|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,503.00M | 573.00M | 833.00M | 608.00M | 597.00M | 1,345.00M | -1952.00M | 1,835.00M | 677.00M | 682.00M | -2812.00M | 800.00M | 790.00M | 796.00M | 2,010.00M | 1,969.00M | 718.00M | 719.00M | 2,111.00M | 2,031.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.00M | 466.00M | -277.00M | 411.00M | 411.00M | 297.00M | 447.00M | 510.00M | 438.00M | 471.00M | 541.00M | 605.00M | 598.00M | 681.00M | 743.00M | 579.00M | 541.00M | 561.00M | 606.00M | 564.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,046.00M | 107.00M | 1,110.00M | 197.00M | 186.00M | 1,048.00M | -2399.00M | 1,325.00M | 239.00M | 211.00M | -3353.00M | 195.00M | 192.00M | 115.00M | 1,267.00M | 1,390.00M | 177.00M | 158.00M | 1,505.00M | 1,467.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 706.00M | 642.00M | 2,508.00M | 1,384.00M | 605.00M | 632.00M | 1,472.00M | 836.00M | 1,608.00M | 717.00M | 773.00M | 1,764.00M | 1,757.00M | 775.00M | 756.00M | 1,796.00M | 1,793.00M | 1,821.00M | 4,842.00M | 848.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 706.00M | 642.00M | 2,508.00M | 1,384.00M | 605.00M | 632.00M | 1,472.00M | 836.00M | 1,608.00M | 717.00M | 773.00M | 1,764.00M | 1,757.00M | 775.00M | 756.00M | 1,796.00M | 1,793.00M | 1,821.00M | 4,842.00M | 848.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 656.00M | 731.00M | 673.00M | 630.00M | 581.00M | 522.00M | 548.00M | 545.00M | 545.00M | 547.00M | 522.00M | 529.00M | 518.00M | 506.00M | 521.00M | 560.00M | 584.00M | 583.00M | 591.00M | 569.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 656.00M | 731.00M | 673.00M | 630.00M | 581.00M | 522.00M | 548.00M | 545.00M | 545.00M | 547.00M | 522.00M | 529.00M | 518.00M | 506.00M | 521.00M | 560.00M | 584.00M | 583.00M | 591.00M | 569.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | -1.00M | -86.00M | -87.00M | -52.00M | -5.00M | -17.00M | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.00M | 46.00M | 49.00M | 40.00M | 44.00M | 33.00M | 31.00M | 78.00M | 86.00M | 81.00M | | | | | | | | | | |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.00M | 46.00M | 49.00M | 40.00M | 44.00M | 33.00M | 31.00M | 78.00M | 86.00M | 81.00M | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,028.00M | 411.00M | 608.00M | 122.00M | 152.00M | 71.00M | 83.00M | 141.00M | 263.00M | 172.00M | 102.00M | 287.00M | 276.00M | 116.00M | 120.00M | 173.00M | 188.00M | 307.00M | 169.00M | 230.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.00M | 40.00M | -138.00M | 11.00M | 9.00M | 29.00M | -54.00M | 12.00M | 28.00M | -74.00M | -17.00M | -1.00M | 41.00M | 18.00M | -1.00M | 22.00M | 27.00M | 35.00M | 20.00M | 35.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 910.00M | 371.00M | 739.00M | 68.00M | 143.00M | 42.00M | 137.00M | 83.00M | 158.00M | 262.00M | 15.00M | 288.00M | 235.00M | 114.00M | 121.00M | 156.00M | 166.00M | 272.00M | 70.00M | 182.00M |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1413.00M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.00M | 214.00M | 100.00M | 43.00M | 75.00M | -138.00M | -57.00M | 46.00M | 77.00M | -16.00M | -3.00M | 37.00M | 30.00M | -16.00M | 24.00M | -5.00M | -5.00M | 80.00M | 9.00M | 13.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 916.00M | 371.00M | 746.00M | 111.00M | 143.00M | 42.00M | 137.00M | 129.00M | 235.00M | 246.00M | 119.00M | 288.00M | 235.00M | 98.00M | 121.00M | 151.00M | 161.00M | 272.00M | 149.00M | 195.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | -1.00M | 5.00M | | | | | 129.00M | 235.00M | 246.00M | 119.00M | 288.00M | 235.00M | 98.00M | 121.00M | 151.00M | 161.00M | 272.00M | 149.00M | 195.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1419.00M | -1.00M | 5.00M | | | | | 129.00M | 235.00M | 246.00M | 119.00M | 288.00M | 235.00M | 98.00M | 121.00M | 151.00M | 161.00M | 272.00M | 149.00M | 195.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 14.00M | 4.00M | 14.00M | 4.00M | 14.00M | 4.00M | 14.00M | 4.00M | 14.00M | 4.00M | 17.00M | 4.00M | 16.00M | 4.00M | 17.00M | 4.00M | 16.00M | 4.00M | 17.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 459.00M | 142.00M | 647.00M | 54.00M | 64.00M | 166.00M | 190.00M | 69.00M | 154.00M | 248.00M | 118.00M | 234.00M | 201.00M | 98.00M | 93.00M | 139.00M | 162.00M | 176.00M | 136.00M | 165.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81 | 1.25 | 5.83 | 0.51 | 0.62 | 1.70 | 1.91 | 0.70 | 1.50 | 2.35 | 1.12 | 2.29 | 2.00 | 1.00 | 0.99 | 1.45 | 1.69 | 1.82 | 1.44 | 1.78 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58 | 1.16 | 5.32 | 0.46 | 0.57 | 1.57 | 1.75 | 0.63 | 1.41 | 2.29 | 1.11 | 2.24 | 1.96 | 0.98 | 0.97 | 1.42 | 1.66 | 1.80 | 1.41 | 1.75 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.60M | 118.80M | 116.70M | 106.10M | 101.70M | 97.90M | 100.70M | 97.70M | 103.00M | 102.20M | 102.70M | 102.10M | 100.40M | 98.20M | 99.20M | 95.90M | 96.40M | 96.10M | 95.80M | 93.10M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 656.00M | 731.00M | 673.00M | 630.00M | 581.00M | 522.00M | 548.00M | 545.00M | 545.00M | 547.00M | 522.00M | 529.00M | 518.00M | 506.00M | 521.00M | 560.00M | 584.00M | 583.00M | 591.00M | 569.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.00M | 248.00M | 325.00M | 233.00M | 243.00M | 240.00M | 246.00M | 241.00M | 244.00M | 328.00M | 263.00M | 246.00M | 245.00M | 257.00M | 244.00M | 256.00M | 260.00M | 289.00M | 107.00M | 255.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.89% | 9.73% | -22.70% | 9.02% | 5.92% | 40.85% | -65.06% | 8.51% | 10.65% | -43.02% | -16.67% | -0.35% | 14.86% | 15.52% | -0.83% | 12.72% | 14.36% | 11.40% | 11.83% | 15.22% |