|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,700.00M | 5,010.00M | 4,940.00M | 5,100.00M | 5,063.00M | 5,100.00M | 4,975.00M | 5,200.00M | 5,134.00M | 5,132.00M | 1,685.00M | 4,326.00M | 4,231.00M | 4,144.00M | 4,104.00M | 4,054.00M | 4,163.00M | 4,150.00M | 4,080.00M | 4,163.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,242.00M | 3,527.00M | 3,529.00M | 3,575.00M | 3,534.00M | 3,510.00M | 3,337.00M | 3,469.00M | 3,403.00M | 3,294.00M | 711.00M | 3,238.00M | 2,637.00M | 2,580.00M | 2,659.00M | 2,545.00M | 2,707.00M | 2,657.00M | 2,615.00M | 2,629.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,480.00M | 1,483.00M | 1,436.00M | 1,520.00M | 1,529.00M | 1,543.00M | 1,627.00M | 1,726.00M | 1,731.00M | 1,838.00M | 974.00M | 1,686.00M | 1,594.00M | 1,564.00M | 1,445.00M | 1,509.00M | 1,456.00M | 1,493.00M | 1,465.00M | 1,534.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | -7.00M | -4.00M | 59.00M | -2.00M | -15.00M | 1.00M | -15.00M | 55.00M | -35.00M | -73.00M | -19.00M | -88.00M | 565.00M | -19.00M | -23.00M | -1.00M | -17.00M | -3.00M | 139.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 613.00M | 657.00M | 521.00M | 693.00M | 621.00M | 655.00M | 712.00M | 787.00M | 113.00M | 774.00M | 254.00M | 853.00M | 539.00M | 1,026.00M | 420.00M | 631.00M | 592.00M | 621.00M | 507.00M | 753.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 613.00M | 657.00M | 521.00M | 693.00M | 621.00M | 655.00M | 712.00M | 787.00M | 113.00M | 774.00M | 254.00M | 853.00M | 539.00M | 1,026.00M | 420.00M | 631.00M | 592.00M | 621.00M | 507.00M | 753.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | 2.00M | 2.00M | 1.00M | 4.00M | 7.00M | 7.00M | 9.00M | 18.00M | 32.00M | 10.00M | 9.00M | 18.00M | 11.00M | 7.00M | 5.00M | 6.00M | 6.00M | 5.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.00M | -10.00M | | -4.00M | -27.00M | -18.00M | -24.00M | -16.00M | -42.00M | -20.00M | -17.00M | -15.00M | -15.00M | -15.00M | -15.00M | -17.00M | -17.00M | -16.00M | -17.00M | -15.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.00M | -10.00M | -15.00M | -4.00M | -27.00M | -18.00M | -24.00M | -16.00M | -42.00M | -20.00M | -17.00M | -15.00M | -15.00M | -15.00M | -15.00M | -17.00M | -17.00M | -16.00M | -17.00M | -15.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.00M | 584.00M | 444.00M | 626.00M | 527.00M | 568.00M | 619.00M | 705.00M | 4.00M | 698.00M | 199.00M | 781.00M | 461.00M | 962.00M | 352.00M | 557.00M | 513.00M | 546.00M | 436.00M | 685.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.00M | 126.00M | 93.00M | 114.00M | 115.00M | 127.00M | 139.00M | 173.00M | -32.00M | 157.00M | 45.00M | 184.00M | 60.00M | 187.00M | 47.00M | 131.00M | 116.00M | 248.00M | 104.00M | 164.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.00M | 469.00M | 263.00M | 523.00M | 412.00M | 441.00M | 596.00M | 566.00M | 36.00M | 591.00M | 204.00M | 647.00M | 464.00M | 907.00M | 349.00M | 573.00M | 509.00M | 446.00M | 391.00M | 564.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 21.00M | 10.00M | 23.00M | 29.00M | 29.00M | 35.00M | 43.00M | 50.00M | 50.00M | 53.00M | 61.00M | 63.00M | 48.00M | 44.00M | 44.00M | 47.00M | 46.00M | 59.00M | 53.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -153.00M | -140.00M | -145.00M | -159.00M | -135.00M | -123.00M | -132.00M | -136.00M | -128.00M | -118.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 10.00M | 4.00M | 12.00M | 4.00M | 3.00M | 8.00M | 9.00M | -16.00M | 4.00M | 3.00M | 11.00M | 9.00M | 8.00M | 5.00M | 6.00M | 3.00M | 8.00M | 11.00M | 10.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.00M | 458.00M | 351.00M | 512.00M | 412.00M | 441.00M | 480.00M | 532.00M | 36.00M | 541.00M | 154.00M | 597.00M | 401.00M | 775.00M | 305.00M | 426.00M | 397.00M | 298.00M | 332.00M | 521.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.00M | 458.00M | 351.00M | 512.00M | 412.00M | 441.00M | 480.00M | 532.00M | 36.00M | 541.00M | 154.00M | 102.00M | 89.00M | 92.00M | 103.00M | 103.00M | 68.00M | 110.00M | 119.00M | 101.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.00M | 458.00M | 351.00M | 512.00M | 412.00M | 441.00M | 480.00M | 532.00M | 36.00M | 541.00M | 1.00M | -38.00M | -56.00M | -67.00M | -32.00M | -20.00M | -64.00M | -26.00M | -9.00M | -17.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.00M | 458.00M | 351.00M | 512.00M | 412.00M | 441.00M | 480.00M | 532.00M | 36.00M | 541.00M | 1.00M | -38.00M | -56.00M | -67.00M | -32.00M | -20.00M | -64.00M | -26.00M | -9.00M | -17.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20 | 1.39 | 1.06 | 1.55 | 1.30 | 1.38 | 1.50 | 1.68 | 0.30 | 1.74 | 0.61 | 1.62 | 1.35 | 2.43 | 1.34 | 1.40 | 1.33 | 1.34 | 1.14 | 2.00 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19 | 1.39 | 1.04 | 1.55 | 1.29 | 1.38 | 1.50 | 1.67 | 0.30 | 1.73 | 0.61 | 1.91 | 1.61 | 2.69 | 1.03 | 1.39 | 1.53 | 1.01 | 1.14 | 2.00 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.30M | 337.40M | 337.30M | 337.00M | 337.20M | 337.60M | 337.40M | 337.50M | 337.70M | 338.10M | 337.80M | 336.90M | 337.10M | 335.70M | 335.60M | 331.80M | 331.90M | 331.80M | 331.90M | 331.90M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 613.00M | 657.00M | 521.00M | 693.00M | 621.00M | 655.00M | 712.00M | 787.00M | 113.00M | 774.00M | 254.00M | 853.00M | 539.00M | 1,026.00M | 420.00M | 631.00M | 592.00M | 621.00M | 507.00M | 753.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 64.00M | 64.00M | 65.00M | 68.00M | 73.00M | 76.00M | 73.00M | 76.00M | 74.00M | 70.00M | 67.00M | 72.00M | 67.00M | 64.00M | 64.00M | 67.00M | 65.00M | 60.00M | 58.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.83% | 21.58% | 20.95% | 18.21% | 21.82% | 22.36% | 22.46% | 24.54% | -800.00% | 22.49% | 22.61% | 23.56% | 13.02% | 19.44% | 13.35% | 23.52% | 22.61% | 45.42% | 23.85% | 23.94% |