|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,550.00M | 2,774.00M | 2,744.00M | 2,611.00M | 2,453.00M | 2,486.00M | 2,333.00M | 2,331.00M | 2,338.00M | 2,295.00M | 2,288.00M | 2,366.00M | 2,397.00M | 2,488.00M | 2,621.00M | 2,652.00M | 2,761.00M | 2,816.00M | 2,806.00M | 2,895.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,565.00M | 1,670.00M | 1,718.00M | 1,646.00M | 1,611.00M | 1,618.00M | 1,575.00M | 1,560.00M | 1,546.00M | 1,541.00M | 1,552.00M | 1,595.00M | 1,593.00M | 1,677.00M | 1,763.00M | 1,789.00M | 1,818.00M | 1,867.00M | 1,896.00M | 1,953.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 985.00M | 1,104.00M | 1,026.00M | 965.00M | 842.00M | 868.00M | 758.00M | 771.00M | 792.00M | 754.00M | 736.00M | 771.00M | 804.00M | 811.00M | 858.00M | 863.00M | 943.00M | 949.00M | 910.00M | 942.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 25.00M | 26.00M | 27.00M | 27.00M | 27.00M | 39.00M | 26.00M | 28.00M | 27.00M | 27.00M | 29.00M | 29.00M | 32.00M | 37.00M | 39.00M | 39.00M | 39.00M | 37.00M | 37.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.00M | 427.00M | 464.00M | 425.00M | 422.00M | 464.00M | 563.00M | 439.00M | 416.00M | 380.00M | 407.00M | 440.00M | 416.00M | 448.00M | 466.00M | 476.00M | 486.00M | 501.00M | 504.00M | 504.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | -5.00M | 15.00M | -21.00M | -1.00M | | -5.00M | -35.00M | -2.00M | -4.00M | -1.00M | 6.00M | -2.00M | 20.00M | -23.00M | 17.00M | -2.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,017.00M | 2,122.00M | 2,208.00M | 2,098.00M | 2,065.00M | 2,094.00M | 2,198.00M | 2,026.00M | 1,990.00M | 1,953.00M | 2,021.00M | 2,066.00M | 2,042.00M | 2,158.00M | 2,260.00M | 2,306.00M | 2,323.00M | 2,430.00M | 2,420.00M | 2,496.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 533.00M | 652.00M | 536.00M | 513.00M | 388.00M | 392.00M | 135.00M | 305.00M | 348.00M | 342.00M | 267.00M | 300.00M | 355.00M | 330.00M | 361.00M | 346.00M | 438.00M | 386.00M | 386.00M | 399.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 533.00M | 652.00M | 536.00M | 513.00M | 388.00M | 392.00M | 135.00M | 305.00M | 348.00M | 342.00M | 267.00M | 300.00M | 355.00M | 330.00M | 361.00M | 346.00M | 438.00M | 386.00M | 386.00M | 399.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | -40.00M | -43.00M | -44.00M | -49.00M | -65.00M | -67.00M | -67.00M | -66.00M | -64.00M | -63.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.00M | 40.00M | 3.00M | -24.00M | -29.00M | -8.00M | 6.00M | 7.00M | 6.00M | -3.00M | 10.00M | 9.00M | 3.00M | 15.00M | 3.00M | -3.00M | 13.00M | 8.00M | 8.00M | -2.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.00M | 40.00M | 3.00M | -24.00M | -29.00M | -41.00M | -132.00M | 7.00M | -31.00M | -3.00M | 10.00M | 9.00M | 3.00M | -34.00M | 139.00M | -70.00M | 13.00M | -58.00M | 208.00M | -2.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 817.00M | 654.00M | 502.00M | 452.00M | 323.00M | 351.00M | 109.00M | 277.00M | 317.00M | 299.00M | 237.00M | 266.00M | 314.00M | 296.00M | 299.00M | 276.00M | 384.00M | 328.00M | 330.00M | 334.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 153.00M | 114.00M | 110.00M | 77.00M | 81.00M | -4.00M | 65.00M | 75.00M | 68.00M | 40.00M | 66.00M | 74.00M | 65.00M | 68.00M | 59.00M | 97.00M | 77.00M | 81.00M | 74.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 650.00M | 505.00M | 328.00M | 373.00M | 234.00M | 276.00M | 101.00M | 217.00M | 249.00M | 225.00M | 151.00M | 208.00M | 240.00M | 226.00M | 272.00M | 235.00M | 282.00M | 259.00M | 299.00M | 264.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 26.00M | 25.00M | 31.00M | 4.00M | 6.00M | 3.00M | 5.00M | 7.00M | 6.00M | 8.00M | 8.00M | | 6.00M | 5.00M | 18.00M | 9.00M | 8.00M | 7.00M | 4.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.00M | -40.00M | -39.00M | -38.00M | -39.00M | -37.00M | -37.00M | -38.00M | -38.00M | -38.00M | -35.00M | -37.00M | -39.00M | -32.00M | -35.00M | -33.00M | -37.00M | -37.00M | -36.00M | -300.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 22.00M | 23.00M | 18.00M | 16.00M | 20.00M | 15.00M | 15.00M | 14.00M | 12.00M | 13.00M | 14.00M | 11.00M | 11.00M | 14.00M | 15.00M | 14.00M | 14.00M | 11.00M | 12.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 762.00M | 501.00M | 388.00M | 342.00M | 246.00M | 270.00M | 113.00M | 212.00M | 242.00M | 231.00M | 197.00M | 200.00M | 240.00M | 231.00M | 231.00M | 217.00M | 287.00M | 251.00M | 249.00M | 260.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 762.00M | 501.00M | 388.00M | 342.00M | 246.00M | 270.00M | 113.00M | 212.00M | 242.00M | 231.00M | 197.00M | 200.00M | 240.00M | 231.00M | 231.00M | 217.00M | 287.00M | 251.00M | 249.00M | 260.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 721.00M | 461.00M | 349.00M | 304.00M | 207.00M | 233.00M | 76.00M | 174.00M | 204.00M | 193.00M | 162.00M | 163.00M | 201.00M | 199.00M | 196.00M | 184.00M | 250.00M | 214.00M | 213.00M | -40.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 721.00M | 461.00M | 349.00M | 304.00M | 207.00M | 233.00M | 76.00M | 174.00M | 204.00M | 193.00M | 162.00M | 163.00M | 201.00M | 199.00M | 196.00M | 184.00M | 250.00M | 214.00M | 213.00M | -40.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05 | 4.11 | 3.22 | 2.97 | 2.00 | 2.20 | 0.93 | 1.80 | 2.08 | 1.99 | 1.72 | 1.74 | 2.05 | 2.01 | 1.98 | 1.97 | 2.51 | 2.18 | 2.21 | 2.27 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96 | 4.02 | 3.14 | 2.92 | 1.96 | 2.17 | 0.92 | 1.78 | 2.05 | 1.96 | 1.70 | 1.72 | 2.03 | 1.99 | 1.95 | 1.94 | 2.47 | 2.16 | 2.18 | 2.24 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 127.00M | 125.00M | 119.00M | 117.00M | 116.00M | 116.00M | 112.00M | 112.00M | 112.00M | 112.00M | 111.00M | 111.00M | 111.00M | 111.00M | 111.00M | 112.00M | 112.00M | 111.00M | 110.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 125.00M | | 121.00M | 119.00M | 119.00M | | 113.00M | 114.00M | 114.00M | | 112.00M | 112.00M | 112.00M | | 113.00M | 113.00M | 113.00M | | 112.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 533.00M | 652.00M | 536.00M | 513.00M | 388.00M | 392.00M | 135.00M | 305.00M | 348.00M | 342.00M | 267.00M | 300.00M | 355.00M | 330.00M | 361.00M | 346.00M | 438.00M | 386.00M | 386.00M | 399.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.73% | 23.39% | 22.71% | 24.34% | 23.84% | 23.08% | -3.67% | 23.47% | 23.66% | 22.74% | 16.88% | 24.81% | 23.57% | 21.96% | 22.74% | 21.38% | 25.26% | 23.48% | 24.55% | 22.16% |