|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.41B | 0.00B | 1.43B | | | | | 1.47B | 1.47B | 1.47B | 1.47B | 1.47B | 1.47B | 1.48B | 1.33B |
|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 2.78B | -3.54B | 6.25B | -27.11B | 12.57B | 7.26B | 10.00B | -41.14B | 25.19B | 25.75B | 16.56B | | | 4,195.64B | 3,161.78B | 4,229.18B | 1,645.93B | 2,098.45B | 2,169.17B |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | -0.00B | | 0.00B | 0.01B | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.21B | -0.10B | | 0.21B | 0.33B | | | | | | | | | -44.45B | -73.59B | -45.72B | -37.67B | -90.01B | -62.03B |
|
Wages, Salaries and Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.42B | 6.88B | -3.71B | | 5.97B | 9.01B | -10.68B | -3.10B | | | -14.00B | -4.06B | | | -153.19B | -366.76B | -203.27B | -151.91B | -607.48B | -234.18B |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 8.01B | 12.56B | -6.73B | -2.10B | -2.51B | -16.55B | -22.99B | -2.92B | -3.40B | -3.78B | -14.46B | -4.07B | | | -146.89B | -271.18B | -186.54B | -174.10B | -310.02B | -266.55B |
|
Pension (IS) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.47B | -2.58B | -2.63B | | -3.10B | -3.22B | -3.39B | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.49B | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 8.14B | 12.77B | -6.84B | -2.10B | -2.31B | -16.22B | -22.99B | -2.92B | -3.40B | -3.78B | -14.46B | -4.07B | | | -191.34B | -344.77B | -232.26B | -211.77B | -400.04B | -328.58B |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 12.00B | 18,959.26B | -18950.00B | 9.28B | 19.50B | 11.27B | 42.98B | 13.20B | 13.93B | 17.38B | 63.46B | 25.51B | | | 1,672.53B | 3,549.91B | 2,812.75B | 1,222.70B | 2,256.35B | 1,489.76B |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 12.00B | 18,959.26B | -18950.00B | 9.28B | 19.50B | 11.27B | 42.98B | 13.20B | 13.93B | 17.38B | 63.46B | 25.51B | | | 1,672.53B | 3,549.91B | 2,812.75B | 1,222.70B | 2,256.35B | 1,489.76B |
|
Non Operating Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.56B | -0.30B | | 0.39B | 0.61B | | | | | | | | | | | | | | |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.07B | -190.04B | -143.81B | -167.93B | -478.02B | -400.75B |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.97B | 8.26B | 8.62B | 34.84B | 11.06B | 24.34B | 18.59B | 65.68B | 21.98B | | | 2,689.97B | 4,390.66B | 3,440.23B | 1,313.25B | 2,654.52B | 1,767.41B |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.00B | 0.63B | 0.46B | 0.94B | 0.59B | | 0.77B | 1.56B | -0.05B | | | | | 189.83B | 1,053.65B | -57.18B | 33.16B | 297.23B | 16.07B |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7.03B | 0.01B | 5.66B | | 10.01B | 17.31B | 0.06B | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.24B | 6.62B | -3.70B | 1.43B | 5.88B | 5.78B | 5.15B | 4.48B | 8.54B | 10.03B | 21.21B | 12.56B | | | 228.56B | 565.20B | 586.17B | 257.65B | 936.56B | 235.21B |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.52B | 2.38B | -1.46B | | 2.06B | -3.51B | | -1.38B | | | | -3.34B | | | | | | | | |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.72B | 4.25B | -2.24B | 1.59B | 2.34B | 5.65B | 8.33B | 3.10B | 6.05B | 10.00B | -10.37B | 9.04B | | | 165.72B | 297.81B | 385.89B | 167.94B | 807.66B | 162.63B |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.14B | | | 0.00B | -0.00B | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.27B | 0.40B | | 0.28B | 0.46B | 0.63B | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | 0.34B | 0.13B | 0.16B | 0.28B | 0.18B | 0.03B | 0.14B | 0.26B | 0.11B | 0.36B | 0.18B | | | 0.00B | -0.01B | -0.16B | -0.03B | 0.08B | 0.05B |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.72B | 4.25B | -2.24B | 1.43B | 3.82B | 9.29B | 5.15B | 5.86B | 8.54B | 10.03B | 21.21B | 15.90B | | | 228.56B | 565.20B | 586.17B | 257.65B | 936.56B | 235.21B |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | | | | | | -0.02B | | | | -0.02B | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 4.25B | -2.24B | 1.43B | 3.82B | 9.29B | 5.15B | 0.07B | 0.07B | -0.00B | 0.07B | 0.07B | | | 228.56B | 565.20B | 586.17B | 257.65B | 936.56B | 235.21B |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 4.52B | -1.84B | 1.43B | 2.23B | 36.93B | 8.63B | 3.01B | 5.79B | 50.44B | 14.43B | 9.04B | | 304.91B | 165.72B | 297.82B | 386.06B | 167.97B | 807.70B | 162.58B |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 4.52B | -1.84B | 1.43B | 2.23B | 5.65B | 8.63B | 3.01B | 5.79B | 50.44B | 14.43B | 8.83B | | 304.91B | 165.72B | 297.82B | 386.06B | 167.97B | 807.70B | 162.58B |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.30 | 3.47 | -1.41 | 1.10 | 1.71 | 4.01 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 206.76 | 112.37 | 201.95 | 261.79 | 113.90 | 544.61 | 109.62 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.30 | 3.47 | -1.41 | 1.10 | 1.71 | 4.35 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 206.76 | 112.37 | 201.95 | 261.79 | 113.90 | 544.61 | 101.75 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.41B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.47B | 1.47B | 1.47B | 1.47B | 1.47B | 1.47B | 1.48B | 1.48B |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 1.30B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.47B | 1.47B | 1.47B | 1.47B | 1.47B | 1.47B | 1.48B | 1.60B |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 12.13B | 18,959.47B | -18950.10B | 9.28B | 19.70B | 11.61B | 42.98B | 13.20B | 13.93B | 17.38B | 63.46B | 25.51B | | | 1,628.07B | 3,476.33B | 2,767.03B | 1,185.03B | 2,166.33B | 1,427.74B |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.08B | 0.08B | -3.71B | 7.31B | -14.69B | -15.40B | -4.89B | 11.42B | -28.80B | -38.36B | | | | -1788.63B | -2612.17B | -1293.95B | -550.94B | -1082.96B | -698.30B |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 35.84 | 35.88 | 39.51 | | 35.11 | -60.68 | | -30.82 | | | | -26.61 | | | | | | | | |