|
Revenue
|
4,082.00M | 3,127.00M | 3,245.00M | 3,589.00M | 4,236.00M | 3,329.00M | 3,317.00M | 3,654.00M | 4,364.00M | 3,295.00M | 3,386.00M | 3,585.00M | 4,283.00M | 3,487.00M | 3,575.00M | 3,864.00M | 4,725.00M | 3,729.00M | 3,868.00M | 3,976.00M | 4,575.00M | 3,774.00M | 3,981.00M | 3,972.00M | 4,708.00M | 3,657.00M | 3,898.00M | 3,857.00M | 4,385.00M | 3,438.00M | 3,851.00M | 3,798.00M | 4,429.00M | 3,440.00M | 3,799.00M | 3,838.00M | 4,778.00M | 3,783.00M | 4,085.00M | 4,089.00M | 4,623.00M | 3,706.00M | 4,005.00M | 3,998.00M | 4,674.00M | 2,107.00M | 3,275.00M | 3,994.00M | 4,424.00M | 3,991.00M | 4,211.00M | 3,943.00M | 4,525.00M | 3,477.00M | 3,857.00M | 4,039.00M | 4,243.00M | 3,276.00M | 3,548.00M | 3,767.00M | 4,298.00M | 3,388.00M | 3,720.00M | 3,829.00M | 4,149.00M | 3,463.00M | 3,725.00M | 3,942.00M |
|
Cost of Revenue
|
2,693.00M | 1,888.00M | 1,957.00M | 2,065.00M | 2,563.00M | 1,928.00M | 2,003.00M | 2,149.00M | 2,695.00M | 1,991.00M | 2,135.00M | 2,271.00M | 2,878.00M | 2,112.00M | 2,148.00M | 2,271.00M | 2,949.00M | 2,185.00M | 2,301.00M | 2,387.00M | 2,982.00M | 2,308.00M | 2,412.00M | 2,376.00M | 3,050.00M | 2,275.00M | 2,440.00M | 2,417.00M | 2,945.00M | 2,229.00M | 2,414.00M | 2,305.00M | 2,928.00M | 2,137.00M | 2,320.00M | 2,313.00M | 3,019.00M | 2,356.00M | 2,458.00M | 2,466.00M | 2,978.00M | 2,362.00M | 2,449.00M | 2,439.00M | 3,000.00M | 1,839.00M | 2,126.00M | 2,374.00M | 2,756.00M | 2,361.00M | 2,388.00M | 2,282.00M | 3,002.00M | 2,381.00M | 2,527.00M | 2,530.00M | 2,819.00M | 2,062.00M | 2,215.00M | 2,211.00M | 2,626.00M | 1,991.00M | 2,137.00M | 2,194.00M | 2,537.00M | 2,015.00M | 2,189.00M | 2,272.00M |
|
Gross Profit
|
1,389.00M | 1,239.00M | 1,288.00M | 1,524.00M | 1,673.00M | 1,401.00M | 1,314.00M | 1,505.00M | 1,669.00M | 1,304.00M | 1,251.00M | 1,314.00M | 1,405.00M | 1,375.00M | 1,427.00M | 1,593.00M | 1,776.00M | 1,544.00M | 1,567.00M | 1,589.00M | 1,593.00M | 1,466.00M | 1,569.00M | 1,596.00M | 1,658.00M | 1,382.00M | 1,458.00M | 1,440.00M | 1,440.00M | 1,209.00M | 1,437.00M | 1,493.00M | 1,501.00M | 1,303.00M | 1,479.00M | 1,525.00M | 1,759.00M | 1,427.00M | 1,627.00M | 1,623.00M | 1,645.00M | 1,344.00M | 1,556.00M | 1,559.00M | 1,674.00M | 268.00M | 1,149.00M | 1,620.00M | 1,668.00M | 1,630.00M | 1,823.00M | 1,661.00M | 1,523.00M | 1,096.00M | 1,330.00M | 1,509.00M | 1,424.00M | 1,214.00M | 1,333.00M | 1,556.00M | 1,672.00M | 1,397.00M | 1,583.00M | 1,635.00M | 1,612.00M | 1,448.00M | 1,536.00M | 1,670.00M |
|
Other Operating Expenses
|
991.00M | 886.00M | 913.00M | 1,024.00M | 1,086.00M | 927.00M | 917.00M | 1,001.00M | 1,076.00M | 918.00M | 917.00M | 968.00M | 1,033.00M | 980.00M | 1,002.00M | 1,073.00M | 1,174.00M | 1,014.00M | 1,046.00M | 1,013.00M | 1,071.00M | 1,023.00M | 1,002.00M | 1,042.00M | 1,139.00M | 996.00M | 1,089.00M | 1,026.00M | 1,085.00M | 987.00M | 1,158.00M | 1,104.00M | 1,200.00M | 1,049.00M | 1,028.00M | 1,147.00M | 1,363.00M | 1,198.00M | 1,229.00M | 1,260.00M | 1,273.00M | 1,028.00M | 1,274.00M | 1,338.00M | 1,919.00M | 1,512.00M | 1,076.00M | 1,445.00M | 1,534.00M | 1,390.00M | 1,414.00M | 1,508.00M | 1,515.00M | 1,293.00M | 1,358.00M | 1,323.00M | 1,454.00M | 1,224.00M | 1,227.00M | 1,306.00M | 1,458.00M | 1,192.00M | 1,290.00M | 1,280.00M | 1,353.00M | 1,188.00M | 1,244.00M | 1,336.00M |
|
Operating Expenses
|
991.00M | 886.00M | 913.00M | 1,024.00M | 1,086.00M | 927.00M | 917.00M | 1,001.00M | 1,076.00M | 918.00M | 917.00M | 968.00M | 1,033.00M | 980.00M | 1,002.00M | 1,073.00M | 1,174.00M | 1,014.00M | 1,046.00M | 1,013.00M | 1,071.00M | 1,023.00M | 1,002.00M | 1,042.00M | 1,139.00M | 996.00M | 1,089.00M | 1,026.00M | 1,085.00M | 987.00M | 1,158.00M | 1,104.00M | 1,200.00M | 1,049.00M | 1,028.00M | 1,147.00M | 1,363.00M | 1,198.00M | 1,229.00M | 1,260.00M | 1,273.00M | 1,028.00M | 1,274.00M | 1,338.00M | 1,919.00M | 1,512.00M | 1,076.00M | 1,445.00M | 1,534.00M | 1,390.00M | 1,414.00M | 1,508.00M | 1,515.00M | 1,293.00M | 1,358.00M | 1,323.00M | 1,454.00M | 1,224.00M | 1,227.00M | 1,306.00M | 1,458.00M | 1,192.00M | 1,290.00M | 1,280.00M | 1,353.00M | 1,188.00M | 1,244.00M | 1,336.00M |
|
Operating Income
|
398.00M | 353.00M | 375.00M | 500.00M | 587.00M | 474.00M | 397.00M | 504.00M | 593.00M | 386.00M | 334.00M | 346.00M | 372.00M | 395.00M | 425.00M | 520.00M | 602.00M | 530.00M | 521.00M | 576.00M | 522.00M | 443.00M | 567.00M | 554.00M | 519.00M | 386.00M | 369.00M | 414.00M | 355.00M | 222.00M | 279.00M | 389.00M | 301.00M | 254.00M | 451.00M | 378.00M | 396.00M | 229.00M | 398.00M | 363.00M | 372.00M | 316.00M | 282.00M | 221.00M | -245.00M | -1244.00M | 73.00M | 175.00M | 134.00M | 240.00M | 409.00M | 153.00M | 8.00M | -197.00M | -28.00M | 186.00M | -30.00M | -10.00M | 106.00M | 250.00M | 214.00M | 205.00M | 293.00M | 355.00M | 259.00M | 260.00M | 292.00M | 334.00M |
|
EBIT
|
398.00M | 353.00M | 375.00M | 500.00M | 587.00M | 474.00M | 397.00M | 504.00M | 593.00M | 386.00M | 334.00M | 346.00M | 372.00M | 395.00M | 425.00M | 520.00M | 602.00M | 530.00M | 521.00M | 576.00M | 522.00M | 443.00M | 567.00M | 554.00M | 519.00M | 386.00M | 369.00M | 414.00M | 355.00M | 222.00M | 279.00M | 389.00M | 301.00M | 254.00M | 451.00M | 378.00M | 396.00M | 229.00M | 398.00M | 363.00M | 372.00M | 316.00M | 282.00M | 221.00M | -245.00M | -1244.00M | 73.00M | 175.00M | 134.00M | 240.00M | 409.00M | 153.00M | 8.00M | -197.00M | -28.00M | 186.00M | -30.00M | -10.00M | 106.00M | 250.00M | 214.00M | 205.00M | 293.00M | 355.00M | 259.00M | 260.00M | 292.00M | 334.00M |
|
Interest & Investment Income
|
5.00M | 2.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | | 1.00M | 1.00M | 3.00M | 1.00M | 1.00M | 1.00M | 3.00M | 1.00M | 2.00M | 3.00M | 2.00M | 3.00M | 4.00M | 4.00M | 8.00M | 6.00M | 7.00M | 8.00M | 12.00M | 6.00M | 8.00M | 7.00M | 9.00M | 4.00M | 2.00M | 1.00M | 3.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 4.00M | 12.00M | 13.00M | 17.00M | 28.00M | 28.00M | 24.00M | 27.00M | 29.00M | 32.00M | 26.00M | 27.00M | 26.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -325.00M | | | | | | | | | | | | | | | | |
|
EBT
|
401.00M | 353.00M | 376.00M | 500.00M | 587.00M | 485.00M | 398.00M | 502.00M | 597.00M | 381.00M | 313.00M | 325.00M | 350.00M | 373.00M | 405.00M | 499.00M | 584.00M | 530.00M | 503.00M | 556.00M | 504.00M | 426.00M | 549.00M | 536.00M | 502.00M | 382.00M | 353.00M | 396.00M | 340.00M | 204.00M | 263.00M | 372.00M | 285.00M | 238.00M | 439.00M | 364.00M | 383.00M | 219.00M | 388.00M | 350.00M | 365.00M | 302.00M | 271.00M | 209.00M | -254.00M | -1259.00M | -41.00M | 121.00M | 77.00M | 187.00M | 359.00M | -215.00M | -8.00M | -216.00M | -48.00M | 168.00M | -43.00M | -20.00M | 108.00M | 250.00M | 218.00M | 208.00M | 296.00M | 361.00M | 272.00M | 263.00M | 296.00M | 337.00M |
|
Tax Provisions
|
158.00M | 138.00M | 148.00M | 193.00M | 285.00M | 183.00M | 164.00M | 199.00M | 232.00M | 148.00M | 124.00M | 132.00M | 132.00M | 140.00M | 162.00M | 191.00M | 233.00M | 197.00M | 200.00M | 219.00M | 197.00M | 166.00M | 217.00M | 185.00M | 183.00M | 143.00M | 134.00M | 148.00M | 126.00M | 77.00M | 138.00M | 168.00M | 65.00M | 95.00M | 168.00M | 135.00M | 178.00M | 55.00M | 91.00M | 84.00M | 89.00M | 75.00M | 103.00M | 69.00M | -70.00M | -327.00M | 21.00M | 26.00M | -157.00M | 21.00M | 101.00M | -63.00M | 8.00M | -54.00M | 1.00M | -114.00M | 230.00M | -2.00M | -9.00M | 32.00M | 33.00M | 50.00M | 90.00M | 87.00M | 66.00M | 70.00M | 80.00M | 101.00M |
|
Profit After Tax
|
243.00M | 215.00M | 228.00M | 307.00M | 352.00M | 302.00M | 234.00M | 303.00M | 365.00M | 233.00M | 189.00M | 193.00M | 218.00M | 233.00M | 243.00M | 308.00M | 351.00M | 333.00M | 303.00M | 337.00M | 307.00M | 260.00M | 332.00M | 351.00M | 319.00M | 239.00M | 219.00M | 248.00M | 214.00M | 127.00M | 125.00M | 204.00M | 220.00M | 143.00M | 271.00M | 229.00M | 205.00M | 164.00M | 297.00M | 266.00M | 276.00M | 227.00M | 168.00M | 140.00M | -184.00M | -932.00M | -62.00M | 95.00M | 234.00M | 166.00M | 258.00M | -152.00M | -16.00M | -162.00M | -49.00M | 282.00M | -273.00M | -18.00M | 117.00M | 218.00M | 185.00M | 158.00M | 206.00M | 274.00M | 206.00M | 193.00M | 216.00M | 236.00M |
|
Income from Continuing Operations
|
243.00M | 215.00M | 228.00M | 307.00M | 302.00M | 302.00M | 234.00M | 303.00M | 365.00M | 233.00M | 189.00M | 193.00M | 218.00M | 233.00M | 243.00M | 308.00M | 351.00M | 333.00M | 303.00M | 337.00M | 307.00M | 260.00M | 332.00M | 351.00M | 319.00M | 239.00M | 219.00M | 248.00M | 214.00M | 127.00M | 125.00M | 204.00M | 220.00M | 143.00M | 271.00M | 229.00M | 205.00M | 164.00M | 297.00M | 266.00M | 276.00M | 227.00M | 168.00M | 140.00M | -184.00M | -932.00M | -62.00M | 95.00M | 234.00M | 166.00M | 258.00M | -152.00M | -16.00M | -162.00M | -49.00M | 282.00M | -273.00M | -18.00M | 117.00M | 218.00M | 185.00M | 158.00M | 206.00M | 274.00M | 206.00M | 193.00M | 216.00M | 236.00M |
|
Consolidated Net Income
|
243.00M | 215.00M | 228.00M | 307.00M | 302.00M | 302.00M | 234.00M | 303.00M | 365.00M | 233.00M | 189.00M | 193.00M | 218.00M | 233.00M | 243.00M | 308.00M | 351.00M | 333.00M | 303.00M | 337.00M | 307.00M | 260.00M | 332.00M | 351.00M | 319.00M | 239.00M | 219.00M | 248.00M | 214.00M | 127.00M | 125.00M | 204.00M | 220.00M | 143.00M | 271.00M | 229.00M | 205.00M | 164.00M | 297.00M | 266.00M | 276.00M | 227.00M | 168.00M | 140.00M | -184.00M | -932.00M | -62.00M | 95.00M | 234.00M | 166.00M | 258.00M | -152.00M | -16.00M | -162.00M | -49.00M | 282.00M | -273.00M | -18.00M | 117.00M | 218.00M | 185.00M | 158.00M | 206.00M | 274.00M | 206.00M | 193.00M | 216.00M | 236.00M |
|
Income towards Parent Company
|
243.00M | 215.00M | 228.00M | 307.00M | 302.00M | 302.00M | 234.00M | 303.00M | 365.00M | 233.00M | 189.00M | 193.00M | 218.00M | 233.00M | 243.00M | 308.00M | 351.00M | 333.00M | 303.00M | 337.00M | 307.00M | 260.00M | 332.00M | 351.00M | 319.00M | 239.00M | 219.00M | 248.00M | 214.00M | 127.00M | 125.00M | 204.00M | 220.00M | 143.00M | 271.00M | 229.00M | 205.00M | 164.00M | 297.00M | 266.00M | 276.00M | 227.00M | 168.00M | 140.00M | -184.00M | -932.00M | -62.00M | 95.00M | 234.00M | 166.00M | 258.00M | -152.00M | -16.00M | -162.00M | -49.00M | 282.00M | -273.00M | -18.00M | 117.00M | 218.00M | 185.00M | 158.00M | 206.00M | 274.00M | 206.00M | 193.00M | 216.00M | 236.00M |
|
Net Income towards Common Stockholders
|
243.00M | 215.00M | 228.00M | 307.00M | 302.00M | 302.00M | 234.00M | 303.00M | 365.00M | 233.00M | 189.00M | 193.00M | 218.00M | 233.00M | 243.00M | 308.00M | 351.00M | 333.00M | 303.00M | 337.00M | 307.00M | 260.00M | 332.00M | 351.00M | 319.00M | 239.00M | 219.00M | 248.00M | 214.00M | 127.00M | 125.00M | 204.00M | 220.00M | 143.00M | 271.00M | 229.00M | 205.00M | 164.00M | 297.00M | 266.00M | 276.00M | 227.00M | 168.00M | 140.00M | -184.00M | -932.00M | -62.00M | 95.00M | 234.00M | 166.00M | 258.00M | -152.00M | -16.00M | -162.00M | -49.00M | 282.00M | -273.00M | -18.00M | 117.00M | 218.00M | 185.00M | 158.00M | 206.00M | 274.00M | 206.00M | 193.00M | 216.00M | 236.00M |
|
EPS (Basic)
|
0.34 | 0.31 | 0.33 | 0.44 | 0.51 | 0.45 | 0.36 | 0.49 | 0.60 | 0.40 | 0.35 | 0.38 | 0.45 | 0.48 | 0.50 | 0.64 | 0.74 | 0.72 | 0.65 | 0.73 | 0.69 | 0.58 | 0.76 | 0.81 | 0.75 | 0.57 | 0.53 | 0.61 | 0.54 | 0.32 | 0.31 | 0.51 | 0.55 | 0.36 | 0.69 | 0.59 | 0.53 | 0.42 | 0.77 | 0.69 | 0.72 | 0.60 | 0.44 | 0.37 | -0.49 | -2.51 | -0.17 | 0.25 | 0.63 | 0.44 | 0.68 | -0.40 | -0.04 | -0.44 | -0.13 | 0.77 | -0.74 | -0.05 | 0.32 | 0.59 | 0.50 | 0.42 | 0.55 | 0.73 | 0.54 | 0.51 | 0.58 | 0.63 |
|
EPS (Weighted Average and Diluted)
|
0.34 | 0.31 | 0.33 | 0.44 | 0.51 | 0.45 | 0.36 | 0.48 | 0.60 | 0.40 | 0.35 | 0.38 | 0.44 | 0.47 | 0.49 | 0.63 | 0.73 | 0.71 | 0.64 | 0.72 | 0.68 | 0.58 | 0.75 | 0.80 | 0.75 | 0.56 | 0.52 | 0.61 | 0.53 | 0.32 | 0.31 | 0.51 | 0.55 | 0.36 | 0.68 | 0.58 | 0.52 | 0.42 | 0.76 | 0.69 | 0.72 | 0.60 | 0.44 | 0.37 | -0.49 | -2.51 | -0.17 | 0.25 | 0.63 | 0.43 | 0.67 | -0.40 | -0.04 | -0.44 | -0.13 | 0.77 | -0.74 | -0.05 | 0.32 | 0.58 | 0.49 | 0.41 | 0.54 | 0.72 | 0.53 | 0.51 | 0.57 | 0.62 |
|
Shares Outstanding (Weighted Average)
|
706.48M | 695.72M | 696.82M | 697.84M | 689.99M | 667.42M | 650.59M | 618.88M | 614.36M | 584.49M | 550.43M | 510.21M | 488.31M | 487.72M | 489.22M | 480.94M | 479.42M | 465.31M | 467.70M | 467.50M | 448.97M | 447.00M | 440.72M | 423.58M | 423.58M | 418.77M | 417.36M | 406.75M | 401.90M | 397.14M | 397.96M | 398.48M | 398.88M | 395.76M | 395.76M | 392.16M | 388.86M | 387.47M | 387.47M | 384.71M | 381.43M | 378.60M | 377.97M | 373.30M | 373.30M | 371.30M | 373.47M | 374.03M | 374.03M | 374.85M | 377.60M | 373.40M | 373.40M | 369.78M | 367.97M | 363.70M | 365.05M | 366.21M | 368.06M | 369.88M | 370.83M | 373.51M | 375.07M | 376.32M | 377.12M | 374.90M | 373.07M | 371.05M |
|
Shares Outstanding (Diluted Average)
|
719.00M | 697.00M | 700.00M | 704.00M | 699.00M | 676.00M | | | 641.00M | | | 547.00M | 533.00M | 494.00M | 493.00M | 491.00M | 488.00M | 471.00M | 473.00M | 471.00M | 467.00M | 451.00M | 447.00M | 444.00M | 440.00M | 424.00M | 421.00M | 417.00M | 413.00M | 399.00M | 399.00M | 400.00M | 400.00M | 400.00M | 398.00M | 397.00M | 396.00M | 393.00M | 391.00M | 390.00M | 388.00M | 381.00M | 380.00M | 379.00M | 378.00M | 372.00M | 374.00M | 380.00M | 374.00M | 385.00M | 386.00M | 385.00M | 383.00M | 370.00M | 369.00M | 370.00M | 367.00M | 367.00M | 372.00M | 375.00M | 376.00M | 383.00M | 383.00M | 383.00M | 384.00M | 382.00M | 381.00M | 382.00M |
|
EBITDA
|
398.00M | 353.00M | 375.00M | 500.00M | 587.00M | 474.00M | 397.00M | 504.00M | 593.00M | 386.00M | 334.00M | 346.00M | 372.00M | 395.00M | 425.00M | 520.00M | 602.00M | 530.00M | 521.00M | 576.00M | 522.00M | 443.00M | 567.00M | 554.00M | 519.00M | 386.00M | 369.00M | 414.00M | 355.00M | 222.00M | 279.00M | 389.00M | 301.00M | 254.00M | 451.00M | 378.00M | 396.00M | 229.00M | 398.00M | 363.00M | 372.00M | 316.00M | 282.00M | 221.00M | -245.00M | -1244.00M | 73.00M | 175.00M | 134.00M | 240.00M | 409.00M | 153.00M | 8.00M | -197.00M | -28.00M | 186.00M | -30.00M | -10.00M | 106.00M | 250.00M | 214.00M | 205.00M | 293.00M | 355.00M | 259.00M | 260.00M | 292.00M | 334.00M |
|
Interest Expenses
|
2.00M | 2.00M | 1.00M | 1.00M | -2.00M | -10.00M | | | | | 6.00M | 22.00M | 24.00M | 23.00M | 22.00M | 22.00M | 20.00M | 1.00M | 19.00M | 21.00M | 20.00M | 17.00M | 19.00M | 19.00M | 20.00M | 5.00M | 17.00M | 19.00M | 18.00M | 19.00M | 18.00M | 20.00M | 18.00M | 19.00M | 16.00M | 18.00M | 21.00M | 16.00M | 17.00M | 21.00M | 19.00M | 20.00M | 19.00M | 19.00M | 18.00M | 19.00M | 58.00M | 55.00M | 60.00M | 54.00M | 51.00M | 44.00M | 18.00M | 20.00M | 21.00M | 22.00M | 25.00M | 23.00M | 15.00M | 28.00M | 24.00M | 21.00M | 24.00M | 23.00M | 19.00M | 23.00M | 23.00M | 23.00M |
|
Tax Rate
|
39.40% | 39.09% | 39.36% | 38.60% | 48.55% | 37.73% | 41.21% | 39.64% | 38.86% | 38.85% | 39.62% | 40.62% | 37.71% | 37.53% | 40.00% | 38.28% | 39.90% | 37.17% | 39.76% | 39.39% | 39.09% | 38.97% | 39.53% | 34.51% | 36.45% | 37.43% | 37.96% | 37.37% | 37.06% | 37.75% | 52.47% | 45.16% | 22.81% | 39.92% | 38.27% | 37.09% | 46.48% | 25.11% | 23.45% | 24.00% | 24.38% | 24.83% | 38.01% | 33.01% | 27.56% | 25.97% | | 21.49% | | 11.23% | 28.13% | 29.30% | | 25.00% | | | | 10.00% | | 12.80% | 15.14% | 24.04% | 30.41% | 24.10% | 24.26% | 26.62% | 27.03% | 29.97% |