|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,754.00M | 1,758.00M | 1,588.00M | 1,539.00M | 1,984.00M | 974.00M | 1,740.00M | 1,840.00M | 2,164.00M | 787.00M | 1,546.00M | 1,900.00M | 2,055.00M | 861.00M | 1,856.00M | 1,924.00M | 2,013.00M | 2,934.00M | 1,609.00M | 2,030.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 68.00M | 58.00M | 57.00M | 72.00M | 3,442.00M | 69.00M | 73.00M | 85.00M | 3,806.00M | 912.00M | 937.00M | 1,430.00M | -2960.00M | 77.00M | 75.00M | 99.00M | 4,137.00M | 72.00M | 1,000.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,699.00M | 1,690.00M | 1,530.00M | 1,482.00M | 1,912.00M | -2468.00M | 1,671.00M | 1,767.00M | 2,079.00M | -3019.00M | 634.00M | 963.00M | 625.00M | 3,821.00M | 1,779.00M | 1,849.00M | 1,914.00M | -1203.00M | 1,537.00M | 1,030.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 417.00M | 360.00M | 414.00M | 432.00M | 445.00M | 427.00M | 473.00M | 485.00M | 497.00M | 480.00M | 503.00M | 506.00M | 518.00M | 480.00M | 530.00M | 534.00M | 529.00M | 466.00M | 556.00M | 560.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,070.00M | 953.00M | 813.00M | 901.00M | 1,329.00M | 1,156.00M | 1,003.00M | 1,100.00M | 1,448.00M | 1,268.00M | 1,099.00M | 1,123.00M | 1,622.00M | 1,349.00M | 1,129.00M | 1,161.00M | 1,534.00M | 1,218.00M | 1,059.00M | 1,154.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,487.00M | 1,313.00M | 1,227.00M | 1,333.00M | 1,774.00M | 1,583.00M | 1,476.00M | 1,585.00M | 1,945.00M | 1,748.00M | 1,602.00M | 1,629.00M | 2,140.00M | 1,829.00M | 1,659.00M | 1,695.00M | 2,063.00M | 1,684.00M | 1,615.00M | 1,714.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.00M | 209.00M | 230.00M | 206.00M | 151.00M | 574.00M | 264.00M | 198.00M | 219.00M | 159.00M | 198.00M | 188.00M | 229.00M | 538.00M | 173.00M | 229.00M | 205.00M | 183.00M | 239.00M | 316.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.00M | 209.00M | 230.00M | 206.00M | 151.00M | 574.00M | 264.00M | 198.00M | 219.00M | 159.00M | 198.00M | 188.00M | 229.00M | 538.00M | 173.00M | 229.00M | 205.00M | 183.00M | 239.00M | 316.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.00M | 188.00M | 207.00M | 183.00M | 132.00M | 550.00M | 245.00M | 179.00M | 200.00M | 142.00M | 179.00M | 169.00M | 210.00M | 519.00M | 154.00M | 210.00M | 92.00M | 166.00M | 204.00M | 82.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 90.00M | 71.00M | 39.00M | 45.00M | 70.00M | 52.00M | 55.00M | 42.00M | 72.00M | 62.00M | 62.00M | 48.00M | 65.00M | 43.00M | 55.00M | 53.00M | 80.00M | 48.00M | 68.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | -559.00M | 290.00M | 167.00M | 165.00M | 276.00M | 212.00M | 200.00M | 177.00M | 263.00M | 242.00M | 209.00M | 181.00M | 255.00M | 154.00M | 174.00M | 215.00M | 299.00M | 191.00M | 248.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.00M | 98.00M | 136.00M | 144.00M | 87.00M | 480.00M | 193.00M | 124.00M | 158.00M | 70.00M | 117.00M | 107.00M | 162.00M | 454.00M | 111.00M | 155.00M | 39.00M | 86.00M | 156.00M | 14.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | 124.00M | 158.00M | 70.00M | 117.00M | 107.00M | 162.00M | 454.00M | 111.00M | 155.00M | 39.00M | 86.00M | 156.00M | 14.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | 124.00M | 158.00M | 70.00M | 117.00M | 107.00M | 162.00M | 454.00M | 111.00M | 155.00M | 39.00M | 86.00M | 156.00M | 14.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | 124.00M | 158.00M | 70.00M | 117.00M | 107.00M | 162.00M | 454.00M | 111.00M | 155.00M | 39.00M | 86.00M | 156.00M | 14.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27 | 1.46 | 1.87 | 0.83 | 1.40 | 1.28 | 1.93 | 5.41 | 1.32 | 1.86 | 0.47 | 1.03 | 1.87 | 0.17 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26 | 1.46 | 1.87 | 0.83 | 1.40 | 1.28 | 1.93 | 5.41 | 1.32 | 1.86 | 0.47 | 1.03 | 1.87 | 0.17 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.80M | 85.10M | 85.00M | 85.10M | 85.20M | 85.10M | 85.20M | 85.10M | 84.60M | 84.70M | 83.70M | 83.90M | 83.90M | 83.90M | 83.80M | 83.50M | 83.40M | 83.50M | 83.30M | 83.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.20M | 85.60M | 85.20M | 85.30M | 85.40M | 85.30M | 85.40M | 85.20M | 84.70M | 84.80M | 83.80M | 83.90M | 83.90M | 83.90M | 83.80M | 83.50M | 83.40M | 83.50M | 83.30M | 83.00M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.80M | 84.92M | 85.10M | 85.15M | 85.14M | 85.20M | 85.17M | 84.86M | 84.14M | 83.64M | 83.86M | 83.90M | 83.92M | 83.98M | 83.67M | 83.39M | 83.40M | 83.42M | 83.09M | 82.92M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.00M | 209.00M | 230.00M | 206.00M | 151.00M | 574.00M | 264.00M | 198.00M | 219.00M | 159.00M | 198.00M | 188.00M | 229.00M | 538.00M | 173.00M | 229.00M | 205.00M | 183.00M | 239.00M | 316.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 21.00M | 23.00M | 23.00M | 19.00M | 24.00M | 19.00M | 19.00M | 19.00M | 17.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 113.00M | 17.00M | 35.00M | 234.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.10% | 47.87% | 34.30% | 21.31% | 34.09% | 12.73% | 21.22% | 30.73% | 21.00% | 50.70% | 34.64% | 36.69% | 22.86% | 12.52% | 27.92% | 26.19% | 57.61% | 48.19% | 23.53% | 82.93% |