|
Revenue
|
3,503.00M | 3,745.00M | 3,998.00M | 4,081.00M | 3,829.00M | 3,814.00M | 3,943.00M | 3,978.00M | 3,994.00M | 4,185.00M | 4,383.00M | 4,172.00M | 4,200.00M | 4,267.00M | 4,332.00M | 4,286.00M | 4,315.00M | 4,346.00M | 4,398.00M | 4,361.00M | 4,325.00M | 4,352.00M | 4,379.00M | 4,221.00M | 4,070.00M | 4,066.00M | 3,999.00M | 3,899.00M | 3,762.00M | 3,845.00M | 3,867.00M | 3,721.00M | 3,762.00M | 3,826.00M | 3,974.00M | 3,892.00M | 4,002.00M | 3,886.00M | 3,845.00M | 3,811.00M | 3,884.00M | 3,866.00M | 3,928.00M | 4,015.00M | 4,097.00M | 3,897.00M | 4,153.00M | 4,324.00M | 4,344.00M | 4,260.00M | 4,414.00M | 4,403.00M | 4,399.00M | 4,484.00M | 4,455.00M | 4,629.00M | 4,770.00M | 4,822.00M | 4,915.00M | 4,950.00M | 5,065.00M | 5,058.00M | 5,033.00M | 4,945.00M | 4,911.00M | 5,110.00M | 5,131.00M |
|
Cost of Revenue
|
1,490.00M | 1,544.00M | 1,631.00M | 1,654.00M | 1,561.00M | 1,572.00M | 1,599.00M | 1,628.00M | 1,663.00M | 1,781.00M | 1,921.00M | 1,779.00M | 1,763.00M | 1,806.00M | 1,803.00M | 1,781.00M | 1,800.00M | 1,812.00M | 1,813.00M | 1,794.00M | 1,801.00M | 1,800.00M | 1,821.00M | 1,746.00M | 1,678.00M | 1,699.00M | 1,652.00M | 1,606.00M | 1,514.00M | 1,541.00M | 1,543.00M | 1,474.00M | 1,493.00M | 1,526.00M | 1,591.00M | 1,564.00M | 1,594.00M | 1,585.00M | 1,576.00M | 1,558.00M | 1,597.00M | 1,558.00M | 1,612.00M | 1,601.00M | 1,632.00M | 1,528.00M | 1,613.00M | 1,681.00M | 1,707.00M | 1,704.00M | 1,791.00M | 1,844.00M | 1,827.00M | 1,930.00M | 1,907.00M | 2,055.00M | 2,058.00M | 2,035.00M | 2,038.00M | 2,000.00M | 2,026.00M | 1,992.00M | 1,959.00M | 1,963.00M | 1,924.00M | 2,041.00M | 2,082.00M |
|
Gross Profit
|
2,013.00M | 2,201.00M | 2,367.00M | 2,427.00M | 2,268.00M | 2,242.00M | 2,344.00M | 2,350.00M | 2,331.00M | 2,404.00M | 2,462.00M | 2,393.00M | 2,437.00M | 2,461.00M | 2,529.00M | 2,505.00M | 2,515.00M | 2,534.00M | 2,585.00M | 2,567.00M | 2,524.00M | 2,552.00M | 2,558.00M | 2,475.00M | 2,392.00M | 2,367.00M | 2,347.00M | 2,293.00M | 2,248.00M | 2,304.00M | 2,324.00M | 2,247.00M | 2,269.00M | 2,300.00M | 2,383.00M | 2,328.00M | 2,408.00M | 2,301.00M | 2,269.00M | 2,253.00M | 2,287.00M | 2,308.00M | 2,316.00M | 2,414.00M | 2,465.00M | 2,369.00M | 2,540.00M | 2,643.00M | 2,637.00M | 2,556.00M | 2,623.00M | 2,559.00M | 2,572.00M | 2,554.00M | 2,548.00M | 2,574.00M | 2,712.00M | 2,787.00M | 2,877.00M | 2,950.00M | 3,039.00M | 3,066.00M | 3,074.00M | 2,982.00M | 2,987.00M | 3,069.00M | 3,049.00M |
|
Selling, General & Administrative
|
1,186.00M | 1,296.00M | 1,403.00M | 1,397.00M | 1,355.00M | 1,292.00M | 1,391.00M | 1,376.00M | 1,404.00M | 1,421.00M | 1,489.00M | 1,444.00M | 1,478.00M | 1,464.00M | 1,501.00M | 1,487.00M | 1,536.00M | 1,526.00M | 1,549.00M | 1,612.00M | 1,544.00M | 1,507.00M | 1,497.00M | 1,434.00M | 1,450.00M | 1,381.00M | 1,347.00M | 1,286.00M | 1,354.00M | 1,320.00M | 1,322.00M | 1,147.00M | 1,336.00M | 1,309.00M | 1,410.00M | 1,345.00M | 1,392.00M | 1,300.00M | 1,369.00M | 1,328.00M | 1,365.00M | 1,369.00M | 1,429.00M | 1,412.00M | 1,473.00M | 1,395.00M | 1,518.00M | 1,633.00M | 1,605.00M | 1,568.00M | 1,636.00M | 1,598.00M | 1,641.00M | 1,657.00M | 1,634.00M | 1,633.00M | 1,758.00M | 1,768.00M | 1,822.00M | 1,803.00M | 1,916.00M | 1,939.00M | 1,979.00M | 1,896.00M | 1,898.00M | 1,963.00M | 1,971.00M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | -20.00M | -63.00M | -346.00M | -65.00M | -113.00M | -46.00M | -82.00M | -54.00M | 136.00M | -62.00M | -27.00M | -40.00M | 69.00M | -27.00M | -21.00M | -113.00M | -16.00M | -23.00M | -33.00M | -55.00M | -26.00M | -34.00M | -43.00M | -51.00M | -31.00M | -71.00M | -40.00M | -28.00M | -4.00M | -41.00M | -28.00M | 8.00M | -20.00M | -25.00M | -71.00M | -13.00M | 33.00M | -18.00M | -45.00M | -45.00M | -26.00M | -75.00M | -76.00M | -35.00M | -30.00M | -23.00M | -13.00M | -26.00M | -19.00M |
|
Operating Expenses
|
1,186.00M | 1,296.00M | 1,403.00M | 1,397.00M | 1,355.00M | 1,292.00M | 1,391.00M | 1,376.00M | 1,404.00M | 1,421.00M | 1,489.00M | 1,444.00M | 1,478.00M | 1,464.00M | 1,501.00M | 1,487.00M | 1,536.00M | 1,526.00M | 1,549.00M | 1,612.00M | 1,544.00M | 1,507.00M | 1,497.00M | 1,434.00M | 1,450.00M | 1,381.00M | 1,347.00M | 1,286.00M | 1,354.00M | 1,320.00M | 1,322.00M | 1,147.00M | 1,336.00M | 1,309.00M | 1,410.00M | 1,345.00M | 1,392.00M | 1,300.00M | 1,369.00M | 1,328.00M | 1,365.00M | 1,369.00M | 1,429.00M | 1,412.00M | 1,473.00M | 1,395.00M | 1,518.00M | 1,633.00M | 1,605.00M | 1,568.00M | 1,636.00M | 1,598.00M | 1,641.00M | 1,657.00M | 1,634.00M | 1,633.00M | 1,758.00M | 1,768.00M | 1,822.00M | 1,803.00M | 1,916.00M | 1,939.00M | 1,979.00M | 1,896.00M | 1,898.00M | 1,963.00M | 1,971.00M |
|
Operating Income
|
811.00M | 887.00M | 926.00M | 991.00M | 678.00M | 948.00M | 958.00M | 905.00M | 915.00M | 968.00M | 1,035.00M | 923.00M | 938.00M | 982.00M | 1,027.00M | 942.00M | 742.00M | 906.00M | 1,016.00M | 892.00M | 634.00M | 980.00M | 948.00M | 995.00M | 860.00M | 932.00M | 1,136.00M | -139.00M | 867.00M | 944.00M | 1,071.00M | 1,073.00M | 912.00M | 878.00M | 957.00M | 960.00M | 983.00M | 946.00M | 874.00M | 891.00M | 879.00M | 888.00M | 856.00M | 931.00M | 952.00M | 946.00M | 1,018.00M | 969.00M | 1,004.00M | 996.00M | 967.00M | 365.00M | 860.00M | 884.00M | 947.00M | 202.00M | 909.00M | 974.00M | 1,029.00M | 1,072.00M | 1,047.00M | 1,092.00M | 1,065.00M | 1,063.00M | 1,076.00M | 1,080.00M | 1,059.00M |
|
EBIT
|
811.00M | 887.00M | 926.00M | 991.00M | 678.00M | 948.00M | 958.00M | 905.00M | 915.00M | 968.00M | 1,035.00M | 923.00M | 938.00M | 982.00M | 1,027.00M | 942.00M | 742.00M | 906.00M | 1,016.00M | 892.00M | 634.00M | 980.00M | 948.00M | 995.00M | 860.00M | 932.00M | 1,136.00M | -139.00M | 867.00M | 944.00M | 1,071.00M | 1,073.00M | 912.00M | 878.00M | 957.00M | 960.00M | 983.00M | 946.00M | 874.00M | 891.00M | 879.00M | 888.00M | 856.00M | 931.00M | 952.00M | 946.00M | 1,018.00M | 969.00M | 1,004.00M | 996.00M | 967.00M | 365.00M | 860.00M | 884.00M | 947.00M | 202.00M | 909.00M | 974.00M | 1,029.00M | 1,072.00M | 1,047.00M | 1,092.00M | 1,065.00M | 1,063.00M | 1,076.00M | 1,080.00M | 1,059.00M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.00M | -58.00M | 225.00M | 15.00M | 18.00M | 18.00M | 16.00M | 15.00M | 21.00M | 21.00M |
|
Other Non Operating Income
|
16.00M | 18.00M | 38.00M | 39.00M | 235.00M | 2.00M | -5.00M | 69.00M | 12.00M | 15.00M | -62.00M | 26.00M | 21.00M | 15.00M | 1.00M | 76.00M | 237.00M | 102.00M | 20.00M | 63.00M | 346.00M | 65.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
790.00M | 866.00M | 909.00M | 973.00M | 662.00M | 934.00M | 945.00M | 889.00M | 899.00M | 957.00M | 1,025.00M | 908.00M | 928.00M | 976.00M | 1,023.00M | 947.00M | 745.00M | 911.00M | 1,016.00M | 893.00M | 627.00M | 971.00M | 944.00M | 991.00M | 852.00M | 926.00M | 1,131.00M | -146.00M | 839.00M | 919.00M | 1,046.00M | 934.00M | 862.00M | 829.00M | 900.00M | 896.00M | 924.00M | 888.00M | 820.00M | 832.00M | 814.00M | 823.00M | 794.00M | 870.00M | 895.00M | 891.00M | 967.00M | 894.00M | 957.00M | 953.00M | 853.00M | 324.00M | 795.00M | 841.00M | 892.00M | 132.00M | 561.00M | 887.00M | 956.00M | 988.00M | 967.00M | 1,010.00M | 986.00M | 993.00M | 953.00M | 1,007.00M | 992.00M |
|
Tax Provisions
|
254.00M | 278.00M | 292.00M | 317.00M | 275.00M | 304.00M | 300.00M | 238.00M | 292.00M | 311.00M | 349.00M | 283.00M | 295.00M | 311.00M | 326.00M | 311.00M | 239.00M | 307.00M | 317.00M | 292.00M | 195.00M | 310.00M | 364.00M | 325.00M | 269.00M | 310.00M | 361.00M | 275.00M | 265.00M | 281.00M | 300.00M | 306.00M | 251.00M | 269.00M | 250.00M | 543.00M | 246.00M | 213.00M | 258.00M | 189.00M | 214.00M | 205.00M | 167.00M | 188.00M | 147.00M | 216.00M | 222.00M | 202.00M | 229.00M | 212.00M | 172.00M | 136.00M | 192.00M | 202.00M | 210.00M | 89.00M | 147.00M | 353.00M | 209.00M | 228.00M | 238.00M | 243.00M | 210.00M | 214.00M | 227.00M | 234.00M | 226.00M |
|
Profit After Tax
|
536.00M | 588.00M | 617.00M | 656.00M | 387.00M | 630.00M | 645.00M | 651.00M | 607.00M | 646.00M | 676.00M | 625.00M | 633.00M | 665.00M | 697.00M | 636.00M | 506.00M | 604.00M | 699.00M | 601.00M | 432.00M | 661.00M | 580.00M | 666.00M | 583.00M | 616.00M | 770.00M | -458.00M | 574.00M | 638.00M | 746.00M | 628.00M | 611.00M | 560.00M | 650.00M | 353.00M | 678.00M | 675.00M | 562.00M | 643.00M | 600.00M | 618.00M | 627.00M | 682.00M | 748.00M | 675.00M | 745.00M | 692.00M | 728.00M | 741.00M | 681.00M | 188.00M | 603.00M | 639.00M | 682.00M | 43.00M | 414.00M | 534.00M | 747.00M | 760.00M | 729.00M | 767.00M | 776.00M | 779.00M | 726.00M | 773.00M | 766.00M |
|
Net Income - Minority
|
| -158.70M | -159.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
28.00M | 26.00M | 27.00M | 25.00M | 30.00M | 27.00M | 26.00M | 27.00M | 31.00M | 24.00M | 33.00M | 35.00M | 40.00M | 38.00M | 43.00M | 38.00M | 46.00M | 43.00M | 43.00M | 37.00M | 44.00M | 39.00M | 38.00M | 38.00M | 41.00M | 42.00M | 44.00M | 37.00M | 41.00M | 38.00M | 44.00M | 22.00M | 41.00M | 36.00M | 43.00M | 30.00M | 44.00M | 38.00M | 39.00M | 37.00M | 40.00M | 32.00M | 49.00M | 39.00M | 33.00M | 40.00M | 47.00M | 45.00M | 47.00M | 38.00M | 47.00M | 40.00M | 44.00M | 36.00M | 64.00M | 38.00M | 42.00M | 32.00M | 39.00M | 42.00M | 46.00M | 36.00M | 39.00M | 40.00M | 36.00M | 30.00M | 31.00M |
|
Income from Continuing Operations
|
536.00M | 588.00M | 617.00M | 656.00M | 387.00M | 630.00M | 645.00M | 651.00M | 607.00M | 646.00M | 676.00M | 625.00M | 633.00M | 665.00M | 697.00M | 636.00M | 506.00M | 604.00M | 699.00M | 601.00M | 432.00M | 661.00M | 580.00M | 666.00M | 583.00M | 616.00M | 770.00M | -421.00M | 574.00M | 638.00M | 746.00M | 628.00M | 611.00M | 560.00M | 650.00M | 353.00M | 678.00M | 675.00M | 562.00M | 643.00M | 600.00M | 618.00M | 627.00M | 682.00M | 748.00M | 675.00M | 745.00M | 692.00M | 728.00M | 741.00M | 681.00M | 188.00M | 603.00M | 639.00M | 682.00M | 43.00M | 414.00M | 534.00M | 747.00M | 760.00M | 729.00M | 767.00M | 776.00M | 779.00M | 726.00M | 773.00M | 766.00M |
|
Consolidated Net Income
|
536.00M | 588.00M | 617.00M | 656.00M | 387.00M | 630.00M | 645.00M | 651.00M | 607.00M | 646.00M | 676.00M | 625.00M | 633.00M | 665.00M | 697.00M | 636.00M | 506.00M | 604.00M | 699.00M | 601.00M | 432.00M | 661.00M | 580.00M | 666.00M | 583.00M | 616.00M | 770.00M | -421.00M | 574.00M | 638.00M | 746.00M | 628.00M | 611.00M | 560.00M | 650.00M | 353.00M | 678.00M | 675.00M | 562.00M | 643.00M | 600.00M | 618.00M | 627.00M | 682.00M | 748.00M | 675.00M | 745.00M | 692.00M | 728.00M | 741.00M | 681.00M | 188.00M | 603.00M | 639.00M | 682.00M | 43.00M | 414.00M | 534.00M | 747.00M | 760.00M | 729.00M | 767.00M | 776.00M | 779.00M | 726.00M | 773.00M | 766.00M |
|
Income towards Parent Company
|
536.00M | 429.30M | 458.00M | 656.00M | 387.00M | 630.00M | 645.00M | 651.00M | 607.00M | 646.00M | 676.00M | 625.00M | 633.00M | 665.00M | 697.00M | 636.00M | 506.00M | 604.00M | 699.00M | 601.00M | 432.00M | 661.00M | 580.00M | 666.00M | 583.00M | 616.00M | 770.00M | -421.00M | 574.00M | 638.00M | 746.00M | 628.00M | 611.00M | 560.00M | 650.00M | 353.00M | 678.00M | 675.00M | 562.00M | 643.00M | 600.00M | 618.00M | 627.00M | 682.00M | 748.00M | 675.00M | 745.00M | 692.00M | 728.00M | 741.00M | 681.00M | 188.00M | 603.00M | 639.00M | 682.00M | 43.00M | 414.00M | 534.00M | 747.00M | 760.00M | 729.00M | 767.00M | 776.00M | 779.00M | 726.00M | 773.00M | 766.00M |
|
Net Income towards Common Stockholders
|
536.00M | 429.30M | 458.00M | 656.00M | 387.00M | 357.00M | 645.00M | 651.00M | 607.00M | 576.00M | 676.00M | 625.00M | 633.00M | 665.00M | 697.00M | 636.00M | 506.00M | 604.00M | 699.00M | 601.00M | 432.00M | 661.00M | 580.00M | 666.00M | 583.00M | 616.00M | 770.00M | -421.00M | 574.00M | 638.00M | 746.00M | 628.00M | 611.00M | 560.00M | 650.00M | 353.00M | 678.00M | 675.00M | 562.00M | 643.00M | 600.00M | 618.00M | 627.00M | 682.00M | 748.00M | 675.00M | 745.00M | 692.00M | 728.00M | 741.00M | 681.00M | 188.00M | 603.00M | 639.00M | 682.00M | 43.00M | 414.00M | 534.00M | 747.00M | 760.00M | 729.00M | 767.00M | 776.00M | 779.00M | 726.00M | 773.00M | 766.00M |
|
EPS (Basic)
|
1.00 | 1.11 | 1.17 | 1.25 | 0.71 | 1.21 | 1.26 | 1.28 | 1.17 | 1.27 | 1.32 | 1.22 | 0.62 | 0.66 | 0.69 | 0.63 | 0.49 | 0.60 | 0.71 | 0.61 | 0.42 | 0.68 | 0.59 | 0.69 | 0.60 | 0.63 | 0.81 | -0.51 | 0.60 | 0.67 | 0.79 | 0.68 | 0.64 | 0.59 | 0.69 | 0.37 | 0.72 | 0.73 | 0.60 | 0.70 | 0.65 | 0.68 | 0.67 | 0.75 | 0.83 | 0.74 | 0.81 | 0.76 | 0.80 | 0.83 | 0.75 | 0.17 | 0.67 | 0.72 | 0.74 | 0.01 | 0.45 | 0.61 | 0.86 | 0.87 | 0.83 | 0.89 | 0.90 | 0.91 | 0.85 | 0.92 | 0.91 |
|
EPS (Weighted Average and Diluted)
|
0.97 | 1.07 | 1.12 | 1.21 | 0.69 | 1.17 | 1.21 | 1.24 | 1.16 | 1.26 | 1.31 | 1.21 | 0.61 | 0.65 | 0.68 | 0.63 | 0.48 | 0.60 | 0.70 | 0.60 | 0.42 | 0.67 | 0.59 | 0.68 | 0.59 | 0.63 | 0.80 | -0.51 | 0.59 | 0.67 | 0.78 | 0.68 | 0.64 | 0.59 | 0.68 | 0.37 | 0.72 | 0.73 | 0.60 | 0.70 | 0.65 | 0.68 | 0.67 | 0.75 | 0.83 | 0.74 | 0.81 | 0.75 | 0.80 | 0.83 | 0.75 | 0.17 | 0.66 | 0.72 | 0.74 | 0.01 | 0.45 | 0.60 | 0.86 | 0.87 | 0.83 | 0.89 | 0.90 | 0.90 | 0.85 | 0.91 | 0.91 |
|
Shares Outstanding (Weighted Average)
|
1,002.63M | 999.13M | 996.85M | 994.38M | 987.49M | 980.91M | 972.00M | 965.37M | 987.74M | 977.79M | 972.99M | 968.00M | 959.16M | 948.34M | 948.34M | 944.96M | 935.39M | 932.74M | 927.68M | 925.21M | 918.94M | 915.39M | 913.31M | 911.40M | 907.08M | 904.57M | 900.13M | 896.92M | 892.74M | 893.02M | 888.84M | 888.84M | 882.86M | 883.29M | 880.84M | 878.11M | 875.33M | 872.32M | 867.74M | 867.32M | 861.68M | 858.51M | 858.01M | 857.04M | 855.03M | 856.53M | 857.40M | 857.17M | 848.56M | 845.97M | 843.51M | 842.85M | 840.49M | 837.94M | 834.12M | 835.21M | 830.38M | 829.57M | 826.69M | 823.37M | 823.15M | 820.44M | 817.09M | 817.01M | 811.54M | 810.42M | 808.22M |
|
EBITDA
|
811.00M | 887.00M | 926.00M | 991.00M | 678.00M | 948.00M | 958.00M | 905.00M | 915.00M | 968.00M | 1,035.00M | 923.00M | 938.00M | 982.00M | 1,027.00M | 942.00M | 742.00M | 906.00M | 1,016.00M | 892.00M | 634.00M | 980.00M | 948.00M | 995.00M | 860.00M | 932.00M | 1,136.00M | -139.00M | 867.00M | 944.00M | 1,071.00M | 1,073.00M | 912.00M | 878.00M | 957.00M | 960.00M | 983.00M | 946.00M | 874.00M | 891.00M | 879.00M | 888.00M | 856.00M | 931.00M | 952.00M | 946.00M | 1,018.00M | 969.00M | 1,004.00M | 996.00M | 967.00M | 365.00M | 860.00M | 884.00M | 947.00M | 202.00M | 909.00M | 974.00M | 1,029.00M | 1,072.00M | 1,047.00M | 1,092.00M | 1,065.00M | 1,063.00M | 1,076.00M | 1,080.00M | 1,059.00M |
|
Interest Expenses
|
21.00M | 21.00M | 17.00M | 18.00M | 16.00M | 14.00M | 13.00M | 16.00M | 16.00M | 11.00M | 10.00M | 15.00M | 10.00M | 6.00M | 4.00M | -5.00M | -3.00M | -5.00M | | -1.00M | 7.00M | 9.00M | 4.00M | 4.00M | 8.00M | 6.00M | 5.00M | 7.00M | 28.00M | 25.00M | 25.00M | 21.00M | 23.00M | 24.00M | 27.00M | 28.00M | 35.00M | 35.00M | 36.00M | 37.00M | 40.00M | 38.00M | 35.00M | 32.00M | 36.00M | 35.00M | 36.00M | 57.00M | 29.00M | 25.00M | 98.00M | 23.00M | 27.00M | 31.00M | 40.00M | 69.00M | 54.00M | 58.00M | 58.00M | 117.00M | 73.00M | 78.00M | 74.00M | 66.00M | 66.00M | 71.00M | 67.00M |
|
Tax Rate
|
32.15% | 32.10% | 32.12% | 32.58% | 41.54% | 32.55% | 31.75% | 26.77% | 32.48% | 32.50% | 34.05% | 31.17% | 31.79% | 31.86% | 31.87% | 32.84% | 32.08% | 33.70% | 31.20% | 32.70% | 31.10% | 31.93% | 38.56% | 32.80% | 31.57% | 33.48% | 31.92% | | 31.59% | 30.58% | 28.68% | 32.76% | 29.12% | 32.45% | 27.78% | 60.60% | 26.62% | 23.99% | 31.46% | 22.72% | 26.29% | 24.91% | 21.03% | 21.61% | 16.42% | 24.24% | 22.96% | 22.60% | 23.93% | 22.25% | 20.16% | 41.98% | 24.15% | 24.02% | 23.54% | 67.42% | 26.20% | 39.80% | 21.86% | 23.08% | 24.61% | 24.06% | 21.30% | 21.55% | 23.82% | 23.24% | 22.78% |