|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | 1,218.00M | 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)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | -0.23 | 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)
|
| | | | | | | | | | | | | | | | | -0.23 | 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)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | 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% |