|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,697.00M | 4,947.00M | 3,156.00M | 3,291.00M | 3,465.00M | 3,892.00M | 3,373.00M | 3,756.00M | 3,946.00M | 4,090.00M | 4,117.00M | 4,376.00M | 4,380.00M | 4,619.00M | 4,175.00M | 4,432.00M | 4,553.00M | 4,855.00M | 4,346.00M | 4,562.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,715.00M | | 1,741.00M | 1,815.00M | 1,879.00M | | 1,753.00M | 1,955.00M | 1,952.00M | 2,078.00M | 2,201.00M | 2,092.00M | 2,066.00M | 2,248.00M | 1,940.00M | 2,061.00M | 2,160.00M | 2,336.00M | 2,035.00M | 2,140.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,982.00M | | 1,415.00M | 1,476.00M | 1,586.00M | | 1,620.00M | 1,801.00M | 1,994.00M | 2,012.00M | 1,916.00M | 2,284.00M | 2,314.00M | 2,371.00M | 2,235.00M | 2,371.00M | 2,393.00M | 2,519.00M | 2,311.00M | 2,422.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,073.00M | | 849.00M | 888.00M | 894.00M | | 1,030.00M | 1,000.00M | 1,042.00M | 1,114.00M | 1,277.00M | 1,296.00M | 1,254.00M | 1,315.00M | 1,224.00M | 1,283.00M | 1,266.00M | 1,330.00M | 1,242.00M | 1,316.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.00M | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,073.00M | | 849.00M | 888.00M | 894.00M | | 1,030.00M | 1,000.00M | 1,042.00M | 1,114.00M | 1,277.00M | 1,296.00M | 1,254.00M | 1,315.00M | 1,224.00M | 1,283.00M | 1,266.00M | 1,330.00M | 1,242.00M | 1,316.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 909.00M | | 566.00M | 588.00M | 692.00M | | 590.00M | 801.00M | 952.00M | 898.00M | 639.00M | 988.00M | 1,060.00M | 1,056.00M | 1,011.00M | 1,088.00M | 1,127.00M | 1,189.00M | 1,069.00M | 1,106.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 909.00M | | 566.00M | 588.00M | 692.00M | | 590.00M | 801.00M | 952.00M | 898.00M | 639.00M | 988.00M | 1,060.00M | 1,056.00M | 1,011.00M | 1,088.00M | 1,127.00M | 1,189.00M | 1,069.00M | 1,106.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.00M | | -39.00M | -51.00M | -50.00M | | -48.00M | -53.00M | -10.00M | 77.00M | -44.00M | -57.00M | -56.00M | -18.00M | -8.00M | -41.00M | -95.00M | -92.00M | -90.00M | -84.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 784.00M | | 942.00M | 509.00M | 378.00M | | 422.00M | 639.00M | 822.00M | 1,020.00M | 175.00M | 711.00M | 455.00M | 679.00M | 775.00M | 629.00M | 734.00M | 796.00M | 775.00M | 793.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.00M | | 196.00M | 80.00M | 123.00M | | 98.00M | 134.00M | 168.00M | 242.00M | 16.00M | 162.00M | 88.00M | 149.00M | 182.00M | 199.00M | 154.00M | 160.00M | 169.00M | 175.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 627.00M | 670.00M | 746.00M | 428.00M | 226.00M | 486.00M | 2,331.00M | 792.00M | 9,352.00M | 744.00M | 142.00M | 501.00M | 329.00M | 996.00M | 593.00M | 485.00M | 580.00M | 636.00M | 605.00M | 618.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | -1.00M | 1.00M | 31.00M | | -5.00M | -22.00M | 14.00M | -6.00M | -10.00M | 2.00M | 23.00M | -28.00M | 8.00M | -55.00M | | 1.00M | 1.00M | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 633.00M | | 746.00M | 429.00M | 255.00M | | 324.00M | 505.00M | 654.00M | 778.00M | 159.00M | 549.00M | 367.00M | 530.00M | 593.00M | 430.00M | 580.00M | 636.00M | 606.00M | 618.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 633.00M | | 150.00M | 246.00M | 697.00M | | 2,002.00M | 262.00M | 8,712.00M | -40.00M | -27.00M | -46.00M | -15.00M | 438.00M | | | 6.00M | 1.00M | 606.00M | 618.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 633.00M | | 150.00M | 246.00M | 697.00M | | 2,002.00M | 262.00M | 8,712.00M | -40.00M | -27.00M | -46.00M | -15.00M | 438.00M | | | 6.00M | 1.00M | 606.00M | 618.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 633.00M | | 150.00M | 246.00M | 697.00M | | 2,002.00M | 262.00M | 8,712.00M | -40.00M | -27.00M | -46.00M | -15.00M | 438.00M | | | 6.00M | 1.00M | 606.00M | 618.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05 | 1.12 | 1.25 | 1.13 | 0.38 | 1.25 | 3.99 | 1.39 | 16.36 | 1.30 | 0.25 | 0.88 | 0.58 | 1.74 | 1.03 | 0.86 | 1.04 | 1.13 | 1.08 | 1.10 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04 | 1.11 | 1.25 | 0.72 | 0.38 | 0.82 | 0.56 | 1.38 | 16.28 | 1.29 | 0.25 | 0.95 | 0.60 | 0.97 | 1.02 | 0.86 | 1.03 | 1.12 | 1.07 | 1.10 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 598.70M | 598.10M | 594.60M | 593.90M | 593.60M | 592.90M | 583.60M | 577.20M | 570.90M | 574.20M | 570.80M | 571.40M | 571.40M | 571.30M | 568.50M | 563.00M | 564.50M | 564.00M | 561.80M | 561.20M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 602.10M | 601.80M | 598.10M | 597.30M | 596.20M | 596.30M | 586.70M | 580.10M | 578.10M | 577.30M | 573.30M | 574.10M | 574.10M | 574.00M | 571.10M | 568.20M | 564.70M | 566.70M | 564.10M | 563.50M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 909.00M | | 566.00M | 588.00M | 692.00M | | 590.00M | 801.00M | 952.00M | 898.00M | 639.00M | 988.00M | 1,060.00M | 1,056.00M | 1,011.00M | 1,088.00M | 1,127.00M | 1,189.00M | 1,069.00M | 1,106.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.26% | | 20.81% | 15.72% | 32.54% | | 23.22% | 20.97% | 20.44% | 23.73% | 9.14% | 22.78% | 19.34% | 21.94% | 23.48% | 31.64% | 20.98% | 20.10% | 21.81% | 22.07% |