|
Revenue
|
2,188.60M | 2,157.80M | 2,270.30M | 2,232.40M | 2,264.00M | 2,233.60M | 2,288.50M | 2,372.50M | 2,221.90M | 2,296.40M | 2,093.60M | 2,058.80M | 2,095.90M | 2,118.60M | 2,704.70M | 2,295.90M | 2,166.70M | 2,210.60M | 2,239.60M | 2,672.60M | 2,478.60M | 2,606.70M | 2,484.30M | 2,908.00M | 2,657.30M | 3,259.20M | 3,240.90M | 2,807.00M | 3,036.60M | 3,025.70M | 2,818.00M | 3,513.80M | 3,049.40M | 3,178.30M | 4,627.80M | 3,237.70M | 2,883.60M | 3,234.90M | 4,348.10M | 3,770.60M | 3,743.90M | 3,972.60M | 4,458.40M | 4,047.20M | 4,551.30M | 3,114.60M | 3,310.70M | 3,765.10M | 3,208.50M | 3,539.40M | 3,423.70M | 4,256.20M | 3,095.50M | 6,664.50M | 4,625.30M | 3,150.80M | 2,819.00M | 3,557.30M | 4,598.70M | 2,690.80M | 4,053.30M | 4,310.80M | 3,011.60M | 4,752.00M | 3,695.90M | 3,671.30M | 3,681.60M |
|
Cost of Revenue
|
1,306.60M | 1,334.30M | 1,317.10M | 1,376.50M | 1,275.30M | 1,337.00M | 1,320.30M | 1,271.70M | 1,188.90M | 1,193.90M | 1,114.90M | 1,118.90M | 1,212.50M | 1,110.00M | 1,647.00M | 1,154.40M | 1,094.50M | 1,095.70M | 1,096.20M | 1,397.20M | 1,227.50M | 1,268.40M | 1,113.80M | 1,621.30M | 1,236.30M | 2,054.60M | 1,869.60M | 1,537.20M | 1,658.50M | 1,659.90M | 1,482.20M | 2,112.60M | 1,657.30M | 1,858.80M | 2,504.60M | 1,801.90M | 1,411.10M | 1,699.20M | 2,642.10M | 2,440.10M | 2,195.10M | 2,446.10M | 2,840.10M | 2,424.50M | 2,858.70M | 1,601.30M | 1,839.80M | 1,981.70M | 1,374.70M | 1,812.80M | 1,770.90M | 2,299.80M | 1,490.70M | 1,443.20M | 1,801.60M | 1,895.80M | 1,773.90M | 1,834.10M | 1,710.60M | 2,469.60M | 2,069.70M | 2,077.90M | 1,778.10M | 2,146.90M | 2,220.00M | 1,839.90M | 1,964.10M |
|
Gross Profit
|
882.00M | 823.50M | 953.20M | 855.90M | 988.70M | 896.60M | 968.20M | 1,100.80M | 1,033.00M | 1,102.50M | 978.70M | 939.90M | 883.40M | 1,008.60M | 1,057.70M | 1,141.50M | 1,072.20M | 1,114.90M | 1,143.40M | 1,275.40M | 1,251.10M | 1,338.30M | 1,370.50M | 1,286.70M | 1,421.00M | 1,204.60M | 1,371.30M | 1,269.80M | 1,378.10M | 1,365.80M | 1,335.80M | 1,401.20M | 1,392.10M | 1,319.50M | 2,123.20M | 1,435.80M | 1,472.50M | 1,535.70M | 1,706.00M | 1,330.50M | 1,548.80M | 1,526.50M | 1,618.30M | 1,622.70M | 1,692.60M | 1,513.30M | 1,470.90M | 1,783.40M | 1,833.80M | 1,726.60M | 1,652.80M | 1,956.40M | 1,604.80M | 5,221.30M | 2,823.70M | 1,255.00M | 1,045.10M | 1,723.20M | 2,888.10M | 221.20M | 1,983.60M | 2,232.90M | 1,233.50M | 2,605.10M | 1,475.90M | 1,831.40M | 1,717.50M |
|
Other Operating Expenses
|
2,058.50M | 1,959.90M | 2,022.00M | 2,062.90M | 2,007.70M | 2,075.80M | 2,125.00M | 2,108.80M | 1,960.40M | 1,986.20M | 1,942.50M | 1,888.50M | 250.20M | 205.50M | 224.10M | 259.50M | 217.60M | 236.60M | 259.10M | 250.20M | 2,102.20M | 2,199.20M | 2,090.50M | 2,590.80M | 2,199.20M | 2,964.70M | 2,871.70M | 2,498.00M | 2,596.80M | 2,625.80M | 2,447.30M | 3,132.50M | 2,635.40M | 2,812.70M | 3,470.00M | 2,922.90M | 2,426.60M | 2,719.50M | 3,779.00M | 3,527.70M | 3,217.90M | 3,522.30M | 4,112.70M | 3,675.90M | 4,223.10M | 2,616.00M | 3,035.60M | 3,173.50M | 2,594.60M | 3,106.80M | 2,995.60M | 3,819.90M | 2,717.10M | 2,693.90M | 2,984.90M | 3,153.20M | 3,031.50M | 3,103.70M | 2,993.80M | 3,798.00M | 3,426.20M | 3,866.90M | 3,305.40M | 3,639.60M | 3,667.00M | 3,168.20M | 3,433.20M |
|
Operating Expenses
|
2,058.50M | 1,959.90M | 2,022.00M | 2,062.90M | 2,007.70M | 2,075.80M | 2,125.00M | 2,108.80M | 1,960.40M | 1,986.20M | 1,942.50M | 1,888.50M | 1,817.90M | 1,889.10M | 2,513.10M | 2,035.00M | 1,938.50M | 1,945.00M | 1,919.30M | 2,362.70M | 2,102.20M | 2,199.20M | 2,090.50M | 2,590.80M | 2,199.20M | 2,964.70M | 2,871.70M | 2,498.00M | 2,596.80M | 2,625.80M | 2,447.30M | 3,132.50M | 2,635.40M | 2,812.70M | 3,470.00M | 2,922.90M | 2,426.60M | 2,719.50M | 3,779.00M | 3,527.70M | 3,217.90M | 3,522.30M | 4,112.70M | 3,675.90M | 4,223.10M | 2,616.00M | 3,035.60M | 3,173.50M | 2,594.60M | 3,106.80M | 2,995.60M | 3,819.90M | 2,717.10M | 2,693.90M | 2,984.90M | 3,153.20M | 3,031.50M | 3,103.70M | 2,993.80M | 3,798.00M | 3,426.20M | 3,866.90M | 3,305.40M | 3,639.60M | 3,667.00M | 3,168.20M | 3,433.20M |
|
Operating Income
|
828.50M | 860.10M | 853.30M | 858.90M | 863.00M | 877.00M | 880.30M | 875.50M | 859.80M | 873.60M | 815.20M | 826.70M | 824.80M | 801.00M | 783.80M | 845.30M | 789.30M | 749.70M | 784.50M | 814.90M | 844.70M | 829.00M | 770.40M | 813.80M | 723.90M | 789.90M | 753.50M | 784.80M | 761.70M | 799.20M | 856.10M | 879.50M | 877.40M | 866.40M | 838.00M | 877.50M | 902.20M | 889.10M | 919.40M | 918.50M | 961.00M | 1,037.10M | 996.60M | 1,003.70M | 983.60M | 944.60M | 917.90M | 1,044.50M | 1,028.10M | 1,045.50M | 1,093.40M | 1,262.60M | 1,125.50M | 819.90M | 911.70M | 981.40M | 986.70M | 988.10M | 989.20M | 1,127.90M | 1,072.20M | 1,086.10M | 1,167.60M | 1,123.30M | 1,165.70M | 1,162.80M | 1,200.50M |
|
EBIT
|
828.50M | 860.10M | 853.30M | 858.90M | 863.00M | 877.00M | 880.30M | 875.50M | 859.80M | 873.60M | 815.20M | 826.70M | 824.80M | 801.00M | 783.80M | 845.30M | 789.30M | 749.70M | 784.50M | 814.90M | 844.70M | 829.00M | 770.40M | 813.80M | 723.90M | 789.90M | 753.50M | 784.80M | 761.70M | 799.20M | 856.10M | 879.50M | 877.40M | 866.40M | 838.00M | 877.50M | 902.20M | 889.10M | 919.40M | 918.50M | 961.00M | 1,037.10M | 996.60M | 1,003.70M | 983.60M | 944.60M | 917.90M | 1,044.50M | 1,028.10M | 1,045.50M | 1,093.40M | 1,262.60M | 1,125.50M | 819.90M | 911.70M | 981.40M | 986.70M | 988.10M | 989.20M | 1,127.90M | 1,072.20M | 1,086.10M | 1,167.60M | 1,123.30M | 1,165.70M | 1,162.80M | 1,200.50M |
|
Non Operating Investment Income
|
-63.30M | -155.20M | -66.60M | -113.20M | -45.50M | -157.20M | -25.40M | 42.10M | -58.00M | -64.60M | -105.70M | -19.10M | -6.70M | 0.20M | 87.70M | 32.90M | -50.90M | -80.10M | -50.90M | -43.30M | -11.30M | 86.80M | -46.40M | -26.30M | 66.20M | -114.60M | 38.40M | -41.10M | 136.60M | 33.70M | 44.20M | -43.40M | -16.60M | -95.90M | 676.60M | -39.90M | -25.10M | 67.40M | -5.50M | -112.20M | 84.50M | -4.00M | -42.40M | -90.90M | 131.40M | -27.40M | 65.50M | 133.10M | 151.40M | -41.10M | -152.00M | 157.10M | -136.60M | -189.40M | -27.40M | 171.30M | -66.00M | -72.80M | 179.30M | -112.70M | -0.90M | -15.20M | 77.40M | -88.60M | -117.10M | 5.40M | 85.70M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.40M | -0.80M | 6.00M | | 9.60M | 3.40M | 4.10M |
|
EBT
|
130.10M | 197.90M | 248.30M | 169.50M | 256.30M | 157.80M | 163.50M | 208.10M | 261.50M | 310.20M | 151.10M | 150.00M | 278.00M | 229.50M | 191.60M | 260.90M | 228.20M | 265.60M | 320.30M | 309.90M | 376.40M | 407.50M | 393.80M | 317.20M | 458.10M | 294.50M | 369.20M | 309.00M | 439.80M | 399.90M | 370.70M | 381.30M | 414.00M | 365.60M | 1,157.80M | 314.80M | 457.00M | 515.40M | 569.10M | 242.90M | 526.00M | 450.30M | 345.70M | 371.30M | 328.20M | 498.60M | 275.10M | 591.60M | 613.90M | 432.60M | 428.10M | 436.30M | 378.40M | 3,970.60M | 1,640.40M | -2.40M | -212.50M | 453.60M | 1,604.90M | -1107.20M | 627.10M | 443.90M | -293.80M | 1,112.40M | 28.90M | 503.10M | 248.40M |
|
Tax Provisions
|
7.50M | 33.90M | 44.10M | 31.60M | 52.70M | 13.60M | 12.20M | 29.80M | 52.70M | 61.00M | 76.60M | 8.00M | 56.70M | 50.90M | -7.20M | 34.20M | 38.20M | 29.00M | 61.20M | 59.50M | 52.30M | 88.30M | 141.00M | 36.90M | 29.00M | 29.60M | 68.30M | 91.90M | 70.60M | 72.90M | 43.30M | 43.10M | 60.40M | 50.80M | 344.60M | -528.10M | 54.50M | 55.90M | 109.10M | 11.20M | 73.90M | 58.20M | 61.10M | 56.00M | 43.20M | 82.50M | 39.20M | 100.10M | 97.60M | 61.00M | 63.80M | 61.50M | 35.20M | 836.70M | 328.80M | -11.20M | -78.00M | 59.90M | 354.80M | -210.80M | 95.10M | 87.10M | -100.40M | 209.90M | -34.00M | 69.60M | 14.50M |
|
Profit After Tax
|
122.60M | 164.00M | 204.20M | 154.90M | 203.60M | 144.20M | 151.30M | 218.10M | 208.80M | 249.20M | 74.50M | 156.40M | 221.30M | 178.60M | 198.80M | 226.70M | 190.00M | 236.60M | 259.10M | 250.40M | 324.10M | 319.20M | 252.80M | 280.30M | 429.10M | 264.90M | 300.90M | 258.30M | 369.20M | 327.00M | 327.40M | 338.20M | 353.60M | 314.80M | 813.20M | 842.90M | 402.50M | 459.50M | 460.00M | 236.50M | 452.10M | 392.10M | 284.60M | 315.30M | 308.70M | 416.10M | 237.40M | 491.50M | 518.10M | 371.60M | 364.30M | 374.80M | 353.50M | 3,157.00M | 1,316.20M | -3.40M | -140.10M | 393.70M | 1,252.90M | -839.20M | 534.00M | 356.80M | -220.00M | 902.50M | 62.90M | 433.50M | 233.90M |
|
Equity Income
|
| | -420.50M | -331.40M | | | -311.30M | -375.70M | -402.20M | -484.90M | -205.70M | -362.60M | -457.90M | -389.30M | -425.00M | -536.20M | -411.80M | -501.80M | -548.20M | -522.40M | -644.10M | -669.70M | -543.50M | -549.10M | -888.20M | -563.50M | -666.80M | -542.50M | -783.60M | -704.50M | -676.60M | -773.10M | -757.20M | -677.90M | -1677.00M | -2214.50M | -2.00M | 5.60M | 13.50M | -34.80M | 21.00M | 14.70M | 33.20M | 15.60M | -63.70M | 39.30M | 52.80M | 42.10M | 16.20M | 38.10M | 31.20M | 14.50M | -105.20M | -45.20M | -37.10M | 15.60M | -15.60M | 18.30M | 29.60M | 31.70M | 63.20M | 7.90M | 42.80M | 14.50M | -37.00M | 75.40M | 59.90M |
|
Income from Non-Controlling Interests
|
1.60M | 5.40M | 11.30M | 4.70M | 4.60M | 1.90M | 0.90M | 10.50M | 18.60M | 23.60M | -5.60M | -0.40M | 9.20M | 2.70M | 3.40M | 3.50M | 3.50M | 6.00M | 5.20M | 8.70M | 20.20M | 6.40M | -2.70M | 8.40M | 6.70M | 7.30M | 0.50M | 4.70M | 1.20M | 4.70M | 19.20M | 20.20M | 4.70M | 5.30M | 3.00M | 1.10M | 5.40M | 2.90M | 3.70M | -4.80M | 22.20M | 5.80M | 7.50M | 14.40M | -23.70M | 17.80M | -1.50M | 18.90M | -1.80M | 9.80M | 4.40M | 33.40M | -10.30M | -23.10M | -4.60M | 78.60M | 5.60M | 4.90M | 3.90M | 32.50M | -2.00M | 3.70M | 26.60M | -2.90M | 14.80M | 27.30M | 20.10M |
|
Income from Continuing Operations
|
122.60M | 164.00M | 204.20M | 137.90M | 203.60M | 144.20M | 151.30M | 178.30M | 208.80M | 249.20M | 74.50M | 142.00M | 221.30M | 178.60M | 198.80M | 226.70M | 190.00M | 236.60M | 259.10M | 250.40M | 324.10M | 319.20M | 252.80M | 280.30M | 429.10M | 264.90M | 300.90M | 217.10M | 369.20M | 327.00M | 327.40M | 338.20M | 353.60M | 314.80M | 813.20M | 842.90M | 402.50M | 459.50M | 460.00M | 231.70M | 452.10M | 392.10M | 284.60M | 315.30M | 285.00M | 416.10M | 235.90M | 491.50M | 516.30M | 371.60M | 364.30M | 374.80M | 343.20M | 3,133.90M | 1,311.60M | 8.80M | -134.50M | 393.70M | 1,250.10M | -896.40M | 532.00M | 356.80M | -193.40M | 902.50M | 62.90M | 433.50M | 233.90M |
|
Consolidated Net Income
|
122.60M | 164.00M | 204.20M | 137.90M | 203.60M | 144.20M | 151.30M | 178.30M | 208.80M | 249.20M | 74.50M | 142.00M | 221.30M | 178.60M | 198.80M | 226.70M | 190.00M | 236.60M | 259.10M | 250.40M | 324.10M | 319.20M | 252.80M | 280.30M | 429.10M | 264.90M | 300.90M | 217.10M | 369.20M | 327.00M | 31.30M | 38.50M | 25.80M | 9.70M | | | 402.50M | 459.50M | 460.00M | 231.70M | 452.10M | 392.10M | 284.60M | 315.30M | 285.00M | 416.10M | 235.90M | 491.50M | 516.30M | 371.60M | 364.30M | 374.80M | 343.20M | 3,133.90M | 1,311.60M | 8.80M | -134.50M | 393.70M | 1,250.10M | -896.40M | 532.00M | 356.80M | -193.40M | 902.50M | 62.90M | 433.50M | 233.90M |
|
Income towards Parent Company
|
122.60M | 164.00M | 204.20M | 137.90M | 203.60M | 144.20M | 151.30M | 178.30M | 208.80M | 249.20M | 74.50M | 142.00M | 221.30M | 178.60M | 198.80M | 226.70M | 190.00M | 236.60M | 259.10M | 250.40M | 324.10M | 319.20M | 252.80M | 280.30M | 429.10M | 264.90M | 300.90M | 217.10M | 369.20M | 327.00M | 31.30M | 38.50M | 25.80M | 9.70M | | | 402.50M | 459.50M | 460.00M | 231.70M | 452.10M | 392.10M | 284.60M | 315.30M | 285.00M | 416.10M | 235.90M | 491.50M | 516.30M | 371.60M | 364.30M | 374.80M | 343.20M | 3,133.90M | 1,311.60M | 8.80M | -134.50M | 393.70M | 1,250.10M | -896.40M | 532.00M | 356.80M | -193.40M | 902.50M | 62.90M | 433.50M | 233.90M |
|
Preferred Dividend Payments
|
8.20M | 8.30M | 8.20M | 8.30M | 8.20M | 8.30M | 8.20M | 8.30M | 8.20M | 8.30M | 8.20M | 8.30M | 8.20M | 8.30M | 8.20M | 8.30M | 8.20M | 8.30M | 8.20M | 8.30M | 8.20M | 8.30M | 8.20M | 8.30M | 8.20M | 8.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
112.80M | 150.30M | 184.70M | 141.90M | 190.80M | 134.00M | 142.20M | 199.30M | 182.00M | 217.30M | 71.90M | 148.50M | 203.90M | 167.60M | 187.20M | 214.90M | 178.30M | 222.30M | 245.70M | 233.40M | 293.70M | 306.30M | 240.70M | 270.40M | 414.20M | 241.10M | 300.40M | 253.60M | 368.00M | 322.30M | 308.20M | 318.00M | 348.90M | 309.50M | 810.20M | 841.80M | 402.50M | 459.50M | 460.00M | 231.70M | 452.10M | 392.10M | 284.60M | 315.30M | 285.00M | 416.10M | 235.90M | 491.50M | 516.30M | 371.60M | 364.30M | 374.80M | 343.20M | 3,133.90M | 1,311.60M | 8.80M | -134.50M | 393.70M | 1,250.10M | -896.40M | 532.00M | 356.80M | -193.40M | 902.50M | 62.90M | 433.50M | 233.90M |
|
EPS (Basic)
|
0.43 | 0.52 | 0.58 | 0.44 | 0.60 | 0.42 | 0.44 | 0.62 | 0.57 | 0.68 | 0.23 | 0.48 | 0.68 | 0.56 | 0.64 | 0.72 | 0.61 | 0.76 | 0.83 | 0.79 | 0.96 | 1.04 | 0.78 | | | | | | | | | | | | | | | | | | | | | | | 1.45 | 0.86 | 1.72 | 1.89 | 1.34 | 1.34 | 1.29 | 1.31 | 12.35 | 5.31 | 0.10 | -0.58 | 1.60 | 5.17 | -3.59 | 2.26 | 1.51 | -0.95 | 3.92 | 0.21 | 1.81 | 0.96 |
|
EPS (Weighted Average and Diluted)
|
0.43 | 0.52 | 0.57 | 0.44 | 0.59 | 0.42 | 0.44 | 0.62 | 0.56 | 0.67 | 0.23 | 0.48 | 0.68 | 0.56 | 0.63 | 0.72 | 0.61 | 0.75 | 0.82 | 0.78 | 0.95 | 1.03 | 0.77 | | | | | | | | | | | | | | | | | | | | | | | 1.45 | 0.85 | 1.71 | 1.87 | 1.32 | 1.32 | 1.28 | 1.28 | 12.17 | 5.22 | 0.08 | -0.58 | 1.58 | 5.10 | -3.53 | 2.22 | 1.49 | -0.95 | 3.87 | 0.21 | 1.79 | 0.95 |
|
EBITDA
|
828.50M | 860.10M | 853.30M | 858.90M | 863.00M | 877.00M | 880.30M | 875.50M | 859.80M | 873.60M | 815.20M | 826.70M | 824.80M | 801.00M | 783.80M | 845.30M | 789.30M | 749.70M | 784.50M | 814.90M | 500.70M | 558.60M | 29.60M | 813.80M | 406.90M | -93.60M | 103.00M | 784.80M | 761.70M | 799.20M | 856.10M | 879.50M | 877.40M | 866.40M | 838.00M | 877.50M | 902.20M | 889.10M | 919.40M | 918.50M | 961.00M | 1,037.10M | 996.60M | 1,003.70M | 983.60M | 944.60M | 917.90M | 1,044.50M | 1,028.10M | 1,045.50M | 1,093.40M | 1,262.60M | 1,125.50M | 819.90M | 911.70M | 981.40M | 986.70M | 988.10M | 989.20M | 1,127.90M | 1,072.20M | 1,086.10M | 1,167.60M | 1,123.30M | 1,165.70M | 1,162.80M | 1,200.50M |
|
Tax Rate
|
5.76% | 17.13% | 17.76% | 18.64% | 20.56% | 8.62% | 7.46% | 14.32% | 20.15% | 19.66% | 50.69% | 5.33% | 20.40% | 22.18% | -3.76% | 13.11% | 16.74% | 10.92% | 19.11% | 19.20% | 13.89% | 21.67% | 35.80% | 11.63% | 6.33% | 10.05% | 18.50% | 29.74% | 16.05% | 18.23% | 11.68% | 11.30% | 14.59% | 13.89% | 29.76% | -167.76% | 11.93% | 10.85% | 19.17% | 4.61% | 14.05% | 12.92% | 17.67% | 15.08% | 13.16% | 16.55% | 14.25% | 16.92% | 15.90% | 14.10% | 14.90% | 14.10% | 9.30% | 21.07% | 20.04% | 466.67% | 36.71% | 13.21% | 22.11% | 19.04% | 15.17% | 19.62% | 34.17% | 18.87% | -117.65% | 13.83% | 5.84% |