|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 162.00M | 193.00M | -150.00M | 2,013.00M | 3,866.00M | 1,121.00M | 127.00M | 197.00M | 263.00M | 1,170.00M | 1,400.00M | 74.00M | 1,427.00M | 2,018.00M | 1,205.00M | 186.00M | 871.00M | 170.00M | 6,244.00M | 1,527.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 752.00M | 1,112.00M | 126.00M | 675.00M | 717.00M | 534.00M | 267.00M | 687.00M | 689.00M | 590.00M | 710.00M | 968.00M | 642.00M | 22.00M | 662.00M | 649.00M | 711.00M | 252.00M | 697.00M | 637.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -590.00M | -919.00M | -276.00M | 1,338.00M | 3,149.00M | 587.00M | -140.00M | -490.00M | -426.00M | 580.00M | 690.00M | -894.00M | 785.00M | 1,996.00M | 543.00M | -463.00M | 160.00M | -82.00M | 5,547.00M | 890.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 608.00M | 579.00M | -2416.00M | 10.00M | 1,689.00M | 609.00M | -167.00M | 478.00M | 500.00M | 580.00M | 2,574.00M | 507.00M | 468.00M | 492.00M | 371.00M | 2,744.00M | 778.00M | 1,231.00M | 503.00M | 2,513.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 608.00M | 579.00M | -2416.00M | 10.00M | 1,689.00M | 609.00M | -167.00M | 478.00M | 500.00M | 580.00M | 2,574.00M | 507.00M | 468.00M | 492.00M | 371.00M | 2,744.00M | 778.00M | 1,231.00M | 503.00M | 2,513.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,212.00M | 1,281.00M | 1,201.00M | 1,151.00M | 1,061.00M | 877.00M | 1,049.00M | 1,059.00M | 1,196.00M | 1,202.00M | 1,207.00M | 1,254.00M | 1,307.00M | 1,288.00M | 1,373.00M | 1,297.00M | 1,285.00M | 1,334.00M | 1,328.00M | 1,258.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,212.00M | 1,281.00M | 1,201.00M | 1,151.00M | 1,061.00M | 877.00M | 1,049.00M | 1,059.00M | 1,196.00M | 1,202.00M | 1,207.00M | 1,254.00M | 1,307.00M | 1,288.00M | 1,373.00M | 1,297.00M | 1,285.00M | 1,334.00M | 1,328.00M | 1,258.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -34.00M | -16.00M | -23.00M | -68.00M | -66.00M | -45.00M | -69.00M | -96.00M | -64.00M | -53.00M | -33.00M | -42.00M | -120.00M | -60.00M | -73.00M | -83.00M | -39.00M | 48.00M | -23.00M | -52.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -684.00M | 56.00M | -1851.00M | -54.00M | 1,977.00M | -592.00M | -1923.00M | -575.00M | -1811.00M | -840.00M | -681.00M | -1921.00M | -662.00M | -93.00M | -992.00M | 311.00M | -1237.00M | -410.00M | -456.00M | -509.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 21.00M | 490.00M | 2,266.00M | 2,003.00M | 2,177.00M | 512.00M | 40.00M | -653.00M | -237.00M | 590.00M | -1174.00M | -614.00M | 14.00M | 188.00M | 834.00M | -354.00M | 93.00M | 585.00M | 150.00M | -986.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -10.00M | 105.00M | 451.00M | 416.00M | 432.00M | 97.00M | -97.00M | -156.00M | -62.00M | 109.00M | -258.00M | -123.00M | -20.00M | 10.00M | 162.00M | -88.00M | 8.00M | 104.00M | 12.00M | -222.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,238.00M | 77.00M | 1,819.00M | 1,585.00M | 1,745.00M | 413.00M | 136.00M | -499.00M | -768.00M | -756.00M | -917.00M | -491.00M | 34.00M | 178.00M | 672.00M | -268.00M | 85.00M | 479.00M | -1125.00M | -1193.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | 2.00M | | 2.00M | 1.00M | 2.00M | | 2.00M | 1.00M | 2.00M | | 2.00M | 1.00M | 2.00M | | 2.00M | 1.00M | 2.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 31.00M | 385.00M | 1,815.00M | 1,587.00M | 1,745.00M | 415.00M | 137.00M | -497.00M | -175.00M | 481.00M | -916.00M | -491.00M | 34.00M | 178.00M | 672.00M | -266.00M | 85.00M | 481.00M | 138.00M | -764.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 31.00M | 385.00M | 1,815.00M | 1,587.00M | 1,745.00M | 415.00M | 137.00M | -497.00M | -175.00M | 481.00M | -916.00M | -491.00M | 34.00M | 178.00M | 672.00M | -266.00M | 85.00M | 481.00M | 138.00M | -764.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 31.00M | 385.00M | 1,815.00M | 1,587.00M | 1,745.00M | 415.00M | 137.00M | -497.00M | -175.00M | 481.00M | -916.00M | -491.00M | 34.00M | 178.00M | 672.00M | -266.00M | 85.00M | 481.00M | 138.00M | -764.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 21.00M | 22.00M | 21.00M | 27.00M | 26.00M | 25.00M | 26.00M | 26.00M | 25.00M | 26.00M | 25.00M | 26.00M | 25.00M | 26.00M | 25.00M | 26.00M | 25.00M | 26.00M | 25.00M | 26.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 10.00M | 361.00M | 1,793.00M | 1,558.00M | 1,719.00M | 388.00M | 110.00M | -525.00M | -200.00M | 453.00M | -942.00M | -519.00M | 9.00M | 150.00M | 646.00M | -294.00M | 60.00M | 453.00M | 112.00M | -792.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.12 | 4.37 | 21.40 | 20.27 | 23.05 | 5.43 | 1.51 | -7.74 | -3.00 | 6.93 | -14.27 | -8.23 | 0.15 | 2.48 | 10.56 | -5.05 | 1.05 | 7.92 | 1.95 | -13.81 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.12 | 4.34 | 21.40 | 20.11 | 22.93 | 5.43 | 1.51 | -7.74 | -3.00 | 6.89 | -14.27 | -8.23 | 0.14 | 2.46 | 10.49 | -5.05 | 1.04 | 7.88 | 1.93 | -13.81 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 85.55M | 82.70M | 83.78M | 76.85M | 74.57M | 71.52M | 72.97M | 67.87M | 66.72M | 65.41M | 66.01M | 63.04M | 61.96M | 60.60M | 61.20M | 58.26M | 57.41M | 57.22M | 57.53M | 57.33M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 86.07M | 83.24M | 83.78M | 77.48M | 74.97M | 71.52M | 72.97M | 67.87M | 66.72M | 65.74M | 66.01M | 63.04M | 62.26M | 60.95M | 61.60M | 58.26M | 57.73M | 57.51M | 57.94M | 57.33M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,212.00M | 1,281.00M | 1,201.00M | 1,151.00M | 1,061.00M | 877.00M | 1,049.00M | 1,059.00M | 1,196.00M | 1,202.00M | 1,207.00M | 1,254.00M | 1,307.00M | 1,288.00M | 1,373.00M | 1,297.00M | 1,285.00M | 1,334.00M | 1,328.00M | 1,258.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 287.00M | 413.00M | 1,181.00M | 248.00M | 284.00M | 405.00M | 1,255.00M | 422.00M | 452.00M | 426.00M | 525.00M | 502.00M | 509.00M | 556.00M | 2,054.00M | 561.00M | 6,646.00M | 5,939.00M | 529.00M | 6,554.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -47.62% | 21.43% | 19.90% | 20.77% | 19.84% | 18.95% | -242.50% | 23.89% | 26.16% | 18.47% | 21.98% | 20.03% | -142.86% | 5.32% | 19.42% | 24.86% | 8.60% | 17.78% | 8.00% | 22.52% |