|
Provisions (Quarter)
|
| | | | | | | | | | | 1.76M | -2.85M | 12.40M | 0.80M | 0.72M | 0.23M | 0.19M | 1.66M | -1.23M | 0.09M | -1.44M | 0.34M | 0.19M | -0.29M | 1.16M | 0.01M | -0.33M | 0.25M | 0.94M | 0.10M | 0.37M | 0.98M | -0.44M | -0.52M | 0.84M | 0.66M | 1.01M | | 0.47M | 0.09M | 1.00M | 13.00M | 1.00M | | 24.00M | 17.00M | 2.00M | 6.00M | 29.00M | 2.00M | 1.00M | 5.00M | 8.00M | 3.00M | 9.00M | 17.00M | -7.00M | 10.00M | 2.00M | 12.00M | | | | | |
|
Revenue (Quarter)
|
1,405.18M | 1,598.75M | 2,100.18M | 1,931.88M | 1,955.54M | 2,274.13M | 2,282.43M | 2,203.98M | 1,994.91M | 2,348.22M | 2,292.97M | 2,375.75M | 2,449.08M | 2,723.10M | 2,601.10M | 2,590.64M | 2,389.82M | 2,736.79M | 2,657.17M | 2,833.02M | 2,716.59M | 2,697.41M | 2,520.61M | 2,630.34M | 2,438.63M | 2,828.59M | 2,512.57M | 3,039.07M | 2,900.58M | 3,069.30M | 3,008.74M | 3,129.28M | 3,145.31M | 3,232.44M | 3,174.00M | 3,196.00M | 3,227.00M | 3,279.00M | 3,420.00M | 3,467.00M | 3,628.00M | 3,785.00M | 3,204.00M | 3,606.00M | 3,643.00M | 4,143.00M | 2,914.00M | 4,137.00M | 3,094.00M | 4,359.00M | 3,917.00M | 3,903.00M | 4,050.00M | 4,357.00M | 4,251.00M | 4,156.00M | 5,153.00M | 5,007.00M | 6,337.00M | 4,878.00M | 5,651.00M | 5,241.00M | 5,260.00M | 5,599.00M | 6,204.00M | 6,635.00M |
|
Interest Expenses (Quarter)
|
5.24M | 128.78M | 15.45M | 25.14M | 94.78M | 79.10M | 106.06M | 25.82M | 27.02M | -134.87M | 88.04M | 66.70M | 29.75M | 303.48M | 28.49M | 118.34M | 30.83M | -179.46M | 35.08M | 115.96M | 120.95M | 344.67M | 35.63M | 77.25M | 34.01M | 35.82M | 87.91M | 95.85M | 116.85M | 268.49M | 107.68M | 29.35M | 36.84M | 37.41M | 37.45M | 37.02M | 143.29M | 39.23M | 40.00M | 43.00M | 46.00M | -344.00M | 146.00M | 187.00M | 43.00M | 175.00M | 45.00M | 218.00M | 41.00M | 571.00M | 66.00M | 44.00M | 189.00M | -277.00M | 53.00M | 209.00M | 72.00M | 69.00M | 254.00M | 72.00M | 310.00M | 869.00M | 299.00M | 90.00M | 98.00M | 1,367.00M |
|
Other Operating Expenses (Quarter)
|
1,596.43M | 1,783.67M | 1,906.87M | 1,733.81M | 1,758.37M | 1,998.87M | 2,055.68M | 2,016.81M | 1,838.51M | 2,154.97M | 2,112.21M | 2,159.86M | 2,247.60M | 2,402.01M | 2,322.28M | 2,665.40M | 2,188.12M | 2,507.30M | 2,457.73M | 2,532.49M | 2,484.77M | 2,420.67M | 2,336.49M | 2,416.55M | 2,298.50M | 2,621.85M | 2,404.99M | 2,685.84M | 2,612.98M | 2,773.76M | 2,800.90M | 2,789.96M | 2,805.15M | 2,976.95M | 3,036.00M | 2,949.00M | 2,904.00M | 3,141.00M | 3,203.00M | 3,207.00M | 3,281.00M | 3,477.00M | 3,300.00M | 3,411.00M | 3,358.00M | 3,974.00M | 3,933.00M | 3,655.00M | 4,077.00M | 4,302.00M | 3,650.00M | 3,756.00M | 4,127.00M | 3,976.00M | 3,900.00M | 3,891.00M | 4,773.00M | 4,843.00M | 6,065.00M | 4,609.00M | 5,437.00M | 5,016.00M | 4,891.00M | 5,258.00M | 5,884.00M | 6,125.00M |
|
Operating Expenses (Quarter)
|
1,596.43M | 1,783.67M | 1,906.87M | 1,733.81M | 1,758.37M | 1,998.87M | 2,055.68M | 2,016.81M | 1,838.51M | 2,154.97M | 2,112.21M | 2,159.86M | 2,247.60M | 2,402.01M | 2,322.28M | 2,665.40M | 2,188.12M | 2,507.30M | 2,457.73M | 2,532.49M | 2,484.77M | 2,420.67M | 2,336.49M | 2,416.55M | 2,298.50M | 2,621.85M | 2,404.99M | 2,685.84M | 2,612.98M | 2,773.76M | 2,800.90M | 2,789.96M | 2,805.15M | 2,976.95M | 3,036.00M | 2,949.00M | 2,904.00M | 3,141.00M | 3,203.00M | 3,207.00M | 3,281.00M | 3,477.00M | 3,300.00M | 3,411.00M | 3,358.00M | 3,974.00M | 3,933.00M | 3,655.00M | 4,077.00M | 4,302.00M | 3,650.00M | 3,756.00M | 4,127.00M | 3,976.00M | 3,900.00M | 3,891.00M | 4,773.00M | 4,843.00M | 6,065.00M | 4,609.00M | 5,437.00M | 5,016.00M | 4,891.00M | 5,258.00M | 5,884.00M | 6,125.00M |
|
Operating Income (Quarter)
|
299.47M | -599.98M | 304.26M | 291.67M | 287.50M | 1,032.66M | 371.04M | 337.44M | 268.21M | 1,081.59M | 340.94M | 328.33M | 396.78M | 370.15M | 425.13M | 444.23M | 369.37M | 461.13M | 404.38M | 410.61M | 447.11M | 451.60M | 426.89M | 450.54M | 389.60M | 467.47M | 417.27M | 507.67M | 489.73M | 497.23M | 514.36M | 518.54M | 556.92M | 565.18M | 516.33M | 528.06M | 572.74M | 521.87M | 580.00M | 584.00M | 679.00M | 677.00M | 594.00M | 645.00M | 654.00M | 682.00M | 812.00M | 759.00M | 796.00M | 771.00M | 3,138.00M | 754.00M | 769.00M | 828.00M | 856.00M | 857.00M | 922.00M | 956.00M | 961.00M | 1,082.00M | 1,188.00M | 1,185.00M | 1,232.00M | 1,408.00M | 1,475.00M | 1,691.00M |
|
EBIT (Quarter)
|
299.47M | -599.98M | 304.26M | 291.67M | 287.50M | 1,032.66M | 371.04M | 337.44M | 268.21M | 1,081.59M | 340.94M | 328.33M | 396.78M | 370.15M | 425.13M | 444.23M | 369.37M | 461.13M | 404.38M | 410.61M | 447.11M | 451.60M | 426.89M | 450.54M | 389.60M | 467.47M | 417.27M | 507.67M | 489.73M | 497.23M | 514.36M | 518.54M | 556.92M | 565.18M | 516.33M | 528.06M | 572.74M | 521.87M | 580.00M | 584.00M | 679.00M | 677.00M | 594.00M | 645.00M | 654.00M | 682.00M | 812.00M | 759.00M | 796.00M | 771.00M | 3,138.00M | 754.00M | 769.00M | 828.00M | 856.00M | 857.00M | 922.00M | 956.00M | 961.00M | 1,082.00M | 1,188.00M | 1,185.00M | 1,232.00M | 1,408.00M | 1,475.00M | 1,691.00M |
|
Non Operating Investment Income (Quarter)
|
42.36M | -14.14M | 131.19M | 22.99M | -16.78M | 74.63M | 123.62M | 27.39M | -139.60M | -47.46M | 43.52M | 23.80M | 76.05M | 110.76M | 94.37M | 48.24M | -76.47M | -2.16M | 84.57M | 118.53M | 22.32M | -39.22M | 7.58M | -16.18M | -111.35M | -44.81M | -120.89M | 118.26M | 86.62M | 10.19M | 60.52M | 56.30M | 22.65M | 28.53M | -0.47M | -10.57M | -20.02M | -138.94M | 8.00M | 12.00M | 49.00M | 22.00M | -285.00M | 81.00M | 66.00M | 105.00M | 302.00M | 112.00M | 58.00M | 95.00M | 567.00M | -240.00M | -154.00M | -6.00M | -77.00M | -123.00M | -126.00M | -155.00M | -149.00M | -271.00M | -78.00M | -247.00M | -79.00M | -44.00M | 13.00M | -135.00M |
|
Non Operating Income (Quarter)
|
| | | | -2.54M | -0.43M | | | -4.38M | -0.10M | | | -3.17M | 24.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
294.23M | -728.76M | 193.31M | 198.07M | 197.17M | 275.26M | 226.75M | 187.17M | 156.40M | 193.25M | 180.76M | 215.89M | 201.48M | 321.09M | 278.83M | -74.76M | 201.69M | 229.49M | 199.44M | 300.54M | 231.81M | 276.74M | 184.12M | 213.79M | 140.14M | 206.74M | 107.58M | 353.22M | 287.60M | 295.54M | 207.84M | 339.31M | 340.16M | 255.49M | 138.00M | 247.00M | 323.00M | 138.00M | 217.00M | 260.00M | 347.00M | 308.00M | -96.00M | 195.00M | 285.00M | 169.00M | 186.00M | 482.00M | -34.00M | 57.00M | 267.00M | 147.00M | -77.00M | 381.00M | 351.00M | 265.00M | 380.00M | 164.00M | 272.00M | 269.00M | 214.00M | 225.00M | 369.00M | 341.00M | 320.00M | 510.00M |
|
Tax Provisions (Quarter)
|
64.34M | 47.76M | 70.88M | 71.05M | 68.94M | -365.61M | 77.83M | 63.23M | 21.79M | 54.67M | 57.45M | 74.78M | 57.00M | 98.10M | 93.29M | -25.15M | 63.74M | 84.53M | 62.78M | 102.24M | 73.82M | 85.65M | 59.01M | 83.40M | 56.60M | 43.62M | 31.11M | 117.12M | 88.88M | 105.39M | 62.33M | 107.12M | 112.57M | -961.03M | 37.70M | 42.91M | 21.46M | 27.93M | 47.00M | 58.00M | 84.00M | 73.00M | -8.00M | 37.00M | 72.00M | 37.00M | 47.00M | 138.00M | -12.00M | 42.00M | 141.00M | 41.00M | -2.00M | 88.00M | 98.00M | 58.00M | 91.00M | 4.00M | 60.00M | 65.00M | 56.00M | 75.00M | 81.00M | 160.00M | 65.00M | 45.00M |
|
Profit After Tax (Quarter)
|
118.21M | 112.41M | 122.44M | 127.02M | 128.23M | 196.71M | 148.92M | 123.94M | 134.60M | 138.58M | 123.32M | 141.11M | 144.47M | 222.99M | 185.53M | -49.61M | 137.96M | 144.96M | 136.66M | 198.30M | 158.00M | 191.09M | 125.11M | 130.39M | 83.53M | 163.13M | 76.47M | 236.10M | 198.72M | 190.15M | 145.51M | 232.19M | 227.59M | 1,216.89M | 100.00M | 205.00M | 301.00M | 110.00M | 170.00M | 202.00M | 263.00M | 235.00M | -88.00M | 158.00M | 213.00M | 132.00M | 139.00M | 344.00M | -22.00M | 156.00M | 197.00M | 106.00M | -75.00M | 293.00M | 253.00M | 207.00M | 289.00M | 160.00M | 212.00M | 204.00M | 158.00M | 150.00M | 288.00M | 181.00M | 255.00M | 465.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 2.00M | 1.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M |
|
Income from Continuing Operations (Quarter)
|
229.88M | -776.52M | 122.44M | 127.02M | 128.23M | 640.86M | 148.92M | 123.94M | 134.60M | 138.58M | 123.32M | 141.11M | 144.47M | 222.99M | 185.53M | -49.61M | 137.96M | 144.96M | 136.66M | 198.30M | 158.00M | 191.09M | 125.11M | 130.39M | 83.53M | 163.13M | 76.47M | 236.10M | 198.72M | 190.15M | 145.51M | 232.19M | 227.59M | 1,216.52M | 100.31M | 204.09M | 301.54M | 110.07M | 170.00M | 202.00M | 263.00M | 235.00M | -88.00M | 158.00M | 213.00M | 132.00M | 139.00M | 344.00M | -22.00M | 15.00M | 126.00M | 106.00M | -75.00M | 293.00M | 253.00M | 207.00M | 289.00M | 160.00M | 212.00M | 204.00M | 158.00M | 150.00M | 288.00M | 181.00M | 255.00M | 465.00M |
|
Consolidated Net Income (Quarter)
|
229.88M | -776.52M | 122.44M | 127.02M | 128.23M | 640.86M | 148.92M | 123.94M | 134.60M | 138.58M | 123.32M | 141.11M | 144.47M | 222.99M | 185.53M | -49.61M | 137.96M | 144.96M | 136.66M | 198.30M | 158.00M | 191.09M | 125.11M | 130.39M | 83.53M | 163.13M | 76.47M | 236.10M | 198.72M | 190.15M | 145.51M | 232.19M | 227.59M | 1,216.52M | 100.31M | 204.09M | 301.54M | 110.07M | 170.00M | 202.00M | 263.00M | 235.00M | -88.00M | 158.00M | 213.00M | 132.00M | 139.00M | 344.00M | -22.00M | 15.00M | 126.00M | 106.00M | -75.00M | 293.00M | 253.00M | 207.00M | 289.00M | 160.00M | 212.00M | 204.00M | 158.00M | 150.00M | 288.00M | 181.00M | 255.00M | 465.00M |
|
Income towards Parent Company (Quarter)
|
229.88M | -776.52M | 122.44M | 127.02M | 128.23M | 640.86M | 148.92M | 123.94M | 134.60M | 138.58M | 123.32M | 141.11M | 144.47M | 222.99M | 185.53M | -49.61M | 137.96M | 144.96M | 136.66M | 198.30M | 158.00M | 191.09M | 125.11M | 130.39M | 83.53M | 163.13M | 76.47M | 236.10M | 198.72M | 190.15M | 145.51M | 232.19M | 227.59M | 1,216.52M | 100.31M | 204.09M | 301.54M | 110.07M | 170.00M | 202.00M | 263.00M | 235.00M | -88.00M | 158.00M | 213.00M | 132.00M | 139.00M | 344.00M | -22.00M | 15.00M | 126.00M | 106.00M | -75.00M | 293.00M | 253.00M | 207.00M | 289.00M | 160.00M | 212.00M | 204.00M | 158.00M | 150.00M | 288.00M | 181.00M | 255.00M | 465.00M |
|
Net Income towards Common Stockholders (Quarter)
|
229.88M | -776.52M | 122.44M | 127.02M | 128.23M | 640.86M | 148.92M | 123.94M | 134.60M | 138.58M | 123.32M | 141.11M | 144.47M | 222.99M | 185.53M | -49.61M | 137.96M | 144.96M | 136.66M | 198.30M | 158.00M | 191.09M | 125.11M | 130.39M | 83.53M | 163.13M | 76.47M | 236.10M | 198.72M | 190.15M | 145.51M | 232.19M | 227.59M | 1,216.52M | 100.31M | 204.09M | 301.54M | 110.07M | 170.00M | 202.00M | 263.00M | 235.00M | -88.00M | 158.00M | 213.00M | 132.00M | 139.00M | 344.00M | -22.00M | 15.00M | 126.00M | 106.00M | -75.00M | 293.00M | 253.00M | 207.00M | 289.00M | 160.00M | 212.00M | 204.00M | 158.00M | 150.00M | 288.00M | 181.00M | 255.00M | 465.00M |
|
EPS (Basic) (Quarter)
|
1.62 | 1.54 | 1.68 | 1.74 | 1.75 | 2.68 | 2.03 | 1.68 | 1.82 | 1.89 | 1.68 | 1.91 | 1.96 | 3.02 | 2.51 | -0.69 | 1.95 | 2.05 | 1.94 | 2.87 | 2.30 | 2.78 | 1.84 | 1.97 | 1.26 | 2.49 | 1.18 | 3.68 | 3.10 | 2.96 | 2.26 | 3.60 | 3.53 | 18.89 | 1.55 | 3.19 | 4.76 | 1.75 | 2.70 | 3.23 | 4.19 | 3.75 | -1.41 | 2.49 | 3.13 | 1.95 | 2.04 | 5.06 | -0.32 | 2.32 | 2.93 | 1.57 | -1.13 | 4.36 | 3.77 | 3.09 | 4.34 | 2.40 | 3.20 | 3.07 | 2.37 | 2.26 | 4.33 | 2.72 | 3.85 | 7.07 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
1.61 | 1.52 | 1.64 | 1.70 | 1.72 | 2.62 | 2.02 | 1.66 | 1.81 | 1.88 | 1.67 | 1.91 | 1.95 | 3.00 | 2.49 | -0.69 | 1.93 | 2.02 | 1.92 | 2.84 | 2.28 | 2.75 | 1.81 | 1.94 | 1.25 | 2.45 | 1.17 | 3.64 | 3.07 | 2.92 | 2.22 | 3.54 | 3.47 | 18.48 | 1.52 | 3.13 | 4.68 | 1.70 | 2.65 | 3.18 | 4.12 | 3.69 | -1.41 | 2.48 | 3.12 | 1.95 | 2.03 | 5.02 | -0.32 | 10.39 | 2.91 | 1.55 | -1.13 | 4.30 | 3.72 | 3.05 | 4.29 | 2.37 | 3.16 | 3.03 | 2.33 | 2.22 | 4.27 | 2.70 | 3.81 | 6.97 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| 72.79M | 73.10M | 73.14M | 73.16M | 73.16M | 73.21M | 73.97M | 73.86M | 73.59M | 73.58M | 73.72M | 73.78M | 73.74M | 73.84M | 72.35M | 72.34M | 71.92M | 70.57M | 69.08M | 69.43M | 69.25M | 68.14M | 67.25M | 66.89M | 66.55M | 64.57M | 64.35M | 64.28M | 64.27M | 64.35M | 64.45M | 64.43M | 64.43M | 64.49M | 64.07M | 63.94M | 63.70M | 63.00M | 63.00M | 63.00M | 62.70M | 62.00M | 63.00M | 68.00M | 65.40M | 68.00M | 68.00M | 68.00M | 67.80M | 67.00M | 67.00M | 67.00M | 66.90M | 67.00M | 67.00M | 66.00M | 66.30M | 66.00M | 66.00M | 66.00M | 65.80M | 66.00M | 66.00M | 66.00M | 65.90M |
|
EBITDA (Quarter)
|
299.47M | -599.98M | 304.26M | 291.67M | 287.50M | 1,032.66M | 371.04M | 337.44M | 268.21M | 1,081.59M | 340.94M | 328.33M | 396.78M | 370.15M | 425.13M | 444.23M | 369.37M | 461.13M | 404.38M | 410.61M | 447.11M | 451.60M | 426.89M | 450.54M | 389.60M | 467.47M | 417.27M | 507.67M | 489.73M | 497.23M | 514.36M | 518.54M | 556.92M | 565.18M | 516.33M | 528.06M | 572.74M | 521.87M | 580.00M | 584.00M | 679.00M | 677.00M | 594.00M | 645.00M | 654.00M | 682.00M | 812.00M | 759.00M | 796.00M | 771.00M | 3,138.00M | 754.00M | 769.00M | 828.00M | 856.00M | 857.00M | 922.00M | 956.00M | 961.00M | 1,082.00M | 1,188.00M | 1,185.00M | 1,232.00M | 1,408.00M | 1,475.00M | 1,691.00M |
|
Tax Rate (Quarter)
|
21.87% | -6.55% | 36.66% | 35.87% | 34.96% | -132.82% | 34.33% | 33.78% | 13.94% | 28.29% | 31.78% | 34.64% | 28.29% | 30.55% | 33.46% | 33.64% | 31.60% | 36.83% | 31.48% | 34.02% | 31.84% | 30.95% | 32.05% | 39.01% | 40.39% | 21.10% | 28.92% | 33.16% | 30.90% | 35.66% | 29.99% | 31.57% | 33.09% | -376.15% | 27.32% | 17.37% | 6.64% | 20.24% | 21.66% | 22.31% | 24.21% | 23.70% | 8.33% | 18.97% | 25.26% | 21.89% | 25.27% | 28.63% | 35.29% | 73.68% | 52.81% | 27.89% | 2.60% | 23.10% | 27.92% | 21.89% | 23.95% | 2.44% | 22.06% | 24.16% | 26.17% | 33.33% | 21.95% | 46.92% | 20.31% | 8.82% |