|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,897.00M | 2,061.00M | 2,389.00M | 2,752.00M | 2,437.00M | 2,030.00M | 1,925.00M | 1,919.00M | 2,340.00M | 2,228.00M | 2,227.00M | 2,483.00M | 2,645.00M | 3,711.00M | 4,048.00M | 3,678.00M | 3,924.00M | 3,376.00M | 4,240.00M | 5,562.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 14.00M | 30.00M | 23.00M | 32.00M | 27.00M | 34.00M | 32.00M | 47.00M | 38.00M | 14.00M | 19.00M | 35.00M | 338.00M | 76.00M | 36.00M | 36.00M | -34.00M | 24.00M | 9.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,877.00M | 2,047.00M | 2,359.00M | 2,729.00M | 2,405.00M | 2,003.00M | 1,891.00M | 1,887.00M | 2,293.00M | 2,190.00M | 2,213.00M | 2,464.00M | 2,610.00M | 3,373.00M | 3,972.00M | 3,642.00M | 3,888.00M | 3,410.00M | 4,216.00M | 5,553.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 47.00M | 36.00M | 39.00M | 34.00M | 35.00M | 40.00M | 37.00M | 34.00M | 39.00M | 46.00M | 46.00M | 49.00M | 72.00M | 73.00M | 67.00M | 70.00M | 78.00M | 79.00M | 72.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 11.00M | 563.00M | 16.00M | 20.00M | 22.00M | 23.00M | 23.00M | 16.00M | 11.00M | 10.00M | 9.00M | 9.00M | 15.00M | 17.00M | 27.00M | 18.00M | 35.00M | 30.00M | 37.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 746.00M | 711.00M | 748.00M | 790.00M | 823.00M | 774.00M | 900.00M | 919.00M | 1,000.00M | 1,023.00M | 1,109.00M | 1,327.00M | 1,935.00M | 2,299.00M | 2,375.00M | 2,539.00M | 2,688.00M | 6,158.00M | 4,124.00M | 3,050.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,164.00M | 1,311.00M | 1,660.00M | 1,978.00M | 1,614.00M | 1,256.00M | 1,025.00M | 1,000.00M | 1,340.00M | 1,205.00M | 1,118.00M | 1,156.00M | 710.00M | 1,412.00M | 1,673.00M | 1,139.00M | 1,236.00M | -2782.00M | 116.00M | 2,512.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,164.00M | 1,311.00M | 1,660.00M | 1,978.00M | 1,614.00M | 1,256.00M | 1,025.00M | 1,000.00M | 1,340.00M | 1,205.00M | 1,118.00M | 1,156.00M | 710.00M | 1,412.00M | 1,673.00M | 1,139.00M | 1,236.00M | -2782.00M | 116.00M | 2,512.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | 73.00M | -54.00M | -4.00M | -1.00M | -527.00M | | -4.00M | | | -48.00M | | 89.00M | -85.00M | | 55.00M | -32.00M | 432.00M | 7.00M | 134.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.00M | 19.00M | -636.00M | -115.00M | -54.00M | 651.00M | -46.00M | -49.00M | -71.00M | -192.00M | -86.00M | -10.00M | -18.00M | -247.00M | 221.00M | -196.00M | 134.00M | 449.00M | 60.00M | 123.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 867.00M | 1,330.00M | 1,024.00M | 1,863.00M | 1,560.00M | 1,289.00M | 953.00M | 751.00M | 1,269.00M | 1,275.00M | 1,032.00M | 1,146.00M | 918.00M | 1,405.00M | 1,894.00M | 943.00M | 1,370.00M | -2333.00M | 176.00M | 2,635.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | 279.00M | 221.00M | 402.00M | 290.00M | 261.00M | 207.00M | 165.00M | 276.00M | 264.00M | 223.00M | 252.00M | 210.00M | 115.00M | 403.00M | 204.00M | 287.00M | -567.00M | 32.00M | 580.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 649.00M | 1,002.00M | 803.00M | 1,461.00M | 1,184.00M | 1,028.00M | 746.00M | 586.00M | 915.00M | 1,153.00M | 809.00M | 894.00M | 708.00M | 1,076.00M | 1,405.00M | 739.00M | 1,018.00M | -1458.00M | 25.00M | 2,055.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 49.00M | 24.00M | 45.00M | 86.00M | 21.00M | 34.00M | 30.00M | 78.00M | 51.00M | 41.00M | 57.00M | 49.00M | 216.00M | 86.00M | 40.00M | 65.00M | -308.00M | 119.00M | 173.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 674.00M | 1,051.00M | 803.00M | 1,461.00M | 1,270.00M | 1,028.00M | 746.00M | 586.00M | 993.00M | 1,011.00M | 809.00M | 894.00M | 708.00M | 1,290.00M | 1,491.00M | 739.00M | 1,083.00M | -1766.00M | 144.00M | 2,055.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 674.00M | 1,051.00M | 803.00M | 1,461.00M | 1,270.00M | 1,028.00M | 746.00M | 586.00M | 993.00M | 1,011.00M | 809.00M | 894.00M | 708.00M | 1,290.00M | 1,491.00M | 739.00M | 1,083.00M | -1766.00M | 144.00M | 2,055.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 674.00M | 1,051.00M | 803.00M | 1,461.00M | 1,270.00M | 1,028.00M | 746.00M | 586.00M | 993.00M | 1,011.00M | 809.00M | 894.00M | 708.00M | 1,290.00M | 1,491.00M | 739.00M | 1,083.00M | -1766.00M | 144.00M | 2,055.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 674.00M | 1,051.00M | 803.00M | 1,461.00M | 1,270.00M | 1,028.00M | 746.00M | 586.00M | 993.00M | 1,011.00M | 809.00M | 894.00M | 708.00M | 1,290.00M | 1,491.00M | 739.00M | 1,083.00M | -1766.00M | 144.00M | 2,055.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72 | 5.95 | 4.52 | 8.27 | 7.28 | 5.82 | 4.10 | 3.25 | 5.55 | 5.62 | 4.53 | 5.01 | 3.46 | 6.04 | 5.15 | 2.53 | 3.75 | -6.11 | 0.51 | 7.31 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70 | 5.93 | 4.50 | 8.26 | 7.28 | 5.82 | 4.10 | 3.25 | 5.55 | 5.62 | 4.53 | 5.01 | 3.46 | 6.04 | 5.15 | 2.53 | 3.75 | -6.11 | 0.51 | 7.31 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.03M | 176.64M | 177.56M | 176.57M | 174.41M | 176.54M | 181.99M | 180.37M | 178.87M | 180.00M | 178.48M | 178.36M | 204.73M | 213.54M | 289.61M | 292.13M | 288.83M | 289.08M | 282.79M | 281.20M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.15M | 177.36M | 178.56M | 176.88M | 174.41M | 176.54M | 181.99M | 180.37M | 178.87M | 180.00M | 178.48M | 178.36M | 204.73M | 213.54M | 289.61M | 292.13M | 288.83M | 289.08M | 282.79M | 281.20M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.79M | 177.55M | 177.55M | 175.20M | 175.63M | 179.84M | 181.60M | 179.22M | 178.82M | 178.72M | 178.34M | 178.39M | 204.73M | 213.54M | 287.29M | 291.16M | 286.88M | 284.59M | 281.31M | 280.57M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,164.00M | 1,311.00M | 1,660.00M | 1,978.00M | 1,614.00M | 1,256.00M | 1,025.00M | 1,000.00M | 1,340.00M | 1,205.00M | 1,118.00M | 1,156.00M | 710.00M | 1,412.00M | 1,673.00M | 1,139.00M | 1,236.00M | -2782.00M | 116.00M | 2,512.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 22.00M | 30.00M | 32.00M | 31.00M | 3.00M | 43.00M | 42.00M | 41.00M | | 45.00M | 94.00M | 93.00M | 107.00M | | 98.00M | 105.00M | 99.00M | 95.00M | 82.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.26% | 20.98% | 21.58% | 21.58% | 18.59% | 20.25% | 21.72% | 21.97% | 21.75% | 20.71% | 21.61% | 21.99% | 22.88% | 8.19% | 21.28% | 21.63% | 20.95% | 24.30% | 18.18% | 22.01% |