|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,051.00M | 4,163.00M | 4,257.00M | 4,138.00M | 4,450.00M | 4,518.00M | 4,631.00M | 4,547.00M | 4,756.00M | 4,873.00M | 4,917.00M | 4,883.00M | 5,107.00M | 5,215.00M | 5,251.00M | 5,130.00M | 5,516.00M | 5,263.00M | 5,284.00M | 5,027.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,582.00M | 5,558.00M | 3,713.00M | 2,702.00M | 3,908.00M | 3,075.00M | 3,241.00M | 3,142.00M | 3,405.00M | 3,562.00M | 6,646.00M | 3,529.00M | 4,468.00M | 3,869.00M | 4,552.00M | 3,741.00M | 4,104.00M | 4,584.00M | 1,539.00M | 3,417.00M |
|
Amortization - Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,440.00M | 1,476.00M | 1,521.00M | 1,467.00M | 1,546.00M | 1,547.00M | 1,499.00M | 1,604.00M | 1,696.00M | 1,652.00M | 1,624.00M | 1,697.00M | 1,697.00M | 1,606.00M | 1,564.00M | 1,682.00M | 1,711.00M | 1,762.00M | 1,728.00M | 1,885.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | | -120.00M | 27.00M | -4.00M | | 176.00M | -5.00M | | | | | 20.00M | -3.00M | 100.00M | 3.00M | 83.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,407.00M | 3,527.00M | 3,724.00M | 3,292.00M | 3,590.00M | 3,663.00M | 3,452.00M | 3,613.00M | 3,625.00M | 3,370.00M | 3,471.00M | 3,702.00M | 3,679.00M | 3,613.00M | 3,583.00M | 3,735.00M | 3,820.00M | 3,827.00M | 3,993.00M | 4,109.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.00M | 636.00M | 533.00M | 846.00M | 860.00M | 855.00M | 1,179.00M | 934.00M | 1,131.00M | 1,503.00M | 1,446.00M | 1,181.00M | 1,428.00M | 1,602.00M | 1,668.00M | 1,395.00M | 1,696.00M | 1,436.00M | 1,291.00M | 918.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.00M | 636.00M | 533.00M | 846.00M | 860.00M | 855.00M | 1,179.00M | 934.00M | 1,131.00M | 1,503.00M | 1,446.00M | 1,181.00M | 1,428.00M | 1,602.00M | 1,668.00M | 1,395.00M | 1,696.00M | 1,436.00M | 1,291.00M | 918.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 14.00M | 35.00M | -4.00M | -66.00M | -13.00M | -11.00M | -20.00M | -26.00M | -35.00M | -59.00M | -7.00M | -5.00M | -5.00M | -161.00M | -18.00M | -39.00M | -50.00M | 46.00M | 22.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 14.00M | 35.00M | -4.00M | -66.00M | -13.00M | -11.00M | -20.00M | -26.00M | -35.00M | -59.00M | -7.00M | -5.00M | -5.00M | -161.00M | -18.00M | -39.00M | -50.00M | 46.00M | 22.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.00M | 478.00M | 398.00M | 674.00M | 618.00M | 652.00M | 969.00M | 712.00M | 873.00M | 1,210.00M | 1,103.00M | 913.00M | 1,138.00M | 1,271.00M | 1,184.00M | 1,046.00M | 1,292.00M | 964.00M | 962.00M | 593.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | 54.00M | 63.00M | 98.00M | 137.00M | 147.00M | 169.00M | 124.00M | 181.00M | 239.00M | 210.00M | 153.00M | 221.00M | 74.00M | 193.00M | 190.00M | 246.00M | 173.00M | 202.00M | 24.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.00M | 446.00M | 286.00M | 669.00M | 598.00M | 481.00M | 782.00M | 563.00M | 683.00M | 969.00M | 889.00M | 752.00M | 894.00M | 564.00M | 899.00M | 848.00M | 1,026.00M | 792.00M | 803.00M | 571.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 22.00M | 20.00M | 106.00M | 128.00M | -12.00M | -2.00M | -12.00M | 3.00M | -2.00M | -4.00M | -8.00M | -8.00M | -626.00M | -43.00M | -8.00M | -16.00M | 8.00M | 53.00M | 4.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -739.00M | -728.00M | -720.00M | -706.00M | -700.00M | -656.00M | -699.00M | -717.00M | -725.00M | -652.00M | -651.00M | -622.00M | -624.00M | -652.00M | -618.00M | -637.00M | -548.00M | -23.00M | -17.00M | -20.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 18.00M | 22.00M | 13.00M | 11.00M | 12.00M | 16.00M | 13.00M | 12.00M | 17.00M | 19.00M | 17.00M | 15.00M | 7.00M | 10.00M | -3.00M | 4.00M | 7.00M | 2.00M | 2.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 424.00M | 335.00M | 576.00M | 481.00M | 505.00M | 800.00M | 588.00M | 692.00M | 971.00M | 893.00M | 760.00M | 917.00M | 1,197.00M | 991.00M | 856.00M | 1,046.00M | 791.00M | 760.00M | 569.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 424.00M | 335.00M | 576.00M | 481.00M | 505.00M | 800.00M | 588.00M | 692.00M | 971.00M | 893.00M | 760.00M | 917.00M | 1,197.00M | 991.00M | 856.00M | 1,046.00M | 791.00M | 760.00M | 569.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -497.00M | -304.00M | -385.00M | -130.00M | -219.00M | -151.00M | 101.00M | -129.00M | -33.00M | 319.00M | 242.00M | 138.00M | 293.00M | 545.00M | 373.00M | 219.00M | 498.00M | 768.00M | 743.00M | 549.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -497.00M | -304.00M | -385.00M | -130.00M | -219.00M | -151.00M | 101.00M | -129.00M | -33.00M | 319.00M | 242.00M | 138.00M | 293.00M | 545.00M | 373.00M | 219.00M | 498.00M | 768.00M | 743.00M | 549.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41 | 0.65 | 0.50 | 1.03 | 0.93 | 0.75 | 1.23 | 0.90 | 1.11 | 1.57 | 1.45 | 1.24 | 1.53 | 0.98 | 1.65 | 1.52 | 1.86 | 1.46 | 1.51 | 1.07 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40 | 0.64 | 0.50 | 1.02 | 0.92 | 0.75 | 1.23 | 0.89 | 1.10 | 1.56 | 1.44 | 1.24 | 1.53 | 0.98 | 1.64 | 1.51 | 1.86 | 1.46 | 1.51 | 1.07 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 663.70M | 661.40M | 662.60M | 650.80M | 645.20M | 645.20M | 642.30M | 626.90M | 621.20M | 616.20M | 611.70M | 590.90M | 582.70M | 573.70M | 578.70M | 561.30M | 550.80M | 540.20M | 547.10M | 534.30M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 672.70M | 674.10M | 671.60M | 657.20M | 650.80M | 651.00M | 647.90M | 631.30M | 625.30M | 620.30M | 615.90M | 594.80M | 590.10M | 576.90M | 582.10M | 564.70M | 558.70M | 553.00M | 549.00M | 535.40M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.00M | 636.00M | 533.00M | 846.00M | 860.00M | 855.00M | 1,179.00M | 934.00M | 1,131.00M | 1,503.00M | 1,446.00M | 1,181.00M | 1,428.00M | 1,602.00M | 1,668.00M | 1,395.00M | 1,696.00M | 1,436.00M | 1,291.00M | 918.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.00M | 258.00M | | 261.00M | 294.00M | 339.00M | | 339.00M | 365.00M | 422.00M | | 361.00M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M | 784.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.51 | 11.30 | 15.83 | 14.54 | 22.17 | 22.55 | 17.44 | 17.42 | 20.73 | 19.75 | 19.04 | 16.76 | 19.42 | 5.82 | 16.30 | 18.16 | 19.04 | 17.95 | 21.00 | 4.05 |