|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,568.04M | 1,630.50M | -2585.29M | 1,759.77M | 1,833.10M | 1,956.83M | 123.20M | 3,643.39M | 2,031.14M | 2,121.74M | 8,158.98M | 2,127.63M | 2,077.10M | 3,693.73M | 3,723.58M | 2,089.37M | 2,141.69M | 2,205.77M | 4,007.97M | 3,550.61M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,187.88M | 1,404.33M | | 1,287.75M | 1,232.58M | 1,290.61M | | 1,254.66M | 1,288.03M | 1,253.83M | | 1,166.82M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 843.27M | 717.42M | | 839.88M | 844.52M | 2,403.12M | | 834.71M | 853.66M | 951.95M | | 2,383.79M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.73M | 39.27M | 41.99M | 46.05M | 45.52M | 43.42M | 43.79M | 44.40M | 44.42M | 47.55M | 44.25M | 44.28M | 44.24M | 46.46M | 46.49M | 46.94M | 51.21M | 44.06M | 42.79M | 43.51M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,421.50M | 2,445.67M | 2,582.92M | 2,646.50M | 2,969.00M | 2,999.22M | 3,153.96M | 2,889.49M | 3,172.47M | 3,302.38M | 3,510.46M | 3,130.87M | 3,291.86M | 3,239.94M | 3,245.53M | 3,116.58M | 3,495.43M | 3,357.59M | 3,424.86M | 3,096.37M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,421.50M | 2,445.67M | 2,582.92M | 2,646.50M | 2,969.00M | 2,999.22M | 3,153.96M | 2,889.49M | 3,172.47M | 3,302.38M | 3,510.46M | 3,130.87M | 3,291.86M | 3,239.94M | 3,245.53M | 3,116.58M | 3,495.43M | 3,357.59M | 3,424.86M | 3,096.37M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,079.27M | 91.26M | 1,175.19M | 92.30M | -1176.79M | 66.93M | 145.04M | 159.34M | 169.69M | 192.21M | 2,407.59M | 218.27M | 409.98M | 1,371.33M | 3,035.76M | 282.52M | 1,107.34M | 1,009.84M | 257.65M | -273.33M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,079.27M | 91.26M | 1,175.19M | 92.30M | -1176.79M | 66.93M | 145.04M | 159.34M | 169.69M | 192.21M | 2,407.59M | 218.27M | 409.98M | 1,371.33M | 3,035.76M | 282.52M | 1,107.34M | 1,009.84M | 257.65M | -273.33M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.26M | 48.85M | 10.22M | 23.00M | 105.07M | 113.64M | -103.87M | -32.93M | -14.98M | 39.25M | -81.39M | 51.50M | 8.71M | -111.61M | 180.84M | -72.63M | -191.91M | 19.28M | -10.97M | 54.28M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,020.45M | 244.08M | 1,137.25M | -66.95M | -1121.78M | 133.22M | 903.94M | 671.53M | 907.87M | 67.50M | 1,006.81M | 1,341.74M | 366.09M | 1,206.35M | 723.51M | 157.75M | 862.36M | 978.44M | 734.16M | -269.94M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.11M | 54.41M | 264.06M | -18.14M | -238.95M | 16.46M | 192.42M | 133.73M | 191.94M | 14.23M | 212.71M | 292.56M | 76.24M | 259.41M | 162.08M | 28.40M | 185.17M | 214.66M | 152.07M | -65.58M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.33M | 189.67M | 891.99M | -51.74M | -915.80M | 59.59M | 711.52M | 488.65M | 715.93M | 53.27M | 689.06M | 1,025.18M | 267.70M | 946.94M | 461.05M | 129.35M | 657.15M | 751.34M | 576.81M | -204.36M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.22M | 1.57M | 3.92M | 2.92M | 33.03M | 57.16M | 19.94M | 49.15M | 20.40M | 10.75M | 24.79M | 24.06M | 22.16M | 41.98M | 12.37M | 7.63M | 20.08M | 12.40M | 5.27M | 7.93M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.33M | 189.67M | 873.18M | -48.81M | -882.82M | 116.75M | 711.52M | 537.80M | 715.93M | 53.27M | 794.09M | 1,049.18M | 289.85M | 946.94M | 561.43M | 129.35M | 677.18M | 763.79M | 582.09M | -204.36M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.33M | 189.67M | 873.18M | -48.81M | -882.82M | 116.75M | 711.52M | 537.80M | 715.93M | 53.27M | 794.09M | 1,049.18M | 289.85M | 946.94M | 561.43M | 129.35M | 677.18M | 763.79M | 582.09M | -204.36M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 803.33M | 189.67M | 873.18M | -48.81M | -882.82M | 116.75M | 711.52M | 537.80M | 715.93M | 53.27M | 794.09M | 1,049.18M | 289.85M | 946.94M | 561.43M | 129.35M | 677.18M | 763.79M | 582.09M | -204.36M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | | 18.00M | | 18.00M | | 18.00M | | 18.00M | | 18.00M | | 18.00M | | 18.00M | | 26.11M | | | |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 774.11M | 188.07M | 851.26M | -51.74M | -933.80M | 59.59M | 673.67M | 488.65M | 677.51M | 42.59M | 751.31M | 1,025.18M | 249.70M | 904.96M | 531.18M | 121.71M | 631.04M | 751.34M | 576.81M | -204.36M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.12 | 15.12 | 62.40 | -6.50 | -69.15 | 3.09 | 48.89 | 37.33 | 50.20 | 3.15 | 56.46 | 75.56 | 18.66 | 66.40 | 38.98 | 12.11 | 49.80 | 59.44 | 48.82 | -18.90 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.02 | 15.09 | 62.18 | -6.50 | -69.15 | 3.08 | 48.89 | 37.26 | 50.09 | 3.14 | 56.29 | 75.43 | 18.62 | 66.25 | 38.90 | 12.08 | 49.67 | 59.25 | 48.62 | -18.90 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.79M | 13.76M | 13.77M | 13.65M | 13.61M | 13.56M | 13.58M | 13.45M | 13.42M | 13.31M | 13.35M | 13.14M | 13.10M | 12.99M | 13.02M | 12.80M | 12.70M | 12.56M | 12.61M | 12.63M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 849.65M | 81.80M | 768.33M | -509.00M | -1217.69M | -347.96M | 984.72M | 695.54M | 564.55M | -96.75M | 1,206.69M | 932.44M | 244.36M | 1,371.46M | 226.45M | 347.67M | 867.51M | 805.53M | 566.24M | -332.46M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.57M | 46.45M | 48.17M | 49.69M | 50.05M | 47.35M | 48.97M | 49.44M | 47.22M | 44.55M | 43.87M | 45.55M | 52.60M | 53.36M | 52.79M | 52.14M | 53.08M | 50.68M | 50.02M | 50.89M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.28% | 22.29% | 23.22% | 27.09% | 21.30% | 12.36% | 21.29% | 19.91% | 21.14% | 21.09% | 21.13% | 21.80% | 20.83% | 21.50% | 22.40% | 18.01% | 21.47% | 21.94% | 20.71% | 24.30% |