|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,676.00M | 3,556.00M | 3,679.00M | 3,939.00M | 4,011.00M | 4,011.00M | 3,971.00M | 4,019.00M | 4,074.00M | 4,031.00M | 3,983.00M | 3,973.00M | 4,027.00M | 3,966.00M | 3,932.00M | 3,839.00M | 4,053.00M | 4,059.00M | 4,093.00M | 4,016.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,163.00M | 2,096.00M | 2,191.00M | 2,357.00M | 2,392.00M | 2,371.00M | 2,309.00M | 2,341.00M | 2,344.00M | 2,319.00M | 2,312.00M | 117.00M | 2,262.00M | 2,230.00M | 2,221.00M | 2,161.00M | 2,271.00M | 2,253.00M | 2,284.00M | 2,256.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,513.00M | 1,460.00M | 1,488.00M | 1,582.00M | 1,619.00M | 1,640.00M | 1,662.00M | 1,678.00M | 1,730.00M | 1,712.00M | 1,671.00M | 3,856.00M | 1,765.00M | 1,736.00M | 1,711.00M | 1,678.00M | 1,782.00M | 1,806.00M | 1,809.00M | 1,760.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 34.00M | 33.00M | 35.00M | 34.00M | 33.00M | 32.00M | 31.00M | 30.00M | 27.00M | 25.00M | 25.00M | 25.00M | 26.00M | 25.00M | 21.00M | 21.00M | 18.00M | 20.00M | 18.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 893.00M | 845.00M | 834.00M | 895.00M | 926.00M | 983.00M | 986.00M | 972.00M | 1,010.00M | 1,070.00M | 988.00M | 117.00M | 1,054.00M | 1,052.00M | 1,031.00M | 951.00M | 1,068.00M | 1,112.00M | 1,085.00M | 1,020.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 893.00M | 845.00M | 834.00M | 895.00M | 926.00M | 983.00M | 986.00M | 972.00M | 1,010.00M | 1,070.00M | 988.00M | 117.00M | 1,054.00M | 1,052.00M | 1,031.00M | 951.00M | 1,068.00M | 1,112.00M | 1,085.00M | 1,020.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 10.00M | 7.00M | 14.00M | 24.00M | 26.00M | 191.00M | 10.00M | 20.00M | 10.00M | 9.00M | 16.00M | 26.00M | 379.00M | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 26.00M | 379.00M | 20.00M | 12.00M | 4.00M | 12.00M | 14.00M | 20.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 863.00M | 806.00M | 792.00M | 861.00M | 903.00M | 957.00M | 1,121.00M | 922.00M | 961.00M | 1,013.00M | 927.00M | 1,072.00M | 1,005.00M | 1,362.00M | 983.00M | 895.00M | 998.00M | 1,049.00M | 1,024.00M | 967.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 167.00M | 183.00M | 199.00M | 165.00M | 230.00M | 214.00M | 208.00M | 207.00M | 241.00M | 210.00M | 253.00M | 246.00M | 202.00M | 233.00M | 195.00M | 243.00M | 228.00M | 234.00M | 199.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 775.00M | 639.00M | 609.00M | 662.00M | 738.00M | 727.00M | 907.00M | 714.00M | 754.00M | 772.00M | 717.00M | 819.00M | 759.00M | 1,160.00M | 750.00M | 700.00M | 755.00M | 821.00M | 790.00M | 768.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | -1.00M | | | | -1.00M | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 775.00M | 639.00M | 609.00M | 662.00M | 738.00M | 727.00M | 907.00M | 714.00M | 754.00M | 772.00M | 717.00M | 819.00M | 759.00M | 1,160.00M | 750.00M | 700.00M | 755.00M | 821.00M | 790.00M | 768.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 775.00M | 639.00M | 609.00M | 662.00M | 738.00M | 727.00M | 907.00M | 714.00M | 754.00M | 772.00M | 717.00M | 819.00M | 759.00M | 1,160.00M | 750.00M | 700.00M | 755.00M | 821.00M | 790.00M | 768.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 774.00M | 639.00M | 608.00M | 662.00M | 738.00M | 727.00M | 906.00M | 714.00M | 754.00M | 772.00M | 717.00M | 819.00M | 759.00M | 1,160.00M | 750.00M | 700.00M | 755.00M | 821.00M | 790.00M | 768.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 774.00M | 639.00M | 608.00M | 662.00M | 738.00M | 727.00M | 906.00M | 714.00M | 754.00M | 772.00M | 717.00M | 819.00M | 759.00M | 1,160.00M | 750.00M | 700.00M | 755.00M | 821.00M | 790.00M | 768.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46 | 2.03 | 1.94 | 2.12 | 2.37 | 2.36 | 2.95 | 2.34 | 2.49 | 2.55 | 2.39 | 2.74 | 2.55 | 3.92 | 2.55 | 2.39 | 2.58 | 2.82 | 2.73 | 2.66 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45 | 2.02 | 1.93 | 2.11 | 2.37 | 2.35 | 2.94 | 2.33 | 2.48 | 2.55 | 2.38 | 2.73 | 2.54 | 3.91 | 2.54 | 2.38 | 2.58 | 2.81 | 2.72 | 2.66 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.10M | 315.60M | 315.10M | 312.50M | 310.60M | 308.80M | 309.60M | 305.00M | 304.10M | 303.40M | 302.60M | 298.90M | 298.30M | 296.10M | 296.80M | 293.60M | 292.90M | 290.80M | 291.50M | 288.30M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.90M | 316.90M | | 313.70M | 311.50M | 311.60M | | 306.10M | 304.20M | 304.50M | | 300.00M | 299.30M | 298.50M | | 294.50M | 292.90M | 291.70M | | 289.10M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 893.00M | 845.00M | 834.00M | 895.00M | 926.00M | 983.00M | 986.00M | 972.00M | 1,010.00M | 1,070.00M | 988.00M | 117.00M | 1,054.00M | 1,052.00M | 1,031.00M | 951.00M | 1,068.00M | 1,112.00M | 1,085.00M | 1,020.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | 49.00M | 49.00M | 48.00M | 47.00M | 52.00M | 56.00M | 60.00M | 69.00M | 67.00M | 70.00M | 71.00M | 75.00M | 69.00M | 68.00M | 68.00M | 74.00M | 75.00M | 75.00M | 73.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20% | 20.72% | 23.11% | 23.11% | 18.27% | 24.03% | 19.09% | 22.56% | 21.54% | 23.79% | 22.65% | 23.60% | 24.48% | 14.83% | 23.70% | 21.79% | 24.35% | 21.73% | 22.85% | 20.58% |