|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3,987.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.00M | 374.00M | 369.00M | 389.00M | 400.00M | 415.00M | 438.00M | 471.00M | 496.00M | 516.00M | 520.00M | 552.00M | 584.00M | 631.00M | 651.00M | 724.00M | 774.00M | 834.00M | 940.00M | 1,169.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,818.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,372.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 369.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 915.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,656.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 162.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 162.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 29.00M | -38.00M | -22.00M | 26.00M | 163.00M | 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 | 70.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 206.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 438.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 140.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | 26.00M | 75.00M | -64.00M | 80.00M | 150.00M | 182.00M | 1,044.00M | 242.00M | 360.00M | 347.00M | 262.00M | 490.00M | 367.00M | 460.00M | 406.00M | 534.00M | 437.00M | 469.00M | 298.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 298.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 298.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 298.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 298.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06 | 0.03 | 0.07 | 0.02 | 0.08 | 0.15 | 0.15 | 1.02 | 0.24 | 0.29 | 0.34 | 0.25 | 0.42 | 0.37 | 0.44 | 0.37 | 0.48 | 0.39 | 0.45 | 0.29 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06 | 0.03 | 0.07 | 0.02 | 0.08 | 0.15 | 0.15 | 1.02 | 0.23 | 0.29 | 0.33 | 0.25 | 0.41 | 0.37 | 0.44 | 0.37 | 0.48 | 0.38 | 0.45 | 0.29 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 993.00M | 990.47M | 1,000.44M | 1,004.77M | 1,010.23M | 1,007.15M | 1,016.92M | 1,020.11M | 1,022.32M | 1,020.68M | 1,025.54M | 1,028.22M | 1,030.79M | 1,029.17M | 1,034.10M | 1,035.82M | 1,038.15M | 1,036.74M | 1,035.14M | 1,031.35M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015.62M | 1,015.84M | 1,014.00M | 1,015.09M | 1,015.61M | 1,017.67M | 1,021.32M | 1,026.76M | 1,031.38M | 1,027.95M | 1,038.42M | 1,038.99M | 1,042.76M | 1,042.12M | 1,046.86M | 1,046.61M | 1,047.53M | 1,046.69M | 1,039.88M | 1,034.33M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 994.98M | 998.04M | 1,002.28M | 1,008.07M | 1,011.83M | 1,014.41M | 1,018.70M | 1,021.34M | 1,025.28M | 1,028.10M | 1,032.48M | 1,034.84M | 1,038.46M | 1,040.76M | 1,044.76M | 1,049.34M | 1,052.76M | 1,065.78M | 1,069.93M | 1,072.45M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 162.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 761.00M | 20.00M | 19.00M | 769.00M | 746.00M | -32.00M | 901.00M | 865.00M | 919.00M | | 19.00M | 891.00M | 894.00M | -38.00M | 24.00M | 41.00M | 1,072.00M | -58.00M | 1,091.00M | 1,085.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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% | 31.96% |