|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,665.00M | 4,678.00M | 4,661.00M | 5,027.00M | 5,075.00M | 4,935.00M | 4,892.00M | 5,119.00M | 5,198.00M | 5,217.00M | 5,159.00M | 5,402.00M | 5,609.00M | 5,893.00M | 6,018.00M | 6,430.00M | 6,443.00M | 6,313.00M | 6,227.00M | 6,684.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,906.00M | 2,955.00M | 2,903.00M | 3,142.00M | 3,156.00M | 3,093.00M | 3,086.00M | 3,186.00M | 3,188.00M | 3,146.00M | 3,140.00M | 3,291.00M | 3,399.00M | 244.00M | 3,612.00M | 3,803.00M | 3,833.00M | 3,693.00M | 3,694.00M | 3,955.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,759.00M | 1,723.00M | 1,758.00M | 1,885.00M | 1,919.00M | 1,842.00M | 1,806.00M | 1,933.00M | 2,010.00M | 2,071.00M | 2,019.00M | 2,111.00M | 2,210.00M | 5,649.00M | 2,406.00M | 2,627.00M | 2,610.00M | 2,620.00M | 2,533.00M | 2,729.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 469.00M | 492.00M | 491.00M | 487.00M | 473.00M | 487.00M | 476.00M | 467.00M | 470.00M | 513.00M | 491.00M | 501.00M | 525.00M | 155.00M | 687.00M | 696.00M | 665.00M | 674.00M | 707.00M | 683.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | | | 1.00M | | 3.00M | 1.00M | | 1.00M | | | 2.00M | 2.00M | 13.00M | 12.00M | 14.00M | 12.00M | 4.00M | 6.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,389.00M | 3,466.00M | 3,402.00M | 3,650.00M | 3,659.00M | 3,683.00M | 3,588.00M | 3,707.00M | 3,707.00M | 3,918.00M | 3,652.00M | 3,892.00M | 3,963.00M | 4,817.00M | 4,305.00M | 4,571.00M | 4,775.00M | 4,472.00M | 4,403.00M | 4,742.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,859.00M | 3,960.00M | 3,893.00M | 4,137.00M | 4,133.00M | 4,170.00M | 4,067.00M | 4,175.00M | 4,177.00M | 4,432.00M | 4,143.00M | 4,393.00M | 4,490.00M | 4,974.00M | 5,005.00M | 5,279.00M | 5,454.00M | 5,158.00M | 5,114.00M | 5,431.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.00M | 718.00M | 768.00M | 890.00M | 942.00M | 765.00M | 825.00M | 944.00M | 1,021.00M | 785.00M | 1,016.00M | 1,009.00M | 1,119.00M | 919.00M | 1,013.00M | 1,151.00M | 989.00M | 1,155.00M | 1,113.00M | 1,253.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.00M | 718.00M | 768.00M | 890.00M | 942.00M | 765.00M | 825.00M | 944.00M | 1,021.00M | 785.00M | 1,016.00M | 1,009.00M | 1,119.00M | 919.00M | 1,013.00M | 1,151.00M | 989.00M | 1,155.00M | 1,113.00M | 1,253.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 3.00M | -4.00M | -6.00M | 5.00M | 2.00M | 2.00M | -4.00M | 12.00M | 2.00M | -1.00M | 6.00M | 9.00M | 7.00M | 9.00M | 7.00M | 4.00M | 3.00M | 4.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.00M | -76.00M | -97.00M | -114.00M | -114.00M | -122.00M | -129.00M | -135.00M | -149.00M | -141.00M | -147.00M | -136.00M | -131.00M | -208.00M | -232.00M | -232.00M | -225.00M | -223.00M | -225.00M | -233.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 706.00M | 642.00M | 671.00M | 776.00M | 828.00M | 643.00M | 696.00M | 809.00M | 872.00M | 644.00M | 869.00M | 894.00M | 995.00M | 700.00M | 788.00M | 928.00M | 775.00M | 935.00M | 891.00M | 1,024.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.00M | 213.00M | 157.00M | 189.00M | 189.00M | 143.00M | 164.00M | 196.00M | 210.00M | 175.00M | 162.00M | 214.00M | 235.00M | 115.00M | 151.00M | 201.00M | 172.00M | 196.00M | 168.00M | 238.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.00M | 506.00M | 514.00M | 587.00M | 639.00M | 500.00M | 533.00M | 615.00M | 663.00M | 493.00M | 708.00M | 680.00M | 760.00M | 598.00M | 637.00M | 727.00M | 603.00M | 742.00M | 723.00M | 786.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 1.00M | | | 1.00M | -1.00M | -2.00M | -1.00M | -24.00M | -1.00M | | | | | 1.00M | | | | 1.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.00M | 429.00M | 514.00M | 587.00M | 639.00M | 500.00M | 532.00M | 613.00M | 662.00M | 469.00M | 707.00M | 680.00M | 760.00M | 585.00M | 637.00M | 727.00M | 603.00M | 739.00M | 723.00M | 786.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.00M | 429.00M | 514.00M | 587.00M | 639.00M | 500.00M | 532.00M | 613.00M | 662.00M | 469.00M | 707.00M | 680.00M | 760.00M | 585.00M | 637.00M | 727.00M | 603.00M | 739.00M | 723.00M | 786.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.00M | 429.00M | 514.00M | 587.00M | 639.00M | 500.00M | 532.00M | 613.00M | 662.00M | 469.00M | 707.00M | 680.00M | 760.00M | 585.00M | 637.00M | 727.00M | 603.00M | 739.00M | 723.00M | 786.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.00M | 429.00M | 514.00M | 587.00M | 639.00M | 500.00M | 532.00M | 613.00M | 662.00M | 469.00M | 707.00M | 680.00M | 760.00M | 585.00M | 637.00M | 727.00M | 603.00M | 739.00M | 723.00M | 786.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28 | 1.02 | 1.24 | 1.42 | 1.55 | 1.21 | 1.31 | 1.51 | 1.64 | 1.16 | 1.76 | 1.69 | 1.89 | 1.46 | 1.58 | 1.81 | 1.50 | 1.84 | 1.79 | 1.96 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28 | 1.01 | 1.23 | 1.41 | 1.54 | 1.20 | 1.30 | 1.50 | 1.63 | 1.15 | 1.75 | 1.69 | 1.88 | 1.45 | 1.58 | 1.80 | 1.49 | 1.83 | 1.79 | 1.95 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.50M | 420.40M | 415.70M | 414.40M | 412.00M | 412.80M | 407.40M | 405.90M | 404.00M | 404.90M | 401.70M | 401.30M | 401.50M | 401.50M | 402.30M | 402.60M | 403.00M | 402.70M | 403.20M | 401.50M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.00M | 422.90M | 417.80M | 416.40M | 414.30M | 415.00M | 409.00M | 407.70M | 405.90M | 406.90M | 403.50M | 403.20M | 403.20M | 403.40M | 403.90M | 404.30M | 404.30M | 404.20M | 404.40M | 402.40M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.50M | 420.40M | 415.70M | 414.40M | 412.00M | 412.80M | 407.40M | 405.90M | 404.00M | 404.90M | 401.70M | 401.30M | 401.50M | 401.50M | 402.30M | 402.60M | 403.00M | 402.70M | 403.20M | 401.50M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.00M | 718.00M | 768.00M | 890.00M | 942.00M | 765.00M | 825.00M | 944.00M | 1,021.00M | 785.00M | 1,016.00M | 1,009.00M | 1,119.00M | 919.00M | 1,013.00M | 1,151.00M | 989.00M | 1,155.00M | 1,113.00M | 1,253.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 380.00M | 3.00M | 4.00M | 5.00M | 102.00M | 4.00M | 91.00M | 123.00M | 369.00M | 118.00M | 117.00M | 125.00M | 199.00M | 173.00M | 170.00M | 162.00M | 719.00M | 150.00M | 150.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.65% | 33.18% | 23.40% | 24.36% | 22.83% | 22.24% | 23.56% | 24.23% | 24.08% | 27.17% | 18.64% | 23.94% | 23.62% | 16.43% | 19.16% | 21.66% | 22.19% | 20.96% | 18.86% | 23.24% |