|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,706.30M | 1,639.50M | 1,999.10M | 1,581.80M | 1,049.00M | 1,088.50M | 719.40M | 859.00M | 462.10M | 716.60M | 926.20M | 688.40M | 1,069.70M | 2,635.20M | 1,032.50M | 973.10M | 1,572.90M | 332.70M | 1,901.10M | 254.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.10M | 99.60M | 131.30M | 106.30M | 131.70M | 149.20M | 188.60M | 159.20M | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,341.90M | 838.50M | 951.50M | 735.60M | 594.10M | 550.40M | 368.80M | 543.80M | 547.70M | 555.10M | 1,765.90M | 560.70M | 845.80M | 1,848.90M | 800.70M | 808.20M | 1,179.10M | 370.10M | 1,381.10M | 368.60M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,451.00M | 938.10M | 1,082.80M | 841.90M | 725.80M | 699.60M | 557.40M | 703.00M | 547.70M | 555.10M | 1,765.90M | 560.70M | 845.80M | 1,848.90M | 800.70M | 808.20M | 1,179.10M | 370.10M | 1,381.10M | 368.60M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,278.20M | 729.20M | 946.10M | 770.50M | 326.60M | 385.90M | 199.90M | 189.30M | -39.30M | 183.60M | -810.70M | 151.50M | 249.20M | 819.10M | 294.90M | 198.80M | 468.60M | 115.60M | 500.10M | -140.40M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.10M | 62.10M | 67.90M | 61.70M | 63.20M | 79.70M | 106.40M | 121.90M | 137.10M | 152.70M | 158.40M | 164.90M | 165.60M | 180.10M | 121.00M | 133.40M | 163.00M | 163.40M | 175.50M | 179.70M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | -3.50M | -0.50M | -0.30M | -0.20M | -0.30M | -0.20M | -0.10M | | -0.10M | | -0.20M | 0.30M | 0.10M | 0.10M | | 0.10M | | 0.10M | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | -3.50M | -0.50M | -0.30M | -0.20M | -0.30M | -0.20M | -0.10M | | -0.10M | | -0.20M | 0.30M | 0.10M | 0.10M | | 0.10M | | 0.10M | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,252.70M | 701.30M | 909.20M | 742.70M | 299.70M | 358.60M | 171.50M | 159.60M | -70.00M | 152.20M | -842.70M | 120.70M | 218.80M | 788.80M | 265.40M | 171.00M | 440.60M | 85.80M | 461.80M | -179.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.20M | 153.90M | 248.80M | 147.90M | 50.80M | 76.20M | 12.90M | 34.30M | -7.30M | 41.20M | -172.40M | 21.90M | 69.50M | 173.10M | 38.10M | 12.40M | 112.50M | -26.70M | 116.30M | -37.10M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 925.00M | 547.40M | 647.60M | 594.80M | 245.40M | 282.40M | 127.20M | 125.30M | -62.70M | 21.00M | -580.30M | 98.80M | 149.30M | 595.70M | 281.60M | 130.00M | 319.70M | 112.50M | 209.50M | -132.20M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.50M | 14.60M | 12.80M | 23.20M | 3.50M | 1.60M | 31.40M | 24.60M | 35.70M | 29.70M | 21.70M | 33.20M | 1.10M | 20.00M | 16.40M | 28.60M | 8.40M | 111.60M | -12.60M | -9.70M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946.50M | 547.40M | 660.40M | 594.80M | 248.90M | 282.40M | 158.60M | 125.30M | -62.70M | 111.00M | -670.30M | 98.80M | 149.30M | 615.70M | 227.30M | 158.60M | 328.10M | 112.50M | 345.50M | -141.90M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946.50M | 547.40M | 660.40M | 594.80M | 248.90M | 282.40M | 158.60M | 125.30M | -62.70M | 111.00M | -670.30M | 98.80M | 149.30M | 615.70M | 227.30M | 158.60M | 328.10M | 112.50M | 345.50M | -141.90M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946.50M | 547.40M | 660.40M | 594.80M | 248.90M | 282.40M | 158.60M | 125.30M | -62.70M | 111.00M | -670.30M | 98.80M | 149.30M | 615.70M | 227.30M | 158.60M | 328.10M | 112.50M | 345.50M | -141.90M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 925.00M | 532.80M | 647.60M | 571.60M | 245.40M | 280.80M | 127.20M | 100.70M | -62.70M | 111.00M | -670.30M | 98.80M | 149.30M | 615.70M | 227.30M | 158.60M | 328.10M | 112.50M | 345.50M | -141.90M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.61 | 1.50 | 1.81 | 1.60 | 0.68 | 0.77 | 0.35 | 0.28 | -0.27 | 0.23 | -1.91 | 0.18 | 0.41 | 1.67 | 0.59 | 0.36 | 0.89 | 0.31 | 1.00 | -0.37 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55 | 1.46 | 1.78 | 1.57 | 0.67 | 0.77 | 0.35 | 0.28 | -0.27 | 0.22 | -1.91 | 0.18 | 0.40 | 1.63 | 0.56 | 0.35 | 0.87 | 0.30 | 0.96 | -0.37 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.37M | 354.90M | 355.24M | 357.57M | 361.45M | 362.90M | 361.28M | 362.94M | 361.26M | 360.57M | 361.40M | 360.91M | 358.32M | 358.97M | 358.58M | 359.46M | 359.91M | 360.07M | 359.68M | 359.19M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 361.33M | 364.74M | 362.57M | 363.01M | 366.31M | 366.79M | 365.71M | 365.36M | 364.32M | 363.66M | 361.40M | 369.34M | 366.90M | 367.07M | 368.02M | 366.34M | 366.97M | 376.49M | 370.91M | 359.19M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,278.20M | 729.20M | 946.10M | 770.50M | 326.60M | 385.90M | 199.90M | 189.30M | -39.30M | 183.60M | -810.70M | 151.50M | 249.20M | 819.10M | 294.90M | 198.80M | 468.60M | 115.60M | 500.10M | -140.40M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.50M | 27.90M | 36.90M | 27.80M | 26.90M | 27.30M | 28.40M | 29.70M | 30.70M | 31.40M | 32.00M | 30.80M | 30.40M | 30.30M | 29.50M | 27.80M | 28.00M | 29.80M | 38.30M | 38.60M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.44% | 21.94% | 27.36% | 19.91% | 16.95% | 21.25% | 7.52% | 21.49% | 10.43% | 27.07% | 20.46% | 18.14% | 31.76% | 21.94% | 14.36% | 7.25% | 25.53% | -31.12% | 25.18% | 20.73% |