|
Revenue (Quarter)
|
| | | | | | | 2,445.00M | 2,403.00M | 2,094.00M | 2,217.00M | 2,265.00M | 2,301.00M | 2,021.00M | 1,817.00M | 2,267.00M | 2,507.00M | 2,567.00M | 2,596.00M | 2,861.00M | 3,039.00M | 3,136.00M | 3,312.00M | 3,445.00M | 3,312.00M | 3,121.00M | 3,299.00M | 3,434.00M | 3,422.00M | 3,126.00M | 3,127.00M | 3,250.00M | 3,111.00M | 2,835.00M | 2,926.00M | 3,173.00M | 3,335.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | 1,189.00M | 1,160.00M | 1,022.00M | 1,066.00M | 1,079.00M | 1,092.00M | 1,024.00M | 957.00M | 1,177.00M | 1,219.00M | 1,212.00M | 1,174.00M | 1,278.00M | 1,332.00M | 1,359.00M | 1,430.00M | 1,478.00M | 1,421.00M | 1,351.00M | 1,418.00M | 1,469.00M | 1,485.00M | 1,343.00M | 1,335.00M | 1,384.00M | 1,433.00M | 1,275.00M | 1,364.00M | 1,386.00M | 1,528.00M |
|
Gross Profit (Quarter)
|
| | | | | | | 1,256.00M | 1,243.00M | 1,072.00M | 1,151.00M | 1,186.00M | 1,209.00M | 997.00M | 860.00M | 1,090.00M | 1,288.00M | 1,355.00M | 1,422.00M | 1,583.00M | 1,707.00M | 1,777.00M | 1,882.00M | 1,967.00M | 1,891.00M | 1,770.00M | 1,881.00M | 1,965.00M | 1,937.00M | 1,783.00M | 1,792.00M | 1,866.00M | 1,678.00M | 1,560.00M | 1,562.00M | 1,787.00M | 1,807.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | 362.00M | 364.00M | 357.00M | 355.00M | 358.00M | 365.00M | 381.00M | 380.00M | 418.00M | 148.00M | 180.00M | 139.00M | 137.00M | 136.00M | 135.00M | 134.00M | 131.00M | 109.00M | 85.00M | 81.00M | 71.00M | 63.00M | 51.00M | 28.00M | 29.00M | 28.00M | 27.00M | 25.00M | 31.00M | 34.00M |
|
Research & Development (Quarter)
|
| | | | | | | 433.00M | 403.00M | 415.00M | 408.00M | 396.00M | 424.00M | 425.00M | 402.00M | 438.00M | 460.00M | 461.00M | 476.00M | 492.00M | 507.00M | 518.00M | 542.00M | 548.00M | 540.00M | 577.00M | 589.00M | 601.00M | 651.00M | 564.00M | 594.00M | 577.00M | 612.00M | 547.00M | 573.00M | 575.00M | 665.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | 252.00M | 251.00M | 248.00M | 230.00M | 221.00M | 225.00M | 233.00M | 222.00M | 203.00M | 221.00M | 222.00M | 234.00M | 243.00M | 257.00M | 251.00M | 265.00M | 289.00M | 261.00M | 280.00M | 274.00M | 294.00M | 311.00M | 306.00M | 270.00M | 265.00M | 323.00M | 281.00M | 278.00M | 286.00M | 359.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | 2,002.00M | -1.00M | 2.00M | -1.00M | 22.00M | 2.00M | 110.00M | -1.00M | 1.00M | 4.00M | | | | | | 2.00M | 2.00M | -1.00M | -3.00M | | -7.00M | -5.00M | -6.00M | -4.00M | -5.00M | -40.00M | 18.00M | 1.00M | -2.00M | -5.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | 1,047.00M | 1,018.00M | 1,020.00M | 993.00M | 975.00M | 1,014.00M | 1,039.00M | 1,004.00M | 1,059.00M | 829.00M | 863.00M | 849.00M | 872.00M | 900.00M | 904.00M | 941.00M | 968.00M | 910.00M | 942.00M | 944.00M | 966.00M | 1,025.00M | 921.00M | 892.00M | 871.00M | 963.00M | 855.00M | 876.00M | 892.00M | 1,058.00M |
|
Operating Income (Quarter)
|
| | | | | | | 2,211.00M | 224.00M | 54.00M | 157.00M | 233.00M | 197.00M | 68.00M | -145.00M | 32.00M | 463.00M | 492.00M | 573.00M | 711.00M | 807.00M | 873.00M | 943.00M | 1,001.00M | 980.00M | 825.00M | 937.00M | 992.00M | 907.00M | 856.00M | 896.00M | 990.00M | 675.00M | 723.00M | 687.00M | 893.00M | 744.00M |
|
EBIT (Quarter)
|
| | | | | | | 2,211.00M | 224.00M | 54.00M | 157.00M | 233.00M | 197.00M | 68.00M | -145.00M | 32.00M | 463.00M | 492.00M | 573.00M | 711.00M | 807.00M | 873.00M | 943.00M | 1,001.00M | 980.00M | 825.00M | 937.00M | 992.00M | 907.00M | 856.00M | 896.00M | 990.00M | 675.00M | 723.00M | 687.00M | 893.00M | 744.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | -10.00M | -1.00M | | | | | -60.00M | | | | -22.00M | | -18.00M | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | 2,092.00M | 147.00M | -29.00M | 68.00M | 148.00M | 104.00M | -10.00M | -241.00M | -74.00M | 326.00M | 405.00M | 473.00M | 618.00M | 684.00M | 768.00M | 815.00M | 903.00M | 877.00M | 743.00M | 863.00M | 917.00M | 829.00M | 786.00M | 821.00M | 908.00M | 584.00M | 631.00M | 601.00M | 795.00M | 636.00M |
|
Tax Provisions (Quarter)
|
| | | | | -392.00M | | 311.00M | -141.00M | -9.00M | 21.00M | 28.00M | -20.00M | 2.00M | -33.00M | -57.00M | 5.00M | 40.00M | 65.00M | 95.00M | -120.00M | 114.00M | 129.00M | 149.00M | 137.00M | 118.00M | 158.00M | 123.00M | 124.00M | 141.00M | 154.00M | 173.00M | 77.00M | 130.00M | 116.00M | 148.00M | 131.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | 1,820.00M | 276.00M | -16.00M | 46.00M | 119.00M | 94.00M | -13.00M | -209.00M | -18.00M | 337.00M | 364.00M | 406.00M | 526.00M | 602.00M | 666.00M | 683.00M | 738.00M | 722.00M | 623.00M | 704.00M | 792.00M | 722.00M | 644.00M | 664.00M | 729.00M | 473.00M | 497.00M | 457.00M | 646.00M | 502.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | -1.00M | -1.00M | -1.00M | -1.00M | -1.00M | -2.00M | 3.00M | -2.00M | 12.00M | -3.00M | -4.00M | -6.00M | -2.00M | -1.00M | -2.00M | -2.00M | -1.00M | -3.00M | -6.00M | -2.00M | -4.00M | -28.00M | -1.00M | -37.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | -185.00M | | | -205.00M | -214.00M | -222.00M | -193.00M | -197.00M | -207.00M | -218.00M | -227.00M | -234.00M | -242.00M | -251.00M | -264.00M | -279.00M | -291.00M | -299.00M | -305.00M | -310.00M | -316.00M | -321.00M | -327.00M | -338.00M | -348.00M | -355.00M | -367.00M | -382.00M | -395.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | 13.00M | 13.00M | 5.00M | 5.00M | 10.00M | 9.00M | 8.00M | 5.00M | 4.00M | 11.00M | 11.00M | 9.00M | 7.00M | 8.00M | 9.00M | 13.00M | 12.00M | 12.00M | 8.00M | 6.00M | 5.00M | 6.00M | 5.00M | 6.00M | 11.00M | 10.00M | 7.00M | 12.00M | 15.00M | 13.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | 1,781.00M | 288.00M | -20.00M | 47.00M | 120.00M | 124.00M | -12.00M | -208.00M | -17.00M | 321.00M | 365.00M | 408.00M | 523.00M | 804.00M | 654.00M | 686.00M | 754.00M | 740.00M | 625.00M | 705.00M | 794.00M | 705.00M | 645.00M | 667.00M | 735.00M | 507.00M | 501.00M | 485.00M | 647.00M | 505.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | 1,781.00M | 288.00M | -20.00M | 47.00M | 120.00M | 124.00M | -12.00M | -208.00M | -17.00M | 321.00M | 365.00M | 408.00M | 523.00M | 804.00M | 654.00M | 686.00M | 754.00M | 740.00M | 625.00M | 705.00M | 794.00M | 705.00M | 645.00M | 667.00M | 735.00M | 507.00M | 501.00M | 485.00M | 647.00M | 505.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | 1,781.00M | 103.00M | -20.00M | 47.00M | -85.00M | -90.00M | -234.00M | -401.00M | -214.00M | 114.00M | 147.00M | 181.00M | 289.00M | 562.00M | 403.00M | 422.00M | 475.00M | 449.00M | 326.00M | 400.00M | 484.00M | 389.00M | 324.00M | 340.00M | 397.00M | 159.00M | 146.00M | 118.00M | 265.00M | 110.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | 1,781.00M | 103.00M | -20.00M | 47.00M | -85.00M | -90.00M | -234.00M | -401.00M | -214.00M | 114.00M | 147.00M | 181.00M | 289.00M | 562.00M | 403.00M | 422.00M | 475.00M | 449.00M | 326.00M | 400.00M | 484.00M | 389.00M | 324.00M | 340.00M | 397.00M | 159.00M | 146.00M | 118.00M | 265.00M | 110.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | 5.64 | 1.04 | -0.07 | 0.15 | 0.39 | 0.40 | -0.08 | -0.77 | -0.08 | 1.11 | 1.27 | 1.46 | 1.95 | 2.25 | 2.50 | 2.55 | 2.81 | 2.78 | 2.37 | 2.69 | 3.06 | 2.71 | 2.49 | 2.58 | 2.82 | 1.95 | 1.93 | 1.76 | 2.50 | 1.80 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | 5.60 | 1.03 | -0.07 | 0.14 | 0.38 | 0.40 | -0.08 | -0.77 | -0.08 | 1.10 | 1.25 | 1.42 | 1.91 | 2.22 | 2.48 | 2.53 | 2.79 | 2.75 | 2.35 | 2.67 | 3.01 | 2.67 | 2.47 | 2.54 | 2.79 | 1.93 | 1.92 | 1.75 | 2.48 | 1.79 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
229.28M | 248.81M | 248.53M | 237.95M | 239.76M | 338.48M | 338.65M | 322.53M | 325.78M | 287.23M | 281.24M | 279.07M | 282.06M | 279.93M | 279.53M | 279.47M | 279.76M | 277.53M | 275.14M | 272.31M | 270.69M | 263.09M | 262.84M | 262.18M | 261.88M | 259.58M | 259.16M | 257.49M | 258.38M | 256.57M | 255.48M | 254.46M | 255.21M | 253.71M | 252.42M | 252.76M | 252.70M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| 248.81M | 255.05M | 248.61M | | | 345.80M | 339.79M | 328.61M | 287.23M | 285.09M | 285.82M | 285.91M | 279.93M | 279.53M | 279.51M | 283.81M | 283.26M | 281.06M | 271.36M | 275.65M | 265.11M | 264.91M | 264.70M | 264.05M | 261.21M | 261.30M | 261.10M | 261.37M | 258.95M | 258.96M | 258.43M | 257.85M | 255.02M | 254.43M | 254.31M | 254.33M |
|
EBITDA (Quarter)
|
| | | | | | | 2,211.00M | 224.00M | 54.00M | 157.00M | 233.00M | 197.00M | 68.00M | -145.00M | 32.00M | 463.00M | 492.00M | 573.00M | 711.00M | 807.00M | 873.00M | 943.00M | 1,001.00M | 980.00M | 825.00M | 937.00M | 992.00M | 907.00M | 856.00M | 896.00M | 990.00M | 675.00M | 723.00M | 687.00M | 893.00M | 744.00M |
|
Tax Rate (Quarter)
|
| | | | | | | 14.87% | -95.92% | 31.03% | 30.88% | 18.92% | -19.23% | -20.00% | 13.69% | 77.03% | 1.53% | 9.88% | 13.74% | 15.37% | -17.54% | 14.84% | 15.83% | 16.50% | 15.62% | 15.88% | 18.31% | 13.41% | 14.96% | 17.94% | 18.76% | 19.05% | 13.18% | 20.60% | 19.30% | 18.62% | 20.60% |