|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,860.00M | 4,277.00M | 4,284.00M | 5,074.00M | 5,357.00M | 5,582.00M | 5,677.00M | 5,798.00M | 5,804.00M | 5,739.00M | 5,804.00M | 5,833.00M | 5,697.00M | 5,610.00M | 5,417.00M | 5,510.00M | 5,600.00M | 5,657.00M | 5,402.00M | 5,714.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,467.00M | 2,657.00M | 2,710.00M | 3,123.00M | 3,251.00M | 3,297.00M | 3,399.00M | 3,404.00M | 3,349.00M | 3,250.00M | 3,428.00M | 3,417.00M | 3,361.00M | 3,264.00M | 3,286.00M | 3,431.00M | 3,483.00M | 3,411.00M | 3,366.00M | 3,611.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,393.00M | 1,620.00M | 1,574.00M | 1,951.00M | 2,106.00M | 2,285.00M | 2,278.00M | 2,394.00M | 2,455.00M | 2,489.00M | 2,376.00M | 2,416.00M | 2,336.00M | 2,346.00M | 2,131.00M | 2,079.00M | 2,117.00M | 2,246.00M | 2,036.00M | 2,103.00M |
|
Share-based Compensation (IS) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 59.00M | 52.00M | 67.00M | 59.00M | 62.00M | 54.00M | 54.00M | 58.00M | 60.00M | 61.00M | 62.00M | 55.00M | 61.00M | 62.00M | 60.00M | 58.00M | 59.00M | 62.00M | 75.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | 22.00M | 344.00M | | | | | | | | | 116.00M | | 356.00M | | 392.00M | 83.00M | | -95.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,356.00M | 3,668.00M | 3,699.00M | 4,289.00M | 4,452.00M | 4,544.00M | 4,646.00M | 4,733.00M | 4,709.00M | 4,621.00M | 4,756.00M | 4,739.00M | 4,655.00M | 4,617.00M | 4,568.00M | 4,723.00M | 4,794.00M | 4,769.00M | 4,661.00M | 4,956.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,414.00M | 3,727.00M | 3,773.00M | 4,700.00M | 4,511.00M | 4,606.00M | 4,700.00M | 4,787.00M | 4,767.00M | 4,681.00M | 4,817.00M | 4,801.00M | 4,826.00M | 4,678.00M | 4,986.00M | 4,783.00M | 5,244.00M | 4,911.00M | 4,723.00M | 4,936.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.00M | 550.00M | 511.00M | 374.00M | 846.00M | 976.00M | 977.00M | 1,011.00M | 1,037.00M | 1,058.00M | 987.00M | 1,032.00M | 871.00M | 932.00M | 431.00M | 727.00M | 356.00M | 746.00M | 679.00M | 778.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.00M | 550.00M | 511.00M | 374.00M | 846.00M | 976.00M | 977.00M | 1,011.00M | 1,037.00M | 1,058.00M | 987.00M | 1,032.00M | 871.00M | 932.00M | 431.00M | 727.00M | 356.00M | 746.00M | 679.00M | 778.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -104.00M | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 21.00M | 19.00M | 24.00M | 31.00M | 43.00M | 39.00M | 28.00M | 26.00M | 207.00M | | | | 234.00M | | | | 245.00M | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | 21.00M | -42.00M | -42.00M | -48.00M | 58.00M | -47.00M | -22.00M | -27.00M | 12.00M | -108.00M | -20.00M | -52.00M | -47.00M | -39.00M | -24.00M | -49.00M | -16.00M | -28.00M | -31.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -116.00M | -159.00M | -107.00M | -101.00M | -93.00M | -162.00M | -101.00M | -102.00M | -94.00M | -98.00M | -92.00M | -92.00M | -85.00M | -84.00M | -86.00M | -92.00M | -88.00M | -86.00M | -82.00M | -83.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.00M | 466.00M | 332.00M | 231.00M | 705.00M | 810.00M | 829.00M | 783.00M | 916.00M | 872.00M | 787.00M | 920.00M | 734.00M | 793.00M | 306.00M | 611.00M | 219.00M | 664.00M | 569.00M | 664.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | -409.00M | 68.00M | 114.00M | 156.00M | 177.00M | 174.00M | 167.00M | 192.00M | 168.00M | 178.00M | 207.00M | 154.00M | 179.00M | 103.00M | 131.00M | 199.00M | 46.00M | 105.00M | 126.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00M | 827.00M | 264.00M | 117.00M | 549.00M | 665.00M | 655.00M | 616.00M | 724.00M | 667.00M | 609.00M | 713.00M | 580.00M | 614.00M | 203.00M | 480.00M | 20.00M | 589.00M | 464.00M | 538.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.00M | 1.00M | 8.00M | 5.00M | 9.00M | 4.00M | 6.00M | 8.00M | 6.00M | 3.00M | 4.00M | 9.00M | -1.00M | -1.00M | 8.00M | 2.00M | | 3.00M | 4.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00M | 875.00M | 264.00M | 117.00M | 549.00M | 633.00M | 655.00M | 616.00M | 724.00M | 704.00M | 609.00M | 713.00M | 580.00M | 614.00M | 203.00M | 480.00M | 20.00M | 618.00M | 464.00M | 538.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00M | 875.00M | 264.00M | 117.00M | 549.00M | 633.00M | 655.00M | 616.00M | 724.00M | 704.00M | 609.00M | 713.00M | 580.00M | 614.00M | 203.00M | 480.00M | 20.00M | 618.00M | 464.00M | 538.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00M | 875.00M | 264.00M | 117.00M | 549.00M | 633.00M | 655.00M | 616.00M | 724.00M | 704.00M | 609.00M | 713.00M | 580.00M | 614.00M | 203.00M | 480.00M | 20.00M | 618.00M | 464.00M | 538.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00M | 875.00M | 264.00M | 117.00M | 549.00M | 633.00M | 655.00M | 616.00M | 724.00M | 704.00M | 609.00M | 713.00M | 580.00M | 614.00M | 203.00M | 480.00M | 20.00M | 618.00M | 464.00M | 538.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27 | 0.98 | 0.29 | 0.13 | 0.60 | 0.70 | 0.72 | 0.68 | 0.81 | 0.78 | 0.69 | 0.81 | 0.66 | 0.70 | 0.23 | 0.56 | 0.02 | 0.72 | 0.55 | 0.64 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27 | 0.98 | 0.29 | 0.13 | 0.60 | 0.70 | 0.72 | 0.68 | 0.80 | 0.78 | 0.68 | 0.80 | 0.66 | 0.70 | 0.23 | 0.56 | 0.02 | 0.72 | 0.55 | 0.64 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 894.00M | 892.00M | 899.00M | 904.00M | 908.00M | 904.00M | 904.00M | 901.00M | 898.00M | 899.00M | 889.00M | 884.00M | 881.00M | 882.00M | 866.00M | 857.00M | 849.00M | 853.00M | 837.00M | 836.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 894.00M | 892.00M | 903.00M | 909.00M | 910.00M | 908.00M | 907.00M | 903.00M | 902.00M | 902.00M | 891.00M | 886.00M | 881.00M | 883.00M | 866.00M | 857.00M | 850.00M | 853.00M | 839.00M | 838.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,066.00M | 1,066.00M | 1,066.00M | 1,066.00M | 1,066.00M | 1,066.00M | 1,065.00M | 1,065.00M | 1,065.00M | 1,065.00M | 1,065.00M | 884.00M | 881.00M | 882.00M | 866.00M | 857.00M | 849.00M | 853.00M | 837.00M | 836.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.00M | 550.00M | 511.00M | 374.00M | 846.00M | 976.00M | 977.00M | 1,011.00M | 1,037.00M | 1,058.00M | 987.00M | 1,032.00M | 871.00M | 932.00M | 431.00M | 727.00M | 356.00M | 746.00M | 679.00M | 778.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.00M | -95.00M | 134.00M | 110.00M | 140.00M | 103.00M | 127.00M | 101.00M | 127.00M | 105.00M | 118.00M | 100.00M | 118.00M | 38.00M | 116.00M | 702.00M | 116.00M | 102.00M | 114.00M | 723.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.05% | -87.77% | 20.48% | 49.35% | 22.13% | 21.85% | 20.99% | 21.33% | 20.96% | 19.27% | 22.62% | 22.50% | 20.98% | 22.57% | 33.66% | 21.44% | 90.87% | 6.93% | 18.45% | 18.98% |