|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,124.60M | 5,887.90M | 6,201.30M | 6,009.10M | 5,665.60M | 5,718.40M | 5,872.10M | 5,926.90M | 5,898.00M | 6,498.00M | 6,692.00M | 6,406.00M | 6,169.00M | 6,490.00M | 6,873.00M | 6,388.00M | 5,956.00M | 6,843.00M | 7,078.00M | 7,009.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.50M | 579.10M | 592.60M | | 584.00M | 588.60M | 589.00M | | 598.00M | 618.00M | 625.00M | | 627.00M | 629.00M | 646.00M | | 620.00M | 654.00M | 666.00M | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,553.10M | 5,308.80M | 5,608.70M | | 5,081.60M | 5,129.80M | 5,283.10M | | 5,300.00M | 5,880.00M | 6,067.00M | | 5,542.00M | 5,861.00M | 6,227.00M | | 5,336.00M | 6,189.00M | 6,412.00M | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.00M | 691.00M | 647.00M | 799.00M | 682.00M | 700.00M | 785.00M | 872.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.40M | 127.10M | 198.80M | -22.00M | -60.50M | -886.10M | -12.50M | -14.90M | 129.00M | -36.00M | 25.00M | -31.00M | -17.00M | -107.00M | -39.00M | -10.00M | -7.00M | -29.00M | 37.00M | -3.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,843.30M | 3,196.80M | 3,214.80M | 3,612.00M | 3,353.00M | 4,006.60M | 3,108.20M | 3,344.20M | 3,365.00M | 3,393.00M | 3,484.00M | 3,604.00M | 3,433.00M | 3,570.00M | 3,685.00M | 3,520.00M | 3,308.00M | 3,611.00M | 3,721.00M | 3,853.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,281.30M | 2,691.10M | 2,986.50M | 2,397.10M | 2,312.60M | 1,711.80M | 2,763.90M | 2,582.70M | 2,532.00M | 3,104.00M | 3,208.00M | 2,802.00M | 2,736.00M | 2,920.00M | 3,188.00M | 2,868.00M | 2,648.00M | 3,232.00M | 3,357.00M | 3,156.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,281.30M | 2,691.10M | 2,986.50M | 2,397.10M | 2,312.60M | 1,711.80M | 2,763.90M | 2,582.70M | 2,532.00M | 3,104.00M | 3,208.00M | 2,802.00M | 2,736.00M | 2,920.00M | 3,188.00M | 2,868.00M | 2,648.00M | 3,232.00M | 3,357.00M | 3,156.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.60M | -18.60M | -1.40M | 6.30M | -484.10M | -12.10M | 78.50M | -526.60M | 63.00M | 57.00M | -56.00M | 395.00M | -45.00M | 69.00M | 104.00M | 429.00M | 140.00M | 149.00M | 1.00M | 639.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,952.70M | 2,376.00M | 2,691.40M | 2,107.80M | 1,541.20M | 1,409.10M | 2,536.20M | 2,338.50M | 2,267.00M | 2,817.00M | 2,924.00M | 2,515.00M | 2,409.00M | 2,555.00M | 2,843.00M | 2,538.00M | 2,330.00M | 2,861.00M | 2,949.00M | 2,757.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.50M | 156.70M | 541.50M | 469.00M | 436.80M | 221.10M | 554.60M | 435.50M | 465.00M | 506.00M | 606.00M | 476.00M | 479.00M | 533.00M | 588.00M | 521.00M | 461.00M | 608.00M | 671.00M | 594.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,537.20M | 2,219.30M | 2,149.90M | 1,638.80M | 1,104.40M | 1,188.00M | 1,981.60M | 1,903.00M | 1,802.00M | 2,310.00M | 2,317.00M | 2,039.00M | 1,929.00M | 2,022.00M | 2,255.00M | 2,016.00M | 1,868.00M | 2,253.00M | 2,278.00M | 2,164.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,537.20M | 2,219.30M | 2,149.90M | 1,638.80M | 1,104.40M | 1,188.00M | 1,981.60M | 1,903.00M | 1,802.00M | 2,311.00M | 2,318.00M | 2,039.00M | 1,930.00M | 2,022.00M | 2,255.00M | 2,017.00M | 1,869.00M | 2,253.00M | 2,278.00M | 2,163.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,537.20M | 2,219.30M | 2,149.90M | 1,638.80M | 1,104.40M | 1,188.00M | 1,981.60M | 1,903.00M | 1,802.00M | 2,311.00M | 2,318.00M | 2,039.00M | 1,930.00M | 2,022.00M | 2,255.00M | 2,017.00M | 1,869.00M | 2,253.00M | 2,278.00M | 2,163.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,537.20M | 2,219.30M | 2,149.90M | 1,638.80M | 1,104.40M | 1,188.00M | 1,981.60M | 1,903.00M | 1,802.00M | 2,311.00M | 2,318.00M | 2,039.00M | 1,930.00M | 2,022.00M | 2,255.00M | 2,017.00M | 1,869.00M | 2,253.00M | 2,278.00M | 2,163.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,537.20M | 2,219.30M | 2,149.90M | 1,638.80M | 1,104.40M | 1,188.00M | 1,981.60M | 1,903.00M | 1,802.00M | 2,311.00M | 2,318.00M | 2,039.00M | 1,930.00M | 2,022.00M | 2,255.00M | 2,017.00M | 1,869.00M | 2,253.00M | 2,278.00M | 2,163.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06 | 2.97 | 2.88 | 2.20 | 1.49 | 1.61 | 2.70 | 2.60 | 2.47 | 3.17 | 3.19 | 2.81 | 2.67 | 2.81 | 3.15 | 2.82 | 2.61 | 3.15 | 3.20 | 3.04 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05 | 2.95 | 2.86 | 2.18 | 1.48 | 1.60 | 2.68 | 2.58 | 2.45 | 3.15 | 3.17 | 2.80 | 2.66 | 2.80 | 3.13 | 2.80 | 2.60 | 3.14 | 3.18 | 3.03 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 745.80M | 746.20M | 746.50M | 746.30 | 742.60M | 740.00M | 734.90M | 736.50 | 730.90 | 729.60 | 729.20 | 727.90 | 721.80 | 720.30 | 716.70 | 718.30 | 714.90 | 714.70 | 712.90 | 713.40 |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 751.00M | 752.10M | 751.90M | 751.80 | 747.60M | 744.80M | 743.00M | 741.30 | 735.50 | 734.90 | 731.60 | 732.30 | 725.90 | 722.00 | 722.70 | 721.90 | 718.20 | 717.60 | 717.20 | 716.40 |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,281.30M | 2,691.10M | 2,986.50M | 2,397.10M | 2,312.60M | 1,711.80M | 2,763.90M | 2,582.70M | 2,532.00M | 3,104.00M | 3,208.00M | 2,802.00M | 2,736.00M | 2,920.00M | 3,188.00M | 2,868.00M | 2,648.00M | 3,232.00M | 3,357.00M | 3,156.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | 296.50M | 293.70M | 295.60M | 287.30M | 290.60M | 306.20M | 322.90M | 330.00M | 330.00M | 341.00M | 360.00M | 372.00M | 373.00M | 381.00M | 380.00M | 376.00M | 390.00M | 406.00M | 410.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.28% | 6.60% | 20.12% | 22.25% | 28.34% | 15.69% | 21.87% | 18.62% | 20.51% | 17.96% | 20.73% | 18.93% | 19.88% | 20.86% | 20.68% | 20.53% | 19.79% | 21.25% | 22.75% | 21.55% |