|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,009.00M | 276.00M | 1,506.00M | 1,524.00M | 606.00M | -1952.00M | 685.00M | 1,871.00M | 682.00M | -2812.00M | 800.00M | 2,033.00M | 1,956.00M | 790.00M | 1,969.00M | 1,981.00M | 2,128.00M | 738.00M | 2,031.00M | 1,896.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 560.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,543.00M | 553.00M | 1,095.00M | 1,113.00M | 309.00M | -2399.00M | 175.00M | 1,433.00M | 211.00M | -3353.00M | 195.00M | 1,435.00M | 1,275.00M | 47.00M | 1,390.00M | 1,440.00M | 1,567.00M | 132.00M | 1,467.00M | 1,336.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,598.00M | 636.00M | 632.00M | 1,372.00M | 1,274.00M | 673.00M | 836.00M | 770.00M | 1,651.00M | 1,717.00M | 799.00M | 1,757.00M | 1,840.00M | 1,890.00M | 824.00M | 857.00M | 829.00M | 1,942.00M | 848.00M | 1,862.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,598.00M | 636.00M | 632.00M | 1,372.00M | 1,274.00M | 673.00M | 836.00M | 770.00M | 1,651.00M | 1,717.00M | 799.00M | 1,757.00M | 1,840.00M | 1,890.00M | 824.00M | 857.00M | 829.00M | 1,942.00M | 848.00M | 1,862.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 537.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 537.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -103.00M | -187.00M | -288.00M | -226.00M | -125.00M | -47.00M | -16.00M | -56.00M | -7.00M | 7.00M | 43.00M | -4.00M | -14.00M | -52.00M | -34.00M | -41.00M | -21.00M | -34.00M | -45.00M | -40.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 49.00M | 40.00M | 44.00M | 33.00M | 31.00M | 78.00M | 86.00M | 81.00M | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 34.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 16.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.00M | -51.00M | 111.00M | 68.00M | 180.00M | 214.00M | 129.00M | 235.00M | 262.00M | 119.00M | 251.00M | 205.00M | 114.00M | 46.00M | 156.00M | 166.00M | 192.00M | 70.00M | 182.00M | 94.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -76.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 18.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 18.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 18.00M |
|
Preferred Dividend Payments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 90.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25 | 5.54 | 0.51 | 0.63 | 1.70 | 1.89 | 0.71 | 1.50 | 2.34 | 1.15 | 2.29 | 2.00 | 1.00 | 0.94 | 1.45 | 1.68 | 1.84 | 1.42 | 1.77 | 0.99 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16 | 5.14 | 0.46 | 0.58 | 1.56 | 1.72 | 0.63 | 1.40 | 2.29 | 1.08 | 2.24 | 1.96 | 0.98 | 0.92 | 1.42 | 1.66 | 1.81 | 1.40 | 1.75 | 0.98 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.40M | 116.70M | 106.10M | 101.70M | 97.90M | 100.70M | 97.70M | 103.00M | 105.80M | 102.70M | 102.10M | 100.40M | 98.20M | 99.20M | 95.90M | 96.40M | 95.90M | 95.80M | 93.10M | 90.80M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.40M | 125.80M | 117.00M | 110.80M | 106.40M | 110.20M | 109.60M | 109.80M | 108.40M | 108.80M | 104.50M | 102.30M | 100.40M | 101.40M | 97.80M | 97.70M | 97.40M | 97.40M | 94.50M | 92.30M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.40M | 108.99M | 110.59M | 110.63M | 110.73M | 97.79M | 99.30M | 109.29M | 109.50M | 103.58M | 104.95M | 105.24M | 105.43M | 105.59M | 106.81M | 107.02M | 107.25M | 107.42M | 108.41M | 108.61M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 537.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.00M | -564.00M | 233.00M | 243.00M | 240.00M | 246.00M | 241.00M | 244.00M | 328.00M | -700.00M | 246.00M | 245.00M | 257.00M | -645.00M | 256.00M | 260.00M | 289.00M | 107.00M | 255.00M | 2,255.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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% | 47.06% |