|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,239.00M | 2,213.00M | 2,131.00M | 2,346.00M | 2,601.00M | 2,529.00M | 2,285.00M | 2,331.00M | 2,563.00M | 2,479.00M | 999.00M | 2,017.00M | 2,497.00M | 2,763.00M | 1,448.00M | 2,530.00M | 2,747.00M | 2,684.00M | 2,142.00M | 2,265.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,621.00M | 1,617.00M | 1,572.00M | 1,727.00M | 1,867.00M | 1,836.00M | 1,715.00M | 1,742.00M | 1,811.00M | 1,752.00M | 637.00M | 1,389.00M | 1,684.00M | 1,912.00M | 1,825.00M | 1,805.00M | 1,889.00M | 1,927.00M | 1,644.00M | 1,755.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 618.00M | 596.00M | 559.00M | 619.00M | 734.00M | 693.00M | 570.00M | 589.00M | 752.00M | 727.00M | 362.00M | 628.00M | 813.00M | 851.00M | 749.00M | 725.00M | 858.00M | 757.00M | 498.00M | 510.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 21.00M | 28.00M | 23.00M | 24.00M | 26.00M | 33.00M | 28.00M | 28.00M | 29.00M | 25.00M | 27.00M | 32.00M | 32.00M | 40.00M | 35.00M | 37.00M | 39.00M | 39.00M | 37.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.00M | 186.00M | | 184.00M | 201.00M | 201.00M | | 204.00M | 207.00M | 201.00M | 136.00M | 190.00M | 229.00M | 258.00M | 282.00M | 261.00M | 263.00M | 240.00M | 250.00M | 258.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | -3.00M | 208.00M | -28.00M | 22.00M | -142.00M | 358.00M | -177.00M | 30.00M | 35.00M | 45.00M | 35.00M | 134.00M | 89.00M | 211.00M | 22.00M | 53.00M | 805.00M | 434.00M | 95.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | 204.00M | 236.00M | 179.00M | 247.00M | 85.00M | 391.00M | 55.00M | 265.00M | 265.00M | 206.00M | 252.00M | 395.00M | 379.00M | 533.00M | 318.00M | 353.00M | 1,084.00M | 723.00M | 390.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.00M | 394.00M | 325.00M | 440.00M | 487.00M | 610.00M | 182.00M | 534.00M | 487.00M | 462.00M | 155.00M | 376.00M | 418.00M | 472.00M | 216.00M | 407.00M | 505.00M | -327.00M | -225.00M | 120.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.00M | 394.00M | 325.00M | 440.00M | 487.00M | 610.00M | 182.00M | 534.00M | 487.00M | 462.00M | 155.00M | 376.00M | 418.00M | 472.00M | 216.00M | 407.00M | 505.00M | -327.00M | -225.00M | 120.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.00M | 354.00M | 296.00M | 414.00M | 463.00M | 582.00M | 155.00M | 512.00M | 464.00M | 446.00M | | 360.00M | 356.00M | 403.00M | 156.00M | 343.00M | 442.00M | -393.00M | -288.00M | 54.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.00M | 94.00M | 69.00M | 107.00M | 119.00M | 114.00M | 33.00M | 130.00M | 121.00M | 110.00M | 3.00M | 83.00M | 101.00M | 118.00M | 32.00M | 88.00M | 110.00M | 102.00M | -7.00M | 15.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.00M | 259.00M | 228.00M | 304.00M | 343.00M | 469.00M | 122.00M | 383.00M | 345.00M | 337.00M | 1.00M | 278.00M | 257.00M | 287.00M | -258.00M | -93.00M | 334.00M | -494.00M | 36.00M | -104.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.00M | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.00M | | -39.00M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 1.00M | 3.00M | | -1.00M | -2.00M | -1.00M | -1.00M | | -1.00M | -1.00M | 1.00M | | | | -1.00M | | 1.00M | 1.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.00M | 260.00M | 227.00M | 307.00M | 344.00M | 468.00M | 122.00M | 382.00M | 343.00M | 336.00M | -3.00M | 277.00M | 255.00M | 285.00M | 124.00M | 255.00M | 332.00M | -495.00M | -281.00M | 39.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.00M | 260.00M | 227.00M | 307.00M | 344.00M | 468.00M | 122.00M | 382.00M | 343.00M | 336.00M | -3.00M | 21.00M | 29.00M | 34.00M | -384.00M | -348.00M | 29.00M | 1.00M | -16.00M | -143.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.00M | 260.00M | 188.00M | 307.00M | 344.00M | 468.00M | 122.00M | 382.00M | 343.00M | 336.00M | -3.00M | 21.00M | 29.00M | 34.00M | -384.00M | -348.00M | 29.00M | 1.00M | -16.00M | -143.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.00M | 260.00M | 188.00M | 307.00M | 344.00M | 468.00M | 122.00M | 382.00M | 343.00M | 336.00M | -3.00M | 21.00M | 29.00M | 34.00M | -384.00M | -348.00M | 29.00M | 1.00M | -16.00M | -143.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85 | 2.52 | 2.25 | 3.06 | 3.51 | 4.88 | 1.43 | 4.19 | 3.81 | 3.74 | 1.52 | 3.18 | 3.27 | 3.69 | -1.97 | 2.97 | 4.27 | -5.93 | -3.35 | -1.30 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.82 | 2.50 | 2.24 | 3.03 | 3.49 | 4.84 | 1.38 | 4.17 | 3.78 | 3.71 | 0.05 | 3.16 | 2.91 | 3.65 | 0.51 | 2.95 | 4.25 | -5.93 | -3.59 | 0.47 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.60M | 104.40M | 103.50M | 99.50M | 97.60M | 96.30M | 96.60M | 91.30M | 90.50M | 90.60M | 90.10M | 87.30M | 87.20M | 87.20M | 86.90M | 85.80M | 85.00M | 83.40M | 84.00M | 80.70M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.90M | 103.90M | 104.30M | 100.20M | 98.40M | 97.10M | 97.70M | 91.90M | 91.70M | 91.50M | 91.00M | 87.90M | 88.00M | 88.00M | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.00M | 394.00M | 325.00M | 440.00M | 487.00M | 610.00M | 182.00M | 534.00M | 487.00M | 462.00M | 155.00M | 376.00M | 419.00M | 472.00M | 216.00M | 407.00M | 505.00M | -328.00M | -224.00M | 120.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 31.00M | 29.00M | 28.00M | 26.00M | 28.00M | 27.00M | 22.00M | 23.00M | 17.00M | 12.00M | -16.00M | -63.00M | -69.00M | 356.00M | 64.00M | 63.00M | -65.00M | 448.00M | 66.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.56% | 26.55% | 23.31% | 25.85% | 25.70% | 19.59% | 21.29% | 25.39% | 26.08% | 24.66% | | 23.06% | 28.37% | 29.28% | 20.51% | 25.66% | 24.89% | -25.95% | 2.43% | 27.78% |