|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,100.00M | 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 |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 458.00M | 476.00M | 498.00M | 497.00M | 844.00M | 930.00M | 747.00M | 1,735.00M | 360.00M | 56.00M | 564.00M | -927.00M | 460.00M | 609.00M | 396.00M | 2,119.00M | 528.00M | 654.00M | 407.00M | 2,328.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,642.00M | 3,378.00M | 3,394.00M | 4,312.00M | 2,323.00M | 1,705.00M | 2,459.00M | 822.00M | 2,114.00M | 3,012.00M | 2,214.00M | 4,359.00M | 2,839.00M | 2,549.00M | 3,207.00M | 1,502.00M | 2,201.00M | 2,981.00M | 3,623.00M | 1,723.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,343.00M | 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 |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,343.00M | 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 |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.00M | 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 |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.00M | 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 |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 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 |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 757.00M | 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 |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.00M | 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 |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 591.00M | 557.00M | 740.00M | 976.00M | 400.00M | 537.00M | 367.00M | 7.00M | -88.00M | 242.00M | 477.00M | -131.00M | 269.00M | 342.00M | 269.00M | 496.00M | 82.00M | 284.00M | 358.00M | -121.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 14.00M | 27.00M | 10.00M | 2.00M | 14.00M | | -1.00M | | 1.00M | 15.00M | 1.00M | 1.00M | 1.00M | 2.00M | 12.00M | 1.00M | 9.00M | 26.00M | -1.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | -42.00M | -42.00M | -43.00M | -41.00M | -43.00M | -87.00M | -453.00M | -456.00M | -448.00M | -426.00M | -552.00M | -712.00M | -721.00M | -820.00M | -778.00M | -904.00M | -913.00M | -979.00M | -1548.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 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 |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 591.00M | 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 |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 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 |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | -36.00M | -45.00M | -43.00M | -41.00M | -43.00M | -87.00M | -453.00M | -544.00M | -206.00M | 36.00M | -667.00M | -444.00M | -379.00M | -551.00M | -282.00M | -822.00M | -629.00M | -616.00M | -1633.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | -36.00M | -45.00M | -43.00M | -41.00M | -43.00M | -87.00M | -453.00M | -544.00M | -206.00M | 36.00M | -667.00M | -444.00M | -379.00M | -551.00M | -282.00M | -822.00M | -629.00M | -616.00M | -1633.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07 | 1.91 | 2.59 | 3.21 | 1.42 | 1.93 | 1.33 | 0.02 | -0.22 | 0.81 | 1.58 | -0.26 | 0.92 | 1.13 | 0.98 | 1.66 | 0.30 | 1.02 | 1.33 | -0.43 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06 | 1.90 | 2.57 | 3.16 | 1.41 | 1.92 | 1.32 | 0.01 | -0.22 | 0.81 | 1.57 | -0.25 | 0.91 | 1.12 | 0.97 | 1.65 | 0.30 | 1.02 | 1.33 | -0.43 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.00M | 287.00M | 286.00M | 285.00M | 281.00M | 278.00M | 273.00M | 275.00M | 270.00M | 270.00M | 270.00M | 270.00M | 271.00M | 271.00M | 271.00M | 271.00M | 273.00M | 272.00M | 271.00M | 271.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.00M | 289.00M | 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 | 272.00M | 272.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.00M | 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 |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 28.00M | 27.00M | 31.00M | 30.00M | 31.00M | 28.00M | 26.00M | 42.00M | 43.00M | 44.00M | 45.00M | 49.00M | 47.00M | 56.00M | 57.00M | 60.00M | 61.00M | 60.00M | 61.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.93% | 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% |