|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,347.00M | 1,377.00M | 1,436.00M | 1,467.00M | 1,432.00M | 1,468.00M | 1,378.00M | 1,503.00M | 1,405.00M | 1,214.00M | 956.00M | 1,009.00M | 1,175.00M | 1,217.00M | 1,255.00M | 1,334.00M | 1,308.00M | 1,293.00M | 1,320.00M | 1,475.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 692.00M | 719.00M | 148.00M | 798.00M | 152.00M | 151.00M | 750.00M | -1732.00M | 738.00M | 146.00M | 529.00M | -1319.00M | 148.00M | 150.00M | 151.00M | 2,119.00M | 161.00M | 677.00M | 159.00M | 175.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 655.00M | 658.00M | 646.00M | 669.00M | 637.00M | 674.00M | 628.00M | 685.00M | 667.00M | 581.00M | 427.00M | 448.00M | 563.00M | 589.00M | 613.00M | 648.00M | 645.00M | 616.00M | 634.00M | 698.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 26.00M | 29.00M | 34.00M | 33.00M | 35.00M | 39.00M | 29.00M | 26.00M | 26.00M | 26.00M | 26.00M | 26.00M | 25.00M | 29.00M | 24.00M | 24.00M | 25.00M | 25.00M | 40.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.00M | 141.00M | 141.00M | 145.00M | 137.00M | 148.00M | 143.00M | 142.00M | 146.00M | 130.00M | 127.00M | 116.00M | 138.00M | 146.00M | 141.00M | 138.00M | 151.00M | 144.00M | 146.00M | 152.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.00M | 92.00M | 85.00M | 89.00M | 99.00M | 97.00M | 92.00M | 87.00M | 99.00M | 69.00M | 88.00M | 78.00M | 81.00M | 97.00M | 96.00M | 107.00M | 111.00M | 102.00M | 111.00M | 109.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.00M | | 25.00M | | 14.00M | 2.00M | 2.00M | | 2.00M | 58.00M | -76.00M | 1.00M | 3.00M | 1.00M | -11.00M | | | 10.00M | 7.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.00M | | | | 189.00M | -372.00M | | | 197.00M | | | | 184.00M | 176.00M | 184.00M | 189.00M | 188.00M | 187.00M | 184.00M | 291.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.00M | 411.00M | 409.00M | 446.00M | 425.00M | 819.00M | 426.00M | 425.00M | 442.00M | 387.00M | 439.00M | 374.00M | 404.00M | 422.00M | 422.00M | 423.00M | 450.00M | 433.00M | 451.00M | 559.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.00M | 247.00M | 237.00M | 223.00M | 212.00M | -145.00M | 202.00M | 260.00M | 225.00M | 194.00M | -12.00M | 74.00M | 159.00M | 167.00M | 191.00M | 225.00M | 195.00M | 183.00M | 183.00M | 139.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.00M | 247.00M | 237.00M | 223.00M | 212.00M | -145.00M | 202.00M | 260.00M | 225.00M | 194.00M | -12.00M | 74.00M | 159.00M | 167.00M | 191.00M | 225.00M | 195.00M | 183.00M | 183.00M | 139.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -7.00M | -5.00M | 5.00M | 30.00M | | | | | -16.00M | -16.00M | -64.00M | -17.00M | -23.00M | -31.00M | -27.00M | -23.00M | -25.00M | -23.00M | -37.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -1.00M | | 2.00M | | -3.00M | | -10.00M | -4.00M | -5.00M | 6.00M | -14.00M | -3.00M | | -2.00M | -1.00M | -2.00M | -11.00M | -2.00M | 1.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -9.00M | -9.00M | 3.00M | 38.00M | -2.00M | 20.00M | -2.00M | -4.00M | -23.00M | -12.00M | -4.00M | -3.00M | -31.00M | -2.00M | -1.00M | -2.00M | -45.00M | -24.00M | -127.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.00M | 238.00M | 228.00M | 226.00M | 250.00M | -153.00M | 222.00M | 225.00M | 185.00M | 171.00M | -24.00M | 2.00M | 142.00M | 136.00M | 149.00M | 208.00M | 165.00M | 138.00M | 159.00M | 98.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 19.00M | 29.00M | 35.00M | 45.00M | -55.00M | 52.00M | 39.00M | 35.00M | 27.00M | -9.00M | -15.00M | 27.00M | 23.00M | 12.00M | 45.00M | 29.00M | 26.00M | 58.00M | 28.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | 219.00M | 199.00M | 191.00M | 205.00M | -98.00M | 170.00M | 186.00M | 150.00M | 144.00M | -15.00M | 17.00M | 115.00M | 113.00M | 137.00M | 163.00M | 136.00M | 112.00M | 101.00M | 70.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | 219.00M | 199.00M | 191.00M | 205.00M | -98.00M | 170.00M | 186.00M | 150.00M | 144.00M | -15.00M | 17.00M | 115.00M | 113.00M | 137.00M | 163.00M | 136.00M | 112.00M | 101.00M | 70.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | 219.00M | 199.00M | 191.00M | 205.00M | -98.00M | 170.00M | 186.00M | 150.00M | 144.00M | -15.00M | 17.00M | 115.00M | 113.00M | 137.00M | 163.00M | 136.00M | 112.00M | 101.00M | 70.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | 219.00M | 199.00M | 191.00M | 205.00M | -98.00M | 170.00M | 186.00M | 150.00M | 144.00M | -15.00M | 17.00M | 115.00M | 113.00M | 137.00M | 163.00M | 136.00M | 112.00M | 101.00M | 70.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | 219.00M | 199.00M | 191.00M | 205.00M | -98.00M | 170.00M | 186.00M | 150.00M | 144.00M | -15.00M | 17.00M | 115.00M | 113.00M | 137.00M | 163.00M | 136.00M | 112.00M | 101.00M | 70.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.26 | 4.10 | 3.72 | 3.58 | 3.86 | -1.87 | 3.28 | 3.57 | 2.92 | 2.80 | -0.28 | 0.31 | 2.24 | 2.19 | 2.65 | 3.16 | 2.64 | 2.20 | 1.98 | 1.41 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22 | 4.07 | 3.69 | 3.54 | 3.83 | -1.87 | 3.26 | 3.55 | 2.90 | 2.78 | -0.28 | 0.32 | 2.23 | 2.17 | 2.64 | 3.14 | 2.62 | 2.19 | 1.97 | 1.40 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.48M | 53.46M | 53.42M | 53.45M | 53.02M | 52.14M | 52.39M | 52.21M | 51.42M | 51.40M | 51.38M | 51.38M | 51.39M | 51.44M | 51.48M | 51.49M | 51.37M | 51.15M | 50.80M | 50.82M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.00M | 247.00M | 237.00M | 223.00M | 212.00M | -145.00M | 202.00M | 260.00M | 225.00M | 194.00M | -12.00M | 74.00M | 159.00M | 167.00M | 191.00M | 225.00M | 195.00M | 183.00M | 183.00M | 139.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.39% | 7.98% | 12.72% | 15.49% | 18.00% | 35.95% | 23.42% | 17.33% | 18.92% | 15.79% | 37.50% | -750.00% | 19.01% | 16.91% | 8.05% | 21.63% | 17.58% | 18.84% | 36.48% | 28.57% |