|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,566.00M | 5,733.00M | 5,860.00M | 6,269.00M | 6,566.00M | 6,180.00M | 6,056.00M | 5,963.00M | 5,941.00M | 6,159.00M | 6,031.00M | 6,007.00M | 6,091.00M | 6,121.00M | 6,027.00M | 6,154.00M | 6,244.00M | 6,085.00M | 6,217.00M | 6,864.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.00M | 302.00M | 337.00M | 331.00M | 319.00M | 301.00M | 357.00M | 351.00M | 378.00M | 361.00M | 355.00M | 336.00M | 354.00M | 281.00M | 359.00M | 319.00M | 352.00M | 344.00M | 364.00M | 362.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,296.00M | 5,431.00M | 5,523.00M | 5,938.00M | 6,247.00M | 5,879.00M | 5,699.00M | 5,612.00M | 5,563.00M | 5,798.00M | 5,676.00M | 5,671.00M | 5,737.00M | 5,840.00M | 5,668.00M | 5,835.00M | 5,892.00M | 5,741.00M | 5,853.00M | 6,502.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 14.00M | 3,268.00M | 98.00M | 3,718.00M | 3,530.00M | 3,527.00M | 3,511.00M | 3,529.00M | 3,523.00M | 3,443.00M | 3,388.00M | 3,438.00M | 3,348.00M | 3,415.00M | 3,399.00M | 3,483.00M | 3,455.00M | 3,540.00M | 3,887.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,134.00M | 3,293.00M | 3,483.00M | 3,774.00M | 3,933.00M | 3,768.00M | 3,762.00M | 3,759.00M | 3,764.00M | 3,752.00M | 3,659.00M | 3,607.00M | 3,675.00M | 3,596.00M | 3,656.00M | 3,629.00M | 3,695.00M | 3,684.00M | 3,759.00M | 4,101.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,432.00M | 2,440.00M | 2,377.00M | 2,495.00M | 2,633.00M | 2,412.00M | 2,294.00M | 2,204.00M | 2,177.00M | 2,407.00M | 2,372.00M | 2,400.00M | 2,416.00M | 2,525.00M | 2,371.00M | 2,525.00M | 2,549.00M | 2,401.00M | 2,458.00M | 2,763.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,432.00M | 2,440.00M | 2,377.00M | 2,495.00M | 2,633.00M | 2,412.00M | 2,294.00M | 2,204.00M | 2,177.00M | 2,407.00M | 2,372.00M | 2,400.00M | 2,416.00M | 2,525.00M | 2,371.00M | 2,525.00M | 2,549.00M | 2,401.00M | 2,458.00M | 2,763.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 83.00M | 47.00M | 163.00M | 124.00M | 92.00M | 184.00M | 93.00M | 106.00M | 108.00M | 92.00M | 103.00M | 87.00M | 68.00M | 78.00M | 123.00M | 96.00M | 332.00M | 91.00M | 105.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,180.00M | 2,228.00M | 2,117.00M | 2,342.00M | 2,442.00M | 2,171.00M | 2,142.00M | 1,958.00M | 1,949.00M | 2,184.00M | 2,140.00M | 2,184.00M | 2,189.00M | 2,281.00M | 2,127.00M | 2,313.00M | 2,318.00M | 2,408.00M | 2,229.00M | 2,555.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 507.00M | 517.00M | 487.00M | 507.00M | 547.00M | 533.00M | 512.00M | 389.00M | 421.00M | 532.00M | 499.00M | 511.00M | 518.00M | 519.00M | 501.00M | 437.00M | 530.00M | 560.00M | 528.00M | 562.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,673.00M | 1,711.00M | 1,630.00M | 1,835.00M | 1,895.00M | 1,638.00M | 1,630.00M | 1,569.00M | 1,528.00M | 1,652.00M | 1,641.00M | 1,673.00M | 1,671.00M | 1,762.00M | 1,626.00M | 1,876.00M | 1,788.00M | 1,848.00M | 1,701.00M | 1,993.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,673.00M | 1,711.00M | 1,630.00M | 1,835.00M | 1,895.00M | 1,638.00M | 1,630.00M | 1,569.00M | 1,528.00M | 1,652.00M | 1,641.00M | 1,673.00M | 1,671.00M | 1,762.00M | 1,626.00M | 1,876.00M | 1,788.00M | 1,848.00M | 1,701.00M | 1,993.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,673.00M | 1,711.00M | 1,630.00M | 1,835.00M | 1,895.00M | 1,638.00M | 1,630.00M | 1,569.00M | 1,528.00M | 1,652.00M | 1,641.00M | 1,673.00M | 1,671.00M | 1,762.00M | 1,626.00M | 1,876.00M | 1,788.00M | 1,848.00M | 1,701.00M | 1,993.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 54.00M | 60.00M | 146.00M | 103.00M | 72.00M | 176.00M | 69.00M | 90.00M | 79.00M | 65.00M | 57.00M | 70.00M | 1,762.00M | 1,626.00M | 1,876.00M | 1,788.00M | 1,848.00M | 1,701.00M | 1,993.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 54.00M | 60.00M | 146.00M | 103.00M | 72.00M | 176.00M | 69.00M | 90.00M | 79.00M | 65.00M | 57.00M | 70.00M | 1,762.00M | 1,626.00M | 1,876.00M | 1,788.00M | 1,848.00M | 1,701.00M | 1,993.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08 | 0.08 | 0.09 | 0.23 | 0.17 | 0.12 | 0.29 | 0.11 | 0.15 | 0.13 | 0.11 | 0.09 | 0.12 | 2.90 | 2.71 | 3.16 | 3.02 | 3.11 | 2.87 | 3.36 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08 | 0.08 | 0.09 | 0.23 | 0.17 | 0.12 | 0.29 | 0.11 | 0.15 | 0.13 | 0.11 | 0.09 | 0.12 | 2.90 | 2.70 | 3.15 | 3.01 | 3.10 | 2.87 | 3.36 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 648.70M | 653.80M | 632.20M | 625.60M | 620.40M | 622.70M | 610.60M | 608.70M | 608.70M | 609.20M | 609.20M | 609.40M | 607.60M | 607.60M | 601.00M | 594.10M | 592.40M | 595.00M | 593.00M | 593.40M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 650.30M | 655.40M | 633.60M | 626.80M | 621.50M | 624.00M | 611.50M | 609.50M | 609.80M | 610.20M | 610.20M | 610.30M | 608.60M | 608.60M | 601.90M | 594.80M | 593.20M | 595.90M | 593.60M | 594.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 648.70M | 653.80M | 632.20M | 625.60M | 620.40M | 622.70M | 610.60M | 608.70M | 608.70M | 609.20M | 609.20M | 609.40M | 607.60M | 607.60M | 601.00M | 594.10M | 592.40M | 595.00M | 593.00M | 593.40M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,432.00M | 2,440.00M | 2,377.00M | 2,495.00M | 2,633.00M | 2,412.00M | 2,294.00M | 2,204.00M | 2,177.00M | 2,407.00M | 2,372.00M | 2,400.00M | 2,416.00M | 2,525.00M | 2,371.00M | 2,525.00M | 2,549.00M | 2,401.00M | 2,458.00M | 2,763.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.00M | -841.00M | 382.00M | 316.00M | 315.00M | 333.00M | 454.00M | 339.00M | 334.00M | 259.00M | 463.00M | 319.00M | 314.00M | 312.00M | 439.00M | 335.00M | 327.00M | 325.00M | 441.00M | 313.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.26% | 23.20% | 23.00% | 21.65% | 22.40% | 24.55% | 23.90% | 19.87% | 21.60% | 24.36% | 23.32% | 23.40% | 23.66% | 22.75% | 23.55% | 18.89% | 22.86% | 23.26% | 23.69% | 22.00% |