|
Revenue
|
1,943.00M | 1,857.00M | 2,063.00M | 2,106.00M | 2,238.00M | 2,430.00M | 2,456.00M | 2,392.00M | 2,620.00M | 2,866.00M | 2,889.00M | 2,797.00M | 2,789.00M | 2,874.00M | 2,693.00M | 2,684.00M | 2,738.00M | 2,802.00M | 2,824.00M | 2,881.00M | 2,689.00M | 3,042.00M | 3,023.00M | 2,870.00M | 2,567.00M | 2,713.00M | 2,713.00M | 2,518.00M | 2,420.00M | 2,454.00M | 2,524.00M | 2,490.00M | 2,575.00M | 2,637.00M | 2,670.00M | 2,669.00M | 2,717.00M | 2,898.00M | 2,947.00M | 2,896.00M | 2,840.00M | 2,925.00M | 2,841.00M | 2,690.00M | 2,625.00M | 2,085.00M | 2,506.00M | 2,573.00M | 2,639.00M | 2,799.00M | 2,852.00M | 2,852.00M | 2,915.00M | 3,250.00M | 3,343.00M | 3,237.00M | 3,132.00M | 2,980.00M | 2,971.00M | 3,073.00M | 3,004.00M | 3,044.00M | 3,051.00M | 3,024.00M | 2,993.00M | 3,110.00M | 3,103.00M | 2,974.00M |
|
Cost of Revenue
|
159.00M | 153.00M | 192.00M | 221.00M | 254.00M | 258.00M | 259.00M | 308.00M | 389.00M | 412.00M | 385.00M | 403.00M | 413.00M | 390.00M | 379.00M | 395.00M | 429.00M | 391.00M | 390.00M | 403.00M | 432.00M | 408.00M | 387.00M | 347.00M | 264.00M | 255.00M | 221.00M | 236.00M | 194.00M | 202.00M | 188.00M | 215.00M | 213.00M | 200.00M | 198.00M | 239.00M | 266.00M | 272.00M | 274.00M | 275.00M | 250.00M | 254.00M | 228.00M | 223.00M | 189.00M | 151.00M | 183.00M | 153.00M | 177.00M | 188.00M | 208.00M | 226.00M | 301.00M | 408.00M | 383.00M | 473.00M | 315.00M | 263.00M | 289.00M | 303.00M | 420.00M | 419.00M | 216.00M | 230.00M | 401.00M | 409.00M | 237.00M | 232.00M |
|
Gross Profit
|
1,784.00M | 1,704.00M | 1,871.00M | 1,885.00M | 1,984.00M | 2,172.00M | 2,197.00M | 2,084.00M | 2,231.00M | 2,454.00M | 2,504.00M | 2,394.00M | 2,376.00M | 2,484.00M | 2,314.00M | 2,289.00M | 2,309.00M | 2,411.00M | 2,434.00M | 2,478.00M | 2,257.00M | 2,634.00M | 2,636.00M | 2,523.00M | 2,303.00M | 2,458.00M | 2,492.00M | 2,282.00M | 2,226.00M | 2,252.00M | 2,336.00M | 2,275.00M | 2,362.00M | 2,437.00M | 2,472.00M | 2,430.00M | 2,451.00M | 2,626.00M | 2,673.00M | 2,621.00M | 2,590.00M | 2,671.00M | 2,613.00M | 2,467.00M | 2,436.00M | 1,934.00M | 2,323.00M | 2,420.00M | 2,462.00M | 2,611.00M | 2,644.00M | 2,626.00M | 2,614.00M | 2,842.00M | 2,960.00M | 2,764.00M | 2,817.00M | 2,717.00M | 2,682.00M | 2,770.00M | 2,584.00M | 2,625.00M | 2,835.00M | 2,794.00M | 2,592.00M | 2,701.00M | 2,866.00M | 2,742.00M |
|
Depreciation & Amortization - Total
|
207.00M | 207.00M | 210.00M | 213.00M | 204.00M | 204.00M | 204.00M | 207.00M | 211.00M | 213.00M | 217.00M | 221.00M | 224.00M | 229.00M | 230.00M | 239.00M | 227.00M | 226.00M | 230.00M | 235.00M | 238.00M | 238.00M | 236.00M | 241.00M | 246.00M | 247.00M | 275.00M | 289.00M | 253.00M | 257.00M | 258.00M | 256.00M | 260.00M | 264.00M | 265.00M | 267.00M | 272.00M | 273.00M | 276.00M | 281.00M | 283.00M | 284.00M | 286.00M | 285.00M | 292.00M | 282.00M | 293.00M | 287.00M | 292.00M | 294.00M | 297.00M | 298.00M | 302.00M | 304.00M | 306.00M | 309.00M | 321.00M | 321.00M | 326.00M | 330.00M | 337.00M | 335.00M | 339.00M | 342.00M | 346.00M | 346.00M | 348.00M | 353.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.00M | -3.00M | 60.00M | 27.00M | | 10.00M | 15.00M | 58.00M |
|
Other Operating Expenses
|
1,353.00M | 1,182.00M | 1,291.00M | 1,344.00M | 1,479.00M | 1,493.00M | 1,506.00M | 1,543.00M | 1,809.00M | 1,778.00M | 1,734.00M | 1,776.00M | 1,820.00M | 1,711.00M | 1,732.00M | 1,731.00M | 1,820.00M | 1,740.00M | 1,745.00M | 1,765.00M | 1,784.00M | 1,785.00M | 1,789.00M | 1,738.00M | 1,715.00M | 1,652.00M | 1,616.00M | 1,587.00M | 1,444.00M | 1,427.00M | 1,446.00M | 1,538.00M | 1,558.00M | 1,501.00M | 1,510.00M | 1,404.00M | 1,610.00M | 1,599.00M | 1,651.00M | 1,537.00M | | | | | -385.00M | | | | | | | | 1,528.00M | 1,675.00M | 1,765.00M | 1,747.00M | 2,100.00M | 2,083.00M | 1,889.00M | 1,935.00M | 2,355.00M | 1,581.00M | 1,056.00M | 1,524.00M | 1,501.00M | 1,579.00M | 1,642.00M | 1,626.00M |
|
Operating Expenses
|
1,560.00M | 1,389.00M | 1,501.00M | 1,557.00M | 1,683.00M | 1,697.00M | 1,710.00M | 1,750.00M | 2,020.00M | 1,991.00M | 1,951.00M | 1,997.00M | 2,044.00M | 1,940.00M | 1,962.00M | 1,970.00M | 2,047.00M | 1,966.00M | 1,975.00M | 2,000.00M | 2,022.00M | 2,023.00M | 2,025.00M | 1,979.00M | 1,961.00M | 1,899.00M | 1,891.00M | 1,876.00M | 1,697.00M | 1,684.00M | 1,704.00M | 1,794.00M | 1,818.00M | 1,765.00M | 1,775.00M | 1,671.00M | 1,882.00M | 1,872.00M | 1,927.00M | 1,818.00M | 1,874.00M | 1,860.00M | 1,845.00M | 1,728.00M | 2,057.00M | 1,475.00M | 1,666.00M | 1,589.00M | 1,624.00M | 1,632.00M | 1,716.00M | 1,723.00M | 1,830.00M | 1,979.00M | 2,071.00M | 2,056.00M | 2,421.00M | 2,404.00M | 2,215.00M | 2,265.00M | 2,791.00M | 1,913.00M | 1,455.00M | 1,893.00M | 1,847.00M | 1,935.00M | 2,005.00M | 2,037.00M |
|
Operating Income
|
383.00M | 468.00M | 562.00M | 549.00M | 555.00M | 733.00M | 746.00M | 642.00M | 600.00M | 875.00M | 938.00M | 800.00M | 745.00M | 934.00M | 731.00M | 714.00M | 691.00M | 836.00M | 849.00M | 881.00M | 667.00M | 1,019.00M | 998.00M | 891.00M | 606.00M | 814.00M | 822.00M | 642.00M | 723.00M | 770.00M | 820.00M | 761.00M | 757.00M | 872.00M | 895.00M | 998.00M | 835.00M | 1,026.00M | 1,020.00M | 1,078.00M | 966.00M | 1,065.00M | 996.00M | 962.00M | 568.00M | 610.00M | 840.00M | 984.00M | 1,015.00M | 1,167.00M | 1,136.00M | 1,129.00M | 1,085.00M | 1,271.00M | 1,272.00M | 1,181.00M | 711.00M | 576.00M | 756.00M | 808.00M | 213.00M | 1,131.00M | 1,596.00M | 1,131.00M | 1,146.00M | 1,175.00M | 1,098.00M | 937.00M |
|
EBIT
|
383.00M | 468.00M | 562.00M | 549.00M | 555.00M | 733.00M | 746.00M | 642.00M | 600.00M | 875.00M | 938.00M | 800.00M | 745.00M | 934.00M | 731.00M | 714.00M | 691.00M | 836.00M | 849.00M | 881.00M | 667.00M | 1,019.00M | 998.00M | 891.00M | 606.00M | 814.00M | 822.00M | 642.00M | 723.00M | 770.00M | 820.00M | 761.00M | 757.00M | 872.00M | 895.00M | 998.00M | 835.00M | 1,026.00M | 1,020.00M | 1,078.00M | 966.00M | 1,065.00M | 996.00M | 962.00M | 568.00M | 610.00M | 840.00M | 984.00M | 1,015.00M | 1,167.00M | 1,136.00M | 1,129.00M | 1,085.00M | 1,271.00M | 1,272.00M | 1,181.00M | 711.00M | 576.00M | 756.00M | 808.00M | 213.00M | 1,131.00M | 1,596.00M | 1,131.00M | 1,146.00M | 1,175.00M | 1,098.00M | 937.00M |
|
Other Non Operating Income
|
17.00M | 36.00M | 37.00M | 37.00M | 20.00M | 17.00M | 81.00M | 35.00M | 27.00M | 34.00M | 60.00M | 39.00M | 29.00M | 31.00M | 33.00M | 36.00M | 135.00M | 29.00M | 30.00M | 39.00M | 26.00M | 18.00M | 32.00M | 28.00M | 21.00M | 19.00M | 39.00M | 24.00M | 16.00M | 4.00M | 29.00M | 87.00M | 16.00M | 16.00M | 16.00M | 29.00M | 8.00M | 29.00M | 30.00M | | 44.00M | 22.00M | 22.00M | 18.00M | 22.00M | 49.00M | 39.00M | 43.00M | 7.00M | 35.00M | 14.00M | 21.00M | -5.00M | -14.00M | -2.00M | 34.00M | 56.00M | 57.00M | 40.00M | 38.00M | 18.00M | 17.00M | 34.00M | -4.00M | 31.00M | 24.00M | 23.00M | 23.00M |
|
Non Operating Income
|
17.00M | 36.00M | 37.00M | 37.00M | 20.00M | 17.00M | 81.00M | 35.00M | 27.00M | 34.00M | 60.00M | 39.00M | 29.00M | 31.00M | 33.00M | 36.00M | 135.00M | 29.00M | 30.00M | 39.00M | 26.00M | 18.00M | 32.00M | 28.00M | 21.00M | 19.00M | 39.00M | 24.00M | 16.00M | 4.00M | 29.00M | 87.00M | 16.00M | 16.00M | 16.00M | 29.00M | 8.00M | 29.00M | 30.00M | | 44.00M | 22.00M | 22.00M | 18.00M | 22.00M | 49.00M | 39.00M | 43.00M | 7.00M | 35.00M | 14.00M | 21.00M | -5.00M | -14.00M | -2.00M | 34.00M | 56.00M | 57.00M | 40.00M | 38.00M | 18.00M | 17.00M | 34.00M | -4.00M | 31.00M | 24.00M | 23.00M | 23.00M |
|
EBT
|
283.00M | 391.00M | 481.00M | 467.00M | 456.00M | 635.00M | 714.00M | 562.00M | 515.00M | 796.00M | 884.00M | 723.00M | 654.00M | 843.00M | 640.00M | 621.00M | 697.00M | 737.00M | 748.00M | 783.00M | 554.00M | 898.00M | 892.00M | 790.00M | 495.00M | 699.00M | 724.00M | 524.00M | 600.00M | 636.00M | 705.00M | 641.00M | 655.00M | 780.00M | 800.00M | 893.00M | 707.00M | 924.00M | 908.00M | 930.00M | 861.00M | 934.00M | 868.00M | 828.00M | 436.00M | 503.00M | 724.00M | 867.00M | 866.00M | 1,041.00M | 986.00M | 985.00M | 912.00M | 1,087.00M | 1,093.00M | 1,038.00M | 592.00M | 463.00M | 614.00M | 651.00M | 30.00M | 944.00M | 1,427.00M | 928.00M | 978.00M | 998.00M | 924.00M | 765.00M |
|
Tax Provisions
|
106.00M | 144.00M | 178.00M | 160.00M | 199.00M | 243.00M | 269.00M | 160.00M | 190.00M | 239.00M | 330.00M | 243.00M | 244.00M | 319.00M | 238.00M | 208.00M | 247.00M | 272.00M | 266.00M | 270.00M | 186.00M | 336.00M | 333.00M | 279.00M | 185.00M | 266.00M | 272.00M | 163.00M | 213.00M | 231.00M | 245.00M | 225.00M | 222.00M | 283.00M | 294.00M | -3075.00M | 155.00M | 214.00M | 206.00M | 228.00M | 184.00M | 212.00M | 211.00M | 162.00M | 55.00M | 111.00M | 155.00M | 196.00M | 193.00M | 222.00M | 233.00M | 225.00M | 209.00M | 268.00M | 135.00M | 248.00M | 126.00M | 107.00M | 136.00M | 124.00M | -23.00M | 207.00M | 328.00M | 195.00M | 228.00M | 230.00M | 213.00M | 121.00M |
|
Profit After Tax
|
177.00M | 247.00M | 303.00M | 307.00M | 257.00M | 392.00M | 445.00M | 402.00M | 325.00M | 557.00M | 554.00M | 480.00M | 410.00M | 524.00M | 402.00M | 413.00M | 450.00M | 465.00M | 482.00M | 513.00M | 368.00M | 562.00M | 559.00M | 511.00M | 310.00M | 433.00M | 452.00M | 361.00M | 387.00M | 405.00M | 460.00M | 416.00M | 433.00M | 497.00M | 506.00M | 3,968.00M | 552.00M | 710.00M | 702.00M | 702.00M | 677.00M | 722.00M | 657.00M | 666.00M | 381.00M | 392.00M | 569.00M | 671.00M | 673.00M | 819.00M | 753.00M | 760.00M | 703.00M | 819.00M | 958.00M | 790.00M | 466.00M | 356.00M | 478.00M | 527.00M | 53.00M | 737.00M | 1,099.00M | 733.00M | 750.00M | 768.00M | 711.00M | 644.00M |
|
Income from Continuing Operations
|
177.00M | 247.00M | 303.00M | 307.00M | 257.00M | 392.00M | 445.00M | 402.00M | 325.00M | 557.00M | 554.00M | 480.00M | 410.00M | 524.00M | 402.00M | 413.00M | 450.00M | 465.00M | 482.00M | 513.00M | 368.00M | 562.00M | 559.00M | 511.00M | 310.00M | 433.00M | 452.00M | 361.00M | 387.00M | 405.00M | 460.00M | 416.00M | 433.00M | 497.00M | 506.00M | 3,968.00M | 552.00M | 710.00M | 702.00M | 702.00M | 677.00M | 722.00M | 657.00M | 666.00M | 381.00M | 392.00M | 569.00M | 671.00M | 673.00M | 819.00M | 753.00M | 760.00M | 703.00M | 819.00M | 958.00M | 790.00M | 466.00M | 356.00M | 478.00M | 527.00M | 53.00M | 737.00M | 1,099.00M | 733.00M | 750.00M | 768.00M | 711.00M | 644.00M |
|
Consolidated Net Income
|
177.00M | 247.00M | 303.00M | 307.00M | 257.00M | 392.00M | 445.00M | 402.00M | 325.00M | 557.00M | 554.00M | 480.00M | 410.00M | 524.00M | 402.00M | 413.00M | 450.00M | 465.00M | 482.00M | 513.00M | 368.00M | 562.00M | 559.00M | 511.00M | 310.00M | 433.00M | 452.00M | 361.00M | 387.00M | 405.00M | 460.00M | 416.00M | 433.00M | 497.00M | 506.00M | 3,968.00M | 552.00M | 710.00M | 702.00M | 702.00M | 677.00M | 722.00M | 657.00M | 666.00M | 381.00M | 392.00M | 569.00M | 671.00M | 673.00M | 819.00M | 753.00M | 760.00M | 703.00M | 819.00M | 958.00M | 790.00M | 466.00M | 356.00M | 478.00M | 527.00M | 53.00M | 737.00M | 1,099.00M | 733.00M | 750.00M | 768.00M | 711.00M | 644.00M |
|
Income towards Parent Company
|
177.00M | 247.00M | 303.00M | 307.00M | 257.00M | 392.00M | 445.00M | 402.00M | 325.00M | 557.00M | 554.00M | 480.00M | 410.00M | 524.00M | 402.00M | 413.00M | 450.00M | 465.00M | 482.00M | 513.00M | 368.00M | 562.00M | 559.00M | 511.00M | 310.00M | 433.00M | 452.00M | 361.00M | 387.00M | 405.00M | 460.00M | 416.00M | 433.00M | 497.00M | 506.00M | 3,968.00M | 552.00M | 710.00M | 702.00M | 702.00M | 677.00M | 722.00M | 657.00M | 666.00M | 381.00M | 392.00M | 569.00M | 671.00M | 673.00M | 819.00M | 753.00M | 760.00M | 703.00M | 819.00M | 958.00M | 790.00M | 466.00M | 356.00M | 478.00M | 527.00M | 53.00M | 737.00M | 1,099.00M | 733.00M | 750.00M | 768.00M | 711.00M | 644.00M |
|
Net Income towards Common Stockholders
|
177.00M | 247.00M | 303.00M | 307.00M | 257.00M | 392.00M | 445.00M | 402.00M | 325.00M | 557.00M | 554.00M | 480.00M | 410.00M | 524.00M | 402.00M | 413.00M | 450.00M | 465.00M | 482.00M | 513.00M | 368.00M | 562.00M | 559.00M | 511.00M | 310.00M | 433.00M | 452.00M | 361.00M | 387.00M | 405.00M | 460.00M | 416.00M | 433.00M | 497.00M | 506.00M | 3,968.00M | 552.00M | 710.00M | 702.00M | 702.00M | 677.00M | 722.00M | 657.00M | 666.00M | 381.00M | 392.00M | 569.00M | 671.00M | 673.00M | 819.00M | 753.00M | 760.00M | 703.00M | 819.00M | 958.00M | 790.00M | 466.00M | 356.00M | 478.00M | 527.00M | 53.00M | 737.00M | 1,099.00M | 733.00M | 750.00M | 768.00M | 711.00M | 644.00M |
|
EPS (Basic)
|
0.48 | 0.67 | 0.82 | 0.83 | 0.69 | 1.06 | 1.21 | 1.11 | 0.91 | 1.58 | 1.61 | 1.44 | 1.24 | 1.62 | 1.26 | 1.31 | 1.43 | 1.47 | 1.55 | 1.66 | 1.18 | 1.81 | 1.80 | 1.65 | 1.01 | 1.43 | 1.50 | 1.21 | 1.30 | 1.37 | 1.56 | 1.43 | 1.49 | 1.72 | 1.76 | 13.91 | 1.94 | 2.52 | 2.54 | 2.59 | 2.53 | 2.72 | 2.50 | 2.56 | 1.48 | 1.53 | 2.23 | 2.65 | 2.67 | 3.29 | 3.07 | 3.13 | 2.94 | 3.46 | 4.11 | 3.43 | 2.04 | 1.56 | 2.11 | 2.33 | 0.23 | 3.26 | 4.86 | 3.23 | 3.31 | 3.41 | 3.16 | 2.87 |
|
EPS (Weighted Average and Diluted)
|
0.47 | 0.66 | 0.81 | 0.82 | 0.68 | 1.04 | 1.19 | 1.09 | 0.90 | 1.56 | 1.59 | 1.42 | 1.23 | 1.60 | 1.24 | 1.30 | 1.41 | 1.46 | 1.53 | 1.64 | 1.17 | 1.79 | 1.79 | 1.64 | 1.00 | 1.41 | 1.49 | 1.20 | 1.29 | 1.36 | 1.55 | 1.42 | 1.48 | 1.71 | 1.75 | 13.79 | 1.93 | 2.50 | 2.52 | 2.57 | 2.51 | 2.70 | 2.49 | 2.55 | 1.47 | 1.53 | 2.22 | 2.64 | 2.66 | 3.28 | 3.06 | 3.12 | 2.93 | 3.45 | 4.10 | 3.43 | 2.04 | 1.56 | 2.10 | 2.32 | 0.23 | 3.25 | 4.85 | 3.23 | 3.31 | 3.41 | 3.16 | 2.87 |
|
EBITDA
|
590.00M | 675.00M | 772.00M | 762.00M | 759.00M | 937.00M | 950.00M | 849.00M | 811.00M | 1,088.00M | 1,155.00M | 1,021.00M | 969.00M | 1,163.00M | 961.00M | 953.00M | 918.00M | 1,062.00M | 1,079.00M | 1,116.00M | 905.00M | 1,257.00M | 1,234.00M | 1,132.00M | 852.00M | 1,061.00M | 1,097.00M | 931.00M | 976.00M | 1,027.00M | 1,078.00M | 1,017.00M | 1,017.00M | 1,136.00M | 1,160.00M | 1,265.00M | 1,107.00M | 1,299.00M | 1,296.00M | 1,359.00M | 1,249.00M | 1,349.00M | 1,282.00M | 1,247.00M | 860.00M | 892.00M | 1,133.00M | 1,271.00M | 1,307.00M | 1,461.00M | 1,433.00M | 1,427.00M | 1,387.00M | 1,575.00M | 1,578.00M | 1,490.00M | 1,032.00M | 897.00M | 1,082.00M | 1,138.00M | 550.00M | 1,466.00M | 1,935.00M | 1,473.00M | 1,492.00M | 1,521.00M | 1,446.00M | 1,290.00M |
|
Interest Expenses
|
117.00M | 113.00M | 118.00M | 119.00M | 119.00M | 115.00M | 113.00M | 115.00M | 112.00M | 113.00M | 114.00M | 116.00M | 120.00M | 122.00M | 124.00M | 129.00M | 129.00M | 128.00M | 131.00M | 137.00M | 139.00M | 139.00M | 138.00M | 129.00M | 132.00M | 134.00M | 137.00M | 142.00M | 139.00M | 138.00M | 144.00M | 142.00M | 142.00M | 140.00M | 134.00M | 134.00M | 136.00M | 131.00M | 142.00M | 148.00M | 149.00M | 153.00M | 150.00M | 152.00M | 154.00M | 156.00M | 155.00M | 160.00M | 156.00M | 161.00M | 164.00M | 165.00M | 168.00M | 170.00M | 177.00M | 177.00M | 175.00M | 170.00M | 182.00M | 195.00M | 201.00M | 204.00M | 203.00M | 199.00M | 199.00M | 201.00M | 197.00M | 195.00M |
|
Tax Rate
|
37.46% | 36.83% | 37.01% | 34.26% | 43.64% | 38.27% | 37.68% | 28.47% | 36.89% | 30.03% | 37.33% | 33.61% | 37.31% | 37.84% | 37.19% | 33.49% | 35.44% | 36.91% | 35.56% | 34.48% | 33.57% | 37.42% | 37.33% | 35.32% | 37.37% | 38.05% | 37.57% | 31.11% | 35.50% | 36.32% | 34.75% | 35.10% | 33.89% | 36.28% | 36.75% | -344.34% | 21.92% | 23.16% | 22.69% | 24.52% | 21.37% | 22.70% | 24.31% | 19.57% | 12.61% | 22.07% | 21.41% | 22.61% | 22.29% | 21.33% | 23.63% | 22.84% | 22.92% | 24.66% | 12.35% | 23.89% | 21.28% | 23.11% | 22.15% | 19.05% | -76.67% | 21.93% | 22.99% | 21.01% | 23.31% | 23.05% | 23.05% | 15.82% |