|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,051.00M | 4,163.00M | 4,257.00M | 4,138.00M | 4,450.00M | 4,518.00M | 4,631.00M | 4,547.00M | 4,756.00M | 4,873.00M | 4,917.00M | 4,883.00M | 5,107.00M | 5,215.00M | 5,251.00M | 5,130.00M | 5,516.00M | 5,263.00M | 5,284.00M | 5,027.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,498.00M | 521.00M | -2381.00M | 536.00M | 1,502.00M | 553.00M | 4,140.00M | 1,405.00M | 578.00M | 1,311.00M | 1,265.00M | 1,354.00M | 639.00M | 661.00M | 3,412.00M | 684.00M | 1,412.00M | 679.00M | 753.00M | 697.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,553.00M | 3,642.00M | 6,638.00M | 3,602.00M | 2,948.00M | 3,965.00M | 491.00M | 3,142.00M | 4,178.00M | 3,562.00M | 3,652.00M | 3,529.00M | 4,468.00M | 4,554.00M | 1,839.00M | 4,446.00M | 4,104.00M | 4,584.00M | 4,531.00M | 4,330.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,440.00M | 1,476.00M | 1,521.00M | 1,467.00M | 1,546.00M | 1,547.00M | 1,499.00M | 1,604.00M | 1,696.00M | 1,652.00M | 1,624.00M | 1,697.00M | 1,697.00M | 1,606.00M | 1,564.00M | 1,682.00M | 1,711.00M | 1,762.00M | 1,728.00M | 1,885.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | | -120.00M | 27.00M | -4.00M | | 176.00M | -5.00M | | | | | 20.00M | -3.00M | 100.00M | 3.00M | 83.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,407.00M | 3,527.00M | 3,724.00M | 3,292.00M | 3,590.00M | 3,663.00M | 3,452.00M | 3,613.00M | 3,625.00M | 3,370.00M | 3,471.00M | 3,702.00M | 3,679.00M | 3,613.00M | 3,583.00M | 3,735.00M | 3,820.00M | 3,827.00M | 3,993.00M | 4,109.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.00M | 636.00M | 533.00M | 846.00M | 860.00M | 855.00M | 1,179.00M | 934.00M | 1,131.00M | 1,503.00M | 1,446.00M | 1,181.00M | 1,428.00M | 1,602.00M | 1,668.00M | 1,395.00M | 1,696.00M | 1,436.00M | 1,291.00M | 918.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.00M | 636.00M | 533.00M | 846.00M | 860.00M | 855.00M | 1,179.00M | 934.00M | 1,131.00M | 1,503.00M | 1,446.00M | 1,181.00M | 1,428.00M | 1,602.00M | 1,668.00M | 1,395.00M | 1,696.00M | 1,436.00M | 1,291.00M | 918.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 14.00M | 35.00M | -4.00M | -66.00M | -13.00M | -11.00M | -20.00M | -26.00M | -35.00M | -59.00M | -7.00M | -5.00M | -5.00M | -161.00M | -18.00M | -39.00M | -50.00M | 46.00M | 22.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M | -741.00M | 2.00M | 3.00M | 2.00M | -983.00M | 4.00M | 5.00M | 4.00M | -1208.00M | 5.00M | 4.00M | 5.00M | -1507.00M | 4.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.00M | 478.00M | 398.00M | 674.00M | 618.00M | 652.00M | 969.00M | 712.00M | 873.00M | 1,210.00M | 1,103.00M | 913.00M | 1,138.00M | 1,271.00M | 1,184.00M | 1,046.00M | 1,292.00M | 964.00M | 962.00M | 593.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | 54.00M | 63.00M | 98.00M | 137.00M | 147.00M | 169.00M | 124.00M | 181.00M | 239.00M | 210.00M | 153.00M | 221.00M | 74.00M | 193.00M | 190.00M | 246.00M | 173.00M | 202.00M | 24.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.00M | 446.00M | 402.00M | 682.00M | 598.00M | 481.00M | 746.00M | 563.00M | 683.00M | 952.00M | 828.00M | 752.00M | 894.00M | 564.00M | 987.00M | 851.00M | 1,026.00M | 792.00M | 813.00M | 573.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 18.00M | 22.00M | 13.00M | 11.00M | 12.00M | 16.00M | 13.00M | 12.00M | 17.00M | 19.00M | 17.00M | 15.00M | 7.00M | 10.00M | -3.00M | 4.00M | 7.00M | 2.00M | 2.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 424.00M | 335.00M | 576.00M | 481.00M | 505.00M | 800.00M | 588.00M | 692.00M | 971.00M | 893.00M | 760.00M | 917.00M | 1,197.00M | 991.00M | 856.00M | 1,046.00M | 791.00M | 760.00M | 569.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 424.00M | 335.00M | 576.00M | 481.00M | 505.00M | 800.00M | 588.00M | 692.00M | 971.00M | 893.00M | 760.00M | 917.00M | 1,197.00M | 991.00M | 856.00M | 1,046.00M | 791.00M | 760.00M | 569.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 424.00M | 335.00M | 576.00M | 481.00M | 505.00M | 800.00M | 588.00M | 692.00M | 971.00M | 893.00M | 760.00M | 917.00M | 1,197.00M | 991.00M | 856.00M | 1,046.00M | 791.00M | 760.00M | 569.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 424.00M | 335.00M | 576.00M | 481.00M | 505.00M | 800.00M | 588.00M | 692.00M | 971.00M | 893.00M | 760.00M | 917.00M | 1,197.00M | 991.00M | 856.00M | 1,046.00M | 791.00M | 760.00M | 569.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36 | 0.64 | 0.51 | 0.89 | 0.75 | 0.79 | 1.25 | 0.94 | 1.12 | 1.60 | 1.46 | 1.29 | 1.57 | 2.09 | 1.71 | 1.53 | 1.90 | 1.46 | 1.39 | 1.06 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36 | 0.63 | 0.50 | 0.88 | 0.74 | 0.78 | 1.23 | 0.93 | 1.12 | 1.59 | 1.45 | 1.28 | 1.57 | 2.07 | 1.70 | 1.52 | 1.89 | 1.46 | 1.38 | 1.06 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.70M | 661.40M | 662.60M | 650.80M | 645.20M | 639.60M | 642.30M | 626.90M | 615.40M | 606.20M | 611.70M | 590.90M | 582.70M | 573.70M | 578.70M | 561.30M | 550.80M | 540.20M | 547.10M | 534.30M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 672.70M | 669.70M | 671.60M | 657.20M | 650.80M | 645.00M | 647.90M | 631.30M | 619.20M | 610.30M | 615.90M | 594.80M | 585.40M | 576.90M | 582.10M | 564.70M | 552.70M | 541.80M | 549.00M | 535.40M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 784.00M | 784.00M | 784.00M | 650.80M | 645.20M | 639.60M | 642.30M | 626.90M | 615.40M | 606.20M | 611.70M | 590.90M | 582.70M | 573.70M | 578.70M | 561.30M | 550.80M | 540.20M | 547.10M | 534.30M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.00M | 636.00M | 533.00M | 846.00M | 860.00M | 855.00M | 1,179.00M | 934.00M | 1,131.00M | 1,503.00M | 1,446.00M | 1,181.00M | 1,428.00M | 1,602.00M | 1,668.00M | 1,395.00M | 1,696.00M | 1,436.00M | 1,291.00M | 918.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.00M | 173.00M | 122.00M | 178.00M | 132.00M | 193.00M | 183.00M | 222.00M | 237.00M | 268.00M | 164.00M | 335.00M | 294.00M | 339.00M | 170.00M | 454.00M | 376.00M | 432.00M | 384.00M | 487.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.51% | 11.30% | 15.83% | 14.54% | 22.17% | 22.55% | 17.44% | 17.42% | 20.73% | 19.75% | 19.04% | 16.76% | 19.42% | 5.82% | 16.30% | 18.16% | 19.04% | 17.95% | 21.00% | 4.05% |