|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,818.00M | 3,818.00M | 4,007.00M | 4,097.00M | 4,359.00M | 3,841.00M | 4,160.00M | 3,998.00M | 4,035.00M | 3,831.00M | 3,967.00M | 3,979.00M | 4,068.00M | 3,836.00M | 4,143.00M | 4,534.00M | 4,749.00M | 4,669.00M | 4,744.00M | 5,160.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,555.00M | 2,588.00M | 2,670.00M | 2,769.00M | 3,010.00M | 2,654.00M | 2,876.00M | 2,699.00M | 2,750.00M | 2,507.00M | 2,604.00M | 2,593.00M | 2,685.00M | 2,476.00M | 2,684.00M | 2,934.00M | 3,089.00M | 2,930.00M | 2,999.00M | 3,325.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,263.00M | 1,230.00M | 1,337.00M | 1,328.00M | 1,349.00M | 1,187.00M | 1,284.00M | 1,299.00M | 1,285.00M | 1,324.00M | 1,363.00M | 1,386.00M | 1,383.00M | 1,360.00M | 1,459.00M | 1,600.00M | 1,660.00M | 1,739.00M | 1,745.00M | 1,835.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.00M | 175.00M | 185.00M | 179.00M | 179.00M | 173.00M | 185.00M | 176.00M | 174.00M | 173.00M | 184.00M | 189.00M | 195.00M | 188.00M | 203.00M | 211.00M | 227.00M | 225.00M | 237.00M | 230.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.00M | 363.00M | 416.00M | 393.00M | 412.00M | 392.00M | 435.00M | 431.00M | 412.00M | 424.00M | 444.00M | 431.00M | 433.00M | 427.00M | 454.00M | 491.00M | 494.00M | 538.00M | 536.00M | 532.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 21.00M | 22.00M | 26.00M | 68.00M | 104.00M | 62.00M | 42.00M | 52.00M | 9.00M | 32.00M | 16.00M | 87.00M | 43.00M | 44.00M | 10.00M | 16.00M | 10.00M | 3.00M | 83.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | -22.00M | 21.00M | | -603.00M | -647.00M | 1.00M | -714.00M | -760.00M | -758.00M | -753.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 595.00M | 559.00M | 623.00M | 598.00M | 659.00M | 669.00M | 682.00M | 649.00M | 638.00M | 606.00M | 660.00M | 636.00M | 715.00M | 55.00M | 54.00M | 41.00M | 23.00M | 13.00M | 18.00M | 92.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 660.00M | 672.00M | 705.00M | 719.00M | 660.00M | 502.00M | 537.00M | 630.00M | 635.00M | 698.00M | 692.00M | 755.00M | 651.00M | 690.00M | 748.00M | 857.00M | 916.00M | 963.00M | 954.00M | 981.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 660.00M | 672.00M | 705.00M | 719.00M | 660.00M | 502.00M | 537.00M | 630.00M | 635.00M | 698.00M | 692.00M | 755.00M | 651.00M | 690.00M | 748.00M | 857.00M | 916.00M | 963.00M | 954.00M | 981.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.00M | 4.00M | 3.00M | 6.00M | 9.00M | 12.00M | 18.00M | 21.00M | 22.00M | 19.00M | 20.00M | 26.00M | 23.00M | 22.00M | 17.00M | 21.00M | 25.00M | 21.00M | 21.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.00M | 15.00M | 5.00M | 4.00M | -129.00M | -5.00M | -4.00M | -4.00M | -45.00M | -3.00M | -5.00M | -3.00M | 993.00M | -1.00M | -1.00M | | 42.00M | 3.00M | -1.00M | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 963.00M | 677.00M | 696.00M | 708.00M | 656.00M | 485.00M | 525.00M | 624.00M | 771.00M | 699.00M | 687.00M | 754.00M | 753.00M | 706.00M | 755.00M | 846.00M | 967.00M | 961.00M | 942.00M | 971.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.00M | 110.00M | 136.00M | 116.00M | 212.00M | 87.00M | 100.00M | 96.00M | 193.00M | -1105.00M | 146.00M | 181.00M | 1,365.00M | 178.00M | 742.00M | 208.00M | 233.00M | 210.00M | 87.00M | 223.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 794.00M | 567.00M | 560.00M | 594.00M | 708.00M | 398.00M | 433.00M | 528.00M | 552.00M | 1,804.00M | 541.00M | 573.00M | 276.00M | 528.00M | 13.00M | 638.00M | 664.00M | 751.00M | 855.00M | 748.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 754.00M | 567.00M | 560.00M | 592.00M | 444.00M | 398.00M | 425.00M | 528.00M | 578.00M | 1,804.00M | 541.00M | 573.00M | -612.00M | 528.00M | 13.00M | 638.00M | 734.00M | 751.00M | 855.00M | 748.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | 2.00M | | -1.00M | 8.00M | | -1.00M | -1.00M | | | | 528.00M | 13.00M | 638.00M | 734.00M | -1.00M | | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | 2.00M | | -1.00M | 8.00M | | -1.00M | -1.00M | | | | 528.00M | 13.00M | 638.00M | 734.00M | -1.00M | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | 2.00M | | -1.00M | 8.00M | | -1.00M | -1.00M | | | | 528.00M | 13.00M | 638.00M | 734.00M | -1.00M | | |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | 0.01 | | 0.00 | 0.03 | | 0.00 | 0.00 | | | | 1.77 | 0.04 | 2.16 | 2.47 | 0.00 | | |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | 0.01 | | 0.00 | 0.03 | | 0.00 | 0.00 | | | | 1.75 | 0.04 | 2.14 | 2.45 | 0.00 | | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.00M | 327.00M | 325.00M | 322.00M | 323.00M | 317.00M | 316.00M | 315.00M | 315.00M | 311.00M | 308.00M | 306.00M | 307.00M | 299.00M | 298.00M | 296.00M | 297.00M | 294.00M | 293.00M | 291.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.00M | 330.00M | 327.00M | 324.00M | 325.00M | 319.00M | 318.00M | 317.00M | 317.00M | 313.00M | 310.00M | 308.00M | 309.00M | 301.00M | 300.00M | 298.00M | 299.00M | 297.00M | 295.00M | 293.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.00M | 336.00M | 336.00M | 331.00M | 331.00M | 331.00M | 322.00M | 322.00M | 322.00M | 322.00M | 316.00M | 316.00M | 316.00M | 301.00M | 301.28M | 301.99M | 302.89M | 303.80M | 295.77M | 296.10M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 660.00M | 672.00M | 705.00M | 719.00M | 660.00M | 502.00M | 537.00M | 630.00M | 635.00M | 698.00M | 692.00M | 755.00M | 651.00M | 690.00M | 748.00M | 857.00M | 916.00M | 963.00M | 954.00M | 981.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 573.00M | 564.00M | 550.00M | 18.00M | 522.00M | 513.00M | 514.00M | -14.00M | 503.00M | 499.00M | 499.00M | 15.00M | 463.00M | 472.00M | 1,297.00M | -31.00M | 1,142.00M | 1,156.00M | 1,149.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.70% | 16.25% | 19.54% | 16.38% | 32.32% | 17.94% | 19.05% | 15.38% | 25.03% | -158.08% | 21.25% | 24.01% | 181.27% | 25.21% | 98.28% | 24.59% | 24.10% | 21.85% | 9.24% | 22.97% |