|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,553.00M | 1,526.00M | 1,539.00M | 1,522.00M | 1,381.00M | 1,275.00M | 1,290.00M | 1,470.00M | 1,494.00M | 1,472.00M | 1,480.00M | 1,786.00M | 1,817.00M | 1,813.00M | 1,672.00M | 1,924.00M | 1,898.00M | 2,007.00M | 1,889.00M | 2,079.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.00M | 394.00M | 485.00M | 417.00M | 393.00M | 393.00M | 410.00M | 428.00M | 426.00M | 412.00M | 421.00M | 467.00M | 469.00M | 512.00M | 497.00M | 491.00M | 489.00M | 492.00M | 501.00M | 531.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,188.00M | 1,132.00M | 1,054.00M | 1,105.00M | 988.00M | 882.00M | 880.00M | 1,042.00M | 1,068.00M | 1,060.00M | 1,059.00M | 1,319.00M | 1,348.00M | 1,301.00M | 1,175.00M | 1,433.00M | 1,409.00M | 1,515.00M | 1,388.00M | 1,548.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 327.00M | 395.00M | 465.00M | 371.00M | 368.00M | 385.00M | 403.00M | 386.00M | 415.00M | 403.00M | 428.00M | 413.00M | 446.00M | 434.00M | 442.00M | 439.00M | 443.00M | 453.00M | 468.00M | 477.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | 31.00M | 1.00M | 82.00M | 14.00M | 10.00M | 27.00M | 36.00M | 5.00M | 2.00M | 6.00M | 46.00M | 33.00M | 27.00M | 21.00M | 27.00M | 27.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 556.00M | 495.00M | 474.00M | 476.00M | 499.00M | 516.00M | 519.00M | 507.00M | 518.00M | 567.00M | 594.00M | 635.00M | 623.00M | 606.00M | 610.00M | 616.00M | 624.00M | 653.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 752.00M | 850.00M | 1,025.00M | 866.00M | 873.00M | 862.00M | 984.00M | 916.00M | 944.00M | 937.00M | 982.00M | 985.00M | 1,042.00M | 1,075.00M | 1,111.00M | 1,078.00M | 1,080.00M | 1,090.00M | 1,119.00M | 1,157.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 801.00M | 676.00M | 514.00M | 656.00M | 508.00M | 413.00M | 306.00M | 554.00M | 550.00M | 535.00M | 498.00M | 801.00M | 775.00M | 738.00M | 561.00M | 846.00M | 818.00M | 917.00M | 770.00M | 922.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 801.00M | 676.00M | 514.00M | 656.00M | 508.00M | 413.00M | 306.00M | 554.00M | 550.00M | 535.00M | 498.00M | 801.00M | 775.00M | 738.00M | 561.00M | 846.00M | 818.00M | 917.00M | 770.00M | 922.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.00M | -53.00M | -62.00M | -53.00M | -55.00M | -58.00M | -65.00M | -48.00M | -71.00M | -66.00M | -66.00M | -62.00M | -63.00M | -60.00M | -52.00M | -61.00M | -61.00M | -58.00M | -33.00M | -66.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | -4.00M | 64.00M | 6.00M | -10.00M | 26.00M | 48.00M | | 13.00M | 18.00M | 18.00M | 13.00M | 7.00M | 25.00M | 16.00M | 19.00M | 15.00M | 8.00M | -73.00M | 14.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | -57.00M | 2.00M | -47.00M | -65.00M | -32.00M | 182.00M | | 13.00M | 18.00M | 203.00M | 13.00M | -56.00M | -35.00M | 16.00M | 19.00M | -46.00M | 8.00M | 107.00M | -52.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 758.00M | 619.00M | 516.00M | 609.00M | 443.00M | 381.00M | 327.00M | 506.00M | 492.00M | 487.00M | 450.00M | 752.00M | 719.00M | 703.00M | 525.00M | 804.00M | 772.00M | 867.00M | 687.00M | 870.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.00M | 145.00M | 89.00M | 111.00M | 116.00M | 78.00M | 81.00M | 5.00M | 115.00M | 97.00M | 110.00M | 175.00M | 166.00M | 169.00M | 130.00M | 179.00M | 193.00M | 220.00M | 76.00M | 209.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00M | 474.00M | 427.00M | 498.00M | 327.00M | 303.00M | 246.00M | 501.00M | 377.00M | 390.00M | 340.00M | 577.00M | 552.00M | 534.00M | 395.00M | 625.00M | 579.00M | 646.00M | 613.00M | 661.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | 1.00M | | | | 1.00M | 1.00M | 1.00M | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00M | 474.00M | 427.00M | 498.00M | 327.00M | 303.00M | 246.00M | 501.00M | 377.00M | 390.00M | 340.00M | 577.00M | 553.00M | 534.00M | 395.00M | 625.00M | 579.00M | 647.00M | 611.00M | 661.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00M | 474.00M | 427.00M | 498.00M | 327.00M | 303.00M | 246.00M | 501.00M | 377.00M | 390.00M | 340.00M | 577.00M | 553.00M | 534.00M | 395.00M | 625.00M | 579.00M | 647.00M | 611.00M | 661.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00M | 474.00M | 427.00M | 498.00M | 327.00M | 303.00M | 246.00M | 501.00M | 377.00M | 390.00M | 340.00M | 577.00M | 553.00M | 534.00M | 395.00M | 625.00M | 579.00M | 647.00M | 611.00M | 661.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00M | 474.00M | 427.00M | 498.00M | 327.00M | 303.00M | 246.00M | 501.00M | 377.00M | 390.00M | 340.00M | 577.00M | 553.00M | 534.00M | 395.00M | 625.00M | 579.00M | 647.00M | 611.00M | 661.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09 | 2.55 | 2.30 | 2.69 | 1.78 | 1.65 | 1.34 | 2.73 | 2.05 | 2.12 | 1.86 | 3.16 | 3.03 | 2.94 | 2.19 | 3.47 | 3.22 | 3.61 | 3.43 | 3.74 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07 | 2.53 | 2.27 | 2.68 | 1.77 | 1.65 | 1.34 | 2.72 | 2.05 | 2.11 | 1.85 | 3.15 | 3.02 | 2.93 | 2.17 | 3.46 | 3.21 | 3.60 | 3.41 | 3.73 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.70M | 186.00M | 186.40M | 185.10M | 184.60M | 184.10M | 183.90M | 183.30M | 183.40M | 183.30M | 183.20M | 182.60M | 182.30M | 182.20M | 181.80M | 180.00M | 179.70M | 178.90M | 179.10M | 176.80M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.90M | 187.30M | 187.90M | 186.10M | 184.90M | 183.90M | 184.70M | 184.10M | 184.10M | 184.10M | 184.00M | 183.40M | 183.00M | 182.50M | 182.70M | 180.70M | 180.50M | 180.20M | 179.90M | 177.30M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 801.00M | 676.00M | 514.00M | 656.00M | 508.00M | 413.00M | 306.00M | 554.00M | 550.00M | 535.00M | 498.00M | 801.00M | 775.00M | 738.00M | 561.00M | 846.00M | 818.00M | 917.00M | 770.00M | 922.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.88% | 23.42% | 17.25% | 18.23% | 26.19% | 20.47% | 24.77% | 0.99% | 23.37% | 19.92% | 24.44% | 23.27% | 23.09% | 24.04% | 24.76% | 22.26% | 25.00% | 25.37% | 11.06% | 24.02% |