|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,106.00M | 2,087.00M | 2,088.00M | 2,389.00M | 2,993.00M | 2,861.00M | 2,937.00M | 3,160.00M | 3,101.00M | 3,084.00M | 3,152.00M | 3,491.00M | 3,549.00M | 3,575.00M | 3,592.00M | 3,777.00M | 3,755.00M | 3,888.00M | 3,916.00M | 4,171.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 533.00M | 543.00M | 582.00M | 749.00M | 1,007.00M | 989.00M | 1,008.00M | 1,088.00M | 1,026.00M | 995.00M | 1,032.00M | 1,111.00M | 1,078.00M | 1,065.00M | 1,107.00M | 1,153.00M | 1,119.00M | 1,121.00M | 1,170.00M | 1,235.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,573.00M | 1,544.00M | 1,506.00M | 1,640.00M | 1,986.00M | 1,872.00M | 1,929.00M | 2,072.00M | 2,075.00M | 2,089.00M | 2,120.00M | 2,380.00M | 2,471.00M | 2,510.00M | 2,485.00M | 2,624.00M | 2,636.00M | 2,767.00M | 2,746.00M | 2,936.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 21.00M | 22.00M | 111.00M | 267.00M | 267.00M | 260.00M | 262.00M | 261.00M | 260.00M | 260.00M | 264.00M | 266.00M | 271.00M | 274.00M | 268.00M | 270.00M | 266.00M | 266.00M | 276.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 20.00M | 19.00M | 26.00M | 36.00M | 31.00M | 15.00M | 25.00M | 24.00M | 22.00M | 30.00M | 23.00M | 25.00M | 22.00M | 26.00M | 25.00M | 26.00M | 28.00M | 31.00M | 31.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.00M | 423.00M | 567.00M | 958.00M | 768.00M | 725.00M | 945.00M | 705.00M | 771.00M | 741.00M | 942.00M | 714.00M | 741.00M | 815.00M | 926.00M | 764.00M | 803.00M | 805.00M | 1,045.00M | 802.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 6.00M | 1,344.00M | | -2.00M | 1.00M | 46.00M | -119.00M | | -1.00M | | | 21.00M | 38.00M | 1,421.00M | 3.00M | | 270.00M | 175.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 952.00M | 1,007.00M | 1,190.00M | 1,844.00M | 2,078.00M | 2,012.00M | 2,228.00M | 2,080.00M | 2,082.00M | 2,018.00M | 2,264.00M | 2,112.00M | 2,110.00M | 2,173.00M | 2,333.00M | 2,210.00M | 2,218.00M | 2,220.00M | 2,512.00M | 2,344.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,154.00M | 1,083.00M | 904.00M | 1,892.00M | 1,482.00M | 853.00M | 716.00M | 1,144.00M | 911.00M | 1,074.00M | 890.00M | 1,385.00M | 1,452.00M | 1,434.00M | 1,309.00M | 1,578.00M | 1,551.00M | 1,675.00M | 1,674.00M | 2,002.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,154.00M | 1,083.00M | 904.00M | 1,892.00M | 1,482.00M | 853.00M | 716.00M | 1,144.00M | 911.00M | 1,074.00M | 890.00M | 1,385.00M | 1,452.00M | 1,434.00M | 1,309.00M | 1,578.00M | 1,551.00M | 1,675.00M | 1,674.00M | 2,002.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 22.00M | -51.00M | 49.00M | 1.00M | 37.00M | -16.00M | -11.00M | 11.00M | 5.00M | -20.00M | 9.00M | 3.00M | -2.00M | 15.00M | -4.00M | 28.00M | 2.00M | 11.00M | 2.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 22.00M | 11.00M | 49.00M | 1.00M | 37.00M | -16.00M | -11.00M | 11.00M | 5.00M | -20.00M | 9.00M | 3.00M | -2.00M | 15.00M | -4.00M | 28.00M | 2.00M | 11.00M | 2.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,144.00M | 1,074.00M | 890.00M | 1,867.00M | 1,391.00M | 823.00M | 621.00M | 1,048.00M | 834.00M | 995.00M | 794.00M | 1,316.00M | 1,378.00M | 1,360.00M | 1,254.00M | 1,496.00M | 1,502.00M | 1,598.00M | 1,631.00M | 1,908.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.00M | 213.00M | 154.00M | 568.00M | 340.00M | 145.00M | 127.00M | 188.00M | 259.00M | 181.00M | 150.00M | 248.00M | 293.00M | 313.00M | 287.00M | 325.00M | 342.00M | 333.00M | 407.00M | 404.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.00M | 861.00M | 675.00M | 1,299.00M | 1,051.00M | 678.00M | 707.00M | 795.00M | 511.00M | 742.00M | 644.00M | 1,068.00M | 1,011.00M | 971.00M | 967.00M | 1,090.00M | 1,160.00M | 1,176.00M | 875.00M | 1,395.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 11.00M | 6.00M | 6.00M | 14.00M | 11.00M | 8.00M | 3.00M | 6.00M | 13.00M | 11.00M | 12.00M | 11.00M | 11.00M | 7.00M | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 64.00M | 61.00M | 64.00M | 79.00M | 70.00M | 61.00M | 65.00M | 64.00M | 72.00M | 65.00M | 77.00M | 74.00M | 76.00M | 87.00M | 81.00M | 88.00M | 89.00M | 90.00M | 109.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.00M | 861.00M | 736.00M | 1,299.00M | 1,051.00M | 678.00M | 494.00M | 860.00M | 575.00M | 814.00M | 644.00M | 1,068.00M | 1,085.00M | 1,047.00M | 967.00M | 1,171.00M | 1,160.00M | 1,265.00M | 1,224.00M | 1,504.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.00M | 861.00M | 736.00M | 1,299.00M | 1,051.00M | 678.00M | 494.00M | 860.00M | 575.00M | 814.00M | 644.00M | 1,068.00M | 1,085.00M | 1,047.00M | 967.00M | 1,171.00M | 1,160.00M | 1,265.00M | 1,224.00M | 1,504.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.00M | 861.00M | 736.00M | 1,299.00M | 1,051.00M | 678.00M | 494.00M | 860.00M | 575.00M | 814.00M | 644.00M | 1,068.00M | 1,085.00M | 1,047.00M | 967.00M | 1,171.00M | 1,160.00M | 1,265.00M | 1,224.00M | 1,504.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.00M | 861.00M | 736.00M | 1,299.00M | 1,051.00M | 678.00M | 494.00M | 860.00M | 575.00M | 814.00M | 644.00M | 1,068.00M | 1,085.00M | 1,047.00M | 967.00M | 1,171.00M | 1,160.00M | 1,265.00M | 1,224.00M | 1,504.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31 | 3.31 | 2.80 | 4.49 | 2.87 | 1.84 | 1.30 | 2.47 | 1.60 | 2.34 | 1.84 | 3.16 | 3.23 | 3.12 | 2.85 | 3.55 | 3.50 | 3.86 | 3.76 | 4.69 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30 | 3.30 | 2.79 | 4.47 | 2.86 | 1.84 | 1.29 | 2.47 | 1.60 | 2.33 | 1.83 | 3.16 | 3.23 | 3.11 | 2.85 | 3.54 | 3.50 | 3.86 | 3.76 | 4.69 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.70M | 240.90M | 240.80M | 275.20M | 338.00M | 329.60M | 316.90M | 321.30M | 319.30M | 319.40M | 318.40M | 313.60M | 313.30M | 311.20M | 311.60M | 307.30M | 305.90M | 305.80M | 304.80M | 297.30M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.80M | 241.70M | 241.80M | 276.30M | 308.00M | 315.70M | 318.50M | 322.10M | 319.80M | 318.00M | 318.90M | 314.00M | 313.20M | 311.50M | 311.90M | 307.70M | 306.90M | 304.50M | 305.10M | 297.60M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,177.00M | 1,103.00M | 923.00M | 1,918.00M | 1,518.00M | 884.00M | 731.00M | 1,169.00M | 935.00M | 1,096.00M | 920.00M | 1,408.00M | 1,477.00M | 1,456.00M | 1,335.00M | 1,603.00M | 1,577.00M | 1,703.00M | 1,705.00M | 2,033.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.00M | 90.00M | 71.00M | 86.00M | 85.00M | 88.00M | 84.00M | 76.00M | 78.00M | 77.00M | 72.00M | 70.00M | 78.00M | 77.00M | 79.00M | 54.00M | 96.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.09% | 19.83% | 17.30% | 30.42% | 24.44% | 17.62% | 20.45% | 17.94% | 31.06% | 18.19% | 18.89% | 18.84% | 21.26% | 23.01% | 22.89% | 21.72% | 22.77% | 20.84% | 24.95% | 21.17% |