|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,395.00M | 2,559.00M | 728.00M | 2,610.00M | 2,382.00M | 2,321.00M | -27.00M | 2,127.00M | 2,690.00M | 2,283.00M | 2,247.00M | 2,172.00M | 2,255.00M | 2,972.00M | 2,417.00M | 2,460.00M | 2,356.00M | 3,619.00M | -20.00M | 3,038.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.00M | 298.00M | 149.00M | 287.00M | 323.00M | 371.00M | -301.00M | 406.00M | 348.00M | 474.00M | 364.00M | 371.00M | 384.00M | 404.00M | 401.00M | 389.00M | 369.00M | 493.00M | 177.00M | 498.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,102.00M | 2,261.00M | 579.00M | 2,323.00M | 2,059.00M | 1,950.00M | 274.00M | 1,721.00M | 2,342.00M | 1,809.00M | 1,883.00M | 1,801.00M | 1,871.00M | 2,568.00M | 2,016.00M | 2,071.00M | 1,987.00M | 3,126.00M | -197.00M | 2,540.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.00M | 324.00M | | | | | | | | | | | | | | 295.00M | | | | 315.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.00M | 94.00M | 86.00M | 78.00M | 82.00M | 88.00M | 87.00M | 89.00M | 89.00M | 102.00M | 99.00M | 109.00M | 107.00M | 107.00M | 104.00M | 112.00M | 107.00M | 126.00M | 101.00M | 114.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,059.00M | 1,110.00M | 1,592.00M | 1,472.00M | 1,741.00M | 1,639.00M | 1,515.00M | 1,428.00M | 1,426.00M | 1,656.00M | 1,492.00M | 1,486.00M | 1,526.00M | 1,590.00M | 1,616.00M | 1,351.00M | 1,603.00M | 1,692.00M | 1,668.00M | 1,395.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,464.00M | 1,528.00M | 1,678.00M | 1,550.00M | 1,823.00M | 1,727.00M | 1,602.00M | 1,517.00M | 1,515.00M | 1,758.00M | 1,591.00M | 1,595.00M | 1,633.00M | 1,697.00M | 1,720.00M | 1,758.00M | 1,710.00M | 1,818.00M | 1,769.00M | 1,824.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 638.00M | 733.00M | -1099.00M | 1,060.00M | 1,117.00M | 1,674.00M | 1,060.00M | 1,196.00M | 1,175.00M | 1,154.00M | 1,375.00M | 1,251.00M | 1,419.00M | 1,275.00M | 1,343.00M | 1,366.00M | 1,293.00M | 1,801.00M | 1,483.00M | 1,214.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 638.00M | 733.00M | -1099.00M | 1,060.00M | 1,117.00M | 1,674.00M | 1,060.00M | 1,196.00M | 1,175.00M | 1,154.00M | 1,375.00M | 1,251.00M | 1,419.00M | 1,275.00M | 1,343.00M | 1,366.00M | 1,293.00M | 1,801.00M | 1,483.00M | 1,214.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | -18.00M | | | -2.00M | 2.00M | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | -21.00M | -19.00M | -20.00M | -20.00M | -19.00M | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | -21.00M | -19.00M | -20.00M | -20.00M | -19.00M | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.00M | 811.00M | 838.00M | 838.00M | 884.00M | 1,438.00M | 826.00M | 953.00M | 942.00M | 929.00M | 1,153.00M | 1,016.00M | 1,188.00M | 1,049.00M | 1,114.00M | 1,137.00M | 1,059.00M | 1,558.00M | 1,206.00M | 923.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 1.00M | 2.00M | 1.00M | | 1.00M | 9.00M | 1.00M | 2.00M | 2.00M | 5.00M | 1.00M | 1.00M | 3.00M | | 1.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 706.00M | 811.00M | 830.00M | 833.00M | 884.00M | 1,437.00M | 824.00M | 952.00M | 933.00M | 918.00M | 1,172.00M | 1,005.00M | 1,176.00M | 1,047.00M | 1,069.00M | 1,126.00M | 1,048.00M | 1,545.00M | 1,193.00M | 912.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 92.00M | 93.00M | 99.00M | 111.00M | 125.00M | 141.00M | 134.00M | 145.00M | 159.00M | 162.00M | 157.00M | 325.00M | 149.00M | 171.00M | 186.00M | 170.00M | 186.00M | 155.00M | 182.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 9.00M | 8.00M | 8.00M | 9.00M | 9.00M | 8.00M | 9.00M | 9.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.00M | 811.00M | 838.00M | 833.00M | 884.00M | 1,437.00M | 824.00M | 952.00M | 942.00M | 928.00M | 1,144.00M | 1,015.00M | 1,186.00M | 1,047.00M | 1,109.00M | 1,136.00M | 1,058.00M | 1,555.00M | 1,206.00M | 922.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.00M | 811.00M | 838.00M | 833.00M | 884.00M | 1,437.00M | 824.00M | 952.00M | 942.00M | 928.00M | 1,144.00M | 1,015.00M | 1,186.00M | 1,047.00M | 1,109.00M | 1,136.00M | 1,058.00M | 1,555.00M | 1,206.00M | 922.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 715.00M | 811.00M | 838.00M | 833.00M | 884.00M | 1,437.00M | 824.00M | 952.00M | 942.00M | 928.00M | 1,144.00M | 1,015.00M | 1,186.00M | 1,047.00M | 1,109.00M | 1,136.00M | 1,058.00M | 1,555.00M | 1,206.00M | 922.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 38.00M | 21.00M | 21.00M | 10.00M | 23.00M | -24.00M | 5.00M | 23.00M | 25.00M | 89.00M | 10.00M | 5.00M | 6.00M | -21.00M | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 675.00M | 754.00M | 799.00M | 793.00M | 844.00M | 1,395.00M | 783.00M | 915.00M | 910.00M | 893.00M | 1,111.00M | 995.00M | 1,171.00M | 1,031.00M | 1,093.00M | 1,126.00M | 1,048.00M | 1,545.00M | 1,193.00M | 922.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66 | 0.74 | 0.79 | 0.78 | 0.83 | 1.36 | 0.78 | 0.91 | 0.91 | 0.89 | 1.10 | 0.98 | 1.15 | 1.01 | 1.07 | 1.10 | 1.03 | 1.52 | 1.17 | 0.90 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66 | 0.74 | 0.79 | 0.78 | 0.83 | 1.36 | 0.78 | 0.91 | 0.91 | 0.89 | 1.10 | 0.98 | 1.15 | 1.01 | 1.07 | 1.10 | 1.03 | 1.52 | 1.17 | 0.90 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,033.00M | 1,024.00M | 1,027.00M | 1,015.00M | 1,012.00M | 1,010.00M | 1,010.00M | 1,001.00M | 1,001.00M | 1,001.00M | 1,001.00M | 1,008.00M | 1,013.00M | 1,020.00M | 1,016.00M | 1,020.00M | 1,020.00M | 1,020.00M | 1,019.00M | 1,015.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,029.00M | 1,030.00M | 1,027.00M | 1,015.00M | 1,012.00M | 1,013.00M | 1,010.00M | 1,001.00M | 1,001.00M | 1,001.00M | 1,002.00M | 1,008.00M | 1,020.00M | 1,020.00M | 1,017.00M | 1,020.00M | 1,021.00M | 1,019.00M | 1,019.00M | 1,015.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 956.00M | 1,057.00M | -1099.00M | 1,060.00M | 1,117.00M | 1,674.00M | 1,060.00M | 1,196.00M | 1,175.00M | 1,154.00M | 1,375.00M | 1,251.00M | 1,419.00M | 1,275.00M | 1,343.00M | 1,661.00M | 1,293.00M | 1,801.00M | 1,483.00M | 1,529.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 197.00M | 195.00M | 198.00M | 212.00M | 217.00M | 298.00M | 243.00M | 233.00M | 225.00M | 222.00M | 235.00M | 231.00M | 226.00M | 229.00M | 229.00M | 234.00M | 243.00M | 277.00M | 291.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60% | | 0.07% | 0.24% | 0.10% | | 0.11% | 0.78% | 0.10% | 0.17% | 0.19% | 0.45% | 0.09% | 0.09% | 0.19% | | 0.11% |