|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.07B | 53.08B | 13.81B | 13.67B | 13.59B | 53.17B | 14.94B | 15.34B | 16.18B | 61.78B | 16.34B | 16.87B | 47.51B | 17.13B | 15.34B | 32.80B | 50.86B | 67.88B | 17.73B | 35.83B |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.30B | 12.76B | 12.60B | | 49.01B | 13.75B | 14.18B | | 57.20B | 15.09B | 14.51B | 43.91B | 12.36B | 14.16B | 30.30B | 47.02B | 64.35B | 16.34B | 33.00B |
|
Amortization - Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.10B | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.26B | -12.83B | -3.21B | -3.29B | -3.20B | -12.80B | -3.48B | -3.66B | -3.79B | -14.77B | -3.90B | -7.35B | -11.19B | -14.77B | -3.59B | -7.62B | -11.74B | -15.87B | -3.96B | -8.06B |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.56B | -21.35B | -5.42B | -5.51B | -5.41B | -21.34B | -5.75B | -6.01B | -6.19B | -23.93B | -6.21B | -11.72B | -17.81B | -23.48B | -5.73B | -12.19B | -18.65B | -0.19B | -6.21B | -12.63B |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.51B | -2.21B | -2.22B | | -8.54B | -2.27B | -2.35B | | -9.16B | -2.31B | -4.37B | -6.62B | -8.70B | -2.15B | -4.57B | -6.91B | -9.20B | -2.25B | -4.58B |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | -0.25B | 0.49B | -0.62B | -0.24B | 1.54B | 0.35B | -0.62B | -0.44B | -0.34B | -0.13B | 0.05B | 0.80B | 0.20B | 0.47B | 0.84B | 1.43B | -0.97B | 0.37B | 0.79B |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.37B | -24.50B | -6.21B | -6.30B | -6.21B | -24.39B | -6.60B | -6.90B | -7.06B | -27.36B | -7.11B | -6.86B | -6.97B | -26.87B | -6.58B | -6.91B | -7.03B | -9.14B | -7.18B | -7.44B |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.80B | 18.97B | 18.90B | | 73.40B | 20.35B | 21.08B | | 84.55B | 22.21B | 21.36B | 50.88B | 39.24B | 20.74B | 37.21B | 54.05B | 73.49B | 23.51B | 40.45B |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48B | 73.80B | 18.97B | 18.90B | 3.88B | 73.40B | 20.35B | 21.08B | 4.84B | 84.55B | 22.21B | 21.36B | 50.88B | 39.24B | 20.74B | 37.21B | 54.05B | 73.49B | 23.51B | 40.45B |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.03B | 0.27B | 0.00B | 0.04B | 0.00B | 0.39B | 0.41B | -0.00B | 0.00B | -0.04B | -0.03B | 0.26B | 0.02B | 0.02B |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.68B | 18.03B | | | 25.64B | 28.35B | | | 31.77B | 27.77B | 89.66B | -29.55B | 27.25B | 28.79B | 89.23B | -30.21B | 29.56B | 31.48B |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37B | -0.64B | 5.01B | 7.19B | 11.47B | -0.55B | 7.48B | 11.20B | 7.87B | 0.31B | 7.19B | 5.96B | 5.49B | 1.00B | 4.74B | 5.24B | 4.90B | -0.35B | 4.75B | 5.22B |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.84B | | 0.05B | -0.11B | -1.49B | -0.06B | -0.17B | -0.05B | -0.46B | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48B | 4.38B | 4.68B | 4.00B | 3.88B | 3.56B | 4.11B | 4.64B | 4.84B | 17.71B | 4.98B | 5.30B | 14.41B | 4.92B | 4.93B | 5.00B | 16.09B | 5.73B | 5.89B | 11.58B |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16 | 2.53B | | 4.51B | 0.16 | 2.48B | -2.48B | 4.17B | 0.18 | 2.92B | | 4.78B | | | | 4.76B | | |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01B | 11.04B | 2.70B | 2.85B | 2.70B | -4.58B | 2.64B | 3.21B | 3.46B | 3.44B | -1.59B | 3.74B | -4.30B | 3.81B | -1.39B | 3.82B | -4.16B | 11.75B | 4.42B | 4.35B |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.40B | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44B | -0.44B | 0.37B | -0.34B | -0.26B | -0.26B | 0.32B | -0.30B | -0.30B | -0.29B | 0.29B | -0.29B | 0.96B | -0.32B | 0.36B | -0.33B | 1.19B | -0.45B | 0.26B | -0.26B |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48B | 4.38B | 4.68B | 1.46B | 3.88B | -0.95B | 4.11B | 2.15B | 7.32B | 13.53B | 4.98B | 2.39B | 14.41B | 0.14B | 4.93B | 5.00B | 16.09B | 0.97B | 5.89B | 11.58B |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48B | 4.38B | 4.68B | 1.46B | 3.88B | -0.95B | 4.11B | 2.15B | 7.32B | 13.53B | 4.98B | 2.39B | 1.08B | -0.33B | 0.40B | 0.40B | 1.35B | 0.45B | 2.22B | |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90B | 1.30B | 3.22B | 2.16B | 7.38B | 1.41B | 3.08B | 3.21B | 8.86B | 3.74B | 3.38B | 3.17B | 10.22B | 3.49B | 3.58B | 3.88B | 12.08B | 3.20B | 6.64B | 4.60B |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.96B | 98.20B | 99.36B | 96.07B | 91.80B | 92.41B | 96.98B | 100.60B | 102.90B | 102.08B | 104.63B | 103.37B | 106.22B | 104.67B | 106.77B | 113.09B | 118.77B | 119.88B | 125.44B | 126.17B |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.83 | 5.69 | 5.83 | 5.67 | 5.43 | 5.48 | 5.92 | 6.18 | 6.33 | 6.31 | 6.63 | 6.60 | 6.81 | 6.75 | 7.07 | 7.54 | 7.95 | 8.05 | 8.63 | 8.73 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.81 | 5.69 | 5.81 | 5.65 | 5.42 | 5.48 | 5.90 | 6.15 | 6.31 | 6.28 | 6.60 | 6.57 | 6.78 | 6.72 | 7.04 | 7.50 | 7.90 | 8.00 | 8.58 | 8.68 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.32B | 17.27B | 17.05B | 16.95B | 16.90B | 16.85B | 16.39B | 16.28B | 16.24B | 16.17B | 15.77B | 15.66B | 15.59B | 15.50B | 15.09B | 15.00B | 14.95B | 14.89B | 14.54B | 14.46B |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.37B | 17.27B | 17.10B | 17.00B | 16.95B | 16.85B | 16.45B | 16.35B | 16.32B | 16.25B | 15.84B | 15.74B | 15.66B | 15.57B | 15.17B | 15.08B | 15.03B | 14.98B | 14.62B | 14.54B |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48B | 73.80B | 18.97B | 18.90B | 3.88B | 73.40B | 20.35B | 21.08B | 4.84B | 84.55B | 22.21B | 21.36B | 50.88B | 39.24B | 20.74B | 37.21B | 54.05B | 73.49B | 23.51B | 40.45B |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.98B | -5.74B | -7.84B | | -33.48B | -14.48B | -16.89B | | -66.70B | -18.75B | -35.51B | -53.92B | -69.70B | -16.08B | -34.10B | -52.33B | 79.79B | -16.66B | -34.43B |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 63.41 | | 126.60 | 0.00 | 53.57 | -51.29 | 23.57 | 0.00 | 54.96 | | 97.20 | | | | 83.09 | | |