|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,799.00M | 2,852.00M | 2,852.00M | 2,915.00M | 3,250.00M | 3,343.00M | 3,237.00M | 3,132.00M | 2,980.00M | 2,971.00M | 3,073.00M | 3,004.00M | 3,044.00M | 3,051.00M | 3,024.00M | 2,993.00M | 3,110.00M | 3,103.00M | 2,974.00M | 2,998.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.00M | 170.00M | 381.00M | 301.00M | 408.00M | 163.00M | 473.00M | 212.00M | 205.00M | 289.00M | 303.00M | 420.00M | 257.00M | 216.00M | 230.00M | 244.00M | 409.00M | 237.00M | 232.00M | 256.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,611.00M | 2,682.00M | 2,471.00M | 2,614.00M | 2,842.00M | 3,180.00M | 2,764.00M | 2,920.00M | 2,775.00M | 2,682.00M | 2,770.00M | 2,584.00M | 2,787.00M | 2,835.00M | 2,794.00M | 2,749.00M | 2,701.00M | 2,866.00M | 2,742.00M | 2,742.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.00M | 297.00M | 298.00M | 302.00M | 304.00M | 306.00M | 309.00M | 321.00M | 321.00M | 326.00M | 330.00M | 337.00M | 335.00M | 339.00M | 342.00M | 346.00M | 346.00M | 348.00M | 353.00M | 352.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | -3.00M | 60.00M | 27.00M | | 10.00M | 15.00M | 65.00M | 52.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,528.00M | 1,675.00M | 1,765.00M | 1,747.00M | 2,100.00M | 2,083.00M | 1,889.00M | 1,935.00M | 2,419.00M | 1,581.00M | 1,056.00M | 1,524.00M | 1,501.00M | 1,579.00M | 1,642.00M | 1,619.00M | 1,717.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,632.00M | 1,716.00M | 1,723.00M | 1,830.00M | 1,979.00M | 2,071.00M | 2,056.00M | 2,421.00M | 2,404.00M | 2,215.00M | 2,265.00M | 2,791.00M | 1,913.00M | 1,455.00M | 1,893.00M | 1,847.00M | 1,935.00M | 2,005.00M | 2,037.00M | 2,121.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,167.00M | 1,136.00M | 1,129.00M | 1,085.00M | 1,271.00M | 1,272.00M | 1,181.00M | 711.00M | 576.00M | 756.00M | 808.00M | 213.00M | 1,131.00M | 1,596.00M | 1,131.00M | 1,146.00M | 1,175.00M | 1,098.00M | 937.00M | 877.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,167.00M | 1,136.00M | 1,129.00M | 1,085.00M | 1,271.00M | 1,272.00M | 1,181.00M | 711.00M | 576.00M | 756.00M | 808.00M | 213.00M | 1,131.00M | 1,596.00M | 1,131.00M | 1,146.00M | 1,175.00M | 1,098.00M | 937.00M | 877.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 14.00M | 21.00M | -5.00M | -14.00M | -2.00M | 34.00M | 56.00M | 57.00M | 40.00M | 38.00M | 18.00M | 17.00M | 34.00M | -4.00M | 31.00M | 24.00M | 23.00M | 23.00M | 35.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 14.00M | 21.00M | -5.00M | -14.00M | -2.00M | 34.00M | 56.00M | 57.00M | 40.00M | 38.00M | 18.00M | 17.00M | 34.00M | -4.00M | 31.00M | 24.00M | 23.00M | 23.00M | 35.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,041.00M | 986.00M | 985.00M | 912.00M | 1,087.00M | 1,093.00M | 1,038.00M | 592.00M | 463.00M | 614.00M | 651.00M | 30.00M | 944.00M | 1,427.00M | 928.00M | 978.00M | 998.00M | 924.00M | 765.00M | 715.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.00M | 233.00M | 225.00M | 209.00M | 268.00M | 135.00M | 248.00M | 126.00M | 107.00M | 136.00M | 124.00M | -23.00M | 207.00M | 328.00M | 195.00M | 228.00M | 230.00M | 213.00M | 121.00M | 168.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 819.00M | 753.00M | 760.00M | 703.00M | 819.00M | 958.00M | 790.00M | 466.00M | 356.00M | 478.00M | 527.00M | 53.00M | 737.00M | 1,099.00M | 733.00M | 750.00M | 768.00M | 711.00M | 644.00M | 547.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 819.00M | 753.00M | 760.00M | 703.00M | 819.00M | 958.00M | 790.00M | 466.00M | 356.00M | 478.00M | 527.00M | 53.00M | 737.00M | 1,099.00M | 733.00M | 750.00M | 768.00M | 711.00M | 644.00M | 547.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 819.00M | 753.00M | 760.00M | 703.00M | 819.00M | 958.00M | 790.00M | 466.00M | 356.00M | 478.00M | 527.00M | 53.00M | 737.00M | 1,099.00M | 733.00M | 750.00M | 768.00M | 711.00M | 644.00M | 547.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 819.00M | 753.00M | 760.00M | 703.00M | 819.00M | 958.00M | 790.00M | 466.00M | 356.00M | 478.00M | 527.00M | 53.00M | 737.00M | 1,099.00M | 733.00M | 750.00M | 768.00M | 711.00M | 644.00M | 547.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 819.00M | 753.00M | 760.00M | 703.00M | 819.00M | 958.00M | 790.00M | 466.00M | 356.00M | 478.00M | 527.00M | 53.00M | 737.00M | 1,099.00M | 733.00M | 750.00M | 768.00M | 711.00M | 644.00M | 547.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29 | 3.07 | 3.13 | 2.94 | 3.46 | 4.11 | 3.43 | 2.04 | 1.56 | 2.11 | 2.33 | 0.23 | 3.26 | 4.86 | 3.23 | 3.31 | 3.41 | 3.16 | 2.87 | 2.43 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.28 | 3.06 | 3.12 | 2.93 | 3.45 | 4.10 | 3.43 | 2.04 | 1.56 | 2.10 | 2.32 | 0.23 | 3.25 | 4.85 | 3.23 | 3.31 | 3.41 | 3.16 | 2.87 | 2.43 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.10M | 248.50M | 246.90M | 239.30M | 236.70M | 233.20M | 234.80M | 227.70M | 227.50M | 226.40M | 226.90M | 225.80M | 225.90M | 226.00M | 226.10M | 226.10M | 225.00M | 225.20M | 225.00M | 224.50M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 827.00M | 1,433.00M | 1,427.00M | 711.00M | 825.00M | 1,578.00M | 1,490.00M | 462.00M | 352.00M | 1,082.00M | 1,138.00M | 51.00M | 729.00M | 1,935.00M | 1,473.00M | 751.00M | 768.00M | 1,446.00M | 1,290.00M | 1,229.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.00M | 164.00M | 165.00M | 168.00M | 170.00M | 177.00M | 177.00M | 175.00M | 170.00M | 182.00M | 195.00M | 201.00M | 204.00M | 203.00M | 199.00M | 199.00M | 201.00M | 197.00M | 195.00M | 197.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.33% | 23.63% | 22.84% | 22.92% | 24.66% | 12.35% | 23.89% | 21.28% | 23.11% | 22.15% | 19.05% | -76.67% | 21.93% | 22.99% | 21.01% | 23.31% | 23.05% | 23.05% | 15.82% | 23.50% |