|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,785.00M | 3,319.00M | 1,693.00M | 1,773.00M | 1,884.00M | 1,875.00M | 2,241.00M | 2,605.00M | 2,033.00M | 3,356.00M | 2,935.00M | 2,544.00M | 3,320.00M | 2,538.00M | 2,566.00M | 3,248.00M | 3,726.00M | 3,091.00M | 2,863.00M | 4,274.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,072.00M | 919.00M | 1,032.00M | 1,322.00M | 1,418.00M | 1,247.00M | 1,398.00M | 1,340.00M | 1,332.00M | 1,204.00M | 1,349.00M | 1,480.00M | 1,578.00M | 1,330.00M | 1,968.00M | 1,660.00M | 1,540.00M | 1,472.00M | 1,751.00M | 1,887.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 713.00M | 2,400.00M | 661.00M | 451.00M | 466.00M | 628.00M | 843.00M | 1,265.00M | 701.00M | 2,152.00M | 1,586.00M | 1,064.00M | 1,742.00M | 1,208.00M | 598.00M | 1,588.00M | 2,186.00M | 1,619.00M | 1,112.00M | 2,387.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,601.00M | 1,445.00M | 1,569.00M | 1,873.00M | 1,987.00M | 1,828.00M | 1,973.00M | 1,939.00M | 1,959.00M | 1,866.00M | 1,982.00M | 2,158.00M | 2,280.00M | 2,059.00M | 2,694.00M | 2,393.00M | 2,313.00M | 2,251.00M | 2,537.00M | 2,698.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,601.00M | 1,445.00M | 1,569.00M | 1,873.00M | 1,987.00M | 1,828.00M | 1,973.00M | 1,939.00M | 1,959.00M | 1,866.00M | 1,982.00M | 2,158.00M | 2,280.00M | 2,059.00M | 2,694.00M | 2,393.00M | 2,313.00M | 2,251.00M | 2,537.00M | 2,698.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.00M | 186.00M | 185.00M | 195.00M | 193.00M | 208.00M | 210.00M | 220.00M | 225.00M | 239.00M | 245.00M | 242.00M | 258.00M | 280.00M | 280.00M | 285.00M | 295.00M | 305.00M | 318.00M | 319.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.00M | 186.00M | 185.00M | 195.00M | 193.00M | 208.00M | 210.00M | 220.00M | 225.00M | 239.00M | 245.00M | 242.00M | 258.00M | 280.00M | 280.00M | 285.00M | 295.00M | 305.00M | 318.00M | 319.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.00M | 1,455.00M | -666.00M | -1154.00M | -674.00M | 1,027.00M | 106.00M | 434.00M | -456.00M | 1,043.00M | 612.00M | 137.00M | 758.00M | -116.00M | -67.00M | 473.00M | 853.00M | 183.00M | -70.00M | 1,308.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.00M | 1,874.00M | -351.00M | -1053.00M | -577.00M | 1,287.00M | 268.00M | 666.00M | -148.00M | 1,490.00M | 953.00M | 386.00M | 1,040.00M | 479.00M | -128.00M | 855.00M | 1,413.00M | 840.00M | 326.00M | 1,576.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 382.00M | -85.00M | -235.00M | -161.00M | 274.00M | 43.00M | 132.00M | 57.00M | 307.00M | 198.00M | 74.00M | 220.00M | 74.00M | -42.00M | 170.00M | 291.00M | 164.00M | 134.00M | 321.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.00M | 1,492.00M | -266.00M | -818.00M | -416.00M | 1,013.00M | 225.00M | 534.00M | -99.00M | 1,183.00M | 755.00M | 312.00M | 820.00M | 405.00M | -90.00M | 685.00M | 1,122.00M | 676.00M | 274.00M | 1,255.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | 1,492.00M | -266.00M | -818.00M | -416.00M | 1,013.00M | 225.00M | 534.00M | -205.00M | 1,183.00M | 755.00M | 312.00M | 820.00M | 405.00M | -86.00M | 685.00M | 1,122.00M | 676.00M | 192.00M | 1,255.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | 1,492.00M | -266.00M | -818.00M | -416.00M | 1,013.00M | 225.00M | 534.00M | -205.00M | 1,183.00M | 755.00M | 312.00M | 820.00M | 405.00M | -86.00M | 685.00M | 1,122.00M | 676.00M | 192.00M | 1,255.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | 1,492.00M | -266.00M | -818.00M | -416.00M | 1,013.00M | 225.00M | 534.00M | -205.00M | 1,183.00M | 755.00M | 312.00M | 820.00M | 405.00M | -86.00M | 685.00M | 1,122.00M | 676.00M | 192.00M | 1,255.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | 1,492.00M | -266.00M | -818.00M | -416.00M | 1,013.00M | 225.00M | 534.00M | -205.00M | 1,183.00M | 755.00M | 312.00M | 820.00M | 405.00M | -86.00M | 685.00M | 1,122.00M | 676.00M | 192.00M | 1,255.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80 | 9.27 | -1.66 | -5.13 | -2.63 | 6.38 | 1.43 | 3.40 | -1.31 | 7.54 | 4.82 | 2.00 | 5.25 | 2.59 | -0.55 | 4.38 | 7.19 | 4.33 | 1.24 | 8.14 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79 | 9.17 | -1.66 | -5.13 | -2.63 | 6.38 | 1.42 | 3.38 | -1.31 | 7.48 | 4.78 | 1.98 | 5.20 | 2.57 | -0.55 | 4.34 | 7.11 | 4.29 | 1.22 | 8.06 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.10M | 161.00M | 160.40M | 159.60M | 158.00M | 158.80M | 157.20M | 157.00M | 156.90M | 157.00M | 156.80M | 156.30M | 156.20M | 156.40M | 156.40M | 156.30M | 156.10M | 156.10M | 155.30M | 154.10M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.90M | 162.70M | 160.40M | 159.60M | 158.00M | 158.80M | 158.50M | 158.00M | 156.90M | 158.10M | 157.90M | 157.50M | 157.70M | 157.80M | 156.40M | 157.80M | 157.80M | 157.70M | 157.00M | 155.70M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.10M | 161.00M | 160.40M | 159.60M | 158.00M | 158.80M | 157.20M | 157.00M | 156.90M | 157.00M | 156.80M | 156.30M | 156.20M | 156.40M | 156.40M | 156.30M | 156.10M | 156.10M | 155.30M | 154.10M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.00M | 186.00M | 185.00M | 195.00M | 193.00M | 208.00M | 210.00M | 220.00M | 225.00M | 239.00M | 245.00M | 242.00M | 258.00M | 280.00M | 280.00M | 285.00M | 295.00M | 305.00M | 318.00M | 319.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 27.00M | 13.00M | 13.00M | 14.00M | 49.00M | 14.00M | 13.00M | 13.00M | 51.00M | 17.00M | 23.00M | 19.00M | 58.00M | 24.00M | 24.00M | 19.00M | 20.00M | 532.00M | 478.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.89% | 20.38% | 24.22% | 22.32% | 27.90% | 21.29% | 16.04% | 19.82% | -38.51% | 20.60% | 20.78% | 19.17% | 21.15% | 15.45% | 32.81% | 19.88% | 20.59% | 19.52% | 41.10% | 20.37% |