|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,583.00M | 5,137.00M | 5,549.00M | 5,379.00M | 4,770.00M | 5,022.00M | 5,924.00M | 5,876.00M | 5,382.00M | 5,554.00M | 6,473.00M | 6,221.00M | 5,697.00M | 6,067.00M | 7,061.00M | 6,974.00M | 6,351.00M | 6,595.00M | 7,597.00M | 7,404.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 990.00M | 1,246.00M | 1,004.00M | 1,005.00M | 1,056.00M | 1,304.00M | 991.00M | 1,082.00M | 1,099.00M | 1,183.00M | 1,078.00M | 1,125.00M | 1,147.00M | 1,295.00M | 1,206.00M | 1,250.00M | 1,287.00M | 1,438.00M | 1,713.00M | 1,364.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,593.00M | 3,891.00M | 4,545.00M | 4,374.00M | 3,714.00M | 3,718.00M | 4,933.00M | 4,794.00M | 4,283.00M | 4,371.00M | 5,395.00M | 5,096.00M | 4,550.00M | 4,772.00M | 5,855.00M | 5,724.00M | 5,064.00M | 5,157.00M | 5,884.00M | 6,040.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,843.00M | 4,151.00M | 4,104.00M | 4,015.00M | 3,979.00M | 4,342.00M | 4,198.00M | 4,419.00M | 4,386.00M | 4,451.00M | 4,548.00M | 4,579.00M | 4,589.00M | 4,925.00M | 5,056.00M | 5,145.00M | 5,181.00M | 5,376.00M | 5,843.00M | 5,505.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,843.00M | 4,151.00M | 4,104.00M | 4,015.00M | 3,979.00M | 4,342.00M | 4,198.00M | 4,419.00M | 4,386.00M | 4,451.00M | 4,548.00M | 4,579.00M | 4,589.00M | 4,925.00M | 5,056.00M | 5,145.00M | 5,181.00M | 5,376.00M | 5,843.00M | 5,505.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 740.00M | 986.00M | 1,445.00M | 1,364.00M | 791.00M | 680.00M | 1,726.00M | 1,457.00M | 996.00M | 1,103.00M | 1,925.00M | 1,642.00M | 1,108.00M | 1,142.00M | 2,005.00M | 1,829.00M | 1,170.00M | 1,219.00M | 1,754.00M | 1,899.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 740.00M | 986.00M | 1,445.00M | 1,364.00M | 791.00M | 680.00M | 1,726.00M | 1,457.00M | 996.00M | 1,103.00M | 1,925.00M | 1,642.00M | 1,108.00M | 1,142.00M | 2,005.00M | 1,829.00M | 1,170.00M | 1,219.00M | 1,754.00M | 1,899.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 18.00M | 26.00M | 2.00M | -1.00M | -6.00M | 2.00M | 3.00M | 1.00M | -1.00M | 1.00M | 1.00M | 1.00M | 9.00M | 5.00M | 7.00M | 15.00M | 7.00M | 6.00M | -5.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 1.00M | 1.00M | 4.00M | 9.00M | 14.00M | 10.00M | 16.00M | 38.00M | 37.00M | 12.00M | 12.00M | 22.00M | 19.00M | 5.00M | 10.00M | 14.00M | 11.00M | 8.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 716.00M | 961.00M | 1,424.00M | 1,312.00M | 733.00M | 613.00M | 1,664.00M | 1,384.00M | 930.00M | 1,048.00M | 1,871.00M | 1,565.00M | 1,035.00M | 1,009.00M | 1,827.00M | 1,646.00M | 1,010.00M | 1,056.00M | 1,581.00M | 1,702.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.00M | 154.00M | 338.00M | 334.00M | 181.00M | 142.00M | 412.00M | 337.00M | 192.00M | 283.00M | 447.00M | 425.00M | 283.00M | 208.00M | 415.00M | 415.00M | 253.00M | 222.00M | 395.00M | 411.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.00M | 834.00M | 1,086.00M | 978.00M | 552.00M | 471.00M | 1,252.00M | 1,035.00M | 730.00M | 756.00M | 1,400.00M | 1,140.00M | 747.00M | 845.00M | 1,412.00M | 1,231.00M | 757.00M | 895.00M | 1,146.00M | 1,266.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 4.00M | 15.00M | 11.00M | 6.00M | 5.00M | 17.00M | 12.00M | 8.00M | 9.00M | 24.00M | 15.00M | 5.00M | 13.00M | 31.00M | 20.00M | 10.00M | 13.00M | 40.00M | 25.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.00M | 807.00M | 1,086.00M | 978.00M | 552.00M | 471.00M | 1,252.00M | 1,047.00M | 738.00M | 765.00M | 1,424.00M | 1,140.00M | 752.00M | 801.00M | 1,412.00M | 1,231.00M | 757.00M | 834.00M | 1,186.00M | 1,291.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.00M | 807.00M | 1,086.00M | 978.00M | 552.00M | 471.00M | 1,252.00M | 1,047.00M | 738.00M | 765.00M | 1,424.00M | 1,140.00M | 752.00M | 801.00M | 1,412.00M | 1,231.00M | 757.00M | 834.00M | 1,186.00M | 1,291.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.00M | 807.00M | 1,086.00M | 978.00M | 552.00M | 471.00M | 1,252.00M | 1,047.00M | 738.00M | 765.00M | 1,424.00M | 1,140.00M | 752.00M | 801.00M | 1,412.00M | 1,231.00M | 757.00M | 834.00M | 1,186.00M | 1,291.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 542.00M | 807.00M | 1,086.00M | 978.00M | 552.00M | 471.00M | 1,252.00M | 1,047.00M | 738.00M | 765.00M | 1,424.00M | 1,140.00M | 752.00M | 801.00M | 1,412.00M | 1,231.00M | 757.00M | 834.00M | 1,186.00M | 1,291.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07 | 1.59 | 2.16 | 1.95 | 1.11 | 0.94 | 2.53 | 2.12 | 1.49 | 1.55 | 2.89 | 2.32 | 1.53 | 1.63 | 2.87 | 2.50 | 1.54 | 1.70 | 2.45 | 2.69 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06 | 1.57 | 2.13 | 1.93 | 1.10 | 0.93 | 2.50 | 2.10 | 1.48 | 1.53 | 2.87 | 2.30 | 1.52 | 1.61 | 2.85 | 2.49 | 1.53 | 1.69 | 2.44 | 2.68 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.00M | 507.00M | 503.00M | 501.00M | 498.00M | 499.00M | 495.00M | 495.00M | 494.00M | 494.00M | 492.00M | 492.00M | 492.00M | 492.00M | 492.00M | 492.00M | 491.00M | 491.00M | 484.00M | 480.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 513.00M | 513.00M | 509.00M | 506.00M | 503.00M | 505.00M | 500.00M | 499.00M | 499.00M | 499.00M | 497.00M | 496.00M | 496.00M | 496.00M | 495.00M | 495.00M | 494.00M | 494.00M | 486.00M | 482.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 505.00M | 504.00M | 502.00M | 499.00M | 497.00M | 495.00M | 495.00M | 494.00M | 493.00M | 492.00M | 493.00M | 492.00M | 491.00M | 491.00M | 493.00M | 492.00M | 490.00M | 485.00M | 482.00M | 478.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 740.00M | 986.00M | 1,445.00M | 1,364.00M | 791.00M | 680.00M | 1,726.00M | 1,457.00M | 996.00M | 1,103.00M | 1,925.00M | 1,642.00M | 1,108.00M | 1,142.00M | 2,005.00M | 1,829.00M | 1,170.00M | 1,219.00M | 1,754.00M | 1,899.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | -257.00M | 171.00M | 114.00M | 118.00M | -227.00M | 165.00M | 146.00M | 145.00M | -126.00M | 225.00M | 156.00M | 154.00M | 422.00M | 317.00M | 243.00M | 432.00M | 102.00M | 2,106.00M | 2,091.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.30% | 16.02% | 23.74% | 25.46% | 24.69% | 23.16% | 24.76% | 24.35% | 20.65% | 27.00% | 23.89% | 27.16% | 27.34% | 20.61% | 22.71% | 25.21% | 25.05% | 21.02% | 24.98% | 24.15% |