|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,854.00M | 3,892.00M | 4,809.00M | 3,167.00M | 2,635.00M | 3,206.00M | 2,557.00M | 2,474.00M | 3,068.00M | 2,778.00M | 3,432.00M | 3,299.00M | 3,158.00M | 3,603.00M | 3,621.00M | 2,729.00M | 3,635.00M | 4,030.00M | 4,051.00M | 3,226.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.00M | 498.00M | 497.00M | 442.00M | 457.00M | 430.00M | 392.00M | 360.00M | 394.00M | 57.00M | 1,364.00M | 46.00M | 387.00M | 61.00M | -920.00M | 54.00M | 416.00M | 70.00M | 415.00M | 62.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,378.00M | 3,394.00M | 4,312.00M | 2,725.00M | 2,178.00M | 2,776.00M | 2,165.00M | 2,114.00M | 2,674.00M | 2,721.00M | 2,068.00M | 3,253.00M | 2,771.00M | 3,542.00M | 4,541.00M | 2,675.00M | 3,219.00M | 3,960.00M | 3,636.00M | 3,164.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,141.00M | 2,966.00M | 3,647.00M | 2,611.00M | 1,904.00M | 2,703.00M | 2,617.00M | 2,548.00M | 2,736.00M | 2,175.00M | 3,600.00M | 2,968.00M | 2,700.00M | 3,290.00M | 2,981.00M | 2,618.00M | 3,253.00M | 3,577.00M | 3,600.00M | 2,728.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,141.00M | 2,966.00M | 3,647.00M | 2,611.00M | 1,904.00M | 2,703.00M | 2,617.00M | 2,548.00M | 2,736.00M | 2,175.00M | 3,600.00M | 2,968.00M | 2,700.00M | 3,290.00M | 2,981.00M | 2,618.00M | 3,253.00M | 3,577.00M | 3,600.00M | 2,728.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.00M | 508.00M | 537.00M | 478.00M | 463.00M | 411.00M | 539.00M | 611.00M | 618.00M | 686.00M | 692.00M | 710.00M | 783.00M | 815.00M | 816.00M | 760.00M | 777.00M | 857.00M | 843.00M | 822.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.00M | 508.00M | 537.00M | 478.00M | 463.00M | 411.00M | 539.00M | 611.00M | 618.00M | 686.00M | 692.00M | 710.00M | 783.00M | 815.00M | 816.00M | 760.00M | 777.00M | 857.00M | 843.00M | 822.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.00M | -154.00M | 213.00M | -469.00M | -676.00M | -230.00M | -118.00M | 5.00M | -16.00M | -356.00M | 203.00M | 275.00M | -88.00M | 269.00M | -373.00M | -287.00M | 98.00M | 176.00M | -47.00M | -78.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 713.00M | 926.00M | 1,162.00M | 556.00M | 731.00M | 503.00M | -60.00M | -74.00M | 332.00M | 603.00M | -168.00M | 331.00M | 458.00M | 313.00M | 640.00M | 111.00M | 382.00M | 453.00M | 451.00M | 498.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.00M | 213.00M | 258.00M | 156.00M | 202.00M | 136.00M | -55.00M | 14.00M | 90.00M | 141.00M | -53.00M | 63.00M | 116.00M | 44.00M | 144.00M | 29.00M | 98.00M | 90.00M | 536.00M | 175.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 551.00M | 713.00M | 850.00M | 402.00M | 537.00M | 362.00M | -2.00M | -88.00M | 242.00M | 462.00M | -99.00M | 269.00M | 343.00M | 271.00M | 391.00M | 82.00M | 293.00M | 389.00M | -50.00M | 321.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 6.00M | 2.00M | 6.00M | 5.00M | -1.00M | -29.00M | 24.00M | 51.00M | -45.00M | 21.00M | 37.00M | 5.00M | 58.00M | | 15.00M | 31.00M | 31.00M | 78.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 537.00M | 713.00M | 904.00M | 400.00M | 529.00M | 367.00M | -5.00M | -88.00M | 242.00M | 462.00M | -115.00M | 268.00M | 342.00M | 269.00M | 496.00M | 82.00M | 284.00M | 363.00M | -85.00M | 323.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | -3.00M | | | | | | -88.00M | 242.00M | 462.00M | -115.00M | 268.00M | 342.00M | 269.00M | 496.00M | 82.00M | 284.00M | 363.00M | -85.00M | 323.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | -3.00M | | | | | | -88.00M | 242.00M | 462.00M | -115.00M | 268.00M | 342.00M | 269.00M | 496.00M | 82.00M | 284.00M | 363.00M | -85.00M | 323.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | -3.00M | | | | | | -88.00M | 242.00M | 462.00M | -115.00M | 268.00M | 342.00M | 269.00M | 496.00M | 82.00M | 284.00M | 363.00M | -85.00M | 323.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | -0.01 | | | | | | -0.33 | 0.90 | 1.71 | -0.43 | 0.99 | 1.26 | 0.99 | 1.83 | 0.30 | 1.04 | 1.35 | -0.31 | 1.20 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | -0.01 | | | | | | -0.32 | 0.89 | 1.70 | -0.42 | 0.99 | 1.25 | 0.99 | 1.82 | 0.30 | 1.04 | 1.34 | -0.31 | 1.20 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.00M | 283.00M | 285.00M | 281.00M | 278.00M | 273.00M | 275.00M | 270.00M | 270.00M | 270.00M | 270.00M | 271.00M | 271.00M | 272.00M | 271.00M | 273.00M | 272.00M | 269.00M | 271.00M | 269.00M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.00M | 285.00M | 287.00M | 283.00M | 279.00M | 275.00M | 277.00M | 271.00M | 271.00M | 271.00M | 271.00M | 272.00M | 273.00M | 273.00M | 273.00M | 273.00M | 273.00M | 270.00M | 272.00M | 269.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.00M | 508.00M | 537.00M | 478.00M | 463.00M | 411.00M | 539.00M | 611.00M | 618.00M | 686.00M | 692.00M | 710.00M | 783.00M | 815.00M | 816.00M | 760.00M | 777.00M | 857.00M | 843.00M | 822.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 27.00M | 573.00M | 37.00M | 31.00M | 28.00M | 36.00M | 42.00M | 43.00M | 44.00M | 28.00M | 57.00M | 47.00M | 56.00M | 48.00M | 60.00M | 3,407.00M | 3,004.00M | -78.00M | 3,583.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.68% | 23.00% | 22.20% | 28.06% | 27.63% | 27.04% | 91.67% | -18.92% | 27.11% | 23.38% | 31.55% | 19.03% | 25.33% | 14.06% | 22.50% | 26.13% | 25.65% | 19.87% | 118.85% | 35.14% |