|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,359.00M | 4,372.00M | 4,190.00M | 4,308.00M | 4,691.00M | 4,468.00M | 2,147.00M | 4,380.00M | 4,872.00M | 4,644.00M | 2,346.00M | 3,849.00M | 4,235.00M | 4,032.00M | 3,729.00M | 3,684.00M | 4,195.00M | 4,082.00M | 3,914.00M | 3,930.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,629.00M | 2,733.00M | 2,692.00M | 2,698.00M | 2,954.00M | 2,821.00M | 1,502.00M | 2,596.00M | 2,866.00M | 2,752.00M | 1,464.00M | 2,205.00M | 2,450.00M | 2,381.00M | 2,216.00M | 2,142.00M | 2,432.00M | 2,426.00M | 2,316.00M | 2,275.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,730.00M | 1,639.00M | 1,498.00M | 1,610.00M | 1,737.00M | 1,647.00M | 645.00M | 1,784.00M | 2,006.00M | 1,892.00M | 882.00M | 1,644.00M | 1,785.00M | 1,651.00M | 1,513.00M | 1,542.00M | 1,763.00M | 1,656.00M | 1,598.00M | 1,655.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 46.00M | 46.00M | 43.00M | 42.00M | 40.00M | 20.00M | 41.00M | 40.00M | 40.00M | 33.00M | 35.00M | 35.00M | 30.00M | 32.00M | 32.00M | 33.00M | 32.00M | 28.00M | 27.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | 100.00M | 103.00M | 102.00M | 99.00M | 95.00M | 61.00M | 92.00M | 93.00M | 102.00M | 73.00M | 95.00M | 89.00M | 89.00M | 87.00M | 89.00M | 102.00M | 106.00M | 106.00M | 105.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 114.00M | 140.00M | 115.00M | 115.00M | 110.00M | 94.00M | 104.00M | 110.00M | 108.00M | 102.00M | 107.00M | 108.00M | 102.00M | 130.00M | 102.00M | 106.00M | 106.00M | 132.00M | 113.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 955.00M | 950.00M | 984.00M | 974.00M | 982.00M | 931.00M | 150.00M | 992.00M | 1,069.00M | 1,047.00M | 293.00M | 850.00M | 858.00M | 848.00M | 835.00M | 838.00M | 872.00M | 824.00M | 905.00M | 885.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | | 52.00M | | | 36.00M | -3.00M | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,137.00M | 1,164.00M | 1,279.00M | 1,191.00M | 1,196.00M | 1,172.00M | 302.00M | 1,188.00M | 1,272.00M | 1,257.00M | 468.00M | 1,052.00M | 1,055.00M | 1,039.00M | 1,052.00M | 1,029.00M | 1,080.00M | 1,036.00M | 1,143.00M | 1,103.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.00M | 475.00M | 219.00M | 419.00M | 541.00M | 475.00M | 343.00M | 596.00M | 734.00M | 635.00M | 414.00M | 592.00M | 730.00M | 612.00M | 461.00M | 513.00M | 683.00M | 620.00M | 455.00M | 552.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.00M | 475.00M | 219.00M | 419.00M | 541.00M | 475.00M | 343.00M | 596.00M | 734.00M | 635.00M | 414.00M | 592.00M | 730.00M | 612.00M | 461.00M | 513.00M | 683.00M | 620.00M | 455.00M | 552.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 7.00M | 7.00M | 9.00M | 11.00M | 14.00M | 20.00M | 25.00M | 32.00M | 39.00M | 44.00M | 42.00M | 45.00M | 48.00M | 42.00M | 43.00M | 44.00M | 42.00M | 24.00M | 37.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | 84.00M | 13.00M | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.00M | 441.00M | 282.00M | 78.00M | 566.00M | 418.00M | 293.00M | 353.00M | 646.00M | 557.00M | 134.00M | 542.00M | 651.00M | 578.00M | 81.00M | 502.00M | 598.00M | 556.00M | 389.00M | 517.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.00M | 96.00M | 4.00M | 55.00M | 118.00M | 79.00M | 68.00M | 80.00M | 149.00M | 121.00M | 78.00M | 128.00M | 149.00M | 128.00M | 70.00M | 122.00M | 140.00M | 118.00M | 78.00M | 132.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.00M | 345.00M | 307.00M | 23.00M | 446.00M | 339.00M | 199.00M | 273.00M | 497.00M | 426.00M | 90.00M | 409.00M | 537.00M | 474.00M | -22.00M | 378.00M | 458.00M | 453.00M | 295.00M | 385.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | 11.00M | 5.00M | 5.00M | 10.00M | 8.00M | 9.00M | 7.00M | 10.00M | 13.00M | 9.00M | 9.00M | 6.00M | 9.00M | 5.00M | 8.00M | -6.00M | 9.00M | 3.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.00M | 345.00M | 278.00M | 23.00M | 448.00M | 339.00M | 225.00M | 273.00M | 497.00M | 436.00M | 56.00M | 414.00M | 502.00M | 450.00M | 11.00M | 380.00M | 458.00M | 438.00M | 311.00M | 385.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 23.00M | -2.00M | | 21.00M | 273.00M | | | 47.00M | -5.00M | 35.00M | 24.00M | -282.00M | -2.00M | | 9.00M | -2.00M | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 23.00M | -2.00M | | 21.00M | 273.00M | | | 47.00M | -5.00M | 35.00M | 24.00M | -282.00M | -2.00M | | 9.00M | -2.00M | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 23.00M | -2.00M | | 21.00M | 273.00M | | | 47.00M | -5.00M | 35.00M | 24.00M | -282.00M | -2.00M | | 9.00M | -2.00M | |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81 | 1.45 | 1.13 | 0.08 | 1.86 | 1.40 | 0.93 | 1.12 | 2.08 | 1.80 | 0.18 | 1.70 | 2.10 | 1.91 | -0.96 | 1.63 | 1.98 | 2.01 | 1.34 | 1.71 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80 | 1.43 | 1.12 | 0.08 | 1.86 | 1.39 | 1.00 | 1.11 | 2.06 | 1.79 | 0.19 | 1.69 | 2.24 | 1.90 | -1.18 | 1.64 | 1.98 | 2.00 | 1.35 | 1.70 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.60M | 237.70M | 237.60M | 236.60M | 236.40M | 236.20M | 236.10M | 235.80M | 235.90M | 236.20M | 236.00M | 235.60M | 235.10M | 234.50M | 233.80M | 228.00M | 227.40M | 225.70M | 226.30M | 223.70M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 689.00M | 575.00M | 322.00M | 521.00M | 640.00M | 570.00M | 404.00M | 688.00M | 827.00M | 737.00M | 487.00M | 687.00M | 819.00M | 701.00M | 548.00M | 602.00M | 785.00M | 726.00M | 561.00M | 657.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 30.00M | 30.00M | 30.00M | 38.00M | 46.00M | 53.00M | 59.00M | 67.00M | 64.00M | 57.00M | 55.00M | 62.00M | 67.00M | 57.00M | 56.00M | 62.00M | 65.00M | 58.00M | 61.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.98% | 21.77% | 1.42% | 70.51% | 20.85% | 18.90% | 23.21% | 22.66% | 23.07% | 21.72% | 58.21% | 23.62% | 22.89% | 22.15% | 86.42% | 24.30% | 23.41% | 21.22% | 20.05% | 25.53% |