|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,038.00M | 3,176.00M | 1,335.00M | 3,112.00M | 3,058.00M | 3,961.00M | 3,807.00M | 3,883.00M | 3,166.00M | 3,810.00M | 3,534.00M | 3,632.00M | 3,486.00M | 3,941.00M | 3,400.00M | 4,076.00M | 3,810.00M | 4,527.00M | 4,093.00M | 5,019.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 927.00M | 369.00M | 1,054.00M | 985.00M | 849.00M | 776.00M | 742.00M | 782.00M | 842.00M | 767.00M | 855.00M | 840.00M | 900.00M | 993.00M | 898.00M | 883.00M | 850.00M | 916.00M | 985.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,928.00M | 2,249.00M | 966.00M | 2,058.00M | 2,073.00M | 3,112.00M | 3,031.00M | 3,141.00M | 2,384.00M | 2,968.00M | 2,767.00M | 2,777.00M | 2,646.00M | 3,041.00M | 2,407.00M | 3,178.00M | 2,927.00M | 3,677.00M | 3,177.00M | 4,034.00M |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 29.00M | 23.00M | 9.00M | 8.00M | 9.00M | 8.00M | 1.00M | 2.00M | 1.00M | 6.00M | 3.00M | 1.00M | 3.00M | 4.00M | 1.00M | 4.00M | 4.00M | 1.00M | 4.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,644.00M | 3.00M | -417.00M | 28.00M | -636.00M | 18.00M | 169.00M | 2.00M | 11.00M | | 4.00M | 1.00M | 1.00M | | -1.00M | -24.00M | 2,710.00M | 3,184.00M | 3,336.00M | 3,623.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,675.00M | 2,335.00M | 1,421.00M | 3,303.00M | 3,914.00M | 2,968.00M | 3,532.00M | 2,804.00M | 2,572.00M | 2,781.00M | 2,822.00M | 2,799.00M | 2,681.00M | 2,723.00M | 3,009.00M | -23.00M | 2,714.00M | 3,188.00M | 3,337.00M | 3,627.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.00M | 841.00M | -86.00M | 643.00M | -461.00M | 998.00M | 253.00M | 1,079.00M | 594.00M | 1,029.00M | 712.00M | 833.00M | 805.00M | 1,218.00M | 391.00M | 1,223.00M | 1,096.00M | 1,339.00M | 756.00M | 1,392.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.00M | 841.00M | -86.00M | 643.00M | -461.00M | 998.00M | 253.00M | 1,079.00M | 594.00M | 1,029.00M | 712.00M | 833.00M | 805.00M | 1,218.00M | 391.00M | 1,223.00M | 1,096.00M | 1,339.00M | 756.00M | 1,392.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | | | | 35.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.00M | 133.00M | 407.00M | 46.00M | -287.00M | 61.00M | 64.00M | 276.00M | 314.00M | 56.00M | 350.00M | 119.00M | 243.00M | 348.00M | 127.00M | 10.00M | 442.00M | 432.00M | 335.00M | 3.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.00M | 133.00M | 407.00M | 46.00M | -287.00M | 61.00M | 64.00M | 276.00M | 314.00M | 56.00M | 350.00M | 119.00M | 243.00M | 348.00M | 127.00M | 10.00M | 442.00M | 432.00M | 335.00M | 3.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.00M | 636.00M | 59.00M | 928.00M | -569.00M | 696.00M | 1,084.00M | 452.00M | 420.00M | 603.00M | -1474.00M | 593.00M | 597.00M | 795.00M | 2,262.00M | 620.00M | 704.00M | 841.00M | 450.00M | 932.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.00M | 35.00M | 173.00M | 236.00M | -117.00M | 70.00M | -8.00M | 176.00M | 98.00M | 195.00M | | -5.00M | 112.00M | 213.00M | | 40.00M | 220.00M | 216.00M | | 48.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.00M | 654.00M | 1,571.00M | 689.00M | -447.00M | 14.00M | 344.00M | 972.00M | 8.00M | 153.00M | 331.00M | 403.00M | 563.00M | 934.00M | 81.00M | 665.00M | 814.00M | 1,028.00M | 567.00M | 622.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 69.00M | -199.00M | 80.00M | 83.00M | 91.00M | 5.00M | 2.00M | 90.00M | 52.00M | -33.00M | 1.00M | -1.00M | 1.00M | 3.00M | -7.00M | -1.00M | | 2.00M | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 12.00M | -2.00M | | | | | | | | | | | | -53.00M | 46.00M | 54.00M | 22.00M | -55.00M | 164.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.00M | 601.00M | -114.00M | 692.00M | -452.00M | 626.00M | 1,092.00M | 276.00M | 322.00M | 408.00M | -1474.00M | 598.00M | 485.00M | 582.00M | 2,262.00M | 580.00M | 484.00M | 625.00M | 450.00M | 884.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 65.00M | 1,239.00M | 19.00M | -1.00M | 152.00M | 147.00M | 281.00M | 168.00M | -541.00M | -33.00M | 118.00M | 97.00M | -15.00M | -3.00M | -1.00M | 1.00M | | -14.00M | -1.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 65.00M | 1,239.00M | 19.00M | -1.00M | 152.00M | 147.00M | 281.00M | 168.00M | -541.00M | -33.00M | 118.00M | 97.00M | -15.00M | -3.00M | -1.00M | 1.00M | | -14.00M | -1.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 65.00M | 1,239.00M | 672.00M | -477.00M | 606.00M | 147.00M | 680.00M | 395.00M | 678.00M | -33.00M | 303.00M | 438.00M | 934.00M | -3.00M | 655.00M | 748.00M | 995.00M | -14.00M | 611.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33 | 0.71 | 0.99 | 0.84 | -0.58 | 0.91 | 0.85 | 1.17 | 0.67 | 0.17 | -0.04 | 0.36 | 0.52 | 1.11 | 0.00 | 0.77 | 0.88 | 1.17 | -0.02 | 0.70 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30 | 0.79 | 0.84 | 0.83 | -0.58 | 0.91 | -0.09 | 1.18 | 0.69 | 0.83 | | | | | | | | | | |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.60M | 808.70M | 807.80M | 810.60M | 818.40M | 832.60M | 823.90M | 835.20M | 836.00M | 836.80M | 836.40M | 837.60M | 838.00M | 839.00M | 839.20M | 852.20M | 852.90M | 852.80M | 854.10M | 878.90M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.00M | 870.00M | -63.00M | 652.00M | -453.00M | 1,007.00M | 261.00M | 1,080.00M | 596.00M | 1,030.00M | 718.00M | 836.00M | 806.00M | 1,221.00M | 395.00M | 1,224.00M | 1,100.00M | 1,343.00M | 757.00M | 1,396.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.00M | 407.00M | 277.00M | 174.00M | 47.00M | 360.00M | 329.00M | 479.00M | 395.00M | 192.00M | 613.00M | 574.00M | 470.00M | 404.00M | 444.00M | 481.00M | 505.00M | 527.00M | 509.00M | 561.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.17% | 5.50% | 293.22% | 25.43% | 20.56% | 10.06% | -0.74% | 38.94% | 23.33% | 32.34% | | -0.84% | 18.76% | 26.79% | | 6.45% | 31.25% | 25.68% | | 5.15% |