|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,954.00M | 4,894.00M | 4,856.00M | 4,745.00M | 4,638.00M | 4,801.00M | 4,990.00M | 5,021.00M | 5,082.00M | 5,066.00M | 5,395.00M | 5,368.00M | 5,108.00M | 5,126.00M | 5,073.00M | 5,223.00M | 5,271.00M | 5,289.00M | 5,527.00M | 5,368.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 859.00M | 1,051.00M | 838.00M | 785.00M | 811.00M | 817.00M | 1,585.00M | 891.00M | 891.00M | 1,101.00M | 1,196.00M | 928.00M | 908.00M | 881.00M | 930.00M | 1,090.00M | 932.00M | 1,119.00M | 1,010.00M | 961.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,095.00M | 3,843.00M | 4,018.00M | 3,960.00M | 3,827.00M | 3,984.00M | 3,405.00M | 4,130.00M | 4,191.00M | 3,965.00M | 4,199.00M | 4,440.00M | 4,200.00M | 4,245.00M | 4,143.00M | 4,133.00M | 4,339.00M | 4,170.00M | 4,517.00M | 4,407.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | 9.00M | 17.00M | 17.00M | 28.00M | -11.00M | 30.00M | 27.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | -29.00M | -52.00M | -20.00M | -18.00M | -12.00M | -20.00M | -4.00M | -10.00M | -14.00M | -19.00M | -4.00M | -5.00M | -9.00M | -17.00M | -17.00M | | | | 413.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | 9.00M | 17.00M | 17.00M | 28.00M | -11.00M | 30.00M | 27.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 586.00M | 1,014.00M | 751.00M | 648.00M | 553.00M | 596.00M | 536.00M | 603.00M | 604.00M | 568.00M | 735.00M | 3,285.00M | 761.00M | 1,089.00M | 821.00M | 943.00M | 823.00M | 889.00M | 853.00M | 1,296.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 586.00M | 1,014.00M | 751.00M | 648.00M | 553.00M | 596.00M | 536.00M | 603.00M | 604.00M | 568.00M | 735.00M | 3,285.00M | 761.00M | 1,089.00M | 821.00M | 943.00M | 823.00M | 889.00M | 853.00M | 1,296.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.00M | -20.00M | | | -66.00M | 115.00M | 1.00M | | -11.00M | | 30.00M | 25.00M | | | 134.00M | | 25.00M | 29.00M | -4.00M | 41.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 7.00M | -2.00M | | | 6.00M | 5.00M | -2.00M | 6.00M | 4.00M | 11.00M | 25.00M | 29.00M | 35.00M | 37.00M | 26.00M | 25.00M | 29.00M | 37.00M | 41.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.00M | 774.00M | 528.00M | 378.00M | 265.00M | 380.00M | 322.00M | 380.00M | 373.00M | 345.00M | 519.00M | 3,084.00M | 587.00M | 922.00M | 655.00M | 765.00M | 642.00M | 712.00M | 681.00M | 1,132.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | 197.00M | 108.00M | 99.00M | 86.00M | 112.00M | 47.00M | 84.00M | 80.00M | 79.00M | 63.00M | 750.00M | 110.00M | 241.00M | 83.00M | 143.00M | 120.00M | 133.00M | 37.00M | 226.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.00M | 578.00M | 420.00M | 280.00M | 38.00M | 268.00M | 274.00M | 296.00M | 293.00M | 266.00M | 456.00M | 2,334.00M | 477.00M | 681.00M | 572.00M | 622.00M | 522.00M | 579.00M | 644.00M | 906.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 45.00M | 77.00M | 46.00M | 54.00M | 51.00M | 65.00M | 50.00M | 54.00M | 51.00M | 73.00M | 59.00M | 61.00M | 62.00M | 78.00M | 56.00M | 61.00M | 64.00M | 83.00M | 51.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.00M | 129.00M | 170.00M | 140.00M | 141.00M | 137.00M | 172.00M | 153.00M | 170.00M | 165.00M | 212.00M | 183.00M | 218.00M | 209.00M | 254.00M | 216.00M | 234.00M | 237.00M | 273.00M | 204.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.00M | 577.00M | 420.00M | 279.00M | 179.00M | 268.00M | 275.00M | 296.00M | 293.00M | 266.00M | 456.00M | 2,334.00M | 477.00M | 681.00M | 572.00M | 622.00M | 522.00M | 579.00M | 644.00M | 906.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 1.00M | -1.00M | 1.00M | | | | | | | | 2,334.00M | 477.00M | 681.00M | 572.00M | 622.00M | 522.00M | 579.00M | 644.00M | 906.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 1.00M | -1.00M | 1.00M | | | | | | | | 2,334.00M | 477.00M | 681.00M | 572.00M | 622.00M | 522.00M | 579.00M | 644.00M | 906.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.00M | 449.00M | 249.00M | 140.00M | 38.00M | 131.00M | 102.00M | 143.00M | 123.00M | 101.00M | 244.00M | 2,151.00M | 259.00M | 472.00M | 318.00M | 406.00M | 288.00M | 342.00M | 371.00M | 702.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12 | 4.18 | 2.32 | 1.29 | 0.35 | 1.21 | 0.97 | 1.40 | 1.21 | 0.99 | 2.41 | 21.60 | 2.66 | 4.93 | 3.46 | 4.31 | 3.16 | 3.89 | 4.24 | 8.09 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10 | 4.13 | 2.29 | 1.27 | 0.35 | 1.16 | 0.98 | 1.32 | 1.15 | 0.94 | 2.30 | 21.38 | 2.64 | 4.89 | 3.43 | 4.27 | 3.14 | 3.86 | 4.21 | 8.01 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.57M | 106.73M | 106.83M | 107.48M | 107.79M | 107.92M | 106.93M | 102.29M | 101.77M | 101.54M | 101.64M | 99.58M | 97.27M | 97.50M | 96.90M | 94.24M | 92.69M | 87.95M | 90.15M | 86.80M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.32M | 108.76M | 108.57M | 112.02M | 108.75M | 109.89M | 110.52M | 106.01M | 105.35M | 105.02M | 104.80M | 100.60M | 99.56M | 98.52M | 97.88M | 95.02M | 91.79M | 91.81M | 90.83M | 87.60M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 586.00M | 1,014.00M | 751.00M | 648.00M | 553.00M | 596.00M | 536.00M | 603.00M | 604.00M | 568.00M | 735.00M | 3,285.00M | 761.00M | 1,089.00M | 821.00M | 943.00M | 823.00M | 889.00M | 853.00M | 1,296.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.00M | 227.00M | 221.00M | 227.00M | 222.00M | 222.00M | 219.00M | 221.00M | 226.00M | 227.00M | 227.00M | 218.00M | 203.00M | 202.00M | 203.00M | 204.00M | 206.00M | 206.00M | 205.00M | 205.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.12% | 25.45% | 20.45% | 26.19% | 32.45% | 29.47% | 14.60% | 22.11% | 21.45% | 22.90% | 12.14% | 24.32% | 18.74% | 26.14% | 12.67% | 18.69% | 18.69% | 18.68% | 5.43% | 19.96% |