|
Revenue (Quarter)
|
2,766.00M | 1,640.00M | 1,576.00M | 2,299.00M | 3,023.00M | 1,756.00M | 1,908.00M | 2,098.00M | 2,587.00M | 1,837.00M | 1,881.00M | 2,145.00M | 2,084.00M | 1,525.00M | 1,705.00M | 2,138.00M | 2,388.00M | 1,894.00M | 1,640.00M | 2,184.00M | 3,163.00M | 1,884.00M | 1,807.00M | 2,372.00M | 2,433.00M | 1,532.00M | 1,630.00M | 1,791.00M | 1,984.00M | 1,574.00M | 1,889.00M | 2,081.00M | 2,735.00M | 2,143.00M | 2,098.00M | 2,638.00M | 1,894.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | 444.00M | | | | 448.00M | | | | | | | | 422.00M | 495.00M | 479.00M | 469.00M | 493.00M | 528.00M | 498.00M | 488.00M | 479.00M | 542.00M | 521.00M | 513.00M | 505.00M | 554.00M | 543.00M | 535.00M | 519.00M | 607.00M | 569.00M |
|
Gross Profit (Quarter)
|
| | | | | | 1,464.00M | | | | 1,433.00M | | | | | | | | 1,218.00M | 1,689.00M | 2,684.00M | 1,415.00M | 1,314.00M | 1,844.00M | 1,935.00M | 1,044.00M | 1,151.00M | 1,249.00M | 1,463.00M | 1,061.00M | 1,384.00M | 1,527.00M | 2,192.00M | 1,608.00M | 1,579.00M | 2,031.00M | 1,325.00M |
|
Other Operating Expenses (Quarter)
|
2,481.00M | 1,387.00M | 1,289.00M | 2,000.00M | 2,666.00M | 1,493.00M | 1,581.00M | 1,796.00M | 2,223.00M | 1,534.00M | 1,524.00M | 1,871.00M | 1,746.00M | 1,223.00M | 1,617.00M | 1,828.00M | 2,056.00M | 1,671.00M | 1,396.00M | 1,973.00M | 2,868.00M | 1,698.00M | 1,574.00M | 2,151.00M | 2,177.00M | 1,346.00M | 1,365.00M | 1,565.00M | 1,734.00M | 1,392.00M | 1,605.00M | 1,838.00M | 2,444.00M | 1,920.00M | 1,819.00M | 2,342.00M | 2,904.00M |
|
Operating Expenses (Quarter)
|
2,481.00M | 1,387.00M | 1,289.00M | 2,000.00M | 2,666.00M | 1,493.00M | 1,581.00M | 1,796.00M | 2,223.00M | 1,534.00M | 1,524.00M | 1,871.00M | 1,746.00M | 1,223.00M | 1,617.00M | 1,828.00M | 2,056.00M | 1,671.00M | 1,396.00M | 1,973.00M | 2,868.00M | 1,698.00M | 1,574.00M | 2,151.00M | 2,177.00M | 1,346.00M | 1,365.00M | 1,565.00M | 1,734.00M | 1,392.00M | 1,605.00M | 1,838.00M | 2,444.00M | 1,920.00M | 1,819.00M | 2,342.00M | 2,904.00M |
|
Operating Income (Quarter)
|
285.00M | 253.00M | 287.00M | 299.00M | 357.00M | 263.00M | 327.00M | 302.00M | 364.00M | 303.00M | 357.00M | 117.00M | 338.00M | 302.00M | 88.00M | 310.00M | 332.00M | 223.00M | 244.00M | 211.00M | 295.00M | 186.00M | 233.00M | 221.00M | 256.00M | 186.00M | 265.00M | 226.00M | 250.00M | 182.00M | 284.00M | 243.00M | 291.00M | 223.00M | 279.00M | 296.00M | 251.00M |
|
EBIT (Quarter)
|
285.00M | 253.00M | 287.00M | 299.00M | 357.00M | 263.00M | 327.00M | 302.00M | 364.00M | 303.00M | 357.00M | 117.00M | 338.00M | 302.00M | 88.00M | 310.00M | 332.00M | 223.00M | 244.00M | 211.00M | 295.00M | 186.00M | 233.00M | 221.00M | 256.00M | 186.00M | 265.00M | 226.00M | 250.00M | 182.00M | 284.00M | 243.00M | 291.00M | 223.00M | 279.00M | 296.00M | 251.00M |
|
Non Operating Investment Income (Quarter)
|
-34.00M | 55.00M | 47.00M | 14.00M | 38.00M | -22.00M | 19.00M | 32.00M | 32.00M | 18.00M | -80.00M | 49.00M | 46.00M | 13.00M | 77.00M | 18.00M | 74.00M | 30.00M | 54.00M | 78.00M | -30.00M | 72.00M | 31.00M | 90.00M | -17.00M | 79.00M | -134.00M | -21.00M | 90.00M | 20.00M | 77.00M | 139.00M | 44.00M | 23.00M | 37.00M | -97.00M | 1.00M |
|
Other Non Operating Income (Quarter)
|
4.00M | 18.00M | 9.00M | 8.00M | 1.00M | 3.00M | 3.00M | 5.00M | 5.00M | 4.00M | 10.00M | 4.00M | 6.00M | 10.00M | 12.00M | 10.00M | 6.00M | | 11.00M | 7.00M | 9.00M | 9.00M | 10.00M | 8.00M | 11.00M | 13.00M | 12.00M | 10.00M | 7.00M | 14.00M | 20.00M | -6.00M | | 16.00M | 17.00M | 10.00M | 3.00M |
|
Non Operating Income (Quarter)
|
-170.00M | 18.00M | 9.00M | -147.00M | 1.00M | 3.00M | -128.00M | -138.00M | 5.00M | -113.00M | 10.00M | 4.00M | 6.00M | 10.00M | 12.00M | 219.00M | -99.00M | | 11.00M | 7.00M | -1.00M | 9.00M | 10.00M | 8.00M | 11.00M | 13.00M | 12.00M | 10.00M | 7.00M | -174.00M | -8.00M | -81.00M | | -12.00M | 17.00M | -59.00M | 3.00M |
|
EBT (Quarter)
|
115.00M | 129.00M | 152.00M | 152.00M | 216.00M | 126.00M | 199.00M | 164.00M | 235.00M | 190.00M | 590.00M | 159.00M | 219.00M | 200.00M | 128.00M | 210.00M | 233.00M | 144.00M | 229.00M | 175.00M | 294.00M | 169.00M | 213.00M | 209.00M | 209.00M | 114.00M | -635.00M | -818.00M | 240.00M | 8.00M | 276.00M | 162.00M | 299.00M | 211.00M | 267.00M | 286.00M | 212.00M |
|
Tax Provisions (Quarter)
|
48.00M | 43.00M | 38.00M | 47.00M | 102.00M | 45.00M | 76.00M | 40.00M | 87.00M | 71.00M | 204.00M | 42.00M | 72.00M | 74.00M | 118.00M | 76.00M | 86.00M | 244.00M | 78.00M | 62.00M | 109.00M | 62.00M | 70.00M | 33.00M | 78.00M | 37.00M | -244.00M | -309.00M | 86.00M | 10.00M | 97.00M | 61.00M | 107.00M | 76.00M | 98.00M | -1010.00M | 47.00M |
|
Profit After Tax (Quarter)
|
67.00M | 86.00M | 114.00M | 105.00M | 114.00M | 81.00M | 123.00M | 124.00M | 148.00M | 119.00M | 973.00M | 117.00M | 147.00M | 126.00M | 10.00M | 134.00M | 147.00M | -100.00M | 151.00M | 113.00M | 185.00M | 107.00M | 143.00M | 176.00M | 131.00M | 77.00M | -391.00M | -509.00M | 154.00M | -2.00M | 179.00M | 101.00M | 192.00M | 135.00M | 169.00M | 1,296.00M | 165.00M |
|
Equity Income (Quarter)
|
| 11.00M | -3.00M | 7.00M | 5.00M | 7.00M | 10.00M | 7.00M | 6.00M | 8.00M | 8.00M | 8.00M | 9.00M | 8.00M | 8.00M | 6.00M | 5.00M | 37.00M | 80.00M | 66.00M | 91.00M | 71.00M | 79.00M | 67.00M | 52.00M | 43.00M | -794.00M | -934.00M | 60.00M | 31.00M | 73.00M | 44.00M | 72.00M | 59.00M | 68.00M | 66.00M | 69.00M |
|
Income from Continuing Operations (Quarter)
|
67.00M | 86.00M | 114.00M | 105.00M | 114.00M | 81.00M | 123.00M | 124.00M | 148.00M | 119.00M | 386.00M | 117.00M | 147.00M | 126.00M | 10.00M | 134.00M | 147.00M | -100.00M | 151.00M | 113.00M | 185.00M | 107.00M | 143.00M | 176.00M | 131.00M | 77.00M | -391.00M | -509.00M | 154.00M | -2.00M | 179.00M | 101.00M | 192.00M | 135.00M | 169.00M | 1,296.00M | 165.00M |
|
Consolidated Net Income (Quarter)
|
67.00M | 86.00M | 114.00M | 105.00M | 114.00M | 81.00M | 123.00M | 124.00M | 148.00M | 119.00M | 386.00M | 117.00M | 147.00M | 126.00M | 10.00M | 134.00M | 147.00M | -100.00M | 151.00M | 113.00M | 185.00M | 107.00M | 143.00M | 176.00M | 131.00M | 77.00M | -391.00M | -509.00M | 154.00M | -2.00M | 179.00M | 101.00M | 192.00M | 135.00M | 169.00M | 1,296.00M | 165.00M |
|
Income towards Parent Company (Quarter)
|
67.00M | 86.00M | 114.00M | 105.00M | 114.00M | 81.00M | 123.00M | 124.00M | 148.00M | 119.00M | 386.00M | 117.00M | 147.00M | 126.00M | 10.00M | 134.00M | 147.00M | -100.00M | 151.00M | 113.00M | 185.00M | 107.00M | 143.00M | 176.00M | 131.00M | 77.00M | -391.00M | -509.00M | 154.00M | -2.00M | 179.00M | 101.00M | 192.00M | 135.00M | 169.00M | 1,296.00M | 165.00M |
|
Net Income towards Common Stockholders (Quarter)
|
67.00M | 86.00M | 114.00M | 105.00M | 114.00M | 81.00M | 123.00M | 124.00M | 148.00M | 119.00M | 386.00M | 117.00M | 147.00M | 126.00M | 10.00M | 134.00M | 147.00M | -100.00M | 151.00M | 113.00M | 185.00M | 107.00M | 143.00M | 176.00M | 131.00M | 77.00M | -391.00M | -509.00M | 154.00M | -2.00M | 179.00M | 101.00M | 192.00M | 135.00M | 169.00M | 1,296.00M | 165.00M |
|
EPS (Basic) (Quarter)
|
0.19 | 0.24 | 0.31 | 0.27 | 0.29 | 0.20 | 0.29 | 0.29 | 0.35 | 0.28 | 2.28 | 0.27 | 0.34 | 0.29 | 0.02 | 0.31 | 0.34 | -0.23 | 0.35 | 0.26 | 0.43 | 0.25 | 0.33 | 0.41 | 0.30 | 0.18 | -0.91 | -1.18 | 0.36 | -0.01 | 0.42 | 0.23 | 0.45 | 0.31 | 0.39 | 3.01 | 0.38 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
0.19 | 0.24 | 0.31 | 0.27 | 0.29 | 0.20 | 0.29 | 0.29 | 0.35 | 0.28 | 2.27 | 0.27 | 0.34 | 0.29 | 0.02 | 0.31 | 0.34 | -0.23 | 0.35 | 0.26 | 0.43 | 0.25 | 0.33 | 0.41 | 0.30 | 0.18 | -0.91 | -1.18 | 0.36 | -0.01 | 0.41 | 0.23 | 0.44 | 0.31 | 0.39 | 2.99 | 0.38 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
347.00M | 352.00 | 370.00 | 365.23M | 392.86M | 400.00 | 404.96M | 409.72M | 425.02M | 425.33M | 425.52M | 425.64M | 426.50M | 426.92M | 427.09M | 427.19M | 427.96M | 428.57M | 428.63M | 428.47M | 429.16M | 429.77M | 429.58M | 429.63M | 429.95M | 430.10M | 430.15M | 430.18M | 430.41M | 430.53M | 430.68M | 430.61M | 430.79M | 431.00M | 431.03M | 430.96M | 431.23M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
349.00M | 354.00 | 372.00 | 367.68M | 395.00M | 402.00 | 424.97M | 412.78M | 427.42M | 427.95M | 428.84M | 428.72M | 428.49M | 429.20M | 429.65M | 429.79M | 429.67M | 430.25M | 430.87M | 430.93M | 430.56M | 431.41M | 431.57M | 431.67M | 431.18M | 431.59M | 430.15M | 430.18M | 432.59M | 430.65M | 433.40M | 433.60M | 433.35M | 433.70M | 434.09M | 434.31M | 434.01M |
|
EBITDA (Quarter)
|
285.00M | 253.00M | 287.00M | 299.00M | 357.00M | 263.00M | 327.00M | 302.00M | 364.00M | 303.00M | 357.00M | 117.00M | 338.00M | 302.00M | 88.00M | 310.00M | 332.00M | 223.00M | 244.00M | 211.00M | 295.00M | 186.00M | 233.00M | 221.00M | 256.00M | 186.00M | 265.00M | 226.00M | 250.00M | 182.00M | 284.00M | 243.00M | 291.00M | 223.00M | 279.00M | 296.00M | 251.00M |
|
Interest Expenses (Quarter)
|
129.00M | 129.00M | 126.00M | 129.00M | 122.00M | 121.00M | 121.00M | 117.00M | 116.00M | 111.00M | 114.00M | 115.00M | 110.00M | 104.00M | 104.00M | 104.00M | 98.00M | 85.00M | 86.00M | 82.00M | 84.00M | 89.00M | 88.00M | 92.00M | 89.00M | 89.00M | 88.00M | 86.00M | 87.00M | 86.00M | 83.00M | 82.00M | 78.00M | 77.00M | 80.00M | 78.00M | 78.00M |
|
Tax Rate (Quarter)
|
41.74% | 33.33% | 25.00% | 30.92% | 47.22% | 35.71% | 38.19% | 24.39% | 37.02% | 37.37% | 34.58% | 26.42% | 32.88% | 37.00% | 92.19% | 36.19% | 36.91% | 169.44% | 34.06% | 35.43% | 37.07% | 36.69% | 32.86% | 15.79% | 37.32% | 32.46% | 38.43% | 37.78% | 35.83% | 125.00% | 35.14% | 37.65% | 35.79% | 36.02% | 36.70% | -353.15% | 22.17% |