|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 924.00M | 859.70M | 416.00M | 488.90M | 181.00M | 280.80M | 51.50M | 272.60M | -810.70M | 234.40M | 332.50M | 903.20M | 294.90M | 202.80M | 472.50M | 117.70M | 500.10M | -140.40M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,218.40M | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946.50M | 532.80M | 647.60M | 571.60M | 248.90M | 282.40M | 158.60M | 100.70M | -62.70M | 81.30M | -616.00M | 65.60M | 149.30M | 615.70M | 281.60M | 130.00M | 319.70M | 112.50M | 209.50M | -132.20M |
|
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 | 1.82 | 1.60 | 0.68 | 0.77 | 0.35 | 0.28 | -0.17 | 0.31 | -1.85 | 0.27 | 0.42 | 1.72 | 0.63 | 0.44 | 0.91 | 0.31 | 0.96 | -0.40 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55 | 1.46 | 1.79 | 1.57 | 0.67 | 0.77 | 0.35 | 0.28 | -0.17 | 0.31 | -1.85 | 0.27 | 0.41 | 1.69 | 0.62 | 0.43 | 0.89 | 0.30 | 0.93 | -0.40 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.51M | 355.95M | 355.24M | 357.57M | 361.45M | 362.90M | 361.28M | 362.94M | 361.26M | 360.57M | 361.40M | 360.91M | 358.32M | 357.69M | 358.58M | 359.46M | 360.36M | 360.07M | 359.68M | 359.19M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 362.15M | 364.74M | 362.57M | 363.01M | 366.31M | 366.79M | 365.71M | 365.36M | 361.26M | 363.66M | 361.40M | 369.34M | 366.90M | 364.79M | 368.02M | 366.34M | 366.97M | 376.49M | 370.91M | 359.19M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,278.20M | 729.20M | 924.00M | 859.70M | 416.00M | 488.90M | 181.00M | 280.80M | 51.50M | 272.60M | -810.70M | 234.40M | 332.50M | 903.20M | 294.90M | 202.80M | 472.50M | 117.70M | 500.10M | -140.40M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.50M | 27.90M | 14.80M | 117.00M | 116.30M | 130.30M | 9.50M | 121.20M | 121.50M | 120.40M | 32.00M | 113.70M | 113.70M | 114.40M | 29.50M | 31.80M | 31.90M | 31.90M | 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% |