|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,150.00M | 3,824.00M | 4,425.00M | 4,293.00M | 5,151.00M | 5,177.00M | 4,579.00M | 3,888.00M | 3,501.00M | 3,907.00M | 4,038.00M | 3,842.00M | 3,572.00M | 3,699.00M | 3,987.00M | 4,241.00M | 4,042.00M | 4,146.00M | 4,508.00M | 4,828.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 936.00M | 1,559.00M | 1,989.00M | 1,894.00M | 2,683.00M | 2,717.00M | 1,961.00M | 1,215.00M | 971.00M | 1,405.00M | 1,347.00M | 1,107.00M | 967.00M | 1,024.00M | 1,239.00M | 1,476.00M | 1,211.00M | 1,395.00M | 1,447.00M | 1,749.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,214.00M | 2,265.00M | 2,436.00M | 2,399.00M | 2,468.00M | 2,460.00M | 2,618.00M | 2,673.00M | 2,530.00M | 2,502.00M | 2,691.00M | 2,735.00M | 2,605.00M | 2,675.00M | 2,748.00M | 2,765.00M | 2,831.00M | 2,751.00M | 3,061.00M | 3,079.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.00M | 174.00M | 165.00M | 156.00M | 152.00M | 162.00M | 167.00M | 166.00M | 169.00M | 162.00M | 171.00M | 175.00M | 179.00M | 176.00M | 182.00M | 187.00M | 188.00M | 183.00M | 186.00M | 184.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1602.00M | 3.00M | -1630.00M | 10.00M | 1.00M | 9.00M | 33.00M | 1.00M | 1.00M | 3.00M | -3.00M | 41.00M | 41.00M | | 5.00M | | 9.00M | 1.00M | 5.00M | 7.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 582.00M | 614.00M | -7851.00M | 585.00M | 4,145.00M | 712.00M | 3,475.00M | 2,694.00M | 685.00M | 738.00M | 2,937.00M | 2,619.00M | 2,534.00M | 2,684.00M | 761.00M | 711.00M | 773.00M | 3,083.00M | -6012.00M | 3,384.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -764.00M | 844.00M | 950.00M | 1,024.00M | 1,006.00M | 931.00M | 1,104.00M | 1,194.00M | 1,030.00M | 938.00M | 1,101.00M | 1,223.00M | 1,038.00M | 1,015.00M | 1,108.00M | 1,145.00M | 1,152.00M | 1,063.00M | 1,364.00M | 1,444.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -764.00M | 844.00M | 950.00M | 1,024.00M | 1,006.00M | 931.00M | 1,104.00M | 1,194.00M | 1,030.00M | 938.00M | 1,101.00M | 1,223.00M | 1,038.00M | 1,015.00M | 1,108.00M | 1,145.00M | 1,152.00M | 1,063.00M | 1,364.00M | 1,444.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -377.00M | -368.00M | -370.00M | -333.00M | -355.00M | -399.00M | -426.00M | -445.00M | -443.00M | -457.00M | -452.00M | -472.00M | -464.00M | -466.00M | -442.00M | -451.00M | -452.00M | -456.00M | -442.00M | -430.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 21.00M | 18.00M | 19.00M | 23.00M | 21.00M | -8.00M | 2.00M | 2.00M | 3.00M | -44.00M | | 1.00M | 16.00M | 10.00M | 15.00M | 13.00M | 11.00M | 134.00M | 20.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 21.00M | 18.00M | -146.00M | 23.00M | -202.00M | 572.00M | 2.00M | -252.00M | -238.00M | -277.00M | | -268.00M | 16.00M | 787.00M | 15.00M | 13.00M | -224.00M | 846.00M | -156.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -977.00M | 645.00M | 775.00M | 878.00M | 837.00M | 729.00M | 891.00M | 899.00M | 778.00M | 700.00M | 824.00M | 982.00M | 770.00M | 764.00M | 891.00M | 929.00M | 919.00M | 839.00M | 1,305.00M | 1,288.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -237.00M | 134.00M | 121.00M | 194.00M | 184.00M | 134.00M | 198.00M | 196.00M | 168.00M | 145.00M | 206.00M | 209.00M | 168.00M | 113.00M | 197.00M | 186.00M | 177.00M | 185.00M | 284.00M | 287.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -740.00M | 511.00M | 637.00M | 667.00M | 653.00M | 576.00M | 670.00M | 703.00M | 610.00M | 532.00M | 618.00M | 746.00M | 575.00M | 651.00M | 587.00M | 717.00M | 742.00M | 654.00M | 1,100.00M | 976.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.00M | 169.00M | 199.00M | 187.00M | 182.00M | 195.00M | 239.00M | 165.00M | 208.00M | 234.00M | 165.00M | 231.00M | 195.00M | 199.00M | 215.00M | 220.00M | 206.00M | 221.00M | 249.00M | 254.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 16.00M | 17.00M | 17.00M | 18.00M | 19.00M | 23.00M | 24.00M | 24.00M | 23.00M | 24.00M | 27.00M | 27.00M | 26.00M | 27.00M | 26.00M | 27.00M | 26.00M | 25.00M | 25.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -740.00M | 511.00M | 654.00M | 684.00M | 653.00M | 595.00M | 693.00M | 703.00M | 610.00M | 555.00M | 618.00M | 773.00M | 602.00M | 651.00M | 694.00M | 743.00M | 742.00M | 654.00M | 1,021.00M | 1,001.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -740.00M | 511.00M | 654.00M | 684.00M | 653.00M | 595.00M | 693.00M | 703.00M | 610.00M | 555.00M | 618.00M | 773.00M | 602.00M | 651.00M | 694.00M | 743.00M | 742.00M | 654.00M | 1,021.00M | 1,001.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -740.00M | 511.00M | 654.00M | 684.00M | 653.00M | 595.00M | 693.00M | 703.00M | 610.00M | 555.00M | 618.00M | 773.00M | 602.00M | 651.00M | 694.00M | 743.00M | 742.00M | 654.00M | 1,021.00M | 1,001.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -740.00M | 511.00M | 654.00M | 684.00M | 653.00M | 595.00M | 693.00M | 703.00M | 610.00M | 555.00M | 618.00M | 773.00M | 602.00M | 651.00M | 694.00M | 743.00M | 742.00M | 654.00M | 1,021.00M | 1,001.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34 | 0.22 | 0.28 | 0.29 | 0.28 | 0.25 | 0.29 | 0.30 | 0.26 | 0.24 | 0.26 | 0.33 | 0.26 | 0.28 | 0.30 | 0.32 | 0.32 | 0.28 | 0.45 | 0.44 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34 | 0.22 | 0.28 | 0.29 | 0.28 | 0.25 | 0.29 | 0.30 | 0.26 | 0.24 | 0.26 | 0.33 | 0.26 | 0.28 | 0.30 | 0.32 | 0.32 | 0.28 | 0.45 | 0.44 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,264.00M | 2,267.00M | 2,266.00M | 2,267.00M | 2,265.00M | 2,253.00M | 2,258.00M | 2,247.00M | 2,242.00M | 2,238.00M | 2,234.00M | 2,220.00M | 2,219.00M | 2,221.00M | 2,220.00M | 2,222.00M | 2,222.00M | 2,224.00M | 2,223.00M | 2,225.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,264.00M | 2,265.00M | 2,266.00M | 2,267.00M | 2,265.00M | 2,253.00M | 2,258.00M | 2,247.00M | 2,242.00M | 2,238.00M | 2,234.00M | 2,220.00M | 2,219.00M | 2,221.00M | 2,220.00M | 2,222.00M | 2,222.00M | 2,223.00M | 2,223.00M | 2,225.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -764.00M | 844.00M | 950.00M | 1,024.00M | 1,006.00M | 931.00M | 1,104.00M | 1,194.00M | 1,030.00M | 938.00M | 1,101.00M | 1,223.00M | 1,038.00M | 1,015.00M | 1,108.00M | 1,145.00M | 1,152.00M | 1,063.00M | 1,364.00M | 1,444.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.26% | 20.78% | 15.61% | 22.10% | 21.98% | 18.38% | 22.22% | 21.80% | 21.59% | 20.71% | 25.00% | 21.28% | 21.82% | 14.79% | 22.11% | 20.02% | 19.26% | 22.05% | 21.76% | 22.28% |