|
Revenue
|
3,590.00M | 3,804.00M | 3,789.00M | 3,767.00M | 3,852.00M | 4,011.00M | 3,915.00M | 3,666.00M | 3,894.00M | 4,000.00M | 3,899.00M | 3,662.00M | 3,741.00M | 3,839.00M | 3,764.00M |
|
Cost of Revenue
|
1,634.00M | 1,646.00M | 1,664.00M | 1,721.00M | 1,727.00M | 1,786.00M | 1,665.00M | 1,623.00M | 1,652.00M | 1,635.00M | 1,617.00M | 1,592.00M | 1,573.00M | 1,578.00M | 1,538.00M |
|
Gross Profit
|
1,956.00M | 2,158.00M | 2,125.00M | 2,046.00M | 2,125.00M | 2,225.00M | 2,250.00M | 2,043.00M | 2,242.00M | 2,365.00M | 2,282.00M | 2,070.00M | 2,168.00M | 2,261.00M | 2,226.00M |
|
Selling, General & Administrative
|
1,350.00M | 1,375.00M | 1,376.00M | | 1,502.00M | 1,522.00M | 1,531.00M | 1,586.00M | 1,573.00M | 1,641.00M | 1,590.00M | 1,525.00M | 1,537.00M | 1,504.00M | 1,512.00M |
|
Restructuring Costs
|
| | | | | | | | 41.00M | 48.00M | 31.00M | 65.00M | 60.00M | 60.00M | 84.00M |
|
Other Operating Expenses
|
5.00M | -13.00M | 14.00M | | 17.00M | -1.00M | -9.00M | 3.00M | -10.00M | -12.00M | -7.00M | 3.00M | -13.00M | -5.00M | -1.00M |
|
Operating Expenses
|
1,350.00M | 1,375.00M | 1,376.00M | | 1,502.00M | 1,522.00M | 1,531.00M | 1,586.00M | 1,614.00M | 1,689.00M | 1,621.00M | 1,590.00M | 1,597.00M | 1,564.00M | 1,596.00M |
|
Operating Income
|
611.00M | 770.00M | 763.00M | 2,046.00M | 640.00M | 702.00M | 710.00M | 460.00M | 550.00M | 154.00M | 654.00M | 483.00M | 558.00M | 692.00M | 629.00M |
|
EBIT
|
611.00M | 770.00M | 763.00M | 2,046.00M | 640.00M | 702.00M | 710.00M | 460.00M | 550.00M | 154.00M | 654.00M | 483.00M | 558.00M | 692.00M | 629.00M |
|
Interest & Investment Income
|
| | | | | -1.00M | -100.00M | -96.00M | -95.00M | -92.00M | -96.00M | -95.00M | -94.00M | -94.00M | -93.00M |
|
Non Operating Income
|
1.00M | 5.00M | -25.00M | | -30.00M | -10.00M | -25.00M | -7.00M | -28.00M | 3.00M | 19.00M | -42.00M | -6.00M | -10.00M | -10.00M |
|
EBT
|
612.00M | 775.00M | 738.00M | 512.00M | 609.00M | 639.00M | 585.00M | 357.00M | 427.00M | 65.00M | 577.00M | 346.00M | 458.00M | 588.00M | 526.00M |
|
Tax Provisions
|
100.00M | 170.00M | 152.00M | 151.00M | 140.00M | 209.00M | 147.00M | 30.00M | 131.00M | 7.00M | 194.00M | 53.00M | 136.00M | 168.00M | 128.00M |
|
Profit After Tax
|
512.00M | 605.00M | 586.00M | 361.00M | 469.00M | 430.00M | 438.00M | 327.00M | 296.00M | 58.00M | 383.00M | 293.00M | 322.00M | 420.00M | 398.00M |
|
Income from Continuing Operations
|
512.00M | 605.00M | 586.00M | 361.00M | 469.00M | 430.00M | 438.00M | 327.00M | 296.00M | 58.00M | 383.00M | 293.00M | 322.00M | 420.00M | 398.00M |
|
Consolidated Net Income
|
512.00M | 605.00M | 586.00M | 361.00M | 469.00M | 430.00M | 438.00M | 327.00M | 296.00M | 58.00M | 383.00M | 293.00M | 322.00M | 420.00M | 398.00M |
|
Income towards Parent Company
|
512.00M | 605.00M | 586.00M | 361.00M | 469.00M | 430.00M | 438.00M | 327.00M | 296.00M | 58.00M | 383.00M | 293.00M | 322.00M | 420.00M | 398.00M |
|
Net Income towards Common Stockholders
|
512.00M | 605.00M | 586.00M | 361.00M | 469.00M | 430.00M | 438.00M | 327.00M | 296.00M | 58.00M | 383.00M | 293.00M | 322.00M | 420.00M | 398.00M |
|
EPS (Basic)
|
0.30 | 0.35 | 0.34 | 0.21 | 0.27 | 0.23 | 0.23 | 0.17 | 0.15 | 0.03 | 0.20 | 0.16 | 0.17 | 0.22 | 0.21 |
|
EPS (Weighted Average and Diluted)
|
0.30 | 0.35 | 0.34 | 0.21 | 0.27 | 0.23 | 0.23 | 0.17 | 0.15 | 0.03 | 0.20 | 0.16 | 0.17 | 0.22 | 0.21 |
|
Shares Outstanding (Weighted Average)
|
1,716.16M | 1,716.16M | 1,716.16M | | 1,716.16M | 1,914.89M | 1,914.89M | 1,915.00M | 1,914.58M | 1,914.81M | 1,915.17M | 1,917.26M | 1,911.24M | 1,919.91M | 1,919.07M |
|
Shares Outstanding (Diluted Average)
|
1,716.00M | 1,716.00M | 1,716.00M | 1,716.00M | 1,716.00M | 1,838.00M | 1,920.00M | 1,850.00M | 1,920.00M | 1,920.00M | 1,924.00M | 1,923.00M | 1,925.00M | 1,928.00M | 1,925.00M |
|
EBITDA
|
611.00M | 770.00M | 763.00M | 2,046.00M | 640.00M | 702.00M | 710.00M | 460.00M | 550.00M | 154.00M | 654.00M | 483.00M | 558.00M | 692.00M | 629.00M |
|
Interest Expenses
|
| | | | | 1.00M | 100.00M | 250.00M | | | | | | | |
|
Tax Rate
|
16.34% | 21.94% | 20.60% | 29.49% | 22.99% | 32.71% | 25.13% | 8.40% | 30.68% | 10.77% | 33.62% | 15.32% | 29.69% | 28.57% | 24.33% |