|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,992.00M | 3,197.00M | 3,556.00M | | 3,837.00M | 4,321.00M | 4,424.00M | 4,247.00M | 4,326.00M | 4,431.00M | 4,282.00M | | 3,232.00M | 3,251.00M | 3,322.00M | | 2,766.00M | 3,187.00M | 3,329.00M | 3,095.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,780.00M | 1,867.00M | 1,826.00M | | 2,018.00M | 2,262.00M | 2,183.00M | 2,137.00M | 2,207.00M | 2,322.00M | 2,333.00M | 2,021.00M | 1,936.00M | 2,023.00M | 2,068.00M | 1,676.00M | 1,840.00M | 2,128.00M | 2,157.00M | 2,050.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,212.00M | 1,330.00M | 2,745.00M | | 1,819.00M | 2,059.00M | 2,102.00M | 2,110.00M | 2,119.00M | 2,109.00M | 1,949.00M | 1,444.00M | 1,296.00M | 1,228.00M | 956.00M | 841.00M | 926.00M | 1,059.00M | 1,172.00M | 1,045.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -444.00M | -433.00M | 2,895.00M | | -489.00M | -463.00M | 3,126.00M | | -555.00M | -519.00M | -521.00M | -528.00M | -535.00M | -492.00M | -523.00M | -489.00M | -514.00M | -502.00M | -538.00M | -520.00M |
|
Share-based Compensation (IS) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -323.00M | -324.00M | 2,291.00M | | -366.00M | -352.00M | 2,512.00M | | -414.00M | -407.00M | -416.00M | -425.00M | -419.00M | -385.00M | -420.00M | -390.00M | -420.00M | -395.00M | -427.00M | -429.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 1.00M | | | | | | | | | | | | | -8.00M | -190.00M | -37.00M | -141.00M | -71.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 33.00M | 32.00M | -778.00M | 40.00M | 28.00M | 35.00M | -909.00M | -4.00M | 58.00M | 11.00M | 60.00M | 33.00M | 30.00M | 59.00M | 49.00M | 65.00M | 55.00M | 59.00M | 45.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -723.00M | -725.00M | -724.00M | -778.00M | -815.00M | -787.00M | -815.00M | -909.00M | -973.00M | -868.00M | -926.00M | -893.00M | -921.00M | -847.00M | -884.00M | -838.00M | -1059.00M | -879.00M | -1047.00M | -975.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 489.00M | 605.00M | 871.00M | | 1,004.00M | 1,272.00M | 1,287.00M | 1,201.00M | 1,146.00M | 1,241.00M | 1,023.00M | 551.00M | 375.00M | 381.00M | 381.00M | 3.00M | -133.00M | 180.00M | 125.00M | 70.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 489.00M | 605.00M | 871.00M | | 1,004.00M | 1,272.00M | 1,287.00M | 1,201.00M | 1,146.00M | 1,241.00M | 1,023.00M | 551.00M | 375.00M | 381.00M | 381.00M | 3.00M | -133.00M | 180.00M | 125.00M | 70.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 41.00M | -86.00M | | | | | | | | | | -1.00M | | | -25.00M | -19.00M | 79.00M | -9.00M | 39.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 16.00M | 34.00M | | 33.00M | 44.00M | 57.00M | 59.00M | 51.00M | 55.00M | 52.00M | 48.00M | 45.00M | 38.00M | 37.00M | 26.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -230.00M | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 478.00M | 549.00M | 898.00M | | 1,008.00M | 1,286.00M | 965.00M | 1,201.00M | 1,174.00M | 1,280.00M | 1,075.00M | 606.00M | 421.00M | 432.00M | 418.00M | 72.00M | -112.00M | 293.00M | 147.00M | 53.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.00M | -73.00M | 520.00M | | -139.00M | -185.00M | 994.00M | | -171.00M | -188.00M | 6.00M | -92.00M | -67.00M | -71.00M | -82.00M | -13.00M | 18.00M | -54.00M | -171.00M | -10.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 413.00M | 476.00M | 756.00M | | 869.00M | 1,101.00M | 919.00M | 1,201.00M | 1,003.00M | 1,092.00M | 1,070.00M | 514.00M | 354.00M | 361.00M | 766.00M | 59.00M | -94.00M | 239.00M | -24.00M | 43.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | | | | -1.00M | | | | -4.00M | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -2.00M | 11.00M | | -2.00M | -2.00M | 9.00M | | -2.00M | -2.00M | -5.00M | -1.00M | -1.00M | -10.00M | 5.00M | -3.00M | -3.00M | -2.00M | -6.00M | -6.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.00M | 622.00M | 378.00M | | 1,147.00M | 1,471.00M | -29.00M | 1,201.00M | 1,345.00M | 1,468.00M | 1,069.00M | 698.00M | 488.00M | 503.00M | 500.00M | 85.00M | -130.00M | 347.00M | 318.00M | 63.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.00M | 622.00M | 378.00M | | 1,147.00M | 1,471.00M | -29.00M | 1,201.00M | 1,345.00M | 1,468.00M | 1,069.00M | 698.00M | 488.00M | 503.00M | 500.00M | 85.00M | -130.00M | 347.00M | 318.00M | 63.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 540.00M | 622.00M | 378.00M | | 1,146.00M | 1,471.00M | -29.00M | 1,201.00M | 1,341.00M | 1,468.00M | 1,069.00M | 698.00M | 488.00M | 503.00M | 500.00M | 85.00M | -130.00M | 347.00M | 318.00M | 63.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 540.00M | 622.00M | 378.00M | | 1,146.00M | 1,471.00M | -29.00M | 1,201.00M | 1,001.00M | 1,090.00M | 1,076.00M | 513.00M | 353.00M | 351.00M | 341.00M | 56.00M | -97.00M | 237.00M | -30.00M | 37.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.29 | 450.72 | 200.00 | | 533.02 | 491.97 | -6.08 | 0.00M | 524.08 | 314.12 | 243.99 | 900.00 | 282.40 | 900.00 | 155.00 | 933.33 | -0.00M | 877.78 | -90.91 | 925.00 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635.29 | 460.74 | 204.32 | | 535.51 | 512.54 | -6.12 | 0.00M | 526.84 | 328.31 | 245.66 | 950.00 | 284.68 | 272.09 | 155.71 | 933.33 | -0.00M | 911.54 | -90.91 | 925.00 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 1.38M | 1.89M | 0.82M | 2.15M | 2.99M | 4.77M | 1.16M | 1.91M | 3.47M | 4.41M | 0.57M | 1.25M | 0.39M | 2.20M | 0.06M | 0.05M | 0.27M | 0.33M | 0.04M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 1.35M | 1.85M | 0.79M | 2.14M | 2.87M | 4.74M | 1.10M | 1.90M | 3.32M | 4.38M | 0.54M | 1.24M | 1.29M | 2.19M | 0.06M | 0.05M | 0.26M | 0.33M | 0.04M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 489.00M | 605.00M | 871.00M | | 1,004.00M | 1,272.00M | 1,287.00M | 1,201.00M | 1,146.00M | 1,241.00M | 1,023.00M | 551.00M | 375.00M | 381.00M | 381.00M | 3.00M | -133.00M | 180.00M | 125.00M | 70.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.60% | -13.30% | 57.91% | | -13.79% | -14.39% | 103.01% | | -14.57% | -14.69% | 0.56% | -15.18% | -15.91% | -16.44% | -19.62% | -18.06% | -16.07% | -18.43% | -116.33% | -18.87% |