|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,291.35M | 6,224.27M | 5,762.66M | 5,126.28M | 629.22M | 1,058.11M | 1,704.06M | 1,381.85M | 2,814.69M | 2,541.28M | 1,285.02M | 3,687.83M | 2,796.38M | 3,663.19M | 3,082.57M | 3,289.46M | 3,711.90M | 3,088.64M | 4,360.27M | 3,617.59M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.06M | 218.00M | 309.67M | 240.67M | 289.29M | 270.37M | 292.34M | 273.39M | 275.03M | 279.19M | 289.69M | 369.95M | 311.93M | 340.94M | 339.09M | 332.37M | 360.82M | 383.58M | 447.78M | 372.82M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.90M | 64.19M | 50.71M | 72.90M | 155.59M | 199.38M | -243.24M | -14.20M | -31.70M | 63.80M | -110.90M | 44.82M | 19.60M | -96.31M | 155.60M | -73.60M | -225.10M | 28.70M | -0.90M | 50.97M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,272.33M | 2,654.36M | 2,498.48M | 2,197.02M | 744.11M | 961.36M | 1,070.53M | 1,189.35M | 1,475.31M | 1,374.90M | 941.57M | 1,790.41M | 1,632.71M | 1,896.10M | 1,500.12M | 1,894.43M | 1,932.60M | 1,750.69M | 2,124.89M | 2,262.29M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,190.07M | 3,717.31M | 3,434.61M | 3,047.64M | -149.59M | 178.44M | 702.52M | 362.80M | 1,535.07M | 1,227.90M | 263.81M | 1,987.86M | 1,317.22M | 1,921.28M | 1,676.81M | 1,570.72M | 2,051.45M | 1,572.87M | 2,484.93M | 1,592.11M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,986.68M | 4,756.03M | 4,052.79M | 3,418.50M | -1249.23M | -922.22M | -13.99M | -495.68M | 835.40M | 554.14M | -661.02M | 1,638.68M | 696.14M | 1,663.04M | 544.14M | 1,169.51M | 1,605.66M | 695.47M | 1,780.60M | 1,144.64M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.02M | 35.05M | 63.17M | 54.48M | 62.08M | 52.42M | 102.63M | 90.48M | 148.50M | 109.13M | 168.37M | 97.84M | 105.00M | 109.77M | 98.55M | 97.42M | 100.39M | 107.54M | 110.75M | 107.94M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.72M | 132.31M | 79.08M | 50.88M | -104.34M | 1.18M | -31.34M | 65.86M | 80.50M | -49.08M | -161.17M | -17.77M | 44.93M | 42.84M | -21.17M | 57.58M | 136.33M | 108.63M | -295.95M | 99.75M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.72M | 94.99M | 113.89M | 51.64M | -104.34M | 1.18M | -31.34M | 65.86M | 87.59M | -49.08M | -188.37M | -17.77M | 44.93M | 42.84M | -21.17M | 57.58M | 136.33M | 108.63M | 121.45M | 99.75M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,145.75M | 3,664.90M | 3,378.06M | 2,980.89M | -219.23M | 97.93M | 602.20M | 258.36M | 1,426.98M | 1,117.30M | 155.08M | 1,879.65M | 1,208.61M | 1,809.94M | 1,561.28M | 1,452.60M | 1,915.63M | 1,446.58M | 2,356.84M | 1,455.06M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.25M | 458.90M | 437.69M | 483.28M | 36.51M | 94.23M | -141.15M | 47.67M | 223.27M | 196.56M | 45.96M | 283.67M | 260.25M | 245.30M | 232.45M | 243.83M | 289.49M | 209.66M | 382.05M | 197.15M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,309.15M | 1,401.89M | -3577.23M | 2,497.61M | -255.75M | 2.30M | 743.34M | 85.81M | 1,203.71M | 551.99M | 109.12M | 847.39M | 948.36M | 1,564.64M | -1332.47M | 614.85M | 764.24M | 624.92M | 1,974.79M | 1,257.91M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 1.55M | 2.92M | 5.05M | 25.88M | -62.09M | -80.47M | 74.87M | 17.69M | -92.58M | -430.54M | -39.67M | 100.58M | 202.93M | 535.42M | 7.90M | 240.84M | 125.89M | 193.29M | 117.37M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,857.50M | 3,205.99M | 2,940.37M | 2,497.61M | -255.75M | 3.70M | 743.34M | 210.68M | 1,203.71M | 920.74M | 109.12M | 1,595.98M | 948.36M | 1,564.64M | 1,328.83M | 1,208.77M | 1,626.13M | 1,236.92M | 1,974.79M | 1,257.91M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,857.50M | 3,205.99M | 2,940.37M | 2,497.61M | -255.75M | 3.70M | 743.34M | 210.68M | 1,203.71M | 920.74M | 109.12M | 1,595.98M | 948.36M | 1,564.64M | 1,328.83M | 1,208.77M | 1,626.13M | 1,236.92M | 1,974.79M | 1,257.91M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,857.50M | 3,205.99M | 2,940.37M | 2,497.61M | -255.75M | 3.70M | 743.34M | 210.68M | 1,203.71M | 920.74M | 109.12M | 1,595.98M | 948.36M | 1,564.64M | 1,328.83M | 1,208.77M | 1,626.13M | 1,236.92M | 1,974.79M | 1,257.91M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,857.50M | 3,205.99M | 2,940.37M | 2,497.61M | -255.75M | 3.70M | 743.34M | 210.68M | 1,203.71M | 920.74M | 109.12M | 1,595.98M | 948.36M | 1,564.64M | 1,328.83M | 1,208.77M | 1,626.13M | 1,236.92M | 1,974.79M | 1,257.91M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82 | 1.94 | 1.93 | 1.66 | -0.04 | 0.01 | 0.75 | 0.12 | 0.79 | 0.73 | 0.20 | 1.12 | 0.58 | 1.02 | 0.91 | 0.80 | 0.98 | 0.80 | 1.30 | 0.83 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82 | 1.94 | 1.92 | 1.66 | -0.04 | 0.00 | 0.75 | 0.11 | 0.79 | 0.73 | 0.20 | 1.11 | 0.58 | 1.02 | 0.91 | 0.80 | 0.98 | 0.80 | 1.30 | 0.83 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 721.14M | 717.52M | 719.77M | 734.33M | 738.75M | 739.96M | 740.66M | 746.06M | 752.31M | 754.21M | 755.20M | 759.80M | 769.19M | 768.23M | 766.49M | 771.80M | 782.39M | 782.63M | 780.02M | 785.33M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 721.27M | 717.92M | 720.13M | 734.97M | 707.38M | 740.27M | 740.94M | 746.64M | 752.63M | 758.05M | 755.42M | 760.26M | 769.23M | 765.93M | 766.65M | 772.43M | 782.40M | 782.68M | 780.22M | 786.30M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,190.07M | 3,717.31M | 3,434.61M | 3,047.64M | -149.59M | 178.44M | 702.52M | 362.80M | 1,535.07M | 1,227.90M | 263.81M | 1,987.86M | 1,317.22M | 1,921.28M | 1,676.81M | 1,570.72M | 2,051.45M | 1,572.87M | 2,484.93M | 1,592.11M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.32M | 52.41M | 56.55M | 66.75M | 69.64M | 80.51M | 100.33M | 104.44M | 108.10M | 110.60M | 108.73M | 108.20M | 108.62M | 111.34M | 115.53M | 118.11M | 135.82M | 126.29M | 128.09M | 137.05M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.16% | 12.52% | 12.96% | 16.21% | -16.66% | 96.22% | -23.44% | 18.45% | 15.65% | 17.59% | 29.63% | 15.09% | 21.53% | 13.55% | 14.89% | 16.79% | 15.11% | 14.49% | 16.21% | 13.55% |