|
Revenue
|
2,915.00M | 2,862.00M | 2,930.00M | 2,969.00M | 7,671.00M | 7,539.00M | 7,656.00M | 7,940.00M | 8,003.00M |
|
Cost of Revenue
|
2,173.00M | 2,161.00M | 2,220.00M | 2,276.00M | 6,321.00M | 6,097.00M | 6,079.00M | 6,425.00M | 6,434.00M |
|
Gross Profit
|
742.00M | 701.00M | 710.00M | 693.00M | 1,350.00M | 1,442.00M | 1,577.00M | 1,515.00M | 1,569.00M |
|
Selling, General & Administrative
|
371.00M | 460.00M | 380.00M | 389.00M | 1,007.00M | 1,017.00M | 988.00M | 963.00M | 963.00M |
|
Operating Expenses
|
371.00M | 460.00M | 380.00M | 389.00M | 1,007.00M | 1,017.00M | 988.00M | 963.00M | 963.00M |
|
Operating Income
|
354.00M | 180.00M | 307.00M | 244.00M | 55.00M | 401.00M | 553.00M | 251.00M | 526.00M |
|
EBIT
|
354.00M | 180.00M | 307.00M | 244.00M | 55.00M | 401.00M | 553.00M | 251.00M | 526.00M |
|
Interest & Investment Income
|
-39.00M | -30.00M | -25.00M | -33.00M | -167.00M | -173.00M | -167.00M | -182.00M | -177.00M |
|
Other Non Operating Income
|
-4.00M | -27.00M | -5.00M | 5.00M | -13.00M | -12.00M | -5.00M | -18.00M | -21.00M |
|
Non Operating Income
|
-4.00M | -27.00M | -5.00M | 5.00M | -13.00M | -12.00M | -5.00M | -18.00M | -21.00M |
|
EBT
|
302.00M | 103.00M | 267.00M | 187.00M | -117.00M | 223.00M | 390.00M | 58.00M | 336.00M |
|
Tax Provisions
|
73.00M | 54.00M | 76.00M | 55.00M | 33.00M | 77.00M | 8.00M | 84.00M | 91.00M |
|
Profit After Tax
|
229.00M | 49.00M | 191.00M | 132.00M | -150.00M | 146.00M | 384.00M | -28.00M | 246.00M |
|
Income from Non-Controlling Interests
|
| 1.00M | | | | | -2.00M | 2.00M | -1.00M |
|
Income from Continuing Operations
|
229.00M | 49.00M | 191.00M | 132.00M | -150.00M | 146.00M | 382.00M | -26.00M | 245.00M |
|
Consolidated Net Income
|
229.00M | 49.00M | 191.00M | 132.00M | -150.00M | 146.00M | 382.00M | -26.00M | 245.00M |
|
Income towards Parent Company
|
229.00M | 49.00M | 191.00M | 132.00M | -150.00M | 146.00M | 382.00M | -26.00M | 245.00M |
|
Net Income towards Common Stockholders
|
229.00M | 49.00M | 191.00M | 132.00M | -150.00M | 146.00M | 382.00M | -26.00M | 245.00M |
|
EPS (Basic)
|
0.89 | 0.18 | 0.74 | 0.51 | -0.30 | 0.32 | 0.74 | -0.05 | 0.47 |
|
EPS (Weighted Average and Diluted)
|
0.88 | 0.17 | 0.73 | 0.51 | -0.30 | 0.32 | 0.73 | -0.05 | 0.47 |
|
EBITDA
|
354.00M | 180.00M | 307.00M | 244.00M | 55.00M | 401.00M | 553.00M | 251.00M | 526.00M |
|
Tax Rate
|
24.17% | 52.43% | 28.46% | 29.41% | -28.21% | 34.53% | 2.05% | 144.83% | 27.08% |