|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,453.56M | 5,081.48M | 5,336.19M | 5,569.90M | 6,212.88M | 5,651.71M | 4,826.29M | 4,893.21M | 5,081.63M | 4,587.06M | 4,233.42M | 4,694.00M | 4,632.63M | 4,341.61M | 3,872.14M | 4,369.19M | 4,565.12M | 4,828.22M | 4,414.05M | 5,204.86M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,265.62M | 3,487.66M | 3,548.82M | 3,787.39M | 4,329.54M | 4,187.28M | 3,838.74M | 3,837.08M | 3,774.77M | 3,635.04M | 3,502.54M | 3,713.20M | 3,857.80M | 3,736.40M | 3,430.40M | 3,882.65M | 32.30M | 4,070.34M | 3,884.76M | 4,441.64M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,199.69M | 1,600.63M | 1,761.84M | 1,782.51M | 1,883.34M | 1,464.43M | 987.55M | 1,056.12M | 1,306.86M | 952.02M | 730.88M | 980.80M | 774.84M | 605.22M | 441.73M | 486.54M | 618.47M | 757.88M | 529.29M | 763.22M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.44M | 7.18M | 7.15M | 7.16M | 7.16M | 6.84M | 6.68M | 6.88M | 10.92M | 8.16M | 8.09M | 7.66M | 7.64M | 7.64M | 7.57M | 6.90M | 6.90M | 6.89M | 7.22M | 7.80M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.31M | 141.21M | 145.90M | 157.21M | 159.51M | 160.02M | 167.69M | 176.90M | 181.81M | 198.01M | 200.84M | 184.65M | 175.22M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.60M | 0.20M | -4.20M | -13.40M | -4.00M | -3.30M | 16.20M | 9.40M | 0.80M | 5.40M | 3.70M | 4.90M | 11.70M | 9.80M | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.31M | 141.21M | 145.90M | 157.21M | 159.51M | 160.02M | 167.69M | 176.90M | 181.81M | 198.01M | 200.84M | 184.65M | 175.22M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 955.74M | 1,322.05M | 1,429.13M | 1,494.87M | 1,618.06M | 1,219.84M | 759.05M | 835.36M | 1,063.73M | 733.55M | -1956.67M | 750.98M | 559.12M | 395.44M | 237.50M | 275.14M | 382.86M | 507.76M | 310.23M | 538.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 955.74M | 1,322.05M | 1,429.13M | 1,494.87M | 1,618.06M | 1,219.84M | 759.05M | 835.36M | 1,063.73M | 733.55M | -1956.67M | 750.98M | 559.12M | 395.44M | 237.50M | 275.14M | 382.86M | 507.76M | 310.23M | 538.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.04M | -6.78M | -7.94M | -20.47M | 4.02M | 13.97M | 23.26M | 34.94M | 31.35M | 39.46M | 38.50M | 26.78M | 18.71M | 29.66M | -76.71M | 17.64M | 22.39M | 19.66M | -57.45M | 8.45M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.04M | -6.78M | -7.94M | -20.47M | 4.02M | 13.97M | 23.26M | 34.94M | 31.35M | 39.46M | 38.50M | 26.78M | 18.71M | 29.66M | -68.88M | 17.64M | 22.39M | 19.66M | -64.33M | 8.45M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 930.80M | 1,302.57M | -2770.22M | 1,457.73M | 1,596.42M | 1,208.47M | -4238.31M | 847.79M | 1,074.32M | 754.60M | 521.34M | 765.78M | 565.11M | 408.02M | 253.90M | 280.65M | 387.87M | 513.85M | -1178.87M | 513.21M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.59M | 302.41M | 313.15M | 350.38M | 381.76M | 290.00M | 85.24M | 203.46M | 258.14M | 174.82M | 59.53M | 178.28M | 133.42M | 87.13M | 76.67M | 62.98M | 86.67M | 109.92M | -49.17M | 113.11M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 712.20M | 1,000.16M | 1,095.70M | 1,107.35M | 1,214.65M | 918.48M | 639.01M | 644.33M | 816.18M | 579.78M | 427.04M | 587.50M | 431.69M | 320.89M | 209.87M | 217.68M | 301.19M | 403.93M | 264.51M | 400.11M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 712.20M | 1,000.16M | -3083.37M | 1,107.35M | 1,214.65M | 918.48M | -4323.55M | 644.33M | 816.18M | 579.78M | 461.81M | 587.50M | 431.69M | 320.89M | 177.22M | 217.68M | 301.19M | 403.93M | -1129.70M | 400.11M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 712.20M | 1,000.16M | -3083.37M | 1,107.35M | 1,214.65M | 918.48M | -4323.55M | 644.33M | 816.18M | 579.78M | 461.81M | 587.50M | 431.69M | 320.89M | 177.22M | 217.68M | 301.19M | 403.93M | -1129.70M | 400.11M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 712.20M | 1,000.16M | -3083.37M | 1,107.35M | 1,214.65M | 918.48M | -4323.55M | 644.33M | 816.18M | 579.78M | 461.81M | 587.50M | 431.69M | 320.89M | 177.22M | 217.68M | 301.19M | 403.93M | -1129.70M | 400.11M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 712.20M | 1,000.16M | -3083.37M | 1,107.35M | 1,214.65M | 918.48M | -4323.55M | 644.33M | 816.18M | 579.78M | 461.81M | 587.50M | 431.69M | 320.89M | 177.22M | 217.68M | 301.19M | 403.93M | -1129.70M | 400.11M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35 | 4.89 | 5.45 | 5.74 | 6.49 | 5.07 | 3.73 | 3.71 | 4.83 | 3.49 | 2.68 | 3.68 | 2.73 | 2.06 | 1.39 | 1.45 | 2.01 | 2.75 | 1.83 | 2.79 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32 | 4.85 | 5.41 | 5.71 | 6.44 | 5.03 | 3.71 | 3.70 | 4.81 | 3.47 | 2.66 | 3.67 | 2.72 | 2.05 | 1.38 | 1.44 | 2.01 | 2.74 | 1.82 | 2.78 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.65M | 207.70M | 205.12M | 192.16M | 186.44M | 186.29M | 183.39M | 171.60M | 169.80M | 168.26M | 166.55M | 158.67M | 157.76M | 156.53M | 155.42M | 150.26M | 148.39M | 148.53M | 147.81M | 144.80M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 955.74M | 1,322.05M | 1,429.13M | 1,494.87M | 1,618.06M | 1,219.84M | 759.05M | 835.36M | 1,063.73M | 733.55M | -1956.67M | 750.98M | 559.12M | 395.44M | 237.50M | 275.14M | 382.86M | 507.76M | 310.23M | 538.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.90M | 12.70M | 12.34M | 16.67M | 25.67M | 25.35M | 23.86M | 22.51M | 20.77M | 18.41M | 14.79M | 11.98M | 12.72M | 17.07M | 14.58M | 12.13M | 17.38M | 13.57M | 26.96M | 33.24M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.48% | 23.22% | -11.30% | 24.04% | 23.91% | 24.00% | -2.01% | 24.00% | 24.03% | 23.17% | 11.42% | 23.28% | 23.61% | 21.35% | 30.20% | 22.44% | 22.35% | 21.39% | 4.17% | 22.04% |