|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2,557.00M | 2,451.00M | 2,554.00M | 2,291.00M | 2,668.00M | 2,128.00M | 2,685.00M | 2,088.00M | 2,917.00M | 2,654.00M | 2,914.00M | 2,493.00M | 2,958.00M | 2,679.00M | 3,071.00M | 2,595.00M | 2,981.00M | 2,787.00M | 3,206.00M | 2,823.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 11.00M | 13.00M | 17.00M | 24.00M | 17.00M | 18.00M | 18.00M | 2,783.00M | 24.00M | 24.00M | 29.00M | 3,147.00M | 896.00M | 29.00M | 755.00M | 776.00M | 29.00M | 30.00M | 755.00M | -2491.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2,546.00M | 2,438.00M | 2,537.00M | 2,267.00M | 2,651.00M | 2,110.00M | 2,667.00M | -695.00M | 2,893.00M | 2,630.00M | 2,885.00M | -654.00M | 2,062.00M | 2,650.00M | 2,316.00M | 1,819.00M | 2,952.00M | 2,757.00M | 2,451.00M | 5,314.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 130.00M | 136.00M | 142.00M | 156.00M | 151.00M | 141.00M | 157.00M | 145.00M | 163.00M | 153.00M | 169.00M | 153.00M | 140.00M | 133.00M | 139.00M | 156.00M | 138.00M | 131.00M | 143.00M | 169.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 6.00M | -1.00M | 10.00M | 628.00M | -25.00M | -24.00M | -24.00M | -21.00M | -1.00M | | | 3.00M | 1.00M | | | | 2,444.00M | 1.00M | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2,215.00M | 2,218.00M | 2,376.00M | 1,658.00M | 2,477.00M | 2,047.00M | 2,369.00M | 2,047.00M | 2,501.00M | 2,397.00M | 2,591.00M | 2,383.00M | 2,584.00M | 2,413.00M | 2,700.00M | 2,444.00M | 2,582.00M | 2,483.00M | 2,806.00M | 2,636.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 342.00M | 233.00M | 178.00M | -461.00M | 191.00M | 81.00M | 316.00M | -444.00M | 416.00M | 257.00M | 323.00M | 110.00M | 374.00M | 266.00M | 371.00M | -731.00M | 399.00M | 304.00M | 400.00M | 187.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 342.00M | 233.00M | 178.00M | -461.00M | 191.00M | 81.00M | 316.00M | -444.00M | 416.00M | 257.00M | 323.00M | 110.00M | 374.00M | 266.00M | 371.00M | -731.00M | 399.00M | 304.00M | 400.00M | 187.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -12.00M | 8.00M | -39.00M | -11.00M | -37.00M | 20.00M | -15.00M | 6.00M | -17.00M | -11.00M | -4.00M | -17.00M | 8.00M | 8.00M | 34.00M | -10.00M | 3.00M | -18.00M | -10.00M | 1.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 345.00M | 257.00M | 155.00M | 635.00M | 166.00M | 115.00M | 326.00M | 80.00M | 437.00M | 286.00M | 365.00M | 138.00M | 420.00M | 305.00M | 436.00M | 170.00M | 428.00M | 311.00M | 413.00M | 206.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 102.00M | 64.00M | 44.00M | -1.00M | 55.00M | 31.00M | 97.00M | 44.00M | 125.00M | 71.00M | 100.00M | 43.00M | 113.00M | 77.00M | 119.00M | 47.00M | 119.00M | 80.00M | 114.00M | 70.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 243.00M | 193.00M | 104.00M | 476.00M | 100.00M | 83.00M | 227.00M | 89.00M | 289.00M | 214.00M | 244.00M | 97.00M | 287.00M | 212.00M | 319.00M | 115.00M | 313.00M | 215.00M | 305.00M | 140.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 17.00M | 10.00M | 13.00M | 5.00M | -1.00M | -1.00M | -2.00M | 2.00M | 1.00M | -1.00M | 2.00M | 2.00M | | | 2.00M | 3.00M | 4.00M | 2.00M | 6.00M | 3.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 13.00M | 12.00M | 7.00M | 1.00M | 10.00M | | 21.00M | 5.00M | 24.00M | 17.00M | 23.00M | 10.00M | 20.00M | 16.00M | 22.00M | 11.00M | 21.00M | 18.00M | 23.00M | 13.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 243.00M | 193.00M | 111.00M | 636.00M | 111.00M | 84.00M | 229.00M | 36.00M | 312.00M | 215.00M | 265.00M | 95.00M | 307.00M | 228.00M | 317.00M | 123.00M | 309.00M | 231.00M | 299.00M | 136.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 243.00M | 193.00M | 111.00M | 636.00M | 111.00M | 84.00M | 229.00M | 36.00M | 312.00M | 215.00M | 265.00M | 95.00M | 307.00M | 228.00M | 317.00M | 123.00M | 309.00M | 231.00M | 299.00M | 136.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 243.00M | 193.00M | 111.00M | 636.00M | 111.00M | 84.00M | 229.00M | 36.00M | 312.00M | 215.00M | 265.00M | 95.00M | 307.00M | 228.00M | 317.00M | 123.00M | 309.00M | 231.00M | 299.00M | 136.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 243.00M | 193.00M | 111.00M | 636.00M | 111.00M | 84.00M | 229.00M | 36.00M | 312.00M | 215.00M | 265.00M | 95.00M | 307.00M | 228.00M | 317.00M | 123.00M | 309.00M | 231.00M | 299.00M | 136.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.55 | 0.43 | 0.25 | 1.11 | 0.23 | 0.20 | 0.49 | 0.13 | 0.69 | 0.47 | 0.59 | 0.24 | 0.72 | 0.55 | 0.77 | 0.30 | 0.78 | 0.58 | 0.76 | 0.40 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.53 | 0.42 | 0.24 | 1.09 | 0.23 | 0.20 | 0.49 | 0.12 | 0.68 | 0.47 | 0.58 | 0.24 | 0.71 | 0.55 | 0.77 | 0.30 | 0.77 | 0.58 | 0.76 | 0.40 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 420.00M | 420.00M | 421.00M | 422.00M | 426.00M | 423.00M | 422.00M | 421.00M | 418.00M | 418.00M | 416.00M | 416.00M | 401.00M | 395.00M | 384.00M | 388.00M | 376.00M | 374.00M | 368.00M | 369.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 342.00M | 233.00M | 178.00M | -461.00M | 191.00M | 81.00M | 316.00M | -444.00M | 416.00M | 257.00M | 323.00M | 110.00M | 374.00M | 266.00M | 371.00M | -731.00M | 399.00M | 304.00M | 400.00M | 187.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 29.57% | 24.90% | 28.39% | -0.16% | 33.13% | 26.96% | 29.75% | 55.00% | 28.60% | 24.83% | 27.40% | 31.16% | 26.90% | 25.25% | 27.29% | 27.65% | 27.80% | 25.72% | 27.60% | 33.98% |