|
Revenue
|
2,520.90M | 2,589.20M | 2,749.30M | 2,921.90M | 3,194.30M | 3,297.60M | 3,394.80M | 44.00M | 21.00M | 4,145.90M | 4,357.70M | 4,895.80M | 5,190.10M | 5,375.60M | 38.00M | 170.00M |
|
Cost of Revenue
|
1,419.90M | 1,431.40M | 1,534.80M | 1,630.50M | 1,756.30M | 1,844.70M | 1,883.00M | 1,902.50M | 2,046.60M | 2,305.10M | 2,373.70M | 2,681.60M | 2,926.60M | 3,125.60M | 3,279.40M | 3,317.00M |
|
Gross Profit
|
1,101.00M | 1,157.80M | 1,214.50M | 1,291.40M | 1,438.00M | 1,452.90M | 1,511.80M | 1,590.60M | 1,729.60M | 1,840.80M | 1,984.00M | 2,214.20M | 2,263.50M | 2,250.00M | 2,588.50M | 2,790.10M |
|
Selling, General & Administrative
|
354.50M | 374.80M | 367.80M | 389.00M | 416.00M | 394.80M | 420.10M | 439.20M | 542.70M | 565.90M | 628.80M | 593.30M | 606.70M | 706.00M | 889.80M | 927.80M |
|
Other Operating Expenses
|
20.00M | | | | | | | | 753.40M | | | | | | | |
|
Operating Expenses
|
354.50M | 374.80M | 367.80M | 389.00M | 416.00M | 394.80M | 420.10M | 439.20M | 542.70M | 565.90M | 628.80M | 593.30M | 606.70M | 706.00M | 889.80M | 927.80M |
|
Operating Income
|
412.90M | 445.00M | 492.60M | 545.10M | 622.20M | 641.20M | 674.20M | 724.20M | 732.70M | 791.70M | 840.20M | 1,029.70M | 1,079.10M | 597.80M | 1,057.40M | 807.10M |
|
EBIT
|
412.90M | 445.00M | 492.60M | 545.10M | 622.20M | 641.20M | 674.20M | 724.20M | 732.70M | 791.70M | 840.20M | 1,029.70M | 1,079.10M | 597.80M | 1,057.40M | 807.10M |
|
Interest & Investment Income
|
1.30M | 0.60M | 1.90M | 1.70M | 2.60M | 2.30M | 1.50M | 1.70M | 2.10M | 1.90M | 1.60M | 0.50M | | 3.80M | | |
|
Other Non Operating Income
|
1.50M | -4.50M | -1.20M | 0.80M | -2.10M | -2.80M | -4.00M | -1.50M | -0.30M | -3.90M | -1.10M | -2.10M | -2.30M | -1.00M | -0.80M | 8.80M |
|
Non Operating Income
|
1.50M | -4.50M | -2.50M | -1.80M | -3.10M | -3.60M | -4.00M | -4.10M | -0.30M | -3.90M | 1.80M | 2.80M | 2.60M | 2.90M | 6.80M | 8.80M |
|
EBT
|
392.20M | 418.30M | 494.60M | 542.50M | 597.80M | 624.90M | 635.40M | 705.90M | 692.70M | 719.50M | 773.70M | 973.80M | 1,031.70M | 523.30M | 967.40M | 756.30M |
|
Tax Provisions
|
148.70M | 147.60M | 185.00M | 192.70M | 203.40M | 211.00M | 225.00M | 246.90M | 186.90M | 150.90M | 157.80M | 187.90M | 204.20M | 227.10M | 225.60M | 253.00M |
|
Profit After Tax
|
243.50M | 270.70M | 309.60M | 349.80M | 394.40M | 413.90M | 410.40M | 459.00M | 743.40M | 568.60M | 615.90M | 785.90M | 827.50M | 413.90M | 755.60M | 585.30M |
|
Equity Income
|
12.10M | 5.00M | 10.00M | 8.90M | 2.80M | 11.60M | -5.80M | 9.20M | 10.80M | 9.20M | 6.60M | 6.70M | 9.40M | 12.30M | 8.70M | 9.10M |
|
Income from Continuing Operations
|
243.50M | 270.70M | 309.60M | 349.80M | 394.40M | 413.90M | 410.40M | 459.00M | 505.80M | 568.60M | 615.90M | 785.90M | 827.50M | 296.20M | 741.80M | 503.30M |
|
Consolidated Net Income
|
243.50M | 270.70M | 309.60M | 349.80M | 394.40M | 413.90M | 410.40M | 459.00M | 505.80M | 568.60M | 615.90M | 785.90M | 827.50M | 296.20M | 741.80M | 503.30M |
|
Income towards Parent Company
|
243.50M | 270.70M | 309.60M | 349.80M | 394.40M | 413.90M | 410.40M | 459.00M | 505.80M | 568.60M | 615.90M | 785.90M | 827.50M | 296.20M | 741.80M | 503.30M |
|
Net Income towards Common Stockholders
|
243.50M | 270.70M | 309.60M | 349.80M | 394.40M | 413.90M | 410.40M | 459.00M | 505.80M | 568.60M | 615.90M | 785.90M | 827.50M | 296.20M | 741.80M | 503.30M |
|
EPS (Basic)
|
1.73 | 1.91 | 2.16 | 2.50 | 2.85 | 1.53 | 1.57 | 1.78 | 2.97 | 2.32 | 2.50 | 3.18 | 3.38 | 1.70 | 3.09 | 2.39 |
|
EPS (Weighted Average and Diluted)
|
1.70 | 1.87 | 2.12 | 2.45 | 2.79 | 1.51 | 1.54 | 1.75 | 2.90 | 2.27 | 2.44 | 3.12 | 3.32 | 1.68 | 3.05 | 2.37 |
|
Shares Outstanding (Weighted Average)
|
281.38M | 284.53M | 286.10M | 279.44M | 277.70M | 267.55M | 262.25M | 258.60M | 249.93M | 246.23M | 245.40M | 248.45M | 244.15M | 243.87M | 246.38M | 245.00M |
|
Shares Outstanding (Diluted Average)
|
71.48M | 72.20M | | | | | | | | | | | | | | |
|
EBITDA
|
412.90M | 445.00M | 492.60M | 545.10M | 622.20M | 641.20M | 674.20M | 724.20M | 732.70M | 791.70M | 840.20M | 1,029.70M | 1,079.10M | 597.80M | 1,057.40M | 807.10M |
|
Interest Expenses
|
35.60M | 27.80M | 8.70M | 14.00M | 27.70M | 27.40M | 30.50M | 27.70M | 52.60M | 79.40M | 73.60M | 61.00M | 54.50M | 89.60M | 110.90M | 95.00M |
|
Tax Rate
|
37.91% | 35.29% | 37.40% | 35.52% | 34.02% | 33.77% | 35.41% | 34.98% | 26.98% | 20.97% | 20.40% | 19.30% | 19.79% | 43.40% | 23.32% | 33.45% |