|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3,180.00M | 3,422.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2,540.00M | 2,730.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 640.00M | 692.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 55.00M | 62.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | -1800.00M | 1.00M | -2.00M | 1.00M | -9.00M | | -4.00M | | 138.00M | 70.00M | 1.00M | -1.00M | 308.00M | -1.00M | 70.00M | 1.00M | -12.00M | | 209.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 55.00M | 62.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 585.00M | 630.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 585.00M | 630.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 65.00M | 65.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 6.00M | 265.00M | 255.00M | 8.00M | | | | 12.00M | 53.00M | | | -1.00M | 29.00M | -8.00M | | -2.00M | -136.00M | 12.00M | -52.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 242.00M | 449.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -41.00M | 28.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.00M | -632.00M | 115.00M | -179.00M | 421.00M | -986.00M | | -39.00M | 231.00M | -101.00M | 432.00M | -113.00M | 504.00M | 467.00M | -73.00M | -95.00M | 517.00M | 655.00M | 487.00M | 426.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -212.00M | -39.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 283.00M | 421.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.00M | | | | 193.00M | 6.00M | | 7.00M | 293.00M | 150.00M | -7.00M | | -39.00M | -128.00M | -37.00M | -2.00M | 283.00M | 421.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.00M | | | | 193.00M | 6.00M | | 7.00M | 293.00M | 150.00M | -7.00M | | -39.00M | -128.00M | -37.00M | -2.00M | 283.00M | 421.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.00M | | | | 193.00M | 6.00M | | 7.00M | 293.00M | 282.00M | 504.00M | 467.00M | -39.00M | -105.00M | 671.00M | 327.00M | 283.00M | 426.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31 | | | | 0.29 | 0.01 | | 0.01 | 0.42 | 0.40 | 0.71 | 0.66 | -13.00 | -0.15 | 0.94 | 0.46 | 0.40 | 0.60 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29 | | | | 0.27 | 0.01 | | 0.01 | 0.41 | 0.40 | 0.71 | 0.65 | -0.05 | -0.15 | 0.94 | 0.46 | 0.40 | 0.60 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 667.00M | 666.00M | 668.00M | 668.00M | 668.00M | 668.00M | 669.00M | 669.00M | 670.00M | 669.00M | 690.00M | 711.00M | 711.00M | 706.00M | 3.00M | 712.00M | 712.00M | 712.00M | 713.00M | 713.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 710.00M | 666.00M | 711.00M | 668.00M | 711.00M | 668.00M | 712.00M | 669.00M | 712.00M | 712.00M | 712.00M | 713.00M | 713.00M | 713.00M | 713.00M | 712.00M | 714.00M | 714.00M | 715.00M | 715.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 667.00M | 666.00M | 668.00M | 668.00M | 668.00M | 668.00M | 669.00M | 669.00M | 670.00M | 669.00M | 690.00M | 711.00M | 711.00M | 706.00M | 3.00M | 712.00M | 712.00M | 712.00M | 713.00M | 713.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 585.00M | 630.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 335.00M | 258.00M | 279.00M | 276.00M | -638.00M | 330.00M | 310.00M | 326.00M | 584.00M | 357.00M | 389.00M | 379.00M | 1,245.00M | 342.00M | 352.00M | 348.00M | 1,252.00M | 353.00M | 368.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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% | -16.94% | 6.24% |