|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,101.20M | 2,083.33M | 2,121.00M | 2,214.00M | 2,471.00M | 2,761.00M | 2,883.00M | 3,162.00M | 3,329.00M | 2,781.00M | 3,941.00M | 3,565.00M | 3,970.00M | 4,143.00M | 4,188.00M | 5,213.00M | 5,109.00M | 2,070.00M | 4,521.00M | 4,668.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.83M | 262.19M | 1,001.00M | 1,103.00M | 275.00M | -2659.00M | 319.00M | 313.00M | 310.00M | -3308.00M | 1,728.00M | 1,827.00M | 2,403.00M | 2,384.00M | 473.00M | 2,303.00M | 478.00M | 7,965.00M | 498.00M | 2,196.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,870.37M | 1,821.14M | 1,120.00M | 1,111.00M | 2,196.00M | 5,420.00M | 2,564.00M | 2,849.00M | 3,019.00M | 6,089.00M | 2,213.00M | 1,738.00M | 1,567.00M | 1,759.00M | 3,715.00M | 2,910.00M | 4,631.00M | -5895.00M | 4,023.00M | 2,472.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.14M | 32.18M | 27.00M | 27.00M | 26.00M | 26.00M | 23.00M | 24.00M | 24.00M | 24.00M | 21.00M | 27.00M | 88.00M | 99.00M | 49.00M | 48.00M | 49.00M | 47.00M | 30.00M | 30.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.67M | 16.99M | 32.00M | 28.00M | 18.00M | 17.00M | 30.00M | 21.00M | 20.00M | 31.00M | 53.00M | 41.00M | 49.00M | 57.00M | 60.00M | 47.00M | 49.00M | -24.00M | 49.00M | 44.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.96M | 8.85M | -9.00M | -12.00M | -14.00M | 8.00M | 11.00M | 3.00M | -4.00M | 17.00M | 14.00M | 8.00M | 8.00M | 12.00M | -2.00M | 18.00M | 22.00M | 16.00M | -5.00M | 30.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,799.77M | 1,693.92M | 1,757.00M | 1,793.00M | 2,392.00M | 2,184.00M | 2,426.00M | 2,448.00M | 2,588.00M | 2,787.00M | 2,775.00M | 2,908.00M | 3,672.00M | 3,611.00M | 3,995.00M | 3,802.00M | 3,606.00M | 3,547.00M | 3,412.00M | 3,493.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.60M | 127.22M | -637.00M | -682.00M | -196.00M | 3,236.00M | 138.00M | 401.00M | 431.00M | 3,302.00M | -562.00M | -1170.00M | -2105.00M | -1852.00M | -280.00M | -892.00M | 1,025.00M | -9442.00M | 611.00M | -1021.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.60M | 127.22M | -637.00M | -682.00M | -196.00M | 3,236.00M | 138.00M | 401.00M | 431.00M | 3,302.00M | -562.00M | -1170.00M | -2105.00M | -1852.00M | -280.00M | -892.00M | 1,025.00M | -9442.00M | 611.00M | -1021.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.04M | 59.52M | -292.41M | -266.58M | -183.67M | 79.93M | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.19M | 90.34M | 80.00M | 106.00M | 129.00M | 181.00M | 199.00M | 242.00M | 269.00M | 313.00M | 327.00M | 364.00M | 399.00M | 405.00M | 378.00M | 405.00M | 408.00M | 434.00M | 408.00M | 417.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.08M | 2.63M | 4.00M | 88.00M | 91.00M | -81.00M | -18.00M | -5.00M | 22.00M | -59.00M | 31.00M | 1.00M | -63.00M | 106.00M | -27.00M | -88.00M | -7.00M | -6.00M | 21.00M | 10.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.43M | 617.09M | 185.00M | 421.00M | -6.00M | 887.00M | 742.00M | 714.00M | 741.00M | 1,188.00M | 1,166.00M | 1,321.00M | 1,050.00M | 937.00M | 678.00M | 1,411.00M | 1,503.00M | 1,387.00M | 1,109.00M | 1,175.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14M | 200.82M | 12.00M | 22.00M | -15.00M | 182.00M | 64.00M | 67.00M | 72.00M | -1076.00M | 101.00M | 97.00M | 98.00M | 66.00M | 121.00M | 214.00M | 215.00M | 36.00M | 98.00M | 164.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 421.42M | 623.21M | 196.00M | 404.00M | 18.00M | 856.00M | 715.00M | 669.00M | 723.00M | 2,333.00M | 1,120.00M | 1,269.00M | 988.00M | 935.00M | 574.00M | 1,237.00M | 1,350.00M | 1,238.00M | 1,047.00M | 1,057.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | -0.20M | 2.00M | | 1.00M | 3.00M | 2.00M | -2.00M | | -1.00M | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.30M | 416.26M | 173.00M | 399.00M | 9.00M | 705.00M | 678.00M | 647.00M | 669.00M | 2,264.00M | 1,065.00M | 1,224.00M | 952.00M | 871.00M | 557.00M | 1,197.00M | 1,288.00M | 1,351.00M | 1,011.00M | 1,011.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.30M | 416.26M | 173.00M | 399.00M | 9.00M | 705.00M | 678.00M | 647.00M | 669.00M | 2,264.00M | 1,065.00M | 1,224.00M | 952.00M | 871.00M | 557.00M | 1,197.00M | 1,288.00M | 1,351.00M | 1,011.00M | 1,011.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.30M | 416.26M | 173.00M | 399.00M | 9.00M | 705.00M | 678.00M | 647.00M | 669.00M | 2,264.00M | 1,065.00M | 1,224.00M | 952.00M | 871.00M | 557.00M | 1,197.00M | 1,288.00M | 1,351.00M | 1,011.00M | 1,011.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | -22.17M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 388.75M | 613.68M | 186.00M | 394.00M | 7.00M | 849.00M | 705.00M | 661.00M | 713.00M | 2,324.00M | 1,110.00M | 1,259.00M | 978.00M | 925.00M | 564.00M | 1,227.00M | 1,340.00M | 1,228.00M | 1,037.00M | 1,047.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00 | 1.57 | 0.50 | 1.07 | 0.02 | 2.30 | 1.92 | 1.79 | 1.93 | 6.30 | 2.99 | 3.38 | 2.62 | 2.48 | 1.51 | 3.30 | 3.63 | 3.33 | 2.94 | 3.05 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98 | 1.53 | 0.48 | 1.04 | 0.02 | 2.25 | 1.87 | 1.75 | 1.88 | 6.14 | 2.92 | 3.30 | 2.56 | 2.42 | 1.48 | 3.23 | 3.56 | 3.27 | 2.88 | 3.00 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.27M | 391.75M | 374.24M | 369.24M | 365.19M | 368.61M | 367.30M | 368.70M | 369.20M | 368.70M | 370.90M | 372.70M | 373.20M | 372.50M | 372.90M | 372.20M | 369.00M | 368.40M | 353.20M | 343.20M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.90M | 400.35M | 384.19M | 377.95M | 373.73M | 377.61M | 377.60M | 378.40M | 379.40M | 378.80M | 380.50M | 381.60M | 382.30M | 381.80M | 381.90M | 379.90M | 376.10M | 375.90M | 359.70M | 348.80M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.27M | 391.75M | 374.24M | 369.24M | 365.19M | 368.61M | 367.30M | 368.70M | 369.20M | 368.70M | 370.90M | 372.70M | 373.20M | 372.50M | 372.90M | 372.20M | 369.00M | 368.40M | 353.20M | 343.20M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.60M | 127.22M | -637.00M | -682.00M | -196.00M | 3,236.00M | 138.00M | 401.00M | 431.00M | 3,302.00M | -562.00M | -1170.00M | -2105.00M | -1852.00M | -280.00M | -892.00M | 1,025.00M | -9442.00M | 611.00M | -1021.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.83M | 31.78M | 39.00M | 38.00M | 275.00M | 29.00M | 36.00M | 34.00M | 34.00M | 28.00M | 34.00M | 36.00M | 52.00M | 23.00M | 43.00M | 46.00M | 338.00M | 38.00M | 39.00M | 471.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37% | 32.54% | 6.49% | 5.23% | 250.00% | 20.52% | 8.63% | 9.38% | 9.72% | -90.57% | 8.66% | 7.34% | 9.33% | 7.04% | 17.85% | 15.17% | 14.30% | 2.60% | 8.84% | 13.96% |