|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,409.00M | 1,512.00M | 1,614.00M | 1,722.00M | 1,752.00M | 1,831.00M | 1,940.00M | 2,096.00M | 2,150.00M | 2,288.00M | 2,437.00M | 2,603.00M | 2,627.00M | 2,797.00M | 2,957.00M | 3,088.00M | 3,215.00M | 3,407.00M | 3,568.00M | 3,770.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329.00M | 579.00M | 632.00M | 673.00M | 722.00M | 697.00M | 722.00M | 823.00M | 832.00M | 496.00M | 516.00M | 520.00M | 960.00M | 584.00M | 631.00M | 651.00M | 724.00M | 774.00M | 2,239.00M | 1,216.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,080.00M | 1,162.00M | 1,240.00M | 1,353.00M | 1,363.00M | 1,431.00M | 1,525.00M | 1,658.00M | 1,679.00M | 1,792.00M | 1,921.00M | 2,083.00M | 2,075.00M | 2,213.00M | 2,326.00M | 2,437.00M | 2,491.00M | 2,633.00M | 2,734.00M | 2,830.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.00M | 358.00M | 392.00M | 414.00M | 444.00M | 456.00M | 454.00M | 492.00M | 521.00M | 549.00M | 562.00M | 606.00M | 643.00M | 626.00M | 668.00M | 703.00M | 734.00M | 750.00M | 773.00M | 823.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.00M | 151.00M | 181.00M | 179.00M | 175.00M | 187.00M | 194.00M | 199.00M | 209.00M | 213.00M | 242.00M | 222.00M | 232.00M | 225.00M | 257.00M | 229.00M | 271.00M | 255.00M | 368.00M | 288.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.00M | 579.00M | 632.00M | 673.00M | 722.00M | 697.00M | 722.00M | 823.00M | 832.00M | 799.00M | 847.00M | 923.00M | 960.00M | 944.00M | 1,027.00M | 1,054.00M | 1,128.00M | 1,056.00M | 1,150.00M | 1,216.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,029.00M | 1,088.00M | 1,205.00M | 1,266.00M | 1,341.00M | 1,340.00M | 1,370.00M | 1,514.00M | 1,562.00M | 1,561.00M | 1,651.00M | 1,751.00M | 1,835.00M | 1,795.00M | 1,952.00M | 1,986.00M | 2,133.00M | 2,061.00M | 2,291.00M | 2,327.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 74.00M | 35.00M | 87.00M | 22.00M | 91.00M | 155.00M | 144.00M | 117.00M | 231.00M | 270.00M | 332.00M | 240.00M | 418.00M | 374.00M | 451.00M | 358.00M | 572.00M | 443.00M | 503.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 74.00M | 35.00M | 87.00M | 22.00M | 91.00M | 155.00M | 144.00M | 117.00M | 231.00M | 270.00M | 332.00M | 240.00M | 418.00M | 374.00M | 451.00M | 358.00M | 572.00M | 443.00M | 503.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 12.00M | 26.00M | 39.00M | 60.00M | 74.00M | 82.00M | 86.00M | 101.00M | 104.00M | 108.00M | 106.00M | 115.00M | 116.00M | 115.00M | 105.00M | 88.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 1.00M | -44.00M | -8.00M | -5.00M | -15.00M | -11.00M | -16.00M | -17.00M | -14.00M | -9.00M | -8.00M | -10.00M | -10.00M | -17.00M | -11.00M | -3.00M | 7.00M | -7.00M | 82.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 1.00M | -44.00M | -8.00M | -5.00M | -15.00M | -11.00M | -16.00M | -17.00M | -14.00M | -9.00M | -8.00M | -10.00M | -10.00M | -17.00M | -11.00M | -3.00M | 7.00M | -7.00M | 82.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 68.00M | 32.00M | 85.00M | 29.00M | 102.00M | 183.00M | 188.00M | 174.00M | 299.00M | 347.00M | 425.00M | 334.00M | 516.00M | 463.00M | 555.00M | 471.00M | 694.00M | 541.00M | 673.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 5.00M | 6.00M | 10.00M | 9.00M | 22.00M | 33.00M | 38.00M | -870.00M | 57.00M | 52.00M | 78.00M | 72.00M | 84.00M | 79.00M | 95.00M | 86.00M | 192.00M | 140.00M | 204.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 63.00M | 26.00M | 75.00M | 20.00M | 80.00M | 150.00M | 150.00M | 1,044.00M | 242.00M | 295.00M | 347.00M | 262.00M | 432.00M | 384.00M | 460.00M | 385.00M | 502.00M | 401.00M | 469.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 63.00M | 26.00M | 75.00M | 20.00M | 80.00M | 150.00M | 150.00M | 1,044.00M | 242.00M | 295.00M | 347.00M | 262.00M | 432.00M | 384.00M | 460.00M | 385.00M | 502.00M | 401.00M | 469.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 63.00M | 26.00M | 75.00M | 20.00M | 80.00M | 150.00M | 150.00M | 1,044.00M | 242.00M | 295.00M | 347.00M | 262.00M | 432.00M | 384.00M | 460.00M | 385.00M | 502.00M | 401.00M | 469.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 63.00M | 26.00M | 75.00M | 20.00M | 80.00M | 150.00M | 150.00M | 1,044.00M | 242.00M | 295.00M | 347.00M | 262.00M | 432.00M | 384.00M | 460.00M | 385.00M | 502.00M | 401.00M | 469.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 63.00M | 26.00M | 75.00M | 20.00M | 80.00M | 150.00M | 150.00M | 1,044.00M | 242.00M | 295.00M | 347.00M | 262.00M | 432.00M | 384.00M | 460.00M | 385.00M | 502.00M | 401.00M | 469.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30 | 0.32 | 0.13 | 0.38 | 0.10 | 0.39 | 0.74 | 0.74 | 5.12 | 1.18 | -5.34 | 1.69 | 1.27 | 2.09 | -3.68 | 2.22 | 1.86 | 2.42 | -4.81 | 0.45 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29 | 0.31 | 0.13 | 0.37 | 0.10 | 0.39 | 0.74 | 0.73 | 5.08 | 1.17 | -5.32 | 1.67 | 1.26 | 2.07 | -3.63 | 2.20 | 1.84 | 2.40 | -4.76 | 0.45 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.81M | 198.60M | 198.09M | 200.09M | | 202.04M | 201.43M | 203.38M | 204.02M | 203.96M | 1,020.68M | 205.11M | 205.38M | 205.64M | 1,029.17M | 206.82M | 207.16M | 207.19M | 1,036.74M | 1,035.14M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.35M | 202.73M | 203.17M | 202.80M | 203.23M | 203.35M | 203.53M | 204.26M | 204.69M | 205.19M | 1,027.95M | 207.68M | 207.80M | 208.55M | 1,042.11M | 209.37M | 209.34M | 209.50M | 1,046.69M | 1,039.88M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.00M | 41.00M | 12.00M | 25.00M | -64.00M | 8.00M | 220.00M | 182.00M | 1,023.00M | 176.00M | 415.00M | 316.00M | 252.00M | 490.00M | 336.00M | 458.00M | 406.00M | 534.00M | 437.00M | 457.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 7.00M | 6.00M | 6.00M | 8.00M | 7.00M | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00% | 7.35% | 18.75% | 11.76% | 31.03% | 21.57% | 18.03% | 20.21% | -500.00% | 19.06% | 14.99% | 18.35% | 21.56% | 16.28% | 17.06% | 17.12% | 18.26% | 27.67% | 25.88% | 30.31% |