|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,528.00M | 4,985.00M | 5,216.00M | 5,167.00M | 5,497.00M | 5,756.00M | 5,817.00M | 5,748.00M | 6,269.00M | 6,533.00M | 6,548.00M | 6,348.00M | 6,961.00M | 7,369.00M | 7,489.00M | 7,250.00M | 8,133.00M | 8,602.00M | 8,806.00M | 8,398.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,718.00M | 1,831.00M | 1,862.00M | 1,844.00M | 1,947.00M | 2,069.00M | 2,218.00M | 2,043.00M | 2,200.00M | 2,285.00M | 2,399.00M | 2,286.00M | 2,418.00M | 2,744.00M | 2,745.00M | 2,523.00M | 2,766.00M | 2,923.00M | 3,106.00M | 3,039.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | 27.00M | | | 133.00M | 208.00M | 15.00M | 211.00M | 20.00M | | 308.00M | 126.00M | 98.00M | 176.00M | 280.00M | 151.00M | 96.00M | 83.00M | 174.00M | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.00M | 410.00M | 527.00M | 373.00M | 399.00M | 367.00M | 400.00M | 358.00M | 393.00M | 404.00M | 469.00M | 332.00M | 409.00M | 445.00M | 526.00M | 427.00M | 494.00M | 535.00M | 616.00M | 452.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,187.00M | 2,268.00M | 2,389.00M | 2,217.00M | 2,479.00M | 2,644.00M | 2,633.00M | 2,612.00M | 2,613.00M | 2,689.00M | 3,176.00M | 2,744.00M | 2,925.00M | 3,365.00M | 3,551.00M | 3,101.00M | 3,356.00M | 3,541.00M | 3,896.00M | 3,491.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,341.00M | 2,717.00M | 2,827.00M | 2,950.00M | 3,018.00M | 3,112.00M | 3,184.00M | 3,136.00M | 3,656.00M | 3,844.00M | 3,372.00M | 3,604.00M | 4,036.00M | 4,004.00M | 3,938.00M | 4,149.00M | 4,777.00M | 5,061.00M | 4,910.00M | 4,907.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,341.00M | 2,717.00M | 2,827.00M | 2,950.00M | 3,018.00M | 3,112.00M | 3,184.00M | 3,136.00M | 3,656.00M | 3,844.00M | 3,372.00M | 3,604.00M | 4,036.00M | 4,004.00M | 3,938.00M | 4,149.00M | 4,777.00M | 5,061.00M | 4,910.00M | 4,907.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 5.00M | 2.00M | 5.00M | 7.00M | 16.00M | 33.00M | 55.00M | 59.00M | 71.00M | 89.00M | 95.00M | 60.00M | 76.00M | 96.00M | 88.00M | 70.00M | 81.00M | 86.00M | 81.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 7.00M | -9.00M | 4.00M | 4.00M | 4.00M | 11.00M | 6.00M | 10.00M | 3.00M | -26.00M | 3.00M | 9.00M | 7.00M | 1.00M | 5.00M | 16.00M | 2.00M | 143.00M | 75.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 99.00M | -229.00M | -177.00M | 4.00M | -40.00M | -544.00M | 6.00M | 48.00M | 3.00M | -26.00M | 3.00M | 9.00M | 7.00M | 301.00M | -118.00M | 16.00M | 2.00M | -342.00M | 75.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,478.00M | 2,816.00M | 2,823.00M | 2,773.00M | 2,798.00M | 3,072.00M | 3,089.00M | 2,853.00M | 3,704.00M | 3,761.00M | 3,321.00M | 3,558.00M | 3,939.00M | 3,866.00M | 3,891.00M | 4,031.00M | 4,672.00M | 4,999.00M | 4,876.00M | 4,812.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.00M | 402.00M | 444.00M | 142.00M | 523.00M | 573.00M | 564.00M | 492.00M | 859.00M | 563.00M | 530.00M | 547.00M | 681.00M | 603.00M | 549.00M | 751.00M | 971.00M | 1,072.00M | 816.00M | 930.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,066.00M | 2,414.00M | 2,379.00M | 2,631.00M | 2,275.00M | 2,499.00M | 2,525.00M | 2,361.00M | 2,845.00M | 3,198.00M | 2,791.00M | 3,011.00M | 3,258.00M | 3,263.00M | 3,342.00M | 3,280.00M | 3,701.00M | 3,927.00M | 4,060.00M | 3,882.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.00M | 197.00M | 111.00M | -76.00M | -117.00M | 60.00M | -12.00M | -212.00M | 123.00M | -6.00M | 34.00M | 6.00M | -13.00M | -62.00M | | -29.00M | 4.00M | 41.00M | | -66.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.00M | -70.00M | -71.00M | -68.00M | -65.00M | -62.00M | -58.00M | -56.00M | -53.00M | -49.00M | -46.00M | -43.00M | -39.00M | -35.00M | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,066.00M | 2,414.00M | 2,379.00M | 2,631.00M | 2,275.00M | 2,499.00M | 2,525.00M | 2,361.00M | 2,845.00M | 3,198.00M | 2,791.00M | 3,011.00M | 3,258.00M | 3,263.00M | 3,342.00M | 3,280.00M | 3,701.00M | 3,927.00M | 4,060.00M | 3,882.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,066.00M | 2,414.00M | 2,379.00M | 2,631.00M | 2,275.00M | 2,499.00M | 2,525.00M | 2,361.00M | 2,845.00M | 3,198.00M | 2,791.00M | 3,011.00M | 3,258.00M | 3,263.00M | 3,342.00M | 3,280.00M | 3,701.00M | 3,927.00M | 4,060.00M | 3,882.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,968.00M | 2,344.00M | 2,308.00M | 2,563.00M | 2,210.00M | 2,437.00M | 2,467.00M | 2,305.00M | 2,792.00M | 3,149.00M | 2,745.00M | 2,968.00M | 3,219.00M | 3,228.00M | 3,342.00M | 3,280.00M | 3,701.00M | 3,927.00M | 4,060.00M | 3,882.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,968.00M | 2,344.00M | 2,308.00M | 2,563.00M | 2,210.00M | 2,437.00M | 2,467.00M | 2,305.00M | 2,792.00M | 3,149.00M | 2,745.00M | 2,968.00M | 3,219.00M | 3,228.00M | 3,342.00M | 3,280.00M | 3,701.00M | 3,927.00M | 4,060.00M | 3,882.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09 | 2.45 | 2.42 | 2.69 | 2.34 | 2.59 | 2.63 | 2.48 | 3.01 | 3.40 | 2.98 | 3.23 | 3.51 | 3.54 | 3.64 | 3.60 | 4.08 | 4.35 | 4.52 | 4.35 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08 | 2.44 | 2.41 | 2.68 | 2.34 | 2.58 | 2.62 | 2.47 | 3.00 | 3.39 | 2.98 | 3.22 | 3.50 | 3.53 | 3.64 | 3.59 | 4.07 | 4.34 | 4.52 | 4.35 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 990.00M | 986.00M | 988.00M | 977.00M | 971.00M | 965.00M | 968.00M | 953.00M | 949.00M | 947.00M | 944.00M | 933.00M | 929.00M | 928.00M | 925.00M | 912.00M | 910.00M | 908.00M | 905.00M | 891.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 996.00M | 994.00M | 992.00M | 981.00M | 974.00M | 974.00M | 971.00M | 956.00M | 949.00M | 943.00M | 946.00M | 935.00M | 930.00M | 925.00M | 927.00M | 914.00M | 909.00M | 905.00M | 906.00M | 893.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,341.00M | 2,717.00M | 2,827.00M | 2,950.00M | 3,018.00M | 3,112.00M | 3,184.00M | 3,136.00M | 3,656.00M | 3,844.00M | 3,372.00M | 3,604.00M | 4,036.00M | 4,004.00M | 3,938.00M | 4,149.00M | 4,777.00M | 5,061.00M | 4,910.00M | 4,907.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.00M | 110.00M | 108.00M | 110.00M | 114.00M | 120.00M | 127.00M | 132.00M | 144.00M | 151.00M | 148.00M | 150.00M | 153.00M | 159.00M | 184.00M | 182.00M | 195.00M | 186.00M | 159.00M | 185.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.63% | 14.28% | 15.73% | 5.12% | 18.69% | 18.65% | 18.26% | 17.25% | 23.19% | 14.97% | 15.96% | 15.37% | 17.29% | 15.60% | 14.11% | 18.63% | 20.78% | 21.44% | 16.74% | 19.33% |