|
Revenue
|
2,933.00M | 2,587.00M | 3,316.00M | 2,828.00M | 2,968.00M | 2,657.00M | 3,388.00M | 2,568.00M | 2,604.00M | 2,777.00M | 3,271.00M | 2,579.00M | 2,741.00M | 2,602.00M | 3,034.00M | 2,382.00M | 2,938.00M | 2,651.00M | 3,166.00M | 2,411.00M | 2,863.00M | 2,558.00M | 3,171.00M | 2,280.00M | 2,571.00M | 2,479.00M | 3,286.00M | 2,546.00M | 2,547.00M | 2,571.00M | 3,075.00M | 2,549.00M | 2,792.00M | 2,707.00M | 3,185.00M | 2,725.00M | 2,750.00M | 2,604.00M | 3,239.00M | 2,578.00M | 2,521.00M | 2,251.00M | 2,899.00M | 2,304.00M | 2,572.00M | 2,527.00M | 3,100.00M | 2,583.00M | 2,884.00M | 2,970.00M | 4,103.00M | 3,015.00M | 2,959.00M | 2,698.00M | 3,382.00M | 2,765.00M | 3,154.00M | 2,879.00M | 3,516.00M | 2,920.00M | 3,532.00M | 3,306.00M | 3,914.00M | 3,049.00M |
|
Cost of Revenue
|
| 757.00M | 965.00M | 883.00M | 800.00M | 994.00M | 940.00M | 880.00M | 863.00M | 882.00M | 885.00M | 919.00M | 876.00M | 866.00M | 766.00M | 807.00M | 793.00M | 880.00M | 861.00M | 688.00M | 657.00M | 738.00M | 755.00M | 740.00M | 669.00M | 677.00M | 756.00M | 741.00M | 699.00M | 719.00M | 445.00M | 646.00M | 632.00M | 603.00M | 717.00M | 745.00M | 800.00M | 744.00M | 801.00M | 689.00M | 644.00M | 681.00M | 706.00M | 715.00M | 644.00M | 747.00M | 784.00M | 780.00M | 767.00M | 722.00M | 717.00M | 827.00M | 823.00M | 896.00M | 826.00M | 867.00M | 889.00M | 915.00M | 970.00M | 905.00M | 944.00M | 922.00M | 946.00M | 849.00M |
|
Gross Profit
|
| 1,830.00M | 2,351.00M | 1,945.00M | 2,168.00M | 1,663.00M | 2,448.00M | 1,688.00M | 1,741.00M | 1,895.00M | 2,386.00M | 1,660.00M | 1,865.00M | 1,736.00M | 2,268.00M | 1,575.00M | 2,145.00M | 1,771.00M | 2,305.00M | 1,723.00M | 2,206.00M | 1,820.00M | 2,416.00M | 1,540.00M | 1,902.00M | 1,802.00M | 2,530.00M | 1,805.00M | 1,848.00M | 1,852.00M | 2,630.00M | 1,903.00M | 2,160.00M | 2,104.00M | 2,468.00M | 1,980.00M | 1,950.00M | 1,860.00M | 2,438.00M | 1,889.00M | 1,877.00M | 1,570.00M | 2,193.00M | 1,589.00M | 1,928.00M | 1,780.00M | 2,316.00M | 1,803.00M | 2,117.00M | 2,248.00M | 3,386.00M | 2,188.00M | 2,136.00M | 1,802.00M | 2,556.00M | 1,898.00M | 2,265.00M | 1,964.00M | 2,546.00M | 2,015.00M | 2,588.00M | 2,384.00M | 2,968.00M | 2,200.00M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | 356.00M | 337.00M | 341.00M | 400.00M | 368.00M | 382.00M | 391.00M | 500.00M | 380.00M | 383.00M | 462.00M | 500.00M | 364.00M | 369.00M | 353.00M | 300.00M | 336.00M | 336.00M | 322.00M | 306.00M | 319.00M | 331.00M | 301.00M | 350.00M | 308.00M | 424.00M | 536.00M | 532.00M | 539.00M | 407.00M | 344.00M | 300.00M | 345.00M | 346.00M | 347.00M | 400.00M | 453.00M | 455.00M | 459.00M | 400.00M | 466.00M | 481.00M | 482.00M | 500.00M | 452.00M | 450.00M | 463.00M | 400.00M | 471.00M | 475.00M | 484.00M | 500.00M | 483.00M |
|
Other Operating Expenses
|
-2503.00M | 2,073.00M | 2,806.00M | 2,558.00M | 2,401.00M | 2,575.00M | 2,870.00M | 2,431.00M | 2,358.00M | 2,499.00M | 2,632.00M | 2,167.00M | 2,043.00M | 1,983.00M | 1,876.00M | 1,796.00M | 1,980.00M | 2,062.00M | 2,069.00M | 1,667.00M | 1,704.00M | 1,790.00M | 1,902.00M | 1,688.00M | 1,613.00M | 1,560.00M | 2,043.00M | 1,781.00M | 1,677.00M | 1,688.00M | 2,318.00M | 1,632.00M | 1,696.00M | 1,641.00M | 2,395.00M | 1,652.00M | 1,734.00M | 1,552.00M | 1,769.00M | 1,507.00M | 1,507.00M | 1,372.00M | 1,562.00M | 1,444.00M | 1,441.00M | 1,590.00M | 1,745.00M | 1,805.00M | 1,894.00M | 1,921.00M | 2,742.00M | 2,151.00M | 2,132.00M | 1,979.00M | 2,169.00M | 1,924.00M | 2,123.00M | 1,957.00M | 2,317.00M | 2,324.00M | 2,341.00M | 2,305.00M | 2,491.00M | 2,300.00M |
|
Operating Expenses
|
-2503.00M | 2,073.00M | 2,806.00M | 2,558.00M | 2,401.00M | 2,575.00M | 2,870.00M | 2,431.00M | 2,358.00M | 2,499.00M | 2,632.00M | 2,523.00M | 2,380.00M | 2,324.00M | 2,276.00M | 2,164.00M | 2,362.00M | 2,453.00M | 2,569.00M | 2,047.00M | 2,087.00M | 2,252.00M | 2,402.00M | 2,052.00M | 1,982.00M | 1,913.00M | 2,343.00M | 2,117.00M | 2,013.00M | 2,010.00M | 2,624.00M | 1,951.00M | 2,027.00M | 1,942.00M | 2,745.00M | 1,960.00M | 2,158.00M | 2,088.00M | 2,301.00M | 2,046.00M | 1,914.00M | 1,716.00M | 1,862.00M | 1,789.00M | 1,787.00M | 1,937.00M | 2,145.00M | 2,258.00M | 2,349.00M | 2,380.00M | 3,142.00M | 2,617.00M | 2,613.00M | 2,461.00M | 2,669.00M | 2,376.00M | 2,573.00M | 2,420.00M | 2,717.00M | 2,795.00M | 2,816.00M | 2,789.00M | 2,991.00M | 2,783.00M |
|
Operating Income
|
430.00M | 514.00M | 510.00M | 270.00M | 567.00M | 82.00M | 518.00M | 137.00M | 246.00M | 278.00M | 639.00M | 56.00M | 361.00M | 278.00M | 758.00M | 218.00M | 576.00M | 198.00M | 597.00M | 364.00M | 776.00M | 306.00M | 769.00M | 228.00M | 589.00M | 566.00M | 943.00M | 429.00M | 534.00M | 561.00M | 451.00M | 598.00M | 765.00M | 765.00M | 440.00M | 765.00M | 592.00M | 516.00M | 938.00M | 532.00M | 607.00M | 535.00M | 1,037.00M | 515.00M | 785.00M | 590.00M | 955.00M | 325.00M | 535.00M | 590.00M | 961.00M | 398.00M | 346.00M | 237.00M | 713.00M | 389.00M | 581.00M | 459.00M | 799.00M | 413.00M | 716.00M | 517.00M | 923.00M | 552.00M |
|
EBIT
|
430.00M | 514.00M | 510.00M | 270.00M | 567.00M | 82.00M | 518.00M | 137.00M | 246.00M | 278.00M | 639.00M | 56.00M | 361.00M | 278.00M | 758.00M | 218.00M | 576.00M | 198.00M | 597.00M | 364.00M | 776.00M | 306.00M | 769.00M | 228.00M | 589.00M | 566.00M | 943.00M | 429.00M | 534.00M | 561.00M | 451.00M | 598.00M | 765.00M | 765.00M | 440.00M | 765.00M | 592.00M | 516.00M | 938.00M | 532.00M | 607.00M | 535.00M | 1,037.00M | 515.00M | 785.00M | 590.00M | 955.00M | 325.00M | 535.00M | 590.00M | 961.00M | 398.00M | 346.00M | 237.00M | 713.00M | 389.00M | 581.00M | 459.00M | 799.00M | 413.00M | 716.00M | 517.00M | 923.00M | 552.00M |
|
Other Non Operating Income
|
| 6.00M | 4.00M | 11.00M | 10.00M | 4.00M | 5.00M | 9.00M | -14.00M | 21.00M | 17.00M | 15.00M | 11.00M | 10.00M | 8.00M | 14.00M | 13.00M | 10.00M | 12.00M | 9.00M | 8.00M | 8.00M | 4.00M | 12.00M | 8.00M | 9.00M | 14.00M | 12.00M | 15.00M | 12.00M | 17.00M | 12.00M | 11.00M | 11.00M | 16.00M | 24.00M | 14.00M | 14.00M | 10.00M | 12.00M | 2.00M | 16.00M | 9.00M | 15.00M | 11.00M | 11.00M | -24.00M | 14.00M | 3.00M | -6.00M | -4.00M | 16.00M | 21.00M | 20.00M | 4.00M | 23.00M | 18.00M | 14.00M | 16.00M | 17.00M | 12.00M | 29.00M | 34.00M | 44.00M |
|
Non Operating Income
|
20.00M | 6.00M | 4.00M | 11.00M | 10.00M | 4.00M | 5.00M | 9.00M | -14.00M | 21.00M | 17.00M | 15.00M | 11.00M | 10.00M | 8.00M | 14.00M | 13.00M | 10.00M | 12.00M | 9.00M | 8.00M | 8.00M | 4.00M | 12.00M | 8.00M | 9.00M | 14.00M | 12.00M | 15.00M | 12.00M | 17.00M | 12.00M | 11.00M | 11.00M | 16.00M | 24.00M | 14.00M | 14.00M | 10.00M | 12.00M | -1.00M | 16.00M | 9.00M | 15.00M | 11.00M | 11.00M | -24.00M | 14.00M | 3.00M | -6.00M | -4.00M | 16.00M | 21.00M | 20.00M | 4.00M | 23.00M | 18.00M | 14.00M | 16.00M | 17.00M | 12.00M | 29.00M | 34.00M | 44.00M |
|
EBT
|
430.00M | 171.00M | 163.00M | -88.00M | 211.00M | -276.00M | 159.00M | -221.00M | -122.00M | -88.00M | 287.00M | -299.00M | 2.00M | -65.00M | 421.00M | -121.00M | 240.00M | -136.00M | 262.00M | 22.00M | 435.00M | -31.00M | 442.00M | -107.00M | 252.00M | 223.00M | 587.00M | 90.00M | 196.00M | 221.00M | 122.00M | 276.00M | 451.00M | 459.00M | 139.00M | 463.00M | 292.00M | 216.00M | 642.00M | 245.00M | 318.00M | 252.00M | 754.00M | 234.00M | 509.00M | 323.00M | 691.00M | 62.00M | 271.00M | 326.00M | 700.00M | 136.00M | 78.00M | -27.00M | 451.00M | 127.00M | 315.00M | 192.00M | 528.00M | 133.00M | 423.00M | 210.00M | 607.00M | 243.00M |
|
Profit After Tax
|
133.00M | 199.00M | 193.00M | -48.00M | 253.00M | -240.00M | 197.00M | -173.00M | -94.00M | -23.00M | 350.00M | -245.00M | 54.00M | -12.00M | 474.00M | -67.00M | 295.00M | -81.00M | 322.00M | 81.00M | 496.00M | 32.00M | 502.00M | -37.00M | 318.00M | 291.00M | 661.00M | 102.00M | 211.00M | 233.00M | 139.00M | 288.00M | 462.00M | 470.00M | -101.00M | 423.00M | 241.00M | 165.00M | 588.00M | 192.00M | 255.00M | 205.00M | 700.00M | 184.00M | 456.00M | 269.00M | 603.00M | 11.00M | 209.00M | 256.00M | 632.00M | 101.00M | 48.00M | -58.00M | 409.00M | 127.00M | 307.00M | 181.00M | 520.00M | 125.00M | 408.00M | 212.00M | 615.00M | 266.00M |
|
Income from Continuing Operations
|
430.00M | 171.00M | 163.00M | -88.00M | 211.00M | -276.00M | 159.00M | -221.00M | -122.00M | -88.00M | 287.00M | -299.00M | 2.00M | -65.00M | 421.00M | -121.00M | 240.00M | -136.00M | 262.00M | 22.00M | 435.00M | -31.00M | 442.00M | -107.00M | 252.00M | 223.00M | 587.00M | 90.00M | 196.00M | 221.00M | 122.00M | 276.00M | 451.00M | 459.00M | 139.00M | 463.00M | 292.00M | 216.00M | 642.00M | 245.00M | 318.00M | 252.00M | 754.00M | 234.00M | 509.00M | 323.00M | 691.00M | 62.00M | 271.00M | 326.00M | 700.00M | 136.00M | 78.00M | -27.00M | 451.00M | 127.00M | 315.00M | 192.00M | 528.00M | 133.00M | 423.00M | 210.00M | 607.00M | 243.00M |
|
Consolidated Net Income
|
430.00M | 171.00M | 163.00M | -88.00M | 211.00M | -276.00M | 159.00M | -221.00M | -122.00M | -88.00M | 287.00M | -299.00M | 2.00M | -65.00M | 421.00M | -121.00M | 240.00M | -136.00M | 262.00M | 22.00M | 435.00M | -31.00M | 442.00M | -107.00M | 252.00M | 223.00M | 587.00M | 90.00M | 196.00M | 221.00M | 122.00M | 276.00M | 451.00M | 459.00M | 139.00M | 463.00M | 292.00M | 216.00M | 642.00M | 245.00M | 318.00M | 252.00M | 754.00M | 234.00M | 509.00M | 323.00M | 691.00M | 62.00M | 271.00M | 326.00M | 700.00M | 136.00M | 78.00M | -27.00M | 451.00M | 127.00M | 315.00M | 192.00M | 528.00M | 133.00M | 423.00M | 210.00M | 607.00M | 243.00M |
|
Income towards Parent Company
|
430.00M | 171.00M | 163.00M | -88.00M | 211.00M | -276.00M | 159.00M | -221.00M | -122.00M | -88.00M | 287.00M | -299.00M | 2.00M | -65.00M | 421.00M | -121.00M | 240.00M | -136.00M | 262.00M | 22.00M | 435.00M | -31.00M | 442.00M | -107.00M | 252.00M | 223.00M | 587.00M | 90.00M | 196.00M | 221.00M | 122.00M | 276.00M | 451.00M | 459.00M | 139.00M | 463.00M | 292.00M | 216.00M | 642.00M | 245.00M | 318.00M | 252.00M | 754.00M | 234.00M | 509.00M | 323.00M | 691.00M | 62.00M | 271.00M | 326.00M | 700.00M | 136.00M | 78.00M | -27.00M | 451.00M | 127.00M | 315.00M | 192.00M | 528.00M | 133.00M | 423.00M | 210.00M | 607.00M | 243.00M |
|
Net Income towards Common Stockholders
|
430.00M | 171.00M | 163.00M | -88.00M | 211.00M | -276.00M | 159.00M | -221.00M | -122.00M | -88.00M | 287.00M | -299.00M | 2.00M | -65.00M | 421.00M | -121.00M | 240.00M | -136.00M | 262.00M | 22.00M | 435.00M | -31.00M | 442.00M | -107.00M | 252.00M | 223.00M | 587.00M | 90.00M | 196.00M | 221.00M | 122.00M | 276.00M | 451.00M | 459.00M | 139.00M | 463.00M | 292.00M | 216.00M | 642.00M | 245.00M | 318.00M | 252.00M | 754.00M | 234.00M | 509.00M | 323.00M | 691.00M | 62.00M | 271.00M | 326.00M | 700.00M | 136.00M | 78.00M | -27.00M | 451.00M | 127.00M | 315.00M | 192.00M | 528.00M | 133.00M | 423.00M | 210.00M | 607.00M | 243.00M |
|
EBITDA
|
430.00M | 514.00M | 510.00M | 270.00M | 567.00M | 82.00M | 518.00M | 137.00M | 246.00M | 278.00M | 639.00M | 412.00M | 698.00M | 619.00M | 1,158.00M | 586.00M | 958.00M | 589.00M | 1,097.00M | 744.00M | 1,159.00M | 768.00M | 1,269.00M | 592.00M | 958.00M | 919.00M | 1,243.00M | 765.00M | 870.00M | 883.00M | 757.00M | 917.00M | 1,096.00M | 1,066.00M | 790.00M | 1,073.00M | 1,016.00M | 1,052.00M | 1,470.00M | 1,071.00M | 1,014.00M | 879.00M | 1,337.00M | 860.00M | 1,131.00M | 937.00M | 1,355.00M | 778.00M | 990.00M | 1,049.00M | 1,361.00M | 864.00M | 827.00M | 719.00M | 1,213.00M | 841.00M | 1,031.00M | 922.00M | 1,199.00M | 884.00M | 1,191.00M | 1,001.00M | 1,423.00M | 1,035.00M |
|
Interest Expenses
|
| 343.00M | 347.00M | 358.00M | 356.00M | 358.00M | 359.00M | 358.00M | 368.00M | 366.00M | 352.00M | 355.00M | 359.00M | 343.00M | 337.00M | 339.00M | 336.00M | 334.00M | 335.00M | 342.00M | 341.00M | 337.00M | 327.00M | 335.00M | 337.00M | 343.00M | 356.00M | 339.00M | 338.00M | 340.00M | 329.00M | 322.00M | 314.00M | 306.00M | 301.00M | 302.00M | 300.00M | 300.00M | 296.00M | 287.00M | 289.00M | 283.00M | 283.00M | 281.00M | 276.00M | 267.00M | 264.00M | 263.00M | 264.00M | 264.00M | 261.00M | 262.00M | 268.00M | 264.00M | 262.00M | 262.00M | 266.00M | 267.00M | 271.00M | 280.00M | 293.00M | 307.00M | 316.00M | 309.00M |