|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,298.90M | 2,454.30M | 2,445.20M | 2,660.30M | 2,674.30M | 2,671.50M | 1,639.30M | 2,520.40M | 2,514.60M | 2,521.10M | 2,456.10M | 2,512.60M | 2,544.70M | 2,522.30M | 2,547.60M | 2,562.80M | 2,626.90M | 2,717.40M | 2,737.50M | 2,737.50M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.80M | 85.20M | 223.30M | 26.10M | 19.70M | 52.80M | 8.80M | 127.50M | 17.20M | 12.50M | 11.30M | 13.90M | 22.00M | 24.90M | 31.80M | 34.90M | 48.10M | 53.80M | 37.20M | 38.50M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,259.10M | 2,369.10M | 2,221.90M | 2,634.20M | 2,654.60M | 2,618.70M | 1,630.50M | 2,392.90M | 2,497.40M | 2,508.60M | 2,444.80M | 2,498.70M | 2,522.70M | 2,497.40M | 2,515.80M | 2,527.90M | 2,578.80M | 2,663.60M | 2,700.30M | 2,699.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.20M | 205.90M | 215.90M | 293.90M | 222.90M | 231.20M | 154.10M | 263.90M | 244.40M | 220.30M | 245.20M | 244.30M | 218.30M | 227.70M | 243.10M | 237.50M | 233.70M | 233.00M | 236.50M | 257.40M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,242.50M | 1,420.90M | 1,602.70M | 1,641.30M | 1,669.10M | 1,787.40M | 906.90M | 1,727.70M | 1,653.60M | 1,387.80M | 1,598.10M | 0.40M | 1,170.20M | 1,155.40M | 1,224.40M | 55.80M | 1,195.50M | 1,251.10M | 1,340.30M | -19.40M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,449.70M | 1,626.80M | 1,818.60M | 1,935.20M | 1,892.00M | 2,018.60M | 1,061.00M | 1,991.60M | 1,898.00M | 1,608.10M | 1,843.30M | 1,371.60M | 1,388.50M | 1,383.10M | 1,467.50M | 1,308.70M | 1,429.20M | 1,484.10M | 1,576.80M | 1,498.30M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 849.20M | 827.50M | 626.60M | 725.10M | 782.30M | 652.90M | 578.30M | 747.00M | 852.70M | 913.00M | 612.80M | 1,141.00M | 1,156.20M | 1,139.20M | 1,080.10M | 1,254.10M | 1,197.70M | 1,233.30M | 1,160.70M | 1,239.20M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 849.20M | 827.50M | 626.60M | 725.10M | 782.30M | 652.90M | 578.30M | 747.00M | 852.70M | 913.00M | 612.80M | 1,141.00M | 1,156.20M | 1,139.20M | 1,080.10M | 1,254.10M | 1,197.70M | 1,233.30M | 1,160.70M | 1,239.20M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | 9.40M | 12.00M | 9.90M | 14.30M | 18.80M | 6.10M | 30.80M | 30.60M | 33.30M | 33.60M | 31.00M | 34.40M | 37.70M | 32.10M | 26.90M | 30.60M | 36.10M | 40.40M | 36.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 591.80M | 252.60M | | 478.50M | -1109.80M | -97.80M | -0.30M | 234.50M | -367.60M | 113.10M | 19.40M | -269.60M | 137.10M | -338.20M | -373.90M | 27.70M | 684.40M | 90.20M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.60M | -49.90M | 126.50M | 0.10M | 116.00M | 202.90M | 115.70M | -407.20M | -81.20M | 234.50M | -1637.50M | 113.10M | 19.40M | -588.70M | -754.60M | -636.60M | -685.90M | 27.70M | 108.20M | -221.10M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 820.70M | 777.60M | 528.50M | 725.20M | 898.30M | 855.80M | -393.30M | 368.40M | 474.70M | 824.30M | -68.80M | 921.30M | 847.30M | 550.50M | 1,305.70M | 617.50M | 511.80M | 950.00M | 964.90M | 1,018.10M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.80M | 51.40M | 87.30M | 22.50M | 7.40M | 36.10M | 46.80M | 53.40M | 13.20M | 49.50M | -7.60M | 91.30M | 77.40M | 122.40M | 75.20M | 118.90M | 131.30M | 37.40M | 128.10M | 139.60M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 747.90M | 726.20M | 453.30M | 702.70M | 890.90M | 819.70M | -440.10M | 315.00M | 461.50M | 774.80M | 13.30M | 830.00M | 908.40M | -780.40M | 1,230.50M | 498.60M | 380.50M | 912.60M | 836.80M | 878.50M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 3.20M | -12.20M | -9.00M | -7.30M | -20.00M | -32.80M | -20.80M | -14.20M | -9.60M | -71.60M | 4.30M | 8.10M | 11.90M | 0.90M | 9.90M | 13.70M | 59.30M | 16.10M | 19.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 747.90M | 726.20M | 441.20M | 702.70M | 890.90M | 819.70M | -440.10M | 315.00M | 461.50M | 774.80M | -61.20M | 830.00M | 769.90M | 428.10M | 1,230.50M | 498.60M | 380.50M | 912.60M | 836.80M | 878.50M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 747.90M | 726.20M | 441.20M | 702.70M | 890.90M | 819.70M | -440.10M | 315.00M | 461.50M | -197.50M | 74.50M | 91.70M | 138.50M | -1208.50M | | | | | | 878.50M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 747.90M | 726.20M | 441.20M | 702.70M | 890.90M | 819.70M | -440.10M | 315.00M | 461.50M | -197.50M | 74.50M | 91.70M | 138.50M | -1208.50M | | | | | | 878.50M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 747.90M | 726.20M | 441.20M | 711.70M | 898.20M | 839.70M | -683.80M | 335.80M | 475.70M | 586.90M | 84.90M | 825.70M | 900.30M | 416.20M | 1,229.60M | 488.70M | 366.80M | 853.30M | 820.70M | 859.50M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66 | 1.59 | 0.99 | 1.56 | 1.96 | 1.80 | -1.49 | 0.72 | 1.02 | 1.68 | 0.18 | 1.97 | 1.93 | -1.70 | 2.63 | 1.05 | 0.78 | 1.82 | 1.76 | 1.84 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65 | 1.58 | 0.98 | 1.56 | 1.95 | 1.80 | -1.49 | 0.70 | 0.93 | 1.68 | 0.02 | 1.77 | 1.92 | -1.69 | 2.62 | 1.04 | 0.78 | 1.82 | 1.76 | 1.84 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.57M | 450.15M | | 455.95M | 458.78M | 460.14M | | 465.74M | 465.92M | 466.00M | | 466.52M | 466.78M | 466.92M | 467.01M | 467.64M | 468.18M | 468.04M | 467.92M | 466.20M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 449.39M | 456.98M | | 457.21M | 458.56M | 461.36M | | 466.81M | 466.98M | 467.03M | | 467.66M | 467.79M | 468.26M | 468.12M | 468.52M | 468.72M | 468.86M | 468.76M | 466.83M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 849.20M | 827.50M | 626.60M | 725.10M | 782.30M | 652.90M | 578.30M | 747.00M | 852.70M | 913.00M | 612.80M | 1,141.00M | 1,156.20M | 1,139.20M | 1,080.10M | 1,254.10M | 1,197.70M | 1,233.30M | 1,160.70M | 1,239.20M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.70M | 226.10M | 224.10M | 262.40M | 276.60M | 294.00M | 303.00M | 340.20M | 348.10M | 356.50M | 347.60M | 363.80M | 362.70M | 356.80M | 321.20M | 325.30M | 342.60M | 347.10M | 344.40M | 347.30M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.87% | 6.61% | 16.52% | 3.10% | 0.82% | 4.22% | -11.90% | 14.50% | 2.78% | 6.01% | 11.05% | 9.91% | 9.13% | 22.23% | 5.76% | 19.26% | 25.65% | 3.94% | 13.28% | 13.71% |