|
Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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% |