.00M | 307.00M | 401.00M | 267.00M | 228.00M | 279.00M | 586.00M | 1.00M | 371.00M | 464.00M | 601.00M | 1.00M | 443.00M | 563.00M | 607.00M | 430.00M | 513.00M | 562.00M | 644.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 2.00M | 2.00M | 2.00M | 1.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.00M | 294.00M | 308.00M | 402.00M | 268.00M | 229.00M | 280.00M | 590.00M | 279.00M | 373.00M | 465.00M | 597.00M | -38.00M | 445.00M | 563.00M | 612.00M | 432.00M | 515.00M | 564.00M | 650.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.00M | 294.00M | 308.00M | 402.00M | 268.00M | 229.00M | 280.00M | 590.00M | 279.00M | 373.00M | 465.00M | 597.00M | -38.00M | 445.00M | 563.00M | 612.00M | 432.00M | 515.00M | 564.00M | 650.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.00M | 294.00M | 308.00M | 402.00M | 268.00M | 229.00M | 280.00M | 590.00M | 279.00M | 373.00M | 465.00M | 597.00M | -38.00M | 445.00M | 563.00M | 612.00M | 432.00M | 515.00M | 564.00M | 650.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.00M | 294.00M | 308.00M | 402.00M | 268.00M | 229.00M | 280.00M | 590.00M | 279.00M | 373.00M | 465.00M | 597.00M | -38.00M | 445.00M | 563.00M | 612.00M | 432.00M | 515.00M | 564.00M | 650.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44 | 1.73 | 1.81 | 2.38 | 1.59 | 1.36 | 1.67 | 3.52 | 1.66 | 2.21 | 2.78 | 3.57 | -0.23 | 2.65 | 3.36 | 3.66 | 2.58 | 3.08 | 3.37 | 3.91 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41 | 1.69 | 1.76 | 2.30 | 1.54 | 1.33 | 1.63 | 3.43 | 1.61 | 2.15 | 2.70 | 3.47 | -0.23 | 2.60 | 3.29 | 3.57 | 2.53 | 3.04 | 3.33 | 3.86 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.30M | 169.60M | 169.30M | 169.20M | 168.00M | 167.20M | 167.50M | 167.50M | 167.40M | 167.50M | 167.20M | 167.00M | 166.30M | 166.90M | 166.70M | 166.80M | 166.90M | 166.80M | 166.80M | 166.60M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.20M | 173.10M | 173.40M | 173.60M | 173.10M | 170.90M | 171.50M | 171.90M | 172.60M | 172.50M | 171.70M | 172.10M | 166.30M | 170.30M | 170.90M | 170.80M | 169.80M | 168.80M | 169.00M | 169.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.00M | 370.00M | 451.00M | 549.00M | 239.00M | 358.00M | 373.00M | 691.00M | 399.00M | 518.00M | 639.00M | 738.00M | 519.00M | 644.00M | 711.00M | 814.00M | 582.00M | 692.00M | 770.00M | 944.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 63.00M | 61.00M | 69.00M | 73.00M | 56.00M | 51.00M | 55.00M | 86.00M | 117.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.22% | 13.53% | 23.95% | 22.39% | -22.37% | 23.67% | 15.92% | 11.01% | 22.07% | 23.41% | 21.45% | 15.68% | 57.78% | 23.28% | 18.99% | 22.34% | 21.02% | 24.26% | 22.21% | 24.42% |