|
Revenue
|
2,612.80M | 3,003.70M | 3,280.60M | 2,914.60M | 2,936.30M | 3,112.50M | 3,326.80M | 3,595.20M | 3,644.70M | 4,309.40M | 4,868.00M | 4,883.60M | 4,689.70M | 5,019.40M | 5,578.90M | 6,130.10M |
|
Gross Profit
|
2,535.30M | 2,887.30M | 3,140.20M | 2,819.00M | 2,789.40M | 2,983.90M | 3,202.40M | 3,346.80M | 3,448.50M | 3,982.40M | 4,507.60M | 4,593.00M | 4,448.80M | 4,777.60M | 5,302.80M | 5,862.50M |
|
Amortization - Intangibles
|
125.10M | 128.10M | 132.00M | 116.20M | 103.00M | 100.60M | 99.40M | 96.10M | 95.50M | 130.00M | 314.70M | 311.20M | 237.60M | 227.70M | 226.60M | 221.70M |
|
Research & Development
|
46.20M | 50.50M | 52.10M | 50.70M | 53.60M | 58.20M | 64.50M | 97.60M | 101.60M | 117.20M | 201.50M | 198.50M | 192.60M | 188.60M | 218.70M | 255.80M |
|
Wages, Salaries and Other
|
351.00M | 432.10M | 475.70M | 496.70M | 518.90M | 552.10M | 553.70M | 543.20M | 563.90M | 672.20M | 898.70M | 856.50M | 837.00M | 753.10M | 828.60M | 850.30M |
|
Rent Expense
|
76.30M | 74.90M | 77.50M | 77.00M | 78.30M | 96.80M | 92.50M | 86.70M | 80.20M | | | | | | | |
|
Restructuring Costs
|
5.30M | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
895.90M | 1,047.20M | 1,129.90M | 1,094.90M | 1,167.40M | 1,189.10M | 1,181.10M | 1,210.40M | 1,152.30M | 1,584.60M | 2,078.70M | 2,047.70M | 1,851.90M | 1,814.90M | 1,924.50M | 1,942.80M |
|
Operating Expenses
|
1,023.70M | 1,172.60M | 1,259.50M | 1,222.60M | 1,299.30M | 1,344.10M | 1,338.10M | 1,394.70M | 1,334.10M | 1,701.80M | 2,280.20M | 2,246.20M | 2,044.50M | 2,003.50M | 2,143.20M | 2,198.60M |
|
Operating Income
|
1,589.10M | 1,831.10M | 2,021.10M | 1,692.00M | 1,637.00M | 1,768.40M | 1,988.70M | 2,200.50M | 2,310.60M | 2,607.60M | 2,587.80M | 2,637.40M | 2,645.20M | 3,015.90M | 3,435.70M | 3,931.50M |
|
EBIT
|
1,589.10M | 1,831.10M | 2,021.10M | 1,692.00M | 1,637.00M | 1,768.40M | 1,988.70M | 2,200.50M | 2,310.60M | 2,607.60M | 2,587.80M | 2,637.40M | 2,645.20M | 3,015.90M | 3,435.70M | 3,931.50M |
|
Non Operating Investment Income
|
| -2.60M | -0.10M | -0.10M | | | -1.80M | | | | | | | | | |
|
Interest & Investment Income
|
28.50M | 42.30M | 36.70M | 38.70M | 44.90M | 35.80M | 30.10M | 141.80M | 531.70M | 745.10M | 637.90M | 182.70M | 306.90M | 2,198.40M | 5,275.30M | 4,079.10M |
|
Other Non Operating Income
|
4.30M | | | 64.30M | | 1.80M | -42.80M | -41.40M | -328.20M | -570.00M | -534.90M | -122.40M | 342.60M | -1862.40M | -4694.90M | -3659.20M |
|
Non Operating Income
|
-151.60M | -109.20M | -84.60M | 64.30M | -36.00M | 3.00M | -42.80M | 87.10M | -328.20M | -570.00M | -534.90M | -122.40M | 728.40M | -1862.40M | -4694.90M | -3659.20M |
|
EBT
|
1,437.50M | 1,733.00M | 1,952.60M | 1,693.40M | 1,601.00M | 1,771.40M | 1,956.80M | 2,287.60M | 2,526.30M | 2,777.80M | 2,689.60M | 2,722.10M | 3,373.60M | 3,490.30M | 4,153.60M | 4,541.40M |
|
Tax Provisions
|
668.60M | 769.80M | 780.80M | 786.70M | 622.90M | 644.50M | 709.80M | 753.50M | -1537.10M | 814.10M | 573.80M | 615.70M | 736.70M | 799.30M | 927.40M | 1,015.60M |
|
Profit After Tax
|
825.80M | 952.10M | 1,814.40M | 906.70M | 978.10M | 1,127.10M | 1,247.00M | 1,534.10M | 4,063.40M | 1,963.70M | 2,116.50M | 2,106.40M | 2,636.90M | 2,691.00M | 3,226.20M | 3,525.80M |
|
Equity Income
|
-6.80M | -6.40M | -4.30M | 30.70M | 70.50M | 84.80M | 100.00M | 110.20M | 129.20M | 152.80M | 176.80M | 190.60M | 245.80M | 301.10M | 296.90M | 350.90M |
|
Income from Non-Controlling Interests
|
| 0.70M | 2.10M | 10.40M | 1.30M | -0.20M | | | | 1.50M | -0.70M | 1.20M | 0.50M | | | |
|
Income from Continuing Operations
|
768.90M | 963.20M | 1,171.80M | 906.70M | 978.10M | 1,126.90M | 1,247.00M | 1,534.10M | 4,063.40M | 1,963.70M | 2,115.80M | 2,106.40M | 2,636.90M | 2,691.00M | 3,226.20M | 3,525.80M |
|
Consolidated Net Income
|
768.90M | 963.20M | 1,171.80M | 906.70M | 978.10M | 1,126.90M | 1,247.00M | 1,534.10M | 4,063.40M | 1,963.70M | 2,115.80M | 2,106.40M | 2,636.90M | 2,691.00M | 3,226.20M | 3,525.80M |
|
Income towards Parent Company
|
768.90M | 963.20M | 1,171.80M | 906.70M | 978.10M | 1,126.90M | 1,247.00M | 1,534.10M | 4,063.40M | 1,963.70M | 2,115.80M | 2,106.40M | 2,636.90M | 2,691.00M | 3,226.20M | 3,525.80M |
|
Preferred Dividend Payments
|
| 0.98M | 1.07M | 1.07M | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
768.90M | 962.22M | 1,170.73M | 905.63M | 978.10M | 1,126.90M | 1,247.00M | 1,534.10M | 4,063.40M | 1,963.70M | 2,116.50M | 2,105.20M | 2,617.10M | 2,657.20M | 3,185.60M | 3,481.50M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
332.60M | 335.25M | 331.95M | 333.39M | 335.35M | 336.84M | 338.23M | 339.35M | 340.29M | 340.83M | 358.36M | 358.99M | 359.40M | 359.73M | 359.99M | 360.36M |
|
Shares Outstanding (Diluted Average)
|
66.55M | 332.48M | 333.81M | 332.32M | 334.40M | 336.06M | 337.89M | 338.97M | 340.23M | 343.74M | 358.24M | 358.52M | 358.93M | 359.18M | 359.50M | 359.94M |
|
EBITDA
|
1,589.10M | 1,831.10M | 2,021.10M | 1,692.00M | 1,637.00M | 1,768.40M | 1,988.70M | 2,200.50M | 2,310.60M | 2,607.60M | 2,587.80M | 2,637.40M | 2,645.20M | 3,015.90M | 3,435.70M | 3,931.50M |
|
Shares Outstanding
|
66.51M | | | | | | | | | | | | | | | |
|
Tax Rate
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |