|
Revenue
|
4,493.00M | 4,727.00M | 4,913.00M | 4,982.00M | 4,835.00M | 4,857.00M | 4,979.00M | 5,075.00M | 5,029.00M | 5,259.00M | 5,382.00M | 5,176.00M | 5,241.00M | 5,269.00M | 5,246.00M | 3,711.00M | 5,318.00M | 5,267.00M | 5,262.00M | 3,714.00M | 4,887.00M | 4,953.00M | 5,056.00M | 4,828.00M | 4,691.00M | 4,643.00M | 4,718.00M | 4,539.00M | 4,476.00M | 4,588.00M | 4,594.00M | 4,629.00M | 4,504.00M | 4,576.00M | 4,665.00M | 4,603.00M | 4,731.00M | 4,604.00M | 4,600.00M | 4,583.00M | 4,633.00M | 4,600.00M | 4,640.00M | 4,600.00M | 5,009.00M | 4,612.00M | 4,700.00M | 4,836.00M | 4,743.00M | 4,722.00M | 5,010.00M | 4,940.00M | 5,100.00M | 5,100.00M | 5,100.00M | 4,964.00M | 5,200.00M | 5,134.00M | 5,132.00M | 4,970.00M | 5,149.00M | 4,231.00M | 4,144.00M | 7,357.00M | 4,840.00M | 4,163.00M | 4,150.00M |
|
Cost of Revenue
|
3,039.00M | 3,154.00M | 3,186.00M | 3,316.00M | 19.00M | 3,213.00M | 3,365.00M | 3,430.00M | 3,566.00M | 3,702.00M | 3,794.00M | 3,632.00M | 3,537.00M | 3,514.00M | 3,480.00M | 2,807.00M | 3,496.00M | 3,467.00M | 3,457.00M | 2,532.00M | 3,222.00M | 3,253.00M | 3,291.00M | 3,275.00M | 3,032.00M | 2,986.00M | 3,036.00M | 2,913.00M | 2,837.00M | 2,924.00M | 2,924.00M | 2,911.00M | 2,844.00M | 2,924.00M | 2,998.00M | 2,995.00M | 3,407.00M | 3,149.00M | 3,166.00M | 3,167.00M | 3,205.00M | 3,108.00M | 3,085.00M | 3,017.00M | 3,218.00M | 2,835.00M | 3,093.00M | 3,172.00M | 3,154.00M | 3,242.00M | 3,527.00M | 3,529.00M | 3,575.00M | 3,534.00M | 3,510.00M | 3,337.00M | 3,469.00M | 3,403.00M | 3,294.00M | 3,233.00M | 3,238.00M | 2,637.00M | 2,580.00M | 5,021.00M | 3,107.00M | 2,707.00M | 2,657.00M |
|
Gross Profit
|
1,454.00M | 1,573.00M | 1,727.00M | 1,666.00M | 1,647.00M | 1,644.00M | 1,614.00M | 1,645.00M | 1,463.00M | 1,557.00M | 1,588.00M | 1,544.00M | 1,704.00M | 1,755.00M | 1,766.00M | 904.00M | 1,822.00M | 1,800.00M | 1,805.00M | 1,182.00M | 1,665.00M | 1,700.00M | 1,765.00M | 1,553.00M | 1,659.00M | 1,657.00M | 1,682.00M | 1,626.00M | 1,639.00M | 1,664.00M | 1,670.00M | 1,718.00M | 1,660.00M | 1,652.00M | 1,667.00M | 1,608.00M | 1,324.00M | 1,455.00M | 1,416.00M | 1,402.00M | 1,428.00M | 1,486.00M | 1,555.00M | 1,566.00M | 1,791.00M | 1,777.00M | 1,590.00M | 1,664.00M | 1,589.00M | 1,480.00M | 1,483.00M | 1,436.00M | 1,520.00M | 1,529.00M | 1,543.00M | 1,627.00M | 1,726.00M | 1,731.00M | 1,838.00M | 1,737.00M | 1,911.00M | 1,594.00M | 1,564.00M | 2,336.00M | 1,733.00M | 1,456.00M | 1,493.00M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | -8.00M | 5.00M | -10.00M | -12.00M | 8.00M | -8.00M | 5.00M | -58.00M | 13.00M | 16.00M | -424.00M | -62.00M | -1332.00M | -35.00M | -139.00M | -10.00M | 21.00M | -1.00M | -18.00M | -5.00M | -3.00M | 8.00M | -27.00M | 2.00M | -10.00M | 2.00M | 5.00M | -4.00M | -5.00M | 175.00M | 44.00M | -14.00M | -8.00M | -5.00M | 81.00M | -4.00M | -13.00M | -7.00M | -4.00M | 59.00M | -2.00M | -15.00M | 1.00M | -15.00M | 55.00M | -35.00M | -74.00M | -19.00M | -88.00M | 565.00M | -19.00M | -23.00M | -1.00M | -17.00M |
|
Operating Income
|
628.00M | 609.00M | 871.00M | 717.00M | 665.00M | 711.00M | 698.00M | 699.00M | 544.00M | 625.00M | 662.00M | 611.00M | 700.00M | 754.00M | 783.00M | 140.00M | 783.00M | 796.00M | 807.00M | 517.00M | 711.00M | 775.00M | 877.00M | 158.00M | 748.00M | -544.00M | 779.00M | 630.00M | 804.00M | 838.00M | 836.00M | 905.00M | 848.00M | 814.00M | 868.00M | 828.00M | 247.00M | 674.00M | 669.00M | 639.00M | 655.00M | 670.00M | 915.00M | 751.00M | 904.00M | 925.00M | 666.00M | 749.00M | 770.00M | 613.00M | 657.00M | 521.00M | 693.00M | 621.00M | 655.00M | 712.00M | 787.00M | 113.00M | 774.00M | 670.00M | 853.00M | 539.00M | 1,026.00M | 930.00M | 769.00M | 592.00M | 621.00M |
|
EBIT
|
628.00M | 609.00M | 871.00M | 717.00M | 665.00M | 711.00M | 698.00M | 699.00M | 544.00M | 625.00M | 662.00M | 611.00M | 700.00M | 754.00M | 783.00M | 140.00M | 783.00M | 796.00M | 807.00M | 517.00M | 711.00M | 775.00M | 877.00M | 158.00M | 748.00M | -544.00M | 779.00M | 630.00M | 804.00M | 838.00M | 836.00M | 905.00M | 848.00M | 814.00M | 868.00M | 828.00M | 247.00M | 674.00M | 669.00M | 639.00M | 655.00M | 670.00M | 915.00M | 751.00M | 904.00M | 925.00M | 666.00M | 749.00M | 770.00M | 613.00M | 657.00M | 521.00M | 693.00M | 621.00M | 655.00M | 712.00M | 787.00M | 113.00M | 774.00M | 670.00M | 853.00M | 539.00M | 1,026.00M | 930.00M | 769.00M | 592.00M | 621.00M |
|
Interest & Investment Income
|
8.00M | 6.00M | 7.00M | 5.00M | 5.00M | 6.00M | 5.00M | 4.00M | 4.00M | 4.00M | 5.00M | 5.00M | 4.00M | 5.00M | 4.00M | 5.00M | 5.00M | 5.00M | 6.00M | 4.00M | 3.00M | 5.00M | 5.00M | 5.00M | 4.00M | 4.00M | 4.00M | 5.00M | 4.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 3.00M | 2.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 2.00M | 1.00M | 4.00M | 7.00M | 7.00M | 9.00M | 18.00M | 32.00M | 10.00M | 9.00M | 18.00M | 11.00M | 7.00M | 5.00M | 6.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -11.00M | -11.00M | | -11.00M | -6.00M | -40.00M | | -6.00M | -55.00M | -10.00M | | -4.00M | -27.00M | -18.00M | -24.00M | -16.00M | -42.00M | -20.00M | -18.00M | -15.00M | -15.00M | -15.00M | -16.00M | -18.00M | -17.00M | -16.00M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | -15.00M | -14.00M | -16.00M | -9.00M | -36.00M | -30.00M | -88.00M | -11.00M | -11.00M | -11.00M | -58.00M | -11.00M | -6.00M | -40.00M | -13.00M | -6.00M | -55.00M | -10.00M | -15.00M | -4.00M | -27.00M | -18.00M | -24.00M | -16.00M | -42.00M | -20.00M | -18.00M | -15.00M | -15.00M | -15.00M | -16.00M | -18.00M | -17.00M | -16.00M |
|
EBT
|
563.00M | 544.00M | 811.00M | 658.00M | 609.00M | 657.00M | 644.00M | 640.00M | 484.00M | 558.00M | 597.00M | 544.00M | 633.00M | 688.00M | 717.00M | 72.00M | 721.00M | 730.00M | 740.00M | 450.00M | 643.00M | 708.00M | 810.00M | 94.00M | 680.00M | -613.00M | 709.00M | 559.00M | 732.00M | 760.00M | 757.00M | 760.00M | 753.00M | 716.00M | 779.00M | 743.00M | 174.00M | 573.00M | 577.00M | 489.00M | 582.00M | 594.00M | 841.00M | 633.00M | 834.00M | 856.00M | 566.00M | 674.00M | 702.00M | 495.00M | 584.00M | 444.00M | 626.00M | 527.00M | 568.00M | 619.00M | 705.00M | 4.00M | 698.00M | 614.00M | 781.00M | 461.00M | 962.00M | 861.00M | 694.00M | 513.00M | 546.00M |
|
Tax Provisions
|
164.00M | 158.00M | 240.00M | 184.00M | -2.00M | 181.00M | 195.00M | 171.00M | 152.00M | 173.00M | 174.00M | 161.00M | 185.00M | 213.00M | 223.00M | 39.00M | 223.00M | 238.00M | 224.00M | 143.00M | 196.00M | 225.00M | 260.00M | 175.00M | 230.00M | -281.00M | 217.00M | 252.00M | 207.00M | 217.00M | 227.00M | 271.00M | 207.00M | 202.00M | 224.00M | 143.00M | 104.00M | 138.00M | 138.00M | 91.00M | 143.00M | 132.00M | 192.00M | 109.00M | 197.00M | 199.00M | 114.00M | 166.00M | 147.00M | 113.00M | 126.00M | 93.00M | 114.00M | 115.00M | 127.00M | 139.00M | 173.00M | -32.00M | 157.00M | 155.00M | 184.00M | 60.00M | 187.00M | 170.00M | 165.00M | 116.00M | 248.00M |
|
Profit After Tax
|
407.00M | 403.00M | 582.00M | 492.00M | 384.00M | 498.00M | 469.00M | 492.00M | 372.00M | 432.00M | 458.00M | 401.00M | 487.00M | 518.00M | 537.00M | 286.00M | 551.00M | 547.00M | 565.00M | 558.00M | 546.00M | 530.00M | 582.00M | -63.00M | 486.00M | -332.00M | 529.00M | 344.00M | 560.00M | 578.00M | 563.00M | 518.00M | 575.00M | 540.00M | 579.00M | 625.00M | 97.00M | 465.00M | 462.00M | 421.00M | 466.00M | 495.00M | 680.00M | 556.00M | 675.00M | 692.00M | 483.00M | 546.00M | 594.00M | 410.00M | 479.00M | 361.00M | 535.00M | 441.00M | 470.00M | 515.00M | 575.00M | 102.00M | 591.00M | 509.00M | 658.00M | 553.00M | 915.00M | 452.00M | 573.00M | 512.00M | 454.00M |
|
Equity Income
|
32.00M | 44.00M | 40.00M | 48.00M | 43.00M | 47.00M | 40.00M | 51.00M | 40.00M | 47.00M | 35.00M | 39.00M | 39.00M | 43.00M | 43.00M | 52.00M | 53.00M | 55.00M | 49.00M | 48.00M | 43.00M | 39.00M | 31.00M | 33.00M | 36.00M | 39.00M | 37.00M | 37.00M | 35.00M | 35.00M | 33.00M | 29.00M | 29.00M | 26.00M | 24.00M | 25.00M | 27.00M | 30.00M | 23.00M | 23.00M | 27.00M | 33.00M | 31.00M | 32.00M | 38.00M | 35.00M | 31.00M | 38.00M | 39.00M | 28.00M | 21.00M | 10.00M | 23.00M | 29.00M | 29.00M | 35.00M | 43.00M | 50.00M | 50.00M | 53.00M | 61.00M | 63.00M | 48.00M | 44.00M | 44.00M | 47.00M | 46.00M |
|
Net Income - Minority
|
| | | -284.00M | | | | -285.00M | | | -284.00M | -280.00M | -285.00M | -287.00M | -304.00M | -302.00M | -285.00M | -287.00M | -309.00M | -284.00M | -257.00M | -282.00M | -283.00M | -270.00M | -219.00M | -228.00M | -222.00M | -214.00M | -220.00M | -228.00M | -252.00M | -219.00M | -226.00M | -229.00M | -239.00M | -253.00M | | | | | | | | | | | | | | | | | | | | | | | | | | -145.00M | -159.00M | | | -132.00M | -136.00M |
|
Income from Non-Controlling Interests
|
24.00M | 27.00M | 29.00M | 30.00M | 27.00M | 25.00M | 20.00M | 28.00M | 22.00M | 24.00M | 26.00M | 21.00M | 19.00M | 20.00M | 20.00M | 19.00M | 20.00M | 21.00M | 19.00M | 19.00M | 8.00M | 21.00M | 20.00M | 20.00M | 18.00M | 12.00M | 12.00M | 11.00M | 15.00M | 12.00M | 13.00M | 13.00M | 12.00M | 9.00M | 12.00M | 8.00M | 4.00M | 10.00M | 11.00M | 10.00M | 12.00M | 10.00M | 9.00M | 9.00M | 15.00M | 11.00M | 11.00M | 7.00M | 10.00M | 6.00M | 10.00M | 4.00M | 12.00M | 4.00M | 3.00M | 8.00M | 9.00M | -16.00M | 4.00M | 3.00M | 11.00M | 9.00M | 8.00M | 5.00M | 6.00M | 3.00M | 8.00M |
|
Income from Continuing Operations
|
399.00M | 386.00M | 571.00M | 474.00M | 611.00M | 476.00M | 449.00M | 469.00M | 332.00M | 385.00M | 423.00M | 383.00M | 448.00M | 475.00M | 494.00M | 33.00M | 498.00M | 492.00M | 516.00M | 307.00M | 447.00M | 483.00M | 550.00M | -81.00M | 450.00M | -332.00M | 492.00M | 307.00M | 525.00M | 543.00M | 530.00M | 489.00M | 546.00M | 514.00M | 555.00M | 600.00M | 70.00M | 435.00M | 439.00M | 398.00M | 439.00M | 462.00M | 649.00M | 524.00M | 637.00M | 657.00M | 452.00M | 508.00M | 555.00M | 382.00M | 458.00M | 351.00M | 512.00M | 412.00M | 441.00M | 480.00M | 532.00M | 36.00M | 541.00M | 459.00M | 597.00M | 401.00M | 775.00M | 691.00M | 529.00M | 397.00M | 298.00M |
|
Consolidated Net Income
|
399.00M | 386.00M | 571.00M | 474.00M | 611.00M | 476.00M | 449.00M | 469.00M | 332.00M | 385.00M | 423.00M | 383.00M | 448.00M | 475.00M | 494.00M | 33.00M | 498.00M | 492.00M | 516.00M | 307.00M | 56.00M | 8.00M | 1.00M | -15.00M | 450.00M | -332.00M | 492.00M | 307.00M | 525.00M | 543.00M | 530.00M | 489.00M | 546.00M | 514.00M | 555.00M | 600.00M | 70.00M | 435.00M | 439.00M | 398.00M | 439.00M | 462.00M | 649.00M | 524.00M | 637.00M | 657.00M | 452.00M | 508.00M | 555.00M | 382.00M | 458.00M | 351.00M | 512.00M | 412.00M | 441.00M | 480.00M | 532.00M | 36.00M | 541.00M | 459.00M | 597.00M | 102.00M | 92.00M | 691.00M | 529.00M | 103.00M | 110.00M |
|
Income towards Parent Company
|
399.00M | 386.00M | 571.00M | 190.00M | 611.00M | 476.00M | 449.00M | 184.00M | 332.00M | 385.00M | 139.00M | 103.00M | 163.00M | 188.00M | 190.00M | -269.00M | 213.00M | 205.00M | 207.00M | 23.00M | -201.00M | -274.00M | -282.00M | -285.00M | 231.00M | -560.00M | 270.00M | 93.00M | 305.00M | 315.00M | 278.00M | 270.00M | 320.00M | 285.00M | 316.00M | 347.00M | 70.00M | 435.00M | 439.00M | 398.00M | 439.00M | 462.00M | 649.00M | 524.00M | 637.00M | 657.00M | 452.00M | 508.00M | 555.00M | 382.00M | 458.00M | 351.00M | 512.00M | 412.00M | 441.00M | 480.00M | 532.00M | 36.00M | 541.00M | 459.00M | 597.00M | -43.00M | -67.00M | 691.00M | 529.00M | -29.00M | -26.00M |
|
Net Income towards Common Stockholders
|
399.00M | 386.00M | 571.00M | 190.00M | 611.00M | 476.00M | 449.00M | 184.00M | 332.00M | 385.00M | 139.00M | 103.00M | 163.00M | 188.00M | 190.00M | -269.00M | 213.00M | 205.00M | 207.00M | 23.00M | -201.00M | -274.00M | -282.00M | -285.00M | 231.00M | -560.00M | 270.00M | 93.00M | 305.00M | 315.00M | 278.00M | 270.00M | 320.00M | 285.00M | 316.00M | 347.00M | 70.00M | 435.00M | 439.00M | 398.00M | 439.00M | 462.00M | 649.00M | 524.00M | 637.00M | 657.00M | 452.00M | 508.00M | 555.00M | 382.00M | 458.00M | 351.00M | 512.00M | 412.00M | 441.00M | 480.00M | 532.00M | 36.00M | 541.00M | 459.00M | 597.00M | -43.00M | -67.00M | 691.00M | 529.00M | -29.00M | -26.00M |
|
EPS (Basic)
|
0.98 | 0.97 | 3.35 | 1.18 | 0.92 | 1.20 | 1.14 | 1.20 | 0.87 | 1.04 | 1.10 | 1.02 | 1.19 | 1.27 | 1.31 | 0.68 | 1.37 | 1.37 | 1.43 | 1.42 | 1.42 | 1.35 | 1.51 | -0.21 | 1.28 | -0.84 | 1.42 | 0.91 | 1.51 | 1.57 | 1.53 | 1.42 | 1.58 | 1.50 | 1.61 | 1.75 | 0.27 | 1.30 | 1.30 | 1.19 | 1.32 | 1.41 | 1.95 | 1.60 | 1.93 | 2.00 | 1.38 | 1.58 | 1.73 | 1.20 | 1.39 | 1.06 | 1.55 | 1.30 | 1.38 | 1.50 | 1.68 | 0.30 | 1.74 | 1.51 | 1.92 | 1.61 | 2.70 | 1.35 | 1.71 | 1.53 | 1.34 |
|
EPS (Weighted Average and Diluted)
|
0.98 | 0.97 | 3.35 | 1.17 | 0.92 | 1.20 | 1.14 | 1.20 | 0.86 | 1.03 | 1.09 | 1.01 | 1.18 | 1.26 | 1.30 | 0.69 | 1.36 | 1.36 | 1.42 | 1.40 | 1.41 | 1.35 | 1.50 | -0.21 | 1.27 | -0.83 | 1.41 | 0.92 | 1.50 | 1.56 | 1.52 | 1.41 | 1.57 | 1.49 | 1.60 | 1.74 | 0.26 | 1.30 | 1.29 | 1.18 | 1.31 | 1.40 | 1.94 | 1.59 | 1.92 | 1.99 | 1.38 | 1.57 | 1.72 | 1.19 | 1.39 | 1.04 | 1.55 | 1.29 | 1.38 | 1.50 | 1.67 | 0.30 | 1.73 | 1.51 | 1.91 | 1.61 | 2.69 | 1.34 | 1.70 | 1.53 | 1.34 |
|
Shares Outstanding (Weighted Average)
|
413.81M | 414.21M | 414.49M | 416.31M | 416.31M | 413.97M | 409.31M | 404.38M | 392.88M | 392.88M | 391.80M | 393.68M | 393.68M | 392.12M | 394.89M | 391.29M | 387.62M | 384.60M | 383.04M | 379.40M | 379.40M | 376.79M | 373.92M | 372.46M | 365.47M | 364.10M | 364.28M | 362.99M | 360.13M | 360.13M | 359.64M | 358.16M | 356.27M | 354.93M | 353.30M | 351.76M | 350.71M | 349.33M | 347.66M | 346.30M | 344.43M | 343.80M | 344.14M | 342.81M | 341.80M | 341.05M | 341.05M | 340.14M | 338.36M | 337.43M | 336.76M | 336.72M | 336.99M | 336.93M | 337.49M | 337.49M | 337.51M | 337.38M | 338.19M | 337.94M | 336.88M | 336.71M | 336.80M | 333.49M | 331.82M | 331.82M | 331.78M |
|
EBITDA
|
628.00M | 609.00M | 871.00M | 717.00M | 665.00M | 711.00M | 698.00M | 699.00M | 544.00M | 625.00M | 662.00M | 611.00M | 700.00M | 754.00M | 783.00M | 140.00M | 783.00M | 796.00M | 807.00M | 517.00M | 711.00M | 775.00M | 877.00M | 158.00M | 748.00M | -544.00M | 779.00M | 630.00M | 804.00M | 838.00M | 836.00M | 905.00M | 848.00M | 814.00M | 868.00M | 828.00M | 247.00M | 674.00M | 669.00M | 639.00M | 655.00M | 670.00M | 915.00M | 751.00M | 904.00M | 925.00M | 666.00M | 749.00M | 770.00M | 613.00M | 657.00M | 521.00M | 693.00M | 621.00M | 655.00M | 712.00M | 787.00M | 113.00M | 774.00M | 670.00M | 853.00M | 539.00M | 1,026.00M | 930.00M | 769.00M | 592.00M | 621.00M |
|
Interest Expenses
|
73.00M | 71.00M | 67.00M | 64.00M | 61.00M | 60.00M | 59.00M | 63.00M | 64.00M | 71.00M | 70.00M | 72.00M | 71.00M | 71.00M | 70.00M | 73.00M | 67.00M | 71.00M | 73.00M | 71.00M | 71.00M | 72.00M | 72.00M | 69.00M | 72.00M | 73.00M | 74.00M | 76.00M | 76.00M | 81.00M | 81.00M | 81.00M | 83.00M | 85.00M | 78.00M | 72.00M | 66.00M | 68.00M | 64.00M | 65.00M | 65.00M | 67.00M | 66.00M | 63.00M | 61.00M | 65.00M | 62.00M | 64.00M | 63.00M | 65.00M | 64.00M | 64.00M | 65.00M | 68.00M | 73.00M | 76.00M | 73.00M | 76.00M | 74.00M | 70.00M | 67.00M | 72.00M | 67.00M | 64.00M | 64.00M | 67.00M | 65.00M |
|
Tax Rate
|
29.13% | 29.04% | 29.59% | 27.96% | | 27.55% | 30.28% | 26.72% | 31.40% | 31.00% | 29.15% | 29.60% | 29.23% | 30.96% | 31.10% | 54.17% | 30.93% | 32.60% | 30.27% | 31.78% | 30.48% | 31.78% | 32.10% | | 33.82% | 45.84% | 30.61% | 45.08% | 28.28% | 28.55% | 29.99% | 35.66% | 27.49% | 28.21% | 28.75% | 19.25% | 59.77% | 24.08% | 23.92% | 18.61% | 24.57% | 22.22% | 22.83% | 17.22% | 23.62% | 23.25% | 20.14% | 24.63% | 20.94% | 22.83% | 21.58% | 20.95% | 18.21% | 21.82% | 22.36% | 22.46% | 24.54% | | 22.49% | 25.24% | 23.56% | 13.02% | 19.44% | 19.74% | 23.78% | 22.61% | 45.42% |