|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,558.00M | 1,725.00M | 2,033.00M | 2,374.00M | 1,920.00M | 2,024.00M | 2,278.00M | 2,284.00M | 1,555.00M | 1,673.00M | 1,950.00M | 2,176.00M | 1,607.00M | 1,743.00M | 1,989.00M | 2,447.00M | 1,838.00M | 17.00M | 77.00M | 2,730.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.00M | 410.00M | 534.00M | 334.00M | 241.00M | 312.00M | 949.00M | 137.00M | 406.00M | 162.00M | 152.00M | 402.00M | 114.00M | 179.00M | 175.00M | 217.00M | 134.00M | 153.00M | 153.00M | 448.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,442.00M | 1,315.00M | 1,499.00M | 2,040.00M | 1,679.00M | 1,712.00M | 1,329.00M | 2,147.00M | 1,149.00M | 1,511.00M | 1,798.00M | 1,774.00M | 1,493.00M | 1,564.00M | 1,814.00M | 2,230.00M | 1,704.00M | -136.00M | -76.00M | 2,282.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,306.00M | 1,465.00M | 1,829.00M | 1,918.00M | 1,681.00M | 1,766.00M | 2,007.00M | 1,970.00M | 1,311.00M | 1,402.00M | 1,544.00M | 1,764.00M | 1,324.00M | 1,376.00M | 1,564.00M | 1,953.00M | 1,521.00M | 1,540.00M | 1,798.00M | 2,240.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,306.00M | 1,465.00M | 1,829.00M | 1,918.00M | 1,681.00M | 1,766.00M | 2,007.00M | 1,970.00M | 1,311.00M | 1,402.00M | 1,544.00M | 1,764.00M | 1,324.00M | 1,376.00M | 1,564.00M | 1,953.00M | 1,521.00M | 1,540.00M | 1,798.00M | 2,240.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.00M | 260.00M | 204.00M | 456.00M | 239.00M | 258.00M | 271.00M | 314.00M | 244.00M | 271.00M | 406.00M | 412.00M | 283.00M | 367.00M | 425.00M | 494.00M | 317.00M | 481.00M | 435.00M | 490.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.00M | 260.00M | 204.00M | 456.00M | 239.00M | 258.00M | 271.00M | 314.00M | 244.00M | 271.00M | 406.00M | 412.00M | 283.00M | 367.00M | 425.00M | 494.00M | 317.00M | 481.00M | 435.00M | 490.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 1.00M | 23.00M | 4.00M | 2.00M | 5.00M | 8.00M | 15.00M | 103.00M | 34.00M | 43.00M | 44.00M | 77.00M | 46.00M | 40.00M | 14.00M | 95.00M | 19.00M | 23.00M | 28.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 44.00M | 41.00M | 48.00M | 43.00M | 54.00M | 52.00M | 56.00M | 146.00M | 77.00M | 83.00M | 86.00M | 113.00M | 84.00M | 61.00M | 50.00M | 137.00M | 62.00M | 61.00M | 75.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 179.00M | 119.00M | 380.00M | 156.00M | 182.00M | 184.00M | 223.00M | 230.00M | 184.00M | 317.00M | 321.00M | 223.00M | 273.00M | 306.00M | 358.00M | 255.00M | 340.00M | 295.00M | 362.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 26.00M | 5.00M | 39.00M | 14.00M | 19.00M | 21.00M | 29.00M | 41.00M | 11.00M | 66.00M | 58.00M | 41.00M | 26.00M | 51.00M | 63.00M | 62.00M | 68.00M | 53.00M | 85.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.00M | 153.00M | 114.00M | 341.00M | 148.00M | 163.00M | 159.00M | 204.00M | 198.00M | 173.00M | 229.00M | 263.00M | 198.00M | 247.00M | 255.00M | 304.00M | 198.00M | 277.00M | 220.00M | 340.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 4.00M | 2.00M | | | 1.00M | 2.00M | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -6.00M | -5.00M | -8.00M | -6.00M | -2.00M | -8.00M | -10.00M | -8.00M | -3.00M | -58.00M | -24.00M | -16.00M | -6.00M | -10.00M | -9.00M | -8.00M | -5.00M | -47.00M | -63.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.00M | 153.00M | 114.00M | 341.00M | 142.00M | 163.00M | 163.00M | 194.00M | 189.00M | 173.00M | 251.00M | 263.00M | 182.00M | 247.00M | 255.00M | 295.00M | 193.00M | 272.00M | 242.00M | 277.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 30.00M | 520.00M | 4.00M | | | | | 1.00M | | | 263.00M | | | | 295.00M | 193.00M | 272.00M | 242.00M | 277.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 30.00M | 520.00M | 4.00M | | | | | 1.00M | | | 263.00M | | | | 295.00M | 193.00M | 272.00M | 242.00M | 277.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.00M | 186.00M | 637.00M | 351.00M | 145.00M | 163.00M | 168.00M | 202.00M | 195.00M | 174.00M | 306.00M | 285.00M | 195.00M | 251.00M | 262.00M | 302.00M | 198.00M | 275.00M | 286.00M | 338.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55 | 0.64 | 2.20 | 1.20 | 0.50 | 0.56 | 0.57 | 0.69 | 0.67 | 0.60 | 1.05 | 0.96 | 0.65 | 0.84 | 0.89 | 1.01 | 0.67 | 0.92 | 0.94 | 1.10 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55 | 0.64 | 2.20 | 1.20 | 0.50 | 0.56 | 0.57 | 0.69 | 0.67 | 0.60 | 1.05 | 0.96 | 0.65 | 0.84 | 0.88 | 1.01 | 0.66 | 0.92 | 0.94 | 1.10 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.00M | 288.90M | 289.00M | 289.30M | 289.50M | 289.60M | 289.50M | 290.70M | 290.80M | 290.90M | 291.20M | 296.50M | 297.90M | 298.00M | 297.60M | 298.20M | 298.40M | 299.70M | 300.40M | 306.40M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.00M | 260.00M | 204.00M | 456.00M | 239.00M | 258.00M | 271.00M | 314.00M | 244.00M | 271.00M | 406.00M | 412.00M | 283.00M | 367.00M | 425.00M | 494.00M | 317.00M | 481.00M | 435.00M | 490.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 125.00M | 126.00M | 3.00M | 126.00M | 127.00M | -353.00M | 4.00M | 152.00M | 2.00M | 162.00M | 2.00M | 5.00M | 4.00M | 21.00M | 186.00M | 199.00M | 203.00M | 208.00M | 203.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.57% | 14.53% | 4.20% | 10.26% | 8.97% | 10.44% | 11.41% | 13.00% | 17.83% | 5.98% | 20.82% | 18.07% | 18.39% | 9.52% | 16.67% | 17.60% | 24.31% | 20.00% | 17.97% | 23.48% |