|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3,465.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.00M | 129.00M | 171.00M | 172.00M | 163.00M | 207.00M | 212.00M | 205.00M | 205.00M | 210.00M | 215.00M | 173.00M | | | | | | | | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,682.00M | 2,723.00M | 2,744.00M | 3,078.00M | 3,180.00M | 3,030.00M | 2,920.00M | 2,775.00M | 2,766.00M | 2,863.00M | 2,789.00M | 2,871.00M | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.00M | -3.00M | 60.00M | 27.00M | | 10.00M | 15.00M | 58.00M | 52.00M | 51.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,830.00M | 1,979.00M | 2,071.00M | 2,056.00M | 2,421.00M | 2,404.00M | 2,215.00M | 2,265.00M | 2,692.00M | 1,916.00M | 1,395.00M | 1,866.00M | 1,847.00M | 1,925.00M | 1,990.00M | 1,979.00M | 2,069.00M | 2,290.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,341.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,124.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,124.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 32.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 959.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 225.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 753.00M | 760.00M | 711.00M | 825.00M | 958.00M | 790.00M | 466.00M | 356.00M | 478.00M | 527.00M | 53.00M | 737.00M | 1,099.00M | 733.00M | 751.00M | 768.00M | 711.00M | 644.00M | 547.00M | 734.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 734.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 734.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 734.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 734.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07 | 3.08 | 2.94 | 3.46 | 4.11 | 3.36 | 2.05 | 1.56 | 2.11 | 2.32 | 0.23 | 3.26 | 4.86 | 3.24 | 3.32 | 3.41 | 3.17 | 2.86 | 2.44 | 3.27 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06 | 3.06 | 2.93 | 3.45 | 4.09 | 3.35 | 2.04 | 1.56 | 2.11 | 2.32 | 0.23 | 3.26 | 4.85 | 3.24 | 3.31 | 3.41 | 3.16 | 2.86 | 2.43 | 3.26 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.30M | 246.90M | 239.30M | 236.70M | 233.20M | 234.80M | 227.70M | 227.50M | 226.40M | 226.90M | 225.80M | 226.00M | 226.20M | 226.10M | 226.10M | 225.00M | 224.40M | 225.00M | 224.50M | 224.60M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.40M | 248.10M | 240.20M | 237.50M | 234.00M | 235.60M | 228.30M | 228.00M | 227.00M | 227.40M | 226.20M | 226.40M | 226.50M | 226.40M | 226.50M | 225.20M | 224.70M | 225.30M | 225.00M | 225.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.34M | 240.16M | 238.33M | 234.87M | 231.51M | 228.08M | 227.64M | 227.02M | 226.14M | 225.68M | 225.91M | 226.10M | 226.24M | 226.32M | 225.44M | 224.61M | 224.39M | 224.42M | 224.59M | 224.61M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1,124.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.00M | 255.00M | 168.00M | 170.00M | 177.00M | 267.00M | 175.00M | 170.00M | 182.00M | 202.00M | 201.00M | 204.00M | 203.00M | 156.00M | 199.00M | 201.00M | 197.00M | 168.00M | 197.00M | 197.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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% | 23.46% |