|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,207.00M | 3,372.00M | 3,359.00M | 3,647.00M | 3,837.00M | 3,942.00M | 3,802.00M | 4,091.00M | 4,182.00M | 4,208.00M | 3,997.00M | 4,235.00M | 4,312.00M | 4,388.00M | 4,233.00M | 4,306.00M | 4,554.00M | 4,657.00M | 4,425.00M | 5,021.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,083.00M | 2,122.00M | 2,106.00M | 2,264.00M | 2,396.00M | 2,423.00M | 2,296.00M | 2,457.00M | 2,538.00M | 2,553.00M | 2,434.00M | 2,567.00M | 2,618.00M | 2,668.00M | 2,557.00M | 2,596.00M | 2,799.00M | 2,859.00M | 2,679.00M | 3,037.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,124.00M | 1,250.00M | 1,253.00M | 1,383.00M | 1,441.00M | 1,519.00M | 1,506.00M | 1,634.00M | 1,644.00M | 1,655.00M | 1,563.00M | 1,668.00M | 1,694.00M | 1,720.00M | 1,676.00M | 1,710.00M | 1,755.00M | 1,798.00M | 1,746.00M | 1,984.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 790.00M | 812.00M | 836.00M | 849.00M | 907.00M | 916.00M | 962.00M | 954.00M | 983.00M | 988.00M | 1,006.00M | 999.00M | 1,045.00M | 1,034.00M | 1,043.00M | 1,038.00M | 1,077.00M | 1,287.00M | 1,112.00M | 1,177.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 790.00M | 812.00M | 836.00M | 849.00M | 907.00M | 916.00M | 962.00M | 954.00M | 983.00M | 988.00M | 1,006.00M | 999.00M | 1,045.00M | 1,034.00M | 1,043.00M | 1,038.00M | 1,077.00M | 1,287.00M | 1,112.00M | 1,177.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.00M | 438.00M | 417.00M | 534.00M | 534.00M | 603.00M | 544.00M | 680.00M | 661.00M | 667.00M | 557.00M | 669.00M | 649.00M | 686.00M | 633.00M | 672.00M | 678.00M | 511.00M | 634.00M | 807.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.00M | 438.00M | 417.00M | 534.00M | 534.00M | 603.00M | 544.00M | 680.00M | 661.00M | 667.00M | 557.00M | 669.00M | 649.00M | 686.00M | 633.00M | 672.00M | 678.00M | 511.00M | 634.00M | 807.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 6.00M | 6.00M | 6.00M | 5.00M | 9.00M | 4.00M | 6.00M | 8.00M | 7.00M | 7.00M | 7.00M | 7.00M | 4.00M | 6.00M | 6.00M | 3.00M | 1.00M | 6.00M | 11.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | -16.00M | -16.00M | -17.00M | -17.00M | -16.00M | -19.00M | -18.00M | -16.00M | -15.00M | -16.00M | -14.00M | -13.00M | -15.00M | -11.00M | -15.00M | -17.00M | -19.00M | -14.00M | -9.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.00M | 422.00M | 401.00M | 517.00M | 517.00M | 587.00M | 525.00M | 662.00M | 645.00M | 652.00M | 541.00M | 655.00M | 636.00M | 671.00M | 622.00M | 657.00M | 661.00M | 492.00M | 620.00M | 798.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 107.00M | 100.00M | 132.00M | 128.00M | 145.00M | 128.00M | 154.00M | 155.00M | 159.00M | 129.00M | 158.00M | 146.00M | 166.00M | 125.00M | 157.00M | 153.00M | 171.00M | 141.00M | 198.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.00M | 297.00M | 283.00M | 385.00M | 389.00M | 442.00M | 331.00M | 508.00M | 490.00M | 493.00M | 338.00M | 497.00M | 490.00M | 505.00M | 475.00M | 500.00M | 508.00M | 321.00M | 377.00M | 600.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 18.00M | 18.00M | 19.00M | 18.00M | 16.00M | 13.00M | 20.00M | 20.00M | 17.00M | 17.00M | 19.00M | 20.00M | 19.00M | 22.00M | 21.00M | 26.00M | 27.00M | 28.00M | 30.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.00M | 315.00M | 301.00M | 385.00M | 389.00M | 442.00M | 397.00M | 508.00M | 490.00M | 493.00M | 412.00M | 497.00M | 490.00M | 505.00M | 497.00M | 500.00M | 508.00M | 321.00M | 479.00M | 600.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.00M | 315.00M | 301.00M | 385.00M | 389.00M | 442.00M | 397.00M | 508.00M | 490.00M | 493.00M | 412.00M | 497.00M | 490.00M | 505.00M | 497.00M | 500.00M | 508.00M | 321.00M | 479.00M | 600.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.00M | 315.00M | 301.00M | 385.00M | 389.00M | 442.00M | 397.00M | 508.00M | 490.00M | 493.00M | 412.00M | 497.00M | 490.00M | 505.00M | 497.00M | 500.00M | 508.00M | 321.00M | 479.00M | 600.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.00M | 315.00M | 301.00M | 385.00M | 389.00M | 442.00M | 397.00M | 508.00M | 490.00M | 493.00M | 412.00M | 497.00M | 490.00M | 505.00M | 497.00M | 500.00M | 508.00M | 321.00M | 479.00M | 600.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.66 | 6.08 | 5.80 | 7.53 | 7.63 | 8.70 | 7.80 | 10.12 | 9.78 | 9.88 | 8.26 | 10.10 | 10.00 | 10.35 | 10.16 | 10.37 | 10.58 | 6.72 | 10.00 | 12.71 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63 | 6.05 | 5.77 | 7.49 | 7.58 | 8.65 | 7.77 | 10.06 | 9.74 | 9.84 | 8.22 | 10.06 | 9.96 | 10.33 | 10.14 | 10.35 | 10.56 | 6.70 | 9.98 | 12.71 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.20M | 51.80M | 51.90M | 51.10M | 51.00M | 50.80M | 50.90M | 50.20M | 50.10M | 49.90M | 49.90M | 49.20M | 49.00M | 48.80M | 48.90M | 48.20M | 48.00M | 47.80M | 47.90M | 47.20M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.50M | 52.10M | 52.20M | 51.40M | 51.30M | 51.10M | 51.10M | 50.50M | 50.30M | 50.10M | 50.10M | 49.40M | 49.20M | 48.90M | 49.00M | 48.30M | 48.10M | 47.90M | 48.00M | 47.20M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.20M | 51.80M | 51.90M | 51.10M | 51.00M | 50.80M | 50.90M | 50.20M | 50.10M | 49.90M | 49.90M | 49.20M | 49.00M | 48.80M | 48.90M | 48.20M | 48.00M | 47.80M | 47.90M | 47.20M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.00M | 438.00M | 417.00M | 534.00M | 534.00M | 603.00M | 544.00M | 680.00M | 661.00M | 667.00M | 557.00M | 669.00M | 649.00M | 686.00M | 633.00M | 672.00M | 678.00M | 511.00M | 634.00M | 807.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | -23.00M | 70.00M | -22.00M | -22.00M | -21.00M | 71.00M | -21.00M | -20.00M | -19.00M | | 17.00M | 17.00M | 21.00M | 100.00M | 22.00M | 21.00M | 21.00M | 5.00M | 20.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.82% | 25.36% | 24.94% | 25.53% | 24.76% | 24.70% | 24.38% | 23.26% | 24.03% | 24.39% | 23.84% | 24.12% | 22.96% | 24.74% | 20.10% | 23.90% | 23.15% | 34.76% | 22.74% | 24.81% |