|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,948.00M | 1,990.00M | 1,967.00M | 1,986.00M | 2,052.00M | 2,002.00M | 2,040.00M | 2,000.00M | 2,180.00M | 2,151.00M | 2,213.00M | 2,190.00M | 2,361.00M | 2,388.00M | 2,317.00M | 2,198.00M | 2,460.00M | 2,400.00M | 2,387.00M | 2,262.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 568.00M | 586.00M | 600.00M | 569.00M | 625.00M | 607.00M | 653.00M | 588.00M | 607.00M | 638.00M | 728.00M | 643.00M | 668.00M | 701.00M | 707.00M | 618.00M | 649.00M | 683.00M | 712.00M | 641.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,380.00M | 1,404.00M | 1,367.00M | 1,417.00M | 1,427.00M | 1,395.00M | 1,387.00M | 1,412.00M | 1,573.00M | 1,513.00M | 1,485.00M | 1,547.00M | 1,693.00M | 1,687.00M | 1,610.00M | 1,580.00M | 1,811.00M | 1,717.00M | 1,675.00M | 1,621.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | 40.00M | 83.00M | 52.00M | 37.00M | 37.00M | 35.00M | 47.00M | 37.00M | 46.00M | 44.00M | 37.00M | 42.00M | 42.00M | 63.00M | 40.00M | 41.00M | 32.00M | 60.00M | 39.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 132.00M | 138.00M | 122.00M | 135.00M | 134.00M | 148.00M | 142.00M | 146.00M | 152.00M | 174.00M | 162.00M | 171.00M | 167.00M | 186.00M | 162.00M | 172.00M | 170.00M | 199.00M | 180.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.00M | 504.00M | 593.00M | 465.00M | 529.00M | 501.00M | 514.00M | 505.00M | 556.00M | 525.00M | 565.00M | 547.00M | 581.00M | 565.00M | 625.00M | 574.00M | 617.00M | 579.00M | 619.00M | 588.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 9.00M | -6.00M | 2.00M | 1.00M | 6.00M | -3.00M | 21.00M | 8.00M | 16.00M | 1.00M | 11.00M | 37.00M | -2.00M | -3.00M | | | 4.00M | 16.00M | 20.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 636.00M | 645.00M | 725.00M | 589.00M | 665.00M | 641.00M | 659.00M | 668.00M | 710.00M | 693.00M | 740.00M | 720.00M | 789.00M | 730.00M | 808.00M | 736.00M | 789.00M | 753.00M | 834.00M | 788.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 744.00M | 759.00M | 642.00M | 828.00M | 762.00M | 754.00M | 728.00M | 744.00M | 863.00M | 820.00M | 745.00M | 827.00M | 904.00M | 957.00M | 802.00M | 844.00M | 1,022.00M | 964.00M | 841.00M | 833.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 744.00M | 759.00M | 642.00M | 828.00M | 762.00M | 754.00M | 728.00M | 744.00M | 863.00M | 820.00M | 745.00M | 827.00M | 904.00M | 957.00M | 802.00M | 844.00M | 1,022.00M | 964.00M | 841.00M | 833.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -4.00M | -32.00M | -7.00M | -2.00M | 3.00M | -34.00M | 53.00M | 104.00M | -6.00M | 8.00M | 8.00M | -25.00M | 16.00M | 20.00M | 15.00M | -4.00M | 13.00M | 9.00M | 20.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 636.00M | 659.00M | 506.00M | 727.00M | 670.00M | 667.00M | 592.00M | 697.00M | 872.00M | 717.00M | 650.00M | 747.00M | 780.00M | 874.00M | 732.00M | 773.00M | 902.00M | 887.00M | 761.00M | 758.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 107.00M | 93.00M | 133.00M | 141.00M | 139.00M | 132.00M | 146.00M | 202.00M | 121.00M | 127.00M | 148.00M | 156.00M | 182.00M | 151.00M | 171.00M | 184.00M | 166.00M | 158.00M | 157.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.00M | 552.00M | 413.00M | 594.00M | 529.00M | 528.00M | 458.00M | 552.00M | 670.00M | 596.00M | 527.00M | 599.00M | 624.00M | 692.00M | 581.00M | 602.00M | 718.00M | 721.00M | 603.00M | 601.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | -1.00M | -1.00M | | -1.00M | -1.00M | -1.00M | -1.00M | | -2.00M | | | 10.00M | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 511.00M | 552.00M | 413.00M | 594.00M | 529.00M | 528.00M | 460.00M | 551.00M | 670.00M | 596.00M | 523.00M | 599.00M | 624.00M | 692.00M | 581.00M | 602.00M | 718.00M | 721.00M | 603.00M | 601.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 511.00M | 552.00M | 413.00M | 594.00M | 529.00M | 528.00M | 460.00M | 551.00M | 670.00M | 596.00M | 523.00M | 599.00M | 624.00M | 692.00M | 581.00M | 602.00M | 718.00M | 721.00M | 603.00M | 601.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 511.00M | 552.00M | 413.00M | 594.00M | 529.00M | 528.00M | 460.00M | 551.00M | 670.00M | 596.00M | 523.00M | 599.00M | 624.00M | 692.00M | 581.00M | 602.00M | 718.00M | 721.00M | 603.00M | 601.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 511.00M | 552.00M | 413.00M | 594.00M | 529.00M | 528.00M | 460.00M | 551.00M | 670.00M | 596.00M | 523.00M | 599.00M | 624.00M | 692.00M | 581.00M | 602.00M | 718.00M | 721.00M | 603.00M | 601.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08 | 1.16 | 0.87 | 1.26 | 1.13 | 1.13 | 0.99 | 1.19 | 1.45 | 1.29 | 1.14 | 1.31 | 1.37 | 1.51 | 1.29 | 1.34 | 1.61 | 1.63 | 1.38 | 1.42 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07 | 1.16 | 0.87 | 1.26 | 1.12 | 1.13 | 0.98 | 1.19 | 1.45 | 1.29 | 1.14 | 1.31 | 1.37 | 1.50 | 1.29 | 1.34 | 1.61 | 1.63 | 1.37 | 1.42 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 474.80M | 474.00M | 474.35M | 472.20M | 470.00M | 470.00M | 468.89M | 463.50M | 462.70M | 460.30M | 461.17M | 458.00M | 455.50M | 455.40M | 454.20M | 447.60M | 446.30M | 442.90M | 443.44M | 422.10M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 477.50M | 476.30M | 476.72M | 474.10M | 472.80M | 469.10M | 470.38M | 464.60M | 463.80M | 463.00M | 462.27M | 458.80M | 457.40M | 453.50M | 454.85M | 448.00M | 445.50M | 443.20M | 443.83M | 422.40M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 744.00M | 759.00M | 642.00M | 828.00M | 762.00M | 754.00M | 728.00M | 744.00M | 863.00M | 820.00M | 745.00M | 827.00M | 904.00M | 957.00M | 802.00M | 844.00M | 1,022.00M | 964.00M | 841.00M | 833.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.00M | 56.00M | 54.00M | 53.00M | 53.00M | 53.00M | 62.00M | 63.00M | 58.00M | 59.00M | 59.00M | 58.00M | 59.00M | 57.00M | 51.00M | 54.00M | 53.00M | 58.00M | 57.00M | 62.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.65% | 16.24% | 18.38% | 18.29% | 21.04% | 20.84% | 22.30% | 20.95% | 23.17% | 16.88% | 19.54% | 19.81% | 20.00% | 20.82% | 20.63% | 22.12% | 20.40% | 18.71% | 20.76% | 20.71% |