|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,504.00M | 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 |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.00M | 270.00M | -276.00M | 714.00M | 940.00M | 932.00M | -1298.00M | 357.00M | 664.00M | 702.00M | 759.00M | 658.00M | 625.00M | 610.00M | 281.00M | 359.00M | 576.00M | 352.00M | -421.00M | 364.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,220.00M | 5,296.00M | 6,009.00M | 5,146.00M | 5,329.00M | 5,634.00M | 7,478.00M | 5,699.00M | 5,299.00M | 5,239.00M | 5,400.00M | 5,373.00M | 5,382.00M | 5,481.00M | 5,840.00M | 5,668.00M | 5,578.00M | 5,892.00M | 6,506.00M | 5,853.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.00M | 553.00M | 556.00M | 555.00M | 559.00M | 563.00M | 569.00M | 572.00M | 577.00M | 580.00M | 589.00M | 594.00M | 596.00M | 602.00M | 606.00M | 610.00M | 613.00M | 618.00M | 624.00M | 633.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | 12.00M | 14.00M | 2,713.00M | 98.00M | 3,155.00M | 2,961.00M | 2,955.00M | 2,934.00M | 2,949.00M | 2,934.00M | 2,849.00M | 2,792.00M | 2,836.00M | 2,742.00M | 2,805.00M | 2,786.00M | 2,865.00M | 2,831.00M | 2,907.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,031.00M | 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 |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,473.00M | 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 |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,473.00M | 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 |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 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 |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 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 |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,316.00M | 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 |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.00M | 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 |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,798.00M | 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 |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | -12.00M | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,798.00M | 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 |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,798.00M | 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 |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,798.00M | 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 |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,798.00M | 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 |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73 | 2.58 | 2.67 | 2.58 | 2.93 | 3.05 | 2.68 | 2.67 | 2.58 | 2.51 | 2.71 | 2.69 | 2.75 | 2.75 | 2.91 | 2.71 | 3.16 | 3.02 | 3.12 | 2.87 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72 | 2.57 | 2.66 | 2.57 | 2.93 | 3.05 | 2.67 | 2.67 | 2.57 | 2.51 | 2.70 | 2.69 | 2.74 | 2.75 | 2.91 | 2.70 | 3.15 | 3.01 | 3.11 | 2.87 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.10M | 648.70M | 653.80M | 632.20M | 628.90M | 626.10M | 622.70M | 610.60M | 608.70M | 608.70M | 609.20M | 609.20M | 609.40M | 608.70M | 607.60M | 601.00M | 597.50M | 592.40M | 595.00M | 593.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 660.10M | 659.90M | 655.40M | 633.60M | 626.80M | 627.40M | 624.00M | 611.50M | 609.50M | 610.30M | 610.20M | 610.20M | 610.30M | 609.70M | 608.60M | 601.90M | 594.80M | 593.20M | 595.90M | 593.60M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,023.00M | 2,985.00M | 2,996.00M | 2,932.00M | 3,054.00M | 3,196.00M | 2,981.00M | 2,866.00M | 2,781.00M | 2,757.00M | 2,996.00M | 2,966.00M | 2,996.00M | 3,018.00M | 3,131.00M | 2,981.00M | 3,138.00M | 3,167.00M | 3,025.00M | 3,091.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.00M | 290.00M | 295.00M | 307.00M | 316.00M | 315.00M | 333.00M | 336.00M | 339.00M | 334.00M | 331.00M | 324.00M | 319.00M | 314.00M | 312.00M | 322.00M | 335.00M | 327.00M | 325.00M | 320.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.37% | 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% |