|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,960.00M | 3,315.00M | 5,299.00M | 3,331.00M | 3,968.00M | 4,008.00M | 5,228.00M | 4,016.00M | 3,966.00M | 3,964.00M | 4,702.00M | 3,706.00M | 4,078.00M | 4,336.00M | 5,201.00M | 3,984.00M | 3,811.00M | 4,543.00M | 5,750.00M | 5,213.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,336.00M | | | | 4,542.00M | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,561.00M | 11.00M | -78.00M | -2.00M | 2.00M | -63.00M | 1.00M | 11.00M | 3,346.00M | 22.00M | | 105.00M | | 56.00M | 4.00M | 36.00M | 82.00M | | -64.00M | 64.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,561.00M | 2,730.00M | 5,427.00M | 2,710.00M | 3,709.00M | 3,504.00M | 5,272.00M | 3,252.00M | 3,346.00M | 3,240.00M | 4,210.00M | 2,915.00M | 3,833.00M | 3,436.00M | 4,206.00M | 3,194.00M | 1,677.00M | 3,768.00M | 4,318.00M | 2,461.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.00M | 585.00M | -128.00M | 621.00M | 259.00M | 504.00M | -44.00M | 764.00M | 620.00M | 724.00M | 492.00M | 791.00M | 245.00M | 900.00M | 995.00M | 790.00M | 2,134.00M | 775.00M | 1,432.00M | 2,752.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.00M | 585.00M | -128.00M | 621.00M | 259.00M | 504.00M | -44.00M | 764.00M | 620.00M | 724.00M | 492.00M | 791.00M | 245.00M | 900.00M | 995.00M | 790.00M | 2,134.00M | 775.00M | 1,432.00M | 2,752.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | -8.00M | | -2.00M | -4.00M | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 1.00M | 1.00M | 26.00M | 30.00M | 15.00M | 30.00M | 101.00M | 36.00M | 66.00M | 68.00M | 41.00M | 47.00M | 49.00M | 64.00M | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -2.00M | 31.00M | 4.00M | -3.00M | -5.00M | 6.00M | 27.00M | -4.00M | -6.00M | 2.00M | 1.00M | 3.00M | 1.00M | -4.00M | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 76.00M | 47.00M | 42.00M | 68.00M | 66.00M | 85.00M | 129.00M | 119.00M | 128.00M | 130.00M | 123.00M | 138.00M | 148.00M | 127.00M | 89.00M | 107.00M | 113.00M | 119.00M | 99.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.00M | 429.00M | -326.00M | 432.00M | 81.00M | 299.00M | -261.00M | 543.00M | 378.00M | 460.00M | 189.00M | 488.00M | -61.00M | 568.00M | 645.00M | 411.00M | 1,940.00M | 384.00M | 1,063.00M | 2,605.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 90.00M | -39.00M | -150.00M | -17.00M | 63.00M | -58.00M | -83.00M | -1.00M | 1.00M | -16.00M | -108.00M | -113.00M | 59.00M | 68.00M | 3.00M | 448.00M | -14.00M | 175.00M | 682.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.00M | 361.00M | -297.00M | 571.00M | 136.00M | 292.00M | -74.00M | 470.00M | 365.00M | 409.00M | 212.00M | 421.00M | 106.00M | 572.00M | 577.00M | 408.00M | 1,601.00M | 476.00M | 832.00M | 1,923.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.00M | 339.00M | -287.00M | 582.00M | 98.00M | 236.00M | -203.00M | 626.00M | 379.00M | 459.00M | 205.00M | 596.00M | 52.00M | 509.00M | 577.00M | 408.00M | 1,492.00M | 398.00M | 888.00M | 1,923.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.00M | 339.00M | -287.00M | 582.00M | 98.00M | 236.00M | -203.00M | 626.00M | 379.00M | 459.00M | 205.00M | 596.00M | 52.00M | 509.00M | 577.00M | 408.00M | 1,492.00M | 398.00M | 888.00M | 1,923.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.00M | 339.00M | -287.00M | 582.00M | 98.00M | 236.00M | -203.00M | 626.00M | 379.00M | 459.00M | 205.00M | 596.00M | 52.00M | 509.00M | 577.00M | 408.00M | 1,492.00M | 398.00M | 888.00M | 1,923.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 17.00M | 17.00M | 22.00M | 26.00M | 26.00M | 27.00M | 27.00M | 29.00M | 29.00M | 30.00M | -1.00M | 22.00M | 21.00M | 22.00M | 22.00M | 22.00M | 22.00M | 22.00M | 32.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.00M | 318.00M | -341.00M | 523.00M | 84.00M | 241.00M | -128.00M | 415.00M | 310.00M | 354.00M | 155.00M | 378.00M | -11.00M | 439.00M | 516.00M | 340.00M | 1,435.00M | 343.00M | 832.00M | 1,847.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68 | 0.84 | -0.90 | 1.38 | 0.22 | 0.63 | -0.34 | 1.09 | 0.81 | 0.92 | 0.40 | 0.99 | -0.03 | 1.14 | 1.33 | 0.88 | 3.73 | 0.89 | 2.16 | 4.80 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68 | 0.84 | -0.90 | 1.38 | 0.22 | 0.63 | -0.33 | 1.08 | 0.81 | 0.92 | 0.40 | 0.98 | -0.03 | 1.13 | 1.32 | 0.88 | 3.72 | 0.89 | 2.16 | 4.78 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.00M | 380.00M | 380.00M | 380.00M | 381.00M | 381.00M | 382.00M | 381.00M | 383.00M | 383.00M | 383.00M | 383.00M | 385.00M | 385.00M | 387.00M | 386.00M | 385.00M | 385.00M | 385.00M | 385.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.00M | 380.00M | 380.00M | 380.00M | 382.00M | 383.00M | 383.00M | 383.00M | 384.00M | 385.00M | 385.00M | 385.00M | 385.00M | 388.00M | 390.00M | 388.00M | 386.00M | 386.00M | 386.00M | 386.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.00M | 585.00M | -128.00M | 621.00M | 259.00M | 504.00M | -44.00M | 764.00M | 620.00M | 724.00M | 492.00M | 791.00M | 245.00M | 900.00M | 995.00M | 790.00M | 2,134.00M | 775.00M | 1,432.00M | 2,752.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.00M | 232.00M | 245.00M | 197.00M | 275.00M | 271.00M | 302.00M | -716.00M | 361.00M | 392.00M | 433.00M | -1065.00M | 444.00M | 480.00M | 477.00M | 436.00M | 372.00M | 504.00M | 488.00M | 418.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.87% | 20.98% | 11.96% | -34.72% | -20.99% | 21.07% | 22.22% | -15.29% | -0.26% | 0.22% | -8.47% | -22.13% | 185.25% | 10.39% | 10.54% | 0.73% | 23.09% | -3.65% | 16.46% | 26.18% |