|
Revenue
|
| 1,035.00M | 755.00M | 831.00M | 1,117.00M | 1,054.00M | 985.00M | 893.00M | 1,130.00M | 884.00M | 916.00M | 1,117.00M | -2435.00M | 1,081.00M | 1,090.00M | 1,252.00M |
|
Selling, General & Administrative
|
| | | | | | | | | 9.00M | 13.00M | 20.00M | | 6.00M | 18.00M | 23.00M |
|
Restructuring Costs
|
| | -40.00M | -35.00M | | -7.00M | | -18.00M | | | | | | | | |
|
Other Operating Expenses
|
| | -375.00M | 344.00M | -226.00M | -371.00M | 353.00M | -40.00M | -419.00M | 439.00M | 24.00M | -69.00M | -746.00M | 496.00M | -68.00M | -107.00M |
|
Operating Expenses
|
| | -415.00M | -380.00M | -226.00M | -378.00M | 353.00M | 310.00M | -419.00M | 448.00M | 333.00M | 476.00M | -746.00M | 502.00M | 557.00M | 495.00M |
|
EBIT
|
| 724.00M | 823.00M | 787.00M | 775.00M | 607.00M | 741.00M | 565.00M | 643.00M | 516.00M | 665.00M | 641.00M | | 651.00M | 690.00M | 790.00M |
|
Other Non Operating Income
|
| | 457.00M | 22.00M | -46.00M | -22.00M | 1.00M | 89.00M | -137.00M | | | | | | | |
|
Non Operating Income
|
| | | | -2.00M | -110.00M | | 43.00M | | 76.00M | 78.00M | 84.00M | -231.00M | 78.00M | 82.00M | 87.00M |
|
EBT
|
| 724.00M | 865.00M | 835.00M | 796.00M | 609.00M | 736.00M | 562.00M | 647.00M | 444.00M | 660.00M | 633.00M | | 582.00M | 659.00M | 770.00M |
|
Tax Provisions
|
| -167.00M | -142.00M | -140.00M | -183.00M | -93.00M | 156.00M | 52.00M | -116.00M | 71.00M | 142.00M | 96.00M | | 75.00M | 75.00M | 78.00M |
|
Profit After Tax
|
712.00M | 557.00M | 723.00M | 695.00M | 613.00M | 516.00M | 109.00M | 510.00M | 531.00M | 373.00M | 518.00M | 537.00M | -887.00M | 507.00M | 584.00M | 692.00M |
|
Equity Income
|
| | | | 21.00M | 129.00M | 114.00M | 123.00M | 104.00M | 80.00M | 53.00M | 61.00M | 376.00M | 58.00M | 181.00M | 110.00M |
|
Income from Non-Controlling Interests
|
| | | | | -19.00M | | -5.00M | | 27.00M | 29.00M | 53.00M | | 48.00M | 54.00M | 127.00M |
|
Income from Continuing Operations
|
| 891.00M | 1,007.00M | 975.00M | 979.00M | 702.00M | 580.00M | 510.00M | 763.00M | 373.00M | 518.00M | 537.00M | | 507.00M | 584.00M | 692.00M |
|
Consolidated Net Income
|
| 891.00M | 1,007.00M | 975.00M | 979.00M | 702.00M | 580.00M | 510.00M | 763.00M | 373.00M | 518.00M | 537.00M | | 507.00M | 584.00M | 692.00M |
|
Income towards Parent Company
|
| 891.00M | 1,007.00M | 975.00M | 979.00M | 702.00M | 580.00M | 510.00M | 763.00M | 373.00M | 518.00M | 537.00M | | 507.00M | 584.00M | 692.00M |
|
Net Income towards Common Stockholders
|
| 891.00M | 348.00M | 395.00M | 19.00M | 516.00M | 580.00M | 494.00M | 763.00M | 373.00M | 495.00M | 544.00M | | 507.00M | 620.00M | 724.00M |
|
EPS (Basic)
|
| 0.79 | | 1.65 | 0.05 | 1.61 | 2.07 | 1.65 | 3.32 | 1.38 | 0.31 | 0.34 | 0.39 | | 0.38 | 0.45 |
|
EPS (Weighted Average and Diluted)
|
| 0.79 | | 1.65 | 0.05 | 1.61 | 2.07 | 1.59 | 3.18 | 1.38 | 0.31 | 0.34 | 0.38 | | 0.38 | 0.45 |
|
Shares Outstanding (Weighted Average)
|
| 1,130.00M | | 240.00M | 1,170.00M | 320.00M | 280.00M | 300.00M | 230.00M | 270.00M | 300.00M | 310.00M | 409.40M | | 1,613.00M | 1,613.00M |
|
Shares Outstanding (Diluted Average)
|
| 1,130.00M | | 240.00M | 1,170.00M | 320.00M | 280.00M | 310.00M | 240.00M | 270.00M | 1,610.70M | 330.00M | 419.60M | | 1,629.00M | 1,632.60M |
|
EBITDA
|
| 724.00M | 823.00M | 787.00M | 19.00M | 607.00M | 113.00M | 565.00M | 643.00M | 516.00M | 665.00M | 641.00M | | 651.00M | 690.00M | 790.00M |
|
Interest Expenses
|
| | -42.00M | -48.00M | -21.00M | -2.00M | 5.00M | 3.00M | -4.00M | 72.00M | 5.00M | 8.00M | -1.00M | 69.00M | 31.00M | 20.00M |
|
Tax Rate
|
| -23.07% | -16.42% | -16.77% | -22.99% | -15.27% | 21.20% | 9.25% | -17.93% | 15.99% | 21.52% | 15.17% | | 12.89% | 11.38% | 10.13% |