|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,635.00M | 2,700.00M | 3,036.00M | 2,770.00M | 2,852.00M | 3,078.00M | 3,627.00M | 3,060.00M | 3,239.00M | 3,027.00M | 3,434.00M | 2,968.00M | 3,085.00M | 2,942.00M | 3,289.00M | 2,962.00M | 2,926.00M | 2,855.00M | 3,351.00M | 3,101.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,971.00M | 1,972.00M | 2,276.00M | 2,211.00M | 2,322.00M | 2,515.00M | 2,735.00M | 2,497.00M | 2,645.00M | 2,529.00M | 2,516.00M | 2,474.00M | 2,466.00M | 2,389.00M | 2,567.00M | 2,542.00M | 2,485.00M | 2,402.00M | 2,616.00M | 2,519.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 664.00M | 728.00M | 760.00M | 559.00M | 530.00M | 563.00M | 892.00M | 563.00M | 594.00M | 498.00M | 918.00M | 494.00M | 619.00M | 553.00M | 722.00M | 420.00M | 441.00M | 453.00M | 735.00M | 582.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 45.00M | 39.00M | 36.00M | 52.00M | 46.00M | 51.00M | 58.00M | 55.00M | 72.00M | 64.00M | 64.00M | 75.00M | 66.00M | 57.00M | 90.00M | 77.00M | 49.00M | 46.00M | 69.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 64.00M | 22.00M | -1800.00M | 1.00M | -2.00M | 1.00M | -9.00M | | -4.00M | | 138.00M | 10.00M | 1.00M | -1.00M | 308.00M | 10.00M | 70.00M | 1.00M | -12.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 45.00M | 39.00M | 36.00M | 52.00M | 46.00M | 51.00M | 58.00M | 55.00M | 72.00M | 64.00M | 64.00M | 75.00M | 66.00M | 57.00M | 90.00M | 77.00M | 49.00M | 46.00M | 69.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 618.00M | 683.00M | 721.00M | 523.00M | 478.00M | 517.00M | 841.00M | 505.00M | 539.00M | 426.00M | 854.00M | 430.00M | 544.00M | 487.00M | 665.00M | 330.00M | 364.00M | 404.00M | 689.00M | 513.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 618.00M | 683.00M | 721.00M | 523.00M | 478.00M | 517.00M | 841.00M | 505.00M | 539.00M | 426.00M | 854.00M | 430.00M | 544.00M | 487.00M | 665.00M | 330.00M | 364.00M | 404.00M | 689.00M | 513.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 73.00M | 71.00M | 86.00M | 75.00M | 95.00M | 100.00M | 119.00M | 123.00M | 131.00M | 144.00M | 153.00M | 105.00M | 88.00M | 119.00M | 69.00M | 69.00M | 70.00M | 76.00M | 72.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | -18.00M | 29.00M | 6.00M | -19.00M | 70.00M | -1.00M | | -1.00M | -67.00M | | -395.00M | -8.00M | 21.00M | -28.00M | 42.00M | -8.00M | 31.00M | -19.00M | -11.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 4.00M | 12.00M | 28.00M | 12.00M | 29.00M | 10.00M | 17.00M | 14.00M | 12.00M | 12.00M | 61.00M | 38.00M | 84.00M | 31.00M | 22.00M | 52.00M | 295.00M | 26.00M | 85.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -130.00M | 586.00M | -1529.00M | 264.00M | -160.00M | 617.00M | -890.00M | 265.00M | 4.00M | 414.00M | -579.00M | 277.00M | 115.00M | 334.00M | 168.00M | -22.00M | 39.00M | 327.00M | -269.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -59.00M | 126.00M | -208.00M | 60.00M | -19.00M | 145.00M | 79.00M | 72.00M | -2.00M | 109.00M | 82.00M | -16.00M | -35.00M | 103.00M | 7.00M | 17.00M | 167.00M | -226.00M | -139.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.00M | 28.00M | 485.00M | -1330.00M | 94.00M | -179.00M | 446.00M | -903.00M | 151.00M | | 291.00M | -532.00M | -65.00M | 276.00M | 222.00M | 149.00M | | -95.00M | 554.00M | -169.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | -10.00M | 25.00M | -9.00M | -33.00M | 5.00M | -26.00M | -17.00M | -4.00M | -25.00M | -14.00M | 11.00M | -15.00M | 3.00M | -9.00M | -5.00M | -34.00M | -22.00M | 1.00M | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2291.00M | -2132.00M | -2282.00M | -1769.00M | -1670.00M | -1858.00M | -2052.00M | -2067.00M | -2101.00M | -2266.00M | -2477.00M | -3497.00M | -3380.00M | -4031.00M | -4447.00M | -4060.00M | -4257.00M | -4314.00M | -4543.00M | -5042.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.00M | -105.00M | 142.00M | -698.00M | 56.00M | 43.00M | 25.00M | -83.00M | 38.00M | 20.00M | 60.00M | -549.00M | -154.00M | -123.00M | -289.00M | -311.00M | -119.00M | -55.00M | -122.00M | -452.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -71.00M | 460.00M | -1321.00M | 204.00M | -141.00M | 472.00M | -969.00M | 193.00M | 6.00M | 305.00M | -661.00M | 293.00M | 150.00M | 231.00M | 161.00M | -39.00M | -128.00M | 553.00M | -130.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | 204.00M | | | | 193.00M | 6.00M | | 7.00M | 293.00M | 150.00M | -7.00M | | -39.00M | -128.00M | -37.00M | -2.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2291.00M | -2128.00M | -2282.00M | -1769.00M | -1466.00M | -1858.00M | -2052.00M | -2067.00M | -1908.00M | -2260.00M | -2477.00M | -3490.00M | -3087.00M | -3881.00M | -4454.00M | -4060.00M | -4296.00M | -4442.00M | -4580.00M | -5044.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2291.00M | -2128.00M | -2282.00M | -1769.00M | -1466.00M | -1858.00M | -2052.00M | -2067.00M | -1908.00M | -2260.00M | -2477.00M | -3490.00M | -3087.00M | 282.00M | 511.00M | 474.00M | -4296.00M | -105.00M | 634.00M | 325.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22 | 0.04 | 0.52 | -0.95 | 0.17 | -0.27 | 0.63 | -1.35 | 0.22 | -0.06 | 0.34 | -0.14 | 0.62 | 0.40 | 0.72 | 0.67 | 0.07 | -0.13 | 0.94 | 0.50 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22 | 0.03 | 0.48 | -0.95 | 0.16 | -0.27 | 0.59 | -1.35 | 0.21 | -0.06 | 0.32 | -0.13 | 0.60 | 0.39 | 0.71 | 0.66 | 0.07 | -0.15 | 0.89 | 0.45 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 666.00M | 666.00M | 667.00M | 666.00M | 668.00M | 668.00M | 668.00M | 668.00M | 669.00M | 669.00M | 670.00M | 669.00M | 690.00M | 711.00M | 704.00M | 706.00M | 859.70M | 712.00M | 712.00M | 712.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 666.00M | 666.00M | 711.00M | | 711.00M | 668.00M | 711.00M | | 712.00M | 669.00M | 712.00M | | 712.00M | 713.00M | 713.00M | | 713.00M | 712.00M | 714.00M | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 618.00M | 683.00M | 721.00M | 523.00M | 478.00M | 517.00M | 841.00M | 505.00M | 539.00M | 426.00M | 854.00M | 430.00M | 544.00M | 487.00M | 665.00M | 330.00M | 364.00M | 404.00M | 689.00M | 513.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.00M | 237.00M | 242.00M | -669.00M | 258.00M | 279.00M | 276.00M | -638.00M | 330.00M | 310.00M | 326.00M | -966.00M | 357.00M | | | 1,485.00M | 342.00M | -10.00M | -32.00M | -929.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.89% | 45.38% | 21.50% | 13.60% | 22.73% | 11.88% | 23.50% | -8.88% | 27.17% | -50.00% | 26.33% | -14.16% | -5.78% | -30.43% | 30.84% | 4.17% | -77.27% | 428.21% | -69.11% | 51.67% |