|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,825.80M | 2,122.54M | 2,432.79M | 2,481.91M | 3,471.30M | 2,572.64M | 3,215.64M | 3,029.70M | 3,795.64M | 2,629.34M | 2,791.48M | 2,694.20M | 3,332.60M | 2,533.50M | 3,063.22M | 2,971.50M | 4,118.40M | 2,838.10M | 3,220.60M | 3,370.20M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.54M | 411.15M | 389.06M | 473.93M | 472.43M | 452.17M | 454.29M | 486.43M | 454.56M | 427.29M | 500.71M | 513.14M | 463.00M | 464.40M | 510.40M | 575.13M | 487.50M | 467.56M | 518.30M | 600.45M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,360.26M | 1,711.39M | 2,043.73M | 2,007.98M | 2,998.87M | 2,120.47M | 2,761.36M | 2,543.27M | 3,341.08M | 2,202.05M | 2,290.77M | 2,181.07M | 2,869.60M | 2,069.10M | 2,552.82M | 2,396.37M | 3,630.90M | 2,370.54M | 2,702.30M | 2,769.74M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.42M | | | | | 70.41M | 111.29M | 30.25M | -76.06M | -218.42M | -143.98M | -51.66M | -2.33M | -114.14M | 243.96M | 215.37M | 455.45M | 109.10M | 108.25M | 163.11M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.70M | 274.65M | 276.85M | 280.81M | 289.33M | 294.24M | 302.14M | 308.54M | 312.95M | 320.00M | 329.53M | 343.36M | 339.91M | 354.59M | 366.14M | 372.85M | 379.58M | 385.60M | 395.39M | 408.01M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,969.57M | 1,396.29M | 1,672.62M | 1,728.28M | 2,518.93M | 1,822.83M | 2,356.21M | 2,198.97M | 2,733.11M | 1,748.68M | 1,931.40M | 1,792.33M | 2,146.69M | 1,576.43M | 2,084.68M | 2,250.80M | 2,812.38M | 1,789.42M | 2,136.55M | 2,251.72M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,240.27M | 1,670.93M | 1,949.46M | 2,009.10M | 2,808.26M | 2,117.07M | 2,658.35M | 2,507.50M | 3,046.07M | 2,068.68M | 2,260.93M | 2,135.69M | 2,486.60M | 1,931.02M | 2,450.82M | 2,623.65M | 3,191.96M | 2,175.02M | 2,531.94M | 2,659.73M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 585.57M | 451.61M | 483.30M | 472.80M | 663.10M | 455.57M | 557.29M | 522.28M | 749.57M | 560.66M | 530.60M | 558.50M | 845.97M | 602.50M | 612.40M | 347.81M | 926.40M | 663.05M | 688.70M | 710.50M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 585.57M | 451.61M | 483.30M | 472.80M | 663.10M | 455.57M | 557.29M | 522.28M | 749.57M | 560.66M | 530.60M | 558.50M | 845.97M | 602.50M | 612.40M | 347.81M | 926.40M | 663.05M | 688.70M | 710.50M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.20M | 46.62M | 43.77M | 36.68M | 71.60M | 93.86M | 89.83M | 90.85M | 89.00M | 94.88M | 79.12M | 85.10M | 91.00M | 115.30M | 112.56M | 91.61M | 92.34M | 95.36M | 85.80M | 105.32M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.00M | 352.79M | 379.14M | 358.37M | 581.37M | 389.34M | 468.95M | 426.34M | 644.01M | 47.22M | 387.39M | -1353.63M | 686.25M | 446.47M | -39.64M | 150.75M | 717.89M | 465.22M | 172.45M | 484.65M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.98M | 86.39M | 94.09M | 49.76M | 136.04M | 95.60M | 117.66M | 104.27M | 150.97M | 29.92M | 45.85M | -67.06M | 162.53M | 109.25M | 76.54M | 140.00M | 165.22M | 110.61M | -197.00M | 61.45M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.02M | 266.40M | 285.05M | 308.53M | 445.33M | 293.74M | 351.29M | 322.04M | 493.04M | 134.74M | 341.54M | -1286.58M | 523.73M | 337.22M | -116.20M | 74.43M | 552.67M | 354.61M | 369.40M | 423.19M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.40M | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 1.88M | 1.88M | 1.86M | 1.88M | 1.88M | 1.88M | 1.86M | 1.88M | 1.88M | 1.88M | 1.88M | 1.90M | 1.88M | 1.90M | 1.92M | 1.90M | 1.90M | 1.88M | 1.92M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.02M | 266.40M | 285.05M | 308.61M | 445.33M | 293.74M | 351.29M | 322.07M | 493.04M | 17.30M | 341.54M | -1286.57M | 523.73M | 337.22M | -116.18M | 10.76M | 552.67M | 354.61M | 369.45M | 423.19M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.02M | 266.40M | 285.05M | 308.61M | 445.33M | 293.74M | 351.29M | 322.07M | 493.04M | 17.30M | 341.54M | -1286.57M | 523.73M | 337.22M | -116.18M | 10.76M | 552.67M | 354.61M | 369.45M | 423.19M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.02M | 266.40M | 285.05M | 308.61M | 445.33M | 293.74M | 351.29M | 322.07M | 493.04M | 17.30M | 341.54M | -1286.57M | 523.73M | 337.22M | -116.18M | 10.76M | 552.67M | 354.61M | 369.45M | 423.19M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.14M | 264.52M | 283.20M | 306.70M | 443.45M | 291.86M | 349.41M | 320.16M | 491.20M | 15.40M | 339.70M | -1288.48M | 521.80M | 335.34M | -118.06M | 72.60M | 550.80M | 352.70M | 367.55M | 421.31M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07 | 0.77 | 0.82 | 0.89 | 1.28 | 0.84 | 1.01 | 0.92 | 1.41 | 0.04 | 0.97 | -3.69 | 1.49 | 0.95 | -0.33 | 0.18 | 1.50 | 0.96 | 0.99 | 1.12 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06 | 0.77 | 0.82 | 0.89 | 1.28 | 0.84 | 1.00 | 0.92 | 1.41 | 0.04 | 0.97 | -3.68 | 1.49 | 0.95 | -0.33 | 0.19 | 1.50 | 0.96 | 0.99 | 1.12 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.68M | 343.84M | 344.02M | 343.97M | 345.16M | 345.53M | 347.30M | 346.78M | 349.22M | 349.34M | 349.46M | 349.58M | 350.72M | 353.21M | 354.48M | 357.48M | 367.32M | 368.66M | 371.91M | 370.85M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.33M | 344.44M | 344.67M | 344.63M | 345.66M | 345.98M | 346.57M | 347.25M | 349.61M | 349.67M | 349.73M | 349.84M | 351.00M | 353.42M | 354.74M | 357.78M | 367.68M | 368.92M | 369.62M | 371.26M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 856.27M | 726.25M | 760.15M | 753.61M | 952.43M | 749.81M | 859.44M | 830.82M | 1,062.53M | 880.66M | 860.13M | 901.86M | 1,185.89M | 957.09M | 978.54M | 720.66M | 1,305.98M | 1,048.64M | 1,084.09M | 1,118.52M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.77M | 145.44M | 147.96M | 151.17M | 153.25M | 160.09M | 178.17M | 186.76M | 194.50M | 207.31M | 222.28M | 231.26M | 250.70M | 271.32M | 300.58M | 288.74M | 300.85M | 293.20M | 318.06M | 331.16M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.65% | 24.49% | 24.82% | 13.89% | 23.40% | 24.55% | 25.09% | 24.46% | 23.44% | 63.36% | 11.84% | 4.95% | 23.68% | 24.47% | -193.08% | 92.87% | 23.01% | 23.78% | -114.24% | 12.68% |