|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,555.00M | 1,458.00M | 773.00M | 1,614.00M | 1,680.00M | 1,592.00M | 1,663.00M | 1,526.00M | 1,581.00M | 1,432.00M | 1,562.00M | 1,606.00M | 1,668.00M | 1,541.00M | 1,658.00M | 1,641.00M | 1,732.00M | 1,559.00M | 1,705.00M | 1,713.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.00M | 459.00M | 507.00M | 461.00M | 350.00M | 546.00M | 479.00M | 450.00M | 442.00M | 468.00M | 461.00M | 439.00M | 460.00M | 471.00M | 481.00M | 496.00M | 458.00M | 461.00M | 478.00M | 455.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,035.00M | 999.00M | 1,059.00M | 1,073.00M | 1,089.00M | 1,046.00M | 1,087.00M | 1,001.00M | 1,075.00M | 996.00M | 1,110.00M | 1,151.00M | 1,176.00M | 1,098.00M | 1,177.00M | 1,145.00M | 1,193.00M | 1,098.00M | 1,227.00M | 1,209.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.00M | 210.00M | 216.00M | 220.00M | 235.00M | 240.00M | 243.00M | 230.00M | 243.00M | 247.00M | 262.00M | 249.00M | 271.00M | 252.00M | 257.00M | 247.00M | 256.00M | 242.00M | 251.00M | 237.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 66.00M | 76.00M | 65.00M | 72.00M | 72.00M | 67.00M | 59.00M | 67.00M | 74.00M | 75.00M | 81.00M | 78.00M | 75.00M | 77.00M | 74.00M | 85.00M | 84.00M | 89.00M | 86.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 22.00M | 7.00M | | -16.00M | 11.00M | 5.00M | 87.00M | 102.00M | 26.00M | 3.00M | 3.00M | -34.00M | 17.00M | 1.00M | 9.00M | 1.00M | | | -3.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.00M | 452.00M | 466.00M | 467.00M | 505.00M | 468.00M | 490.00M | 453.00M | 354.00M | 471.00M | 466.00M | 452.00M | 495.00M | 472.00M | 497.00M | 453.00M | 503.00M | 463.00M | 488.00M | 455.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 580.00M | 750.00M | 765.00M | 752.00M | 796.00M | 791.00M | 805.00M | 829.00M | 766.00M | 818.00M | 806.00M | 785.00M | 810.00M | 816.00M | 832.00M | 783.00M | 845.00M | 789.00M | 828.00M | 775.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -374.00M | 249.00M | 294.00M | 321.00M | -634.00M | 255.00M | 282.00M | 172.00M | -485.00M | 178.00M | 304.00M | 366.00M | 366.00M | 282.00M | 345.00M | 362.00M | 348.00M | 309.00M | 399.00M | 434.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -374.00M | 249.00M | 294.00M | 321.00M | -634.00M | 255.00M | 282.00M | 172.00M | -485.00M | 178.00M | 304.00M | 366.00M | 366.00M | 282.00M | 345.00M | 362.00M | 348.00M | 309.00M | 399.00M | 434.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 7.00M | 14.00M | 21.00M | 27.00M | 28.00M | 25.00M | 27.00M | 32.00M | 36.00M | 27.00M | 20.00M | 29.00M | 36.00M | 27.00M | 25.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 4.00M | 3.00M | 2.00M | -5.00M | 26.00M | 26.00M | | -6.00M | -4.00M | -1.00M | 6.00M | -2.00M | -3.00M | 3.00M | | -2.00M | -12.00M | -7.00M | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 4.00M | 3.00M | 2.00M | -5.00M | 26.00M | 26.00M | 5.00M | -95.00M | 8.00M | 11.00M | 6.00M | -34.00M | -3.00M | 3.00M | 8.00M | -42.00M | -5.00M | -6.00M | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -93.00M | 237.00M | 280.00M | 306.00M | -277.00M | 270.00M | 305.00M | 177.00M | 314.00M | 186.00M | 315.00M | 382.00M | -411.00M | 299.00M | 360.00M | 370.00M | -423.00M | 304.00M | 393.00M | 433.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | 35.00M | 56.00M | 54.00M | 13.00M | 56.00M | -445.00M | 112.00M | 69.00M | 37.00M | 82.00M | 69.00M | 89.00M | 51.00M | 61.00M | 71.00M | 114.00M | 71.00M | 88.00M | 99.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.00M | 202.00M | 224.00M | 252.00M | 259.00M | 214.00M | 750.00M | 65.00M | 245.00M | 149.00M | 233.00M | 313.00M | 291.00M | 248.00M | 299.00M | 299.00M | 340.00M | 233.00M | 305.00M | 334.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -195.00M | 202.00M | 224.00M | 252.00M | -290.00M | 214.00M | 750.00M | 65.00M | 245.00M | 149.00M | 233.00M | 313.00M | -500.00M | 248.00M | 299.00M | 299.00M | -537.00M | 233.00M | 305.00M | 334.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -195.00M | 202.00M | 224.00M | 252.00M | -290.00M | 214.00M | 750.00M | 65.00M | 245.00M | 149.00M | 233.00M | 313.00M | -500.00M | 248.00M | 299.00M | 299.00M | -537.00M | 233.00M | 305.00M | 334.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -195.00M | 202.00M | 224.00M | 252.00M | -290.00M | 214.00M | 750.00M | 65.00M | 245.00M | 149.00M | 233.00M | 313.00M | -500.00M | 248.00M | 299.00M | 299.00M | -537.00M | 233.00M | 305.00M | 334.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -195.00M | 202.00M | 224.00M | 252.00M | -290.00M | 214.00M | 750.00M | 65.00M | 245.00M | 149.00M | 233.00M | 313.00M | -500.00M | 248.00M | 299.00M | 299.00M | -537.00M | 233.00M | 305.00M | 334.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51 | 0.91 | 1.00 | 1.13 | 1.16 | 0.97 | 3.46 | 0.30 | 1.15 | 0.70 | 1.12 | 1.52 | 1.41 | 1.20 | 1.47 | 1.47 | 1.68 | 1.16 | 1.53 | 1.69 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47 | 0.88 | 0.98 | 1.10 | 1.13 | 0.96 | 3.41 | 0.30 | 1.13 | 0.69 | 1.10 | 1.48 | 1.37 | 1.17 | 1.42 | 1.44 | 1.64 | 1.15 | 1.51 | 1.67 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.00M | 223.00M | 223.00M | 223.00M | 223.00M | 220.00M | 217.00M | 218.00M | 217.00M | 212.00M | 210.00M | 206.00M | 208.00M | 206.00M | 204.00M | 205.00M | 204.00M | 201.00M | 199.00M | 198.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -374.00M | 249.00M | 294.00M | 321.00M | -634.00M | 255.00M | 282.00M | 172.00M | -485.00M | 178.00M | 304.00M | 366.00M | 366.00M | 282.00M | 345.00M | 362.00M | 348.00M | 309.00M | 399.00M | 434.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 18.00M | 18.00M | 19.00M | 18.00M | 18.00M | 17.00M | 16.00M | 16.00M | -16.00M | -15.00M | -17.00M | 112.00M | 16.00M | 15.00M | 12.00M | 21.00M | 29.00M | 26.00M | 26.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -109.68% | 14.77% | 20.00% | 17.65% | -4.69% | 20.74% | -145.90% | 63.28% | 21.97% | 19.89% | 26.03% | 18.06% | -21.65% | 17.06% | 16.94% | 19.19% | -26.95% | 23.36% | 22.39% | 22.86% |