|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,341.00M | 6,392.00M | 5,862.00M | 6,098.00M | 6,614.00M | 2,063.00M | 6,068.00M | 6,686.00M | 7,133.00M | 2,444.00M | 5,209.00M | 5,597.00M | 5,898.00M | 6,248.00M | 5,426.00M | 5,676.00M | 6,052.00M | 6,442.00M | 5,797.00M | 6,614.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,144.00M | 4,201.00M | 3,971.00M | 4,141.00M | 4,414.00M | 1,021.00M | 3,977.00M | 4,445.00M | 4,702.00M | 1,403.00M | 3,431.00M | 3,675.00M | 3,789.00M | 3,980.00M | 3,500.00M | 3,607.00M | 3,806.00M | 4,091.00M | 3,723.00M | 4,140.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,197.00M | 2,191.00M | 1,891.00M | 1,957.00M | 2,200.00M | 1,042.00M | 2,091.00M | 2,241.00M | 2,431.00M | 1,041.00M | 1,778.00M | 1,922.00M | 2,109.00M | 2,268.00M | 1,926.00M | 2,069.00M | 2,246.00M | 2,351.00M | 2,074.00M | 2,474.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,367.00M | 1,344.00M | 1,369.00M | 1,454.00M | 1,589.00M | 666.00M | 1,571.00M | 1,579.00M | 1,555.00M | 682.00M | 1,334.00M | 2,064.00M | 895.00M | 1,368.00M | 1,399.00M | 1,427.00M | 1,417.00M | 1,521.00M | 1,221.00M | 1,407.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 67.00M | 49.00M | 384.00M | 121.00M | 147.00M | 345.00M | 418.00M | 81.00M | 205.00M | 35.00M | 239.00M | 103.00M | 133.00M | 33.00M | 62.00M | 51.00M | 400.00M | 87.00M | 80.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,446.00M | 1,411.00M | 1,418.00M | 1,838.00M | 1,710.00M | 813.00M | 1,916.00M | 1,997.00M | 1,636.00M | 887.00M | 1,369.00M | 2,303.00M | 998.00M | 1,501.00M | 1,432.00M | 1,489.00M | 1,468.00M | 1,921.00M | 1,308.00M | 1,487.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 751.00M | 780.00M | 473.00M | 119.00M | 490.00M | 229.00M | 175.00M | 244.00M | 795.00M | 154.00M | 409.00M | -381.00M | 1,111.00M | 767.00M | 494.00M | 580.00M | 778.00M | 430.00M | 766.00M | 987.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 751.00M | 780.00M | 473.00M | 119.00M | 490.00M | 229.00M | 175.00M | 244.00M | 795.00M | 154.00M | 409.00M | -381.00M | 1,111.00M | 767.00M | 494.00M | 580.00M | 778.00M | 430.00M | 766.00M | 987.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 769.00M | 806.00M | 490.00M | 110.00M | 504.00M | 8.00M | 170.00M | 223.00M | 793.00M | -73.00M | 320.00M | -471.00M | 1,025.00M | 648.00M | 408.00M | 501.00M | 705.00M | 355.00M | 708.00M | 917.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.00M | 490.00M | 71.00M | 58.00M | 61.00M | -372.00M | 14.00M | 49.00M | -329.00M | -202.00M | -20.00M | -153.00M | 174.00M | 110.00M | 47.00M | 26.00M | 87.00M | 85.00M | 152.00M | 165.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.00M | 316.00M | 419.00M | 52.00M | 443.00M | 809.00M | 156.00M | 174.00M | 1,122.00M | 581.00M | 404.00M | -321.00M | 1,052.00M | 678.00M | 451.00M | 526.00M | 778.00M | 1,758.00M | 556.00M | 752.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.00M | 47.00M | 38.00M | 41.00M | 64.00M | 33.00M | 38.00M | 41.00M | 73.00M | 13.00M | 30.00M | 40.00M | 78.00M | 43.00M | 34.00M | 46.00M | 77.00M | 62.00M | 1.00M | 3.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 661.00M | 316.00M | 419.00M | 52.00M | 443.00M | 380.00M | 156.00M | 174.00M | 1,122.00M | 129.00M | 340.00M | -318.00M | 851.00M | 538.00M | 361.00M | 475.00M | 618.00M | 270.00M | 556.00M | 752.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.00M | 156.00M | 174.00M | 1,122.00M | 129.00M | 64.00M | 84.00M | 201.00M | 140.00M | 90.00M | 51.00M | 160.00M | 1,488.00M | -31.00M | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.00M | 156.00M | 174.00M | 1,122.00M | 129.00M | 64.00M | 84.00M | 201.00M | 140.00M | 90.00M | 51.00M | 160.00M | 1,488.00M | -31.00M | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.00M | 156.00M | 174.00M | 1,122.00M | 129.00M | 64.00M | 84.00M | 201.00M | 140.00M | 90.00M | 51.00M | 160.00M | 1,488.00M | -31.00M | |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62 | 0.23 | 0.25 | 1.64 | 0.19 | 0.09 | 0.12 | 0.30 | 0.21 | 0.14 | 0.08 | 0.24 | 2.28 | -0.05 | |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61 | 0.23 | 0.25 | 1.64 | 0.19 | 0.09 | 0.12 | 0.30 | 0.21 | 0.14 | 0.08 | 0.24 | 2.27 | -0.05 | |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 714.50M | 716.60M | 704.30M | 699.10M | 692.20M | 696.10M | 687.00M | 686.80M | 683.30M | 684.30M | 680.70M | 679.00M | 670.30M | 673.80M | 662.00M | 659.10M | 655.40M | 651.80M | 611.00M | 608.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 719.70M | 721.10M | 709.50M | 702.70M | 694.90M | 699.60M | 690.30M | 689.70M | 686.20M | 687.40M | 682.40M | 679.00M | 672.80M | 676.00M | 665.00M | 661.00M | 657.40M | 654.10M | 614.00M | 610.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 712.22M | 737.09M | 702.80M | 695.67M | 688.81M | 717.73M | 687.23M | 686.10M | 680.32M | 709.97M | 681.48M | 673.68M | 668.01M | 692.96M | 660.59M | 658.05M | 654.39M | 641.63M | 612.00M | 605.74M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 751.00M | 780.00M | 473.00M | 119.00M | 490.00M | 229.00M | 175.00M | 244.00M | 795.00M | 154.00M | 409.00M | -381.00M | 1,111.00M | 767.00M | 494.00M | 580.00M | 778.00M | 430.00M | 766.00M | 987.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.00M | 231.00M | 55.00M | 56.00M | 54.00M | 57.00M | 69.00M | 71.00M | 79.00M | 136.00M | | | | 6,258.00M | 67.00M | | 55.00M | 143.00M | 42.00M | 58.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.04% | 60.79% | 14.49% | 52.73% | 12.10% | -4,650.00% | 8.24% | 21.97% | -41.49% | 276.71% | -6.25% | 32.48% | 16.98% | 16.98% | 11.52% | 5.19% | 12.34% | 23.94% | 21.47% | 17.99% |