|
Revenue
|
4,522.00M | 4,631.00M | 4,728.00M | 4,805.00M | 5,197.00M | 5,677.00M | 5,276.00M | 5,423.00M | 6,509.00M |
|
Amortization - Intangibles
|
39.00M | 38.00M | 38.00M | 39.00M | 89.00M | 125.00M | 117.00M | 137.00M | 253.00M |
|
Selling, General & Administrative
|
518.00M | 589.00M | 529.00M | 534.00M | 562.00M | 596.00M | 711.00M | 689.00M | 782.00M |
|
Restructuring Costs
|
| 61.00M | | | | | | 39.00M | |
|
Other Operating Expenses
|
2,367.00M | 2,396.00M | 1,561.00M | 1,455.00M | 1,414.00M | 2,401.00M | 2,867.00M | 2,964.00M | 3,772.00M |
|
Operating Expenses
|
2,885.00M | 3,046.00M | 3,035.00M | 3,005.00M | 3,191.00M | 3,602.00M | 3,578.00M | 3,692.00M | 4,554.00M |
|
Operating Income
|
1,637.00M | 1,585.00M | 1,693.00M | 1,800.00M | 2,006.00M | 2,075.00M | 1,698.00M | 1,731.00M | 1,955.00M |
|
EBIT
|
1,637.00M | 1,585.00M | 1,693.00M | 1,800.00M | 2,006.00M | 2,075.00M | 1,698.00M | 1,731.00M | 1,955.00M |
|
Non Operating Investment Income
|
114.00M | 265.00M | 171.00M | 162.00M | 177.00M | -18.00M | 58.00M | 550.00M | 64.00M |
|
Interest & Investment Income
|
139.00M | 159.00M | 141.00M | 178.00M | 236.00M | 212.00M | 173.00M | 144.00M | 113.00M |
|
Non Operating Income
|
171.00M | 342.00M | 220.00M | 214.00M | 259.00M | 28.00M | 65.00M | 521.00M | 42.00M |
|
EBT
|
1,808.00M | 1,927.00M | 1,913.00M | 2,014.00M | 2,265.00M | 2,103.00M | 1,763.00M | 2,252.00M | 1,997.00M |
|
Tax Provisions
|
213.00M | 438.00M | 290.00M | 477.00M | 574.00M | 548.00M | 248.00M | 587.00M | 470.00M |
|
Profit After Tax
|
1,604.00M | 1,489.00M | 1,623.00M | 1,537.00M | 1,691.00M | 1,661.00M | 1,515.00M | 1,665.00M | 1,527.00M |
|
Income from Non-Controlling Interests
|
-9.00M | 114.00M | 50.00M | 42.00M | 60.00M | -9.00M | 5.00M | 72.00M | 134.00M |
|
Income from Continuing Operations
|
1,595.00M | 1,489.00M | 1,623.00M | 1,537.00M | 1,691.00M | 1,555.00M | 1,515.00M | 1,665.00M | 1,527.00M |
|
Consolidated Net Income
|
1,595.00M | 1,489.00M | 1,623.00M | 1,537.00M | 1,691.00M | 1,555.00M | 1,515.00M | 1,665.00M | 1,527.00M |
|
Income towards Parent Company
|
1,595.00M | 1,489.00M | 1,623.00M | 1,537.00M | 1,691.00M | 1,555.00M | 1,515.00M | 1,665.00M | 1,527.00M |
|
Net Income towards Common Stockholders
|
1,595.00M | 1,489.00M | 1,623.00M | 1,537.00M | 1,631.00M | 1,555.00M | 1,515.00M | 1,665.00M | 1,393.00M |
|
EPS (Basic)
|
10.75 | 9.25 | 10.58 | 10.07 | 11.02 | 10.78 | 9.74 | 10.29 | 8.54 |
|
EPS (Weighted Average and Diluted)
|
10.66 | 9.15 | 10.48 | 9.99 | 10.90 | 10.64 | 9.64 | 10.19 | 8.43 |
|
EBITDA
|
1,637.00M | 1,585.00M | 1,693.00M | 1,800.00M | 2,006.00M | 2,075.00M | 1,698.00M | 1,731.00M | 1,955.00M |
|
Interest Expenses
|
82.00M | 82.00M | 92.00M | 126.00M | 154.00M | 166.00M | 166.00M | 173.00M | 135.00M |
|
Tax Rate
|
11.78% | 22.73% | 15.16% | 23.68% | 25.34% | 26.06% | 14.07% | 26.07% | 23.54% |