|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,895.00M | 3,390.00M | 3,023.00M | 3,058.00M | 2,634.00M | 3,200.00M | 2,679.00M | 2,683.00M | 2,493.00M | 3,957.00M | 4,023.00M | 4,402.00M | 4,605.00M | 5,652.00M | 5,010.00M | 5,317.00M | 5,524.00M | 6,818.00M | 7,307.00M | 6,118.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,367.00M | 1,540.00M | 1,435.00M | 70.00M | 1,545.00M | 1,780.00M | 1,482.00M | 1,543.00M | 1,371.00M | 2,303.00M | 2,106.00M | 2,156.00M | 2,310.00M | 2,391.00M | 2,106.00M | 2,001.00M | 1,951.00M | 2,027.00M | 1,937.00M | 2,088.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,528.00M | 1,850.00M | 1,588.00M | 2,988.00M | 1,089.00M | 1,420.00M | 1,197.00M | 1,140.00M | 1,122.00M | 1,654.00M | 1,917.00M | 2,246.00M | 2,295.00M | 3,261.00M | 2,904.00M | 3,316.00M | 3,573.00M | 4,791.00M | 5,370.00M | 4,030.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 62.00M | 44.00M | 62.00M | 80.00M | 62.00M | 48.00M | 66.00M | 78.00M | 73.00M | 53.00M | 57.00M | 74.00M | 82.00M | 49.00M | 61.00M | 65.00M | 68.00M | 51.00M | 69.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | 69.00M | 64.00M | 73.00M | 73.00M | 66.00M | 74.00M | 71.00M | 70.00M | 84.00M | 101.00M | 100.00M | 113.00M | 128.00M | 110.00M | 95.00M | 86.00M | 91.00M | 79.00M | 74.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 9.00M | 35.00M | 22.00M | 11.00M | 14.00M | 8.00M | 41.00M | 37.00M | 431.00M | 73.00M | 59.00M | 55.00M | 4.00M | 43.00M | 48.00M | 139.00M | 56.00M | 19.00M | 64.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -571.00M | 783.00M | 2,081.00M | 2,361.00M | 2,175.00M | 4,489.00M | 2,044.00M | 2,139.00M | 2,070.00M | 6,178.00M | 3,396.00M | 3,147.00M | 3,235.00M | 3,478.00M | 2,559.00M | 2,045.00M | 2,658.00M | 3,535.00M | 2,692.00M | 2,815.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,829.00M | 4,016.00M | 2,224.00M | 2,518.00M | 2,339.00M | 4,631.00M | 2,174.00M | 2,317.00M | 2,255.00M | 6,766.00M | 3,623.00M | 3,363.00M | 3,477.00M | 3,692.00M | 2,761.00M | 2,249.00M | 2,948.00M | 3,750.00M | 2,841.00M | 3,022.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1301.00M | -2166.00M | -636.00M | 470.00M | -1250.00M | -3211.00M | -977.00M | -1177.00M | -1133.00M | -5112.00M | -1706.00M | -1117.00M | -1182.00M | -431.00M | 143.00M | 1,067.00M | 625.00M | 1,041.00M | 2,529.00M | 1,008.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1301.00M | -2166.00M | -636.00M | 470.00M | -1250.00M | -3211.00M | -977.00M | -1177.00M | -1133.00M | -5112.00M | -1706.00M | -1117.00M | -1182.00M | -431.00M | 143.00M | 1,067.00M | 625.00M | 1,041.00M | 2,529.00M | 1,008.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.00M | 185.00M | -109.00M | -75.00M | 56.00M | 101.00M | 99.00M | -17.00M | 42.00M | -165.00M | 90.00M | 109.00M | | 164.00M | 301.00M | 115.00M | -55.00M | 87.00M | 156.00M | -62.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -137.00M | -6.00M | -171.00M | -132.00M | -55.00M | 48.00M | -65.00M | -66.00M | -48.00M | -169.00M | -93.00M | -103.00M | -86.00M | -93.00M | 222.00M | -65.00M | -69.00M | 178.00M | 117.00M | -97.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.00M | -507.00M | 628.00M | 408.00M | 296.00M | -1383.00M | 539.00M | 300.00M | 232.00M | -3102.00M | 428.00M | 1,036.00M | 1,059.00M | 2,054.00M | 2,471.00M | 3,118.00M | 2,507.00M | 3,246.00M | 4,583.00M | 2,999.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.00M | 300.00M | 214.00M | -125.00M | 96.00M | 112.00M | 213.00M | 163.00M | 73.00M | 77.00M | 260.00M | 191.00M | 244.00M | 702.00M | 647.00M | 1,092.00M | 787.00M | 2,070.00M | 1,404.00M | 952.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -254.00M | -46.00M | 469.00M | 400.00M | 225.00M | -1548.00M | 363.00M | 155.00M | 163.00M | -3202.00M | 179.00M | 857.00M | 924.00M | 1,421.00M | 1,902.00M | 2,075.00M | 1,843.00M | 1,347.00M | 3,328.00M | 2,251.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | -9.00M | 17.00M | 23.00M | 291.00M | 151.00M | 38.00M | 124.00M | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -246.00M | -718.00M | 21.00M | 13.00M | 7.00M | 19.00M | 12.00M | | 5.00M | 10.00M | 9.00M | 4.00M | 2.00M | 18.00M | 11.00M | 14.00M | 11.00M | 46.00M | 66.00M | 49.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -293.00M | -807.00M | 414.00M | 533.00M | 200.00M | -1495.00M | 326.00M | 137.00M | 159.00M | -3179.00M | 168.00M | 845.00M | 815.00M | 1,352.00M | 1,824.00M | 2,026.00M | 1,720.00M | 1,176.00M | 3,179.00M | 2,047.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 15.00M | 16.00M | 8.00M | -5.00M | 11.00M | 12.00M | 2.00M | 1.00M | 12.00M | 4.00M | 15.00M | 49.00M | | | | | | 3,179.00M | 2,047.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 15.00M | 16.00M | 8.00M | -5.00M | 11.00M | 12.00M | 2.00M | 1.00M | 12.00M | 4.00M | 15.00M | 49.00M | | | | | | 3,179.00M | 2,047.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 15.00M | 16.00M | 8.00M | -5.00M | 11.00M | 12.00M | 2.00M | 1.00M | 12.00M | 4.00M | 15.00M | 49.00M | | | | | | 3,179.00M | 2,047.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01 | 0.02 | 0.02 | 0.01 | -0.01 | 0.01 | 0.02 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | 0.04 | | | | | | 2.93 | 1.92 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01 | 0.02 | 0.02 | 0.01 | -0.01 | 0.01 | 0.02 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | 0.04 | | | | | | 2.92 | 1.92 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 799.00M | 799.00M | 793.00M | 794.00M | 794.00M | 794.00M | 794.00M | 795.00M | 795.00M | 841.00M | 1,153.00M | 1,153.00M | 1,147.00M | 1,146.00M | 1,126.00M | 1,110.00M | 1,097.00M | 1,106.00M | 1,085.00M | 1,065.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 800.00M | 801.00M | 794.00M | 795.00M | 795.00M | 795.00M | 795.00M | 795.00M | 796.00M | 841.00M | 1,153.00M | 1,155.00M | 1,149.00M | 1,148.00M | 1,127.00M | 1,112.00M | 1,100.00M | 1,108.00M | 1,087.00M | 1,067.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 797.44M | 797.00M | 793.65M | 793.68M | 793.74M | 799.00M | 794.71M | 794.73M | 794.80M | 841.00M | 1,153.14M | 1,147.43M | 1,138.45M | 1,134.00M | 1,113.00M | 1,098.45M | 1,091.26M | 1,096.00M | 1,067.55M | 1,053.69M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1301.00M | -2166.00M | -636.00M | 470.00M | -1250.00M | -3211.00M | -977.00M | -1177.00M | -1133.00M | -5112.00M | -1706.00M | -1117.00M | -1182.00M | -431.00M | 143.00M | 1,067.00M | 625.00M | 1,041.00M | 2,529.00M | 1,008.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.00M | | | | 219.00M | 52.00M | 50.00M | 49.00M | 190.00M | 341.00M | 332.00M | 324.00M | 4,363.00M | 303.00M | 283.00M | 235.00M | 4,782.00M | 222.00M | 218.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -312.68% | -59.17% | 34.08% | -30.64% | 32.43% | -8.10% | 39.52% | 54.33% | 31.47% | -2.48% | 60.75% | 18.44% | 23.04% | 34.18% | 26.18% | 35.02% | 31.39% | 63.77% | 30.63% | 31.74% |