|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,486.00M | 1,602.00M | 1,606.00M | 1,890.00M | 1,547.00M | 1,636.00M | 1,640.00M | 2,019.00M | 1,645.00M | 1,687.00M | 1,708.00M | 2,036.00M | 1,598.00M | 1,763.00M | 1,826.00M | 2,362.00M | 1,787.00M | 1,933.00M | 1,979.00M | 2,515.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.00M | 417.00M | 421.00M | 495.00M | 402.00M | 415.00M | 402.00M | 526.00M | 403.00M | 415.00M | 421.00M | 535.00M | 400.00M | 470.00M | 523.00M | 727.00M | 520.00M | 560.00M | 587.00M | 815.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,094.00M | 1,185.00M | 1,185.00M | 1,395.00M | 1,145.00M | 1,221.00M | 1,238.00M | 1,493.00M | 1,242.00M | 1,272.00M | 1,287.00M | 1,501.00M | 1,198.00M | 1,293.00M | 1,303.00M | 1,635.00M | 1,267.00M | 1,373.00M | 1,392.00M | 1,700.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.00M | 230.00M | 253.00M | 371.00M | 253.00M | 254.00M | 261.00M | 372.00M | 282.00M | 291.00M | 267.00M | 353.00M | 286.00M | 281.00M | 263.00M | 351.00M | 302.00M | 302.00M | 282.00M | 377.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 4.00M | -1.00M | -23.00M | 4.00M | 8.00M | 3.00M | 27.00M | -10.00M | 17.00M | 1.00M | | 5.00M | 14.00M | 4.00M | 3.00M | 8.00M | 7.00M | 17.00M | 15.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 943.00M | 1,035.00M | 1,079.00M | 1,388.00M | 1,038.00M | 1,082.00M | 1,094.00M | 1,441.00M | 1,122.00M | 1,114.00M | 1,095.00M | 1,427.00M | 1,078.00M | 1,156.00M | 1,207.00M | 1,705.00M | 1,239.00M | 1,311.00M | 1,313.00M | 1,776.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.00M | 567.00M | 527.00M | 502.00M | 509.00M | 554.00M | 546.00M | 578.00M | 523.00M | 573.00M | 613.00M | 609.00M | 520.00M | 607.00M | 619.00M | 657.00M | 548.00M | 622.00M | 666.00M | 738.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.00M | 567.00M | 527.00M | 502.00M | 509.00M | 554.00M | 546.00M | 578.00M | 523.00M | 573.00M | 613.00M | 609.00M | 520.00M | 607.00M | 619.00M | 657.00M | 548.00M | 622.00M | 666.00M | 738.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 51.00M | 34.00M | 7.00M | -15.00M | 27.00M | -8.00M | -24.00M | 29.00M | 16.00M | -14.00M | -22.00M | | 1.00M | | 1.00M | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.00M | 407.00M | 451.00M | 407.00M | 398.00M | 390.00M | 447.00M | 427.00M | 371.00M | 478.00M | 505.00M | 464.00M | 383.00M | 487.00M | 502.00M | 528.00M | 429.00M | 499.00M | 541.00M | 607.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.00M | 16.00M | -77.00M | 77.00M | -1.00M | 166.00M | 116.00M | 75.00M | 71.00M | 60.00M | 89.00M | 30.00M | 69.00M | 120.00M | 120.00M | 105.00M | 176.00M | 125.00M | 144.00M | 72.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.00M | 391.00M | 528.00M | 330.00M | 399.00M | 224.00M | 331.00M | 371.00M | 300.00M | 418.00M | 416.00M | 463.00M | 314.00M | 367.00M | 382.00M | 423.00M | 253.00M | 374.00M | 397.00M | 535.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.00M | 391.00M | 528.00M | 330.00M | 399.00M | 224.00M | 331.00M | 352.00M | 300.00M | 418.00M | 416.00M | 434.00M | 314.00M | 367.00M | 382.00M | 423.00M | 253.00M | 374.00M | 397.00M | 535.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.00M | 391.00M | 528.00M | 330.00M | 399.00M | 224.00M | 331.00M | 352.00M | 300.00M | 418.00M | 416.00M | 434.00M | 314.00M | 367.00M | 382.00M | 423.00M | 253.00M | 374.00M | 397.00M | 535.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.00M | 391.00M | 528.00M | 330.00M | 399.00M | 224.00M | 331.00M | 352.00M | 300.00M | 418.00M | 416.00M | 434.00M | 314.00M | 367.00M | 382.00M | 423.00M | 253.00M | 374.00M | 397.00M | 535.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.00M | 391.00M | 528.00M | 330.00M | 399.00M | 224.00M | 331.00M | 352.00M | 300.00M | 418.00M | 416.00M | 434.00M | 314.00M | 367.00M | 382.00M | 423.00M | 253.00M | 374.00M | 397.00M | 535.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09 | 1.31 | 1.78 | 1.13 | 1.38 | 0.78 | 1.16 | 1.30 | 1.07 | 1.49 | 1.48 | 1.65 | 1.11 | 1.30 | 1.36 | 1.51 | 0.91 | 1.34 | 1.42 | 1.92 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07 | 1.29 | 1.75 | 1.11 | 1.36 | 0.77 | 1.14 | 1.29 | 1.05 | 1.46 | 1.46 | 1.62 | 1.10 | 1.28 | 1.35 | 1.49 | 0.90 | 1.33 | 1.41 | 1.91 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.00M | 299.00M | 296.00M | 297.00M | 289.00M | 286.00M | 287.00M | 286.00M | 281.00M | 281.00M | 281.00M | 281.00M | 282.00M | 282.00M | 282.00M | 282.00M | 280.00M | 279.00M | 278.00M | 279.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.00M | 567.00M | 527.00M | 502.00M | 509.00M | 554.00M | 546.00M | 578.00M | 523.00M | 573.00M | 613.00M | 609.00M | 520.00M | 607.00M | 619.00M | 657.00M | 548.00M | 622.00M | 666.00M | 738.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.29% | 3.93% | -17.07% | 18.92% | -0.25% | 42.56% | 25.95% | 17.56% | 19.14% | 12.55% | 17.62% | 6.47% | 18.02% | 24.64% | 23.90% | 19.89% | 41.03% | 25.05% | 26.62% | 11.86% |