|
Revenue
|
| | 7,708.00M | 6,673.00M | 7,308.00M | 7,946.00M | 7,772.00M | 6,872.00M | 7,621.00M | 8,497.00M | 8,169.00M |
|
Cost of Revenue
|
| | 5,377.00M | 4,644.00M | 5,076.00M | 5,485.00M | 5,432.00M | 4,830.00M | 5,262.00M | 5,803.00M | 5,663.00M |
|
Gross Profit
|
| | 2,331.00M | 2,029.00M | 2,232.00M | 2,461.00M | 2,340.00M | 2,042.00M | 2,359.00M | 2,694.00M | 2,506.00M |
|
Selling, General & Administrative
|
| | 1,512.00M | 1,469.00M | 1,510.00M | 1,555.00M | 1,585.00M | 1,540.00M | 1,589.00M | 1,665.00M | 1,641.00M |
|
Operating Expenses
|
| | 1,512.00M | 1,469.00M | 1,510.00M | 1,555.00M | 1,585.00M | 1,540.00M | 1,589.00M | 1,665.00M | 1,641.00M |
|
Operating Income
|
| | 739.00M | 477.00M | 625.00M | 811.00M | 665.00M | 410.00M | 606.00M | 925.00M | 771.00M |
|
EBIT
|
| | 739.00M | 477.00M | 625.00M | 811.00M | 665.00M | 410.00M | 606.00M | 925.00M | 771.00M |
|
Non Operating Income
|
| | -3.00M | | -1.00M | -5.00M | 5.00M | 8.00M | -3.00M | -3.00M | -13.00M |
|
EBT
|
| | 691.00M | 433.00M | 581.00M | 759.00M | 624.00M | 370.00M | 557.00M | 872.00M | 712.00M |
|
Tax Provisions
|
| | 172.00M | 111.00M | 138.00M | 308.00M | 154.00M | 94.00M | 147.00M | 172.00M | 142.00M |
|
Profit After Tax
|
| | 519.00M | 322.00M | 443.00M | 451.00M | 470.00M | 276.00M | 410.00M | 700.00M | 570.00M |
|
Income from Continuing Operations
|
| | 519.00M | 322.00M | 443.00M | 451.00M | 470.00M | 276.00M | 410.00M | 700.00M | 570.00M |
|
Consolidated Net Income
|
| | 519.00M | 322.00M | 443.00M | 451.00M | 470.00M | 276.00M | 410.00M | 700.00M | 570.00M |
|
Income towards Parent Company
|
| | 519.00M | 322.00M | 443.00M | 451.00M | 470.00M | 276.00M | 410.00M | 700.00M | 570.00M |
|
Net Income towards Common Stockholders
|
| | 519.00M | 322.00M | 443.00M | 451.00M | 470.00M | 276.00M | 410.00M | 700.00M | 570.00M |
|
EPS (Basic)
|
| | 2.55 | 1.58 | 2.19 | 2.23 | 2.34 | 1.38 | 2.07 | 3.52 | 2.91 |
|
EPS (Weighted Average and Diluted)
|
| | 2.54 | 1.58 | 2.18 | 2.23 | 2.34 | 1.38 | 2.07 | 3.51 | 2.90 |
|
Shares Outstanding (Weighted Average)
|
217.70M | 206.40M | 203.80M | 203.60M | 203.30M | 202.90M | 200.80M | 200.20M | 199.60M | 198.90M | 196.20M |
|
Shares Outstanding (Diluted Average)
|
218.90M | 207.20M | 204.60M | 204.20M | 203.90M | 203.50M | 201.30M | 200.50M | 199.80M | 199.20M | 196.60M |
|
EBITDA
|
| | 739.00M | 477.00M | 625.00M | 811.00M | 665.00M | 410.00M | 606.00M | 925.00M | 771.00M |
|
Tax Rate
|
| | 24.89% | 25.64% | 23.75% | 40.58% | 24.68% | 25.41% | 26.39% | 19.72% | 19.94% |