|
Revenue
|
5,521.00M | 6,706.00M | 7,240.00M | 6,790.00M | 6,538.00M | 4,129.00M | 4,262.00M | 5,757.00M | 5,505.00M | 3,276.00M | 5,836.00M | 3,710.00M | 2,599.00M | 6,600.00M | 3,590.00M | 2,744.00M | 5,416.00M | 6,767.00M |
|
Cost of Revenue
|
1,514.00M | 2,577.00M | 1,168.00M | 1,429.00M | 1,656.00M | 2,467.00M | 2,495.00M | 2,876.00M | 1,102.00M | 2,889.00M | 2,807.00M | 1,049.00M | 1,149.00M | 1,627.00M | 1,457.00M | 982.00M | 2,594.00M | 3,140.00M |
|
Gross Profit
|
4,007.00M | 4,129.00M | 6,072.00M | 5,361.00M | 4,882.00M | 1,662.00M | 1,767.00M | 2,881.00M | 4,403.00M | 387.00M | 3,029.00M | 2,661.00M | 1,450.00M | 4,973.00M | 2,133.00M | 1,762.00M | 2,822.00M | 3,627.00M |
|
Selling, General & Administrative
|
521.00M | 551.00M | 586.00M | 577.00M | 578.00M | 582.00M | 582.00M | 604.00M | 611.00M | 485.00M | 572.00M | 532.00M | 475.00M | 475.00M | 544.00M | 535.00M | 481.00M | 478.00M |
|
Other Operating Expenses
|
103.00M | 2,978.00M | -2.00M | -1.00M | 2.00M | | -3.00M | 59.00M | -1.00M | 621.00M | 5.00M | 241.00M | -1.00M | | | | | |
|
Operating Expenses
|
3,568.00M | 956.00M | 2,940.00M | 3,464.00M | 3,366.00M | 4,436.00M | 4,931.00M | 4,846.00M | 3,044.00M | 5,039.00M | 4,820.00M | 3,254.00M | 4,193.00M | 3,675.00M | 4,452.00M | 3,352.00M | 5,458.00M | 5,796.00M |
|
Operating Income
|
3,005.00M | 2,925.00M | 2,581.00M | 2,280.00M | 2,160.00M | 2,555.00M | 2,695.00M | 2,714.00M | 2,657.00M | 3,012.00M | 2,924.00M | 2,988.00M | 3,296.00M | 3,020.00M | 3,189.00M | 3,338.00M | 3,320.00M | 3,277.00M |
|
EBIT
|
3,005.00M | 2,925.00M | 2,581.00M | 2,280.00M | 2,160.00M | 2,555.00M | 2,695.00M | 2,714.00M | 2,657.00M | 3,012.00M | 2,924.00M | 2,988.00M | 3,296.00M | 3,020.00M | 3,189.00M | 3,338.00M | 3,320.00M | 3,277.00M |
|
Other Non Operating Income
|
| 10.00M | | | | | | | | | | | | | | | | |
|
EBT
|
1,953.00M | 5,750.00M | 4,300.00M | 3,326.00M | 3,172.00M | -307.00M | -669.00M | 911.00M | 2,461.00M | -1763.00M | 1,016.00M | 456.00M | -1594.00M | 2,925.00M | -862.00M | -608.00M | -42.00M | 971.00M |
|
Tax Provisions
|
381.00M | 1,123.00M | 859.00M | 652.00M | 640.00M | -139.00M | -216.00M | 160.00M | 392.00M | -30.00M | 189.00M | 115.00M | -407.00M | 703.00M | -205.00M | 60.00M | -179.00M | -164.00M |
|
Profit After Tax
|
1,572.00M | 4,627.00M | 3,441.00M | 2,674.00M | 2,532.00M | -168.00M | -459.00M | 771.00M | 2,101.00M | -1309.00M | 878.00M | 365.00M | -1187.00M | 2,171.00M | -664.00M | -668.00M | 144.00M | 798.00M |
|
Income from Non-Controlling Interests
|
152.00M | 617.00M | 75.00M | 80.00M | 126.00M | 39.00M | 6.00M | -20.00M | -32.00M | -22.00M | -51.00M | -24.00M | -3.00M | 51.00M | 7.00M | -8.00M | -7.00M | -16.00M |
|
Income from Continuing Operations
|
1,572.00M | 4,627.00M | 3,441.00M | 2,674.00M | 2,532.00M | -168.00M | -453.00M | 751.00M | 2,069.00M | -1733.00M | 827.00M | 341.00M | -1187.00M | 2,222.00M | -657.00M | -668.00M | 137.00M | 1,135.00M |
|
Consolidated Net Income
|
1,572.00M | 4,627.00M | 3,441.00M | 2,674.00M | 2,532.00M | -168.00M | -453.00M | 751.00M | 2,069.00M | -1733.00M | 827.00M | 341.00M | -1187.00M | 2,222.00M | -657.00M | -668.00M | 137.00M | 1,135.00M |
|
Income towards Parent Company
|
1,572.00M | 4,627.00M | 3,441.00M | 2,674.00M | 2,532.00M | -168.00M | -453.00M | 751.00M | 2,069.00M | -1733.00M | 827.00M | 341.00M | -1187.00M | 2,222.00M | -657.00M | -668.00M | 137.00M | 1,135.00M |
|
Net Income towards Common Stockholders
|
1,572.00M | 4,627.00M | 3,441.00M | 2,674.00M | 2,532.00M | -168.00M | -453.00M | 751.00M | 2,069.00M | -1733.00M | 827.00M | 341.00M | -1187.00M | 2,222.00M | -657.00M | -668.00M | 137.00M | 1,135.00M |
|
EPS (Basic)
|
2.20 | 6.62 | 5.22 | 4.02 | 3.73 | -0.34 | -0.70 | 1.18 | 3.29 | -2.01 | 1.41 | 0.60 | -2.02 | 3.63 | -1.19 | -1.20 | 0.27 | 1.47 |
|
EPS (Weighted Average and Diluted)
|
2.20 | 6.62 | 5.22 | 4.02 | 3.72 | -0.36 | -0.70 | 1.18 | 3.28 | -2.01 | 1.41 | 0.59 | -2.02 | 3.62 | -1.19 | -1.20 | 0.27 | 1.47 |
|
Shares Outstanding (Weighted Average)
|
581.10M | 581.10M | 645.00M | 645.00M | 645.70M | 646.10M | 650.80M | 650.80M | 646.80M | 643.30M | 624.00M | 617.80M | 607.50M | 598.00M | 558.00M | 554.10M | 549.10M | 539.30M |
|
Shares Outstanding (Diluted Average)
|
581.10M | 581.10M | 645.00M | 645.00M | 646.40M | 647.40M | 650.80M | 652.50M | 648.60M | 645.20M | 624.90M | 618.70M | 608.50M | 599.20M | 558.00M | 554.10M | 549.10M | 539.30M |
|
EBITDA
|
3,005.00M | 2,925.00M | 2,581.00M | 2,280.00M | 2,160.00M | 2,555.00M | 2,695.00M | 2,714.00M | 2,657.00M | 3,012.00M | 2,924.00M | 2,988.00M | 3,296.00M | 3,020.00M | 3,189.00M | 3,338.00M | 3,320.00M | 3,277.00M |
|
Interest Expenses
|
920.00M | 901.00M | 878.00M | 907.00M | 954.00M | 993.00M | 1,026.00M | 1,078.00M | 1,134.00M | 1,189.00M | 1,199.00M | 1,274.00M | 1,358.00M | 1,409.00M | 1,417.00M | 1,486.00M | 1,494.00M | 1,536.00M |
|
Tax Rate
|
19.51% | 19.53% | 19.98% | 19.60% | 20.18% | 45.28% | 32.29% | 17.56% | 15.93% | 1.70% | 18.60% | 25.22% | 25.53% | 24.03% | 23.78% | -9.87% | 426.19% | -16.89% |