|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,294.00M | 4,160.00M | 4,701.00M | 4,275.00M | 4,493.00M | 4,479.00M | 5,202.00M | 4,778.00M | 4,996.00M | 4,909.00M | 5,815.00M | 5,243.00M | 5,422.00M | 5,494.00M | 6,436.00M | 5,866.00M | 6,022.00M | 6,057.00M | 7,171.00M | 6,020.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,522.00M | 1,518.00M | 1,656.00M | 1,541.00M | 1,667.00M | 1,697.00M | 1,966.00M | 1,762.00M | 1,815.00M | 1,751.00M | 2,112.00M | 1,910.00M | 2,006.00M | 1,977.00M | 2,262.00M | 2,122.00M | 2,181.00M | 2,205.00M | 2,543.00M | 2,210.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,772.00M | 2,642.00M | 3,045.00M | 2,734.00M | 2,826.00M | 2,782.00M | 3,236.00M | 3,016.00M | 3,181.00M | 3,158.00M | 3,703.00M | 3,333.00M | 3,416.00M | 3,517.00M | 4,174.00M | 3,744.00M | 3,841.00M | 3,852.00M | 4,628.00M | 3,810.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.00M | 144.00M | 145.00M | 150.00M | 160.00M | 159.00M | 158.00M | 161.00M | 161.00M | 164.00M | 149.00M | 153.00M | 155.00M | 159.00M | 156.00M | 167.00M | 187.00M | 189.00M | 189.00M | 180.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.00M | 306.00M | 331.00M | 413.00M | 351.00M | 364.00M | 326.00M | 339.00M | 346.00M | 353.00M | 350.00M | 368.00M | 363.00M | 377.00M | 358.00M | 405.00M | 407.00M | 410.00M | 401.00M | 413.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,505.00M | 1,602.00M | 1,745.00M | 1,710.00M | 1,539.00M | 1,455.00M | 1,682.00M | 1,781.00M | 1,709.00M | 1,710.00M | 1,911.00M | 1,837.00M | 1,831.00M | 1,894.00M | 2,123.00M | 2,300.00M | 2,079.00M | 2,045.00M | 2,227.00M | 2,281.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.00M | 160.00M | 150.00M | 164.00M | 164.00M | 155.00M | 414.00M | 161.00M | 161.00M | 164.00M | 185.00M | 156.00M | 171.00M | 161.00M | 1,112.00M | 202.00M | 242.00M | 262.00M | 196.00M | 180.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,040.00M | 2,068.00M | 2,226.00M | 2,287.00M | 2,054.00M | 1,974.00M | 2,422.00M | 2,281.00M | 2,216.00M | 2,227.00M | 2,446.00M | 2,361.00M | 2,365.00M | 2,432.00M | 3,593.00M | 2,907.00M | 2,728.00M | 2,717.00M | 2,824.00M | 2,874.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 732.00M | 574.00M | 819.00M | 447.00M | 772.00M | 808.00M | 814.00M | 735.00M | 965.00M | 931.00M | 1,257.00M | 972.00M | 1,051.00M | 1,085.00M | 581.00M | 837.00M | 1,113.00M | 1,135.00M | 1,804.00M | 936.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 732.00M | 574.00M | 819.00M | 447.00M | 772.00M | 808.00M | 814.00M | 735.00M | 965.00M | 931.00M | 1,257.00M | 972.00M | 1,051.00M | 1,085.00M | 581.00M | 837.00M | 1,113.00M | 1,135.00M | 1,804.00M | 936.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.00M | -79.00M | -62.00M | -61.00M | -52.00M | 8.00M | -53.00M | -56.00M | -66.00M | -62.00M | 332.00M | -49.00M | -53.00M | -42.00M | 356.00M | 64.00M | -97.00M | -106.00M | 508.00M | 62.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 662.00M | 495.00M | 757.00M | 386.00M | 720.00M | 816.00M | 761.00M | 679.00M | 899.00M | 869.00M | 1,226.00M | 923.00M | 998.00M | 1,043.00M | 528.00M | 764.00M | 1,016.00M | 1,029.00M | 1,705.00M | 850.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 57.00M | 95.00M | 63.00M | 64.00M | | 198.00M | 87.00M | 161.00M | 177.00M | 83.00M | 135.00M | 173.00M | 209.00M | -18.00M | 110.00M | 132.00M | 170.00M | 856.00M | 105.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 438.00M | 662.00M | 323.00M | 656.00M | 816.00M | 563.00M | 592.00M | 738.00M | 692.00M | 1,143.00M | 788.00M | 825.00M | 834.00M | 546.00M | 654.00M | 884.00M | 859.00M | 849.00M | 745.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 438.00M | 662.00M | 323.00M | 656.00M | 816.00M | 563.00M | 592.00M | 738.00M | 692.00M | 1,143.00M | 788.00M | 825.00M | 834.00M | 546.00M | 654.00M | 884.00M | 859.00M | 849.00M | 745.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 438.00M | 662.00M | 323.00M | 656.00M | 816.00M | 563.00M | 592.00M | 738.00M | 692.00M | 1,143.00M | 788.00M | 825.00M | 834.00M | 546.00M | 654.00M | 884.00M | 859.00M | 849.00M | 745.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 438.00M | 662.00M | 323.00M | 656.00M | 816.00M | 563.00M | 592.00M | 738.00M | 692.00M | 1,143.00M | 788.00M | 825.00M | 834.00M | 546.00M | 654.00M | 884.00M | 859.00M | 849.00M | 745.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 438.00M | 662.00M | 323.00M | 656.00M | 816.00M | 563.00M | 592.00M | 738.00M | 692.00M | 1,143.00M | 788.00M | 825.00M | 834.00M | 546.00M | 654.00M | 884.00M | 859.00M | 849.00M | 745.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57 | 1.17 | 1.75 | 0.86 | 1.73 | 2.16 | 1.48 | 1.56 | 1.95 | 1.82 | 3.01 | 2.07 | 2.17 | 2.18 | 1.43 | 1.71 | 2.32 | 2.25 | 2.21 | 1.95 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55 | 1.14 | 1.73 | 0.84 | 1.72 | 2.14 | 1.47 | 1.54 | 1.93 | 1.80 | 2.98 | 2.05 | 2.14 | 2.16 | 1.41 | 1.69 | 2.29 | 2.22 | 2.20 | 1.93 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.90M | 376.80M | 377.00M | 377.70M | 378.30M | 378.10M | 378.20M | 379.00M | 379.40M | 379.80M | 379.60M | 380.40M | 381.00M | 381.10M | 381.00M | 381.70M | 382.20M | 382.40M | 382.20M | 382.90M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 5.60M | 5.30M | 5.00M | 382.50M | 381.80M | 4.00M | 383.20M | 383.60M | 384.00M | 383.70M | 4.70M | 4.40M | 385.40M | 4.60M | 386.40M | 4.20M | 4.30M | 386.50M | 386.50M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 732.00M | 574.00M | 819.00M | 447.00M | 772.00M | 808.00M | 814.00M | 735.00M | 965.00M | 931.00M | 1,257.00M | 972.00M | 1,051.00M | 1,085.00M | 581.00M | 837.00M | 1,113.00M | 1,135.00M | 1,804.00M | 936.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.00M | | | | 148.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.57% | 11.52% | 12.55% | 16.32% | 8.89% | | 26.02% | 12.81% | 17.91% | 20.37% | 6.77% | 14.63% | 17.33% | 20.04% | -3.41% | 14.40% | 12.99% | 16.52% | 50.21% | 12.35% |