|
Revenue
|
2,448.90M | 2,628.00M | 2,517.50M | 2,496.60M | 2,561.60M | 2,510.60M | 2,527.90M | 2,593.10M | 2,563.10M | 2,564.50M | 2,545.60M | 2,604.80M | 2,611.30M | 2,617.90M | 2,628.00M | 2,658.20M | 2,624.80M | 2,601.90M | 2,540.90M | 2,586.20M | 2,614.40M | 2,656.80M | 2,614.30M | 2,639.00M | 2,647.40M | 2,703.70M | 2,657.80M | 2,722.40M | 2,725.40M | 2,761.30M | 2,763.30M | 2,796.50M | 2,806.50M | 2,822.00M | 2,819.10M | 2,839.20M | 2,899.60M | 2,890.30M | 2,927.80M | 2,880.80M | 2,987.60M | 3,016.70M | 2,960.00M | 3,034.60M | 2,871.10M | 3,021.20M | 2,996.30M | 4,273.50M | 3,072.00M | 2,993.00M | 2,969.70M | 2,973.10M | 2,980.60M | 3,039.60M | 2,959.10M | 3,004.80M | 3,036.10M | 3,112.20M | 3,092.50M | 3,145.10M | 3,200.30M | 3,233.40M | 3,217.00M | 3,236.60M | 3,091.60M | 3,361.40M | 3,378.40M | 3,244.10M |
|
Cost of Revenue
|
1,575.70M | 1,584.20M | 1,565.10M | 1,566.60M | 1,568.90M | 1,579.60M | 1,587.50M | 1,618.10M | 1,593.00M | 1,599.40M | 1,635.60M | 2,381.50M | 1,662.90M | 1,683.20M | 1,686.90M | 1,689.20M | 1,648.50M | 1,661.80M | 1,641.60M | 1,643.80M | 1,631.30M | 1,653.40M | 1,653.60M | 2,372.50M | 1,653.90M | 1,702.80M | 1,690.90M | 1,735.20M | 1,729.80M | 1,733.50M | 1,742.60M | 1,735.90M | 1,749.00M | 1,752.00M | 1,765.60M | 1,789.10M | 1,807.90M | 1,804.10M | 2,578.90M | 1,829.50M | 1,840.80M | 1,902.60M | 1,871.50M | 1,881.30M | 1,854.80M | 1,882.80M | 1,888.60M | 3,346.70M | 6.20M | 1,854.10M | 1,753.90M | 2,454.10M | 1,983.00M | 1,865.70M | 1,843.20M | 1,850.20M | 1,882.10M | 1,837.90M | 1,778.60M | 1,813.30M | 1,893.00M | 1,866.60M | 1,864.60M | 1,856.00M | 1,960.30M | 1,944.90M | 1,849.40M | 1,871.60M |
|
Gross Profit
|
873.20M | 1,043.80M | 952.40M | 930.00M | 992.70M | 931.00M | 940.40M | 975.00M | 970.10M | 965.10M | 910.00M | 223.30M | 948.40M | 934.70M | 941.10M | 969.00M | 976.30M | 940.10M | 899.30M | 942.40M | 983.10M | 1,003.40M | 960.70M | 266.50M | 993.50M | 1,000.90M | 966.90M | 987.20M | 995.60M | 1,027.80M | 1,020.70M | 1,060.60M | 1,057.50M | 1,070.00M | 1,053.50M | 1,050.10M | 1,091.70M | 1,086.20M | 348.90M | 1,051.30M | 1,146.80M | 1,114.10M | 1,088.50M | 1,153.30M | 1,016.30M | 1,138.40M | 1,107.70M | 926.80M | 3,065.80M | 1,138.90M | 1,215.80M | 519.00M | 997.60M | 1,173.90M | 1,115.90M | 1,154.60M | 1,154.00M | 1,274.30M | 1,313.90M | 1,331.80M | 1,307.30M | 1,366.80M | 1,352.40M | 1,380.60M | 1,131.30M | 1,416.50M | 1,529.00M | 1,372.50M |
|
Other Operating Expenses
|
2,198.30M | 2,216.80M | 2,182.90M | 2,200.70M | 2,200.40M | 2,202.50M | 2,201.40M | 2,269.00M | 2,235.70M | 2,230.00M | 2,256.90M | 3,222.10M | 2,301.30M | 2,321.50M | 2,307.60M | 2,335.50M | 2,321.00M | 2,290.40M | 2,256.80M | 2,280.40M | 2,284.60M | 2,307.00M | 2,297.30M | 3,093.60M | 2,344.40M | 2,383.90M | 2,358.90M | 2,405.80M | 2,421.20M | 2,421.10M | 2,431.20M | 2,425.30M | 2,476.20M | 2,460.40M | 2,452.30M | 2,493.90M | 2,558.50M | 2,535.50M | 3,305.60M | 2,571.10M | 2,634.30M | 2,664.70M | 2,660.60M | 2,657.20M | 2,669.00M | 2,683.60M | 2,696.70M | 4,148.80M | 2,873.20M | 2,730.40M | 2,559.80M | 2,583.80M | 2,684.90M | 2,600.40M | 2,317.50M | 2,631.30M | 2,584.80M | 2,613.80M | 2,830.80M | 2,716.40M | 2,704.60M | 2,737.90M | 2,402.40M | 2,791.10M | 2,848.00M | 2,944.40M | 3,323.90M | 3,025.70M |
|
Operating Expenses
|
2,198.30M | 2,216.80M | 2,182.90M | 2,200.70M | 2,200.40M | 2,202.50M | 2,201.40M | 2,269.00M | 2,235.70M | 2,230.00M | 2,256.90M | 3,222.10M | 2,301.30M | 2,321.50M | 2,307.60M | 2,335.50M | 2,321.00M | 2,290.40M | 2,256.80M | 2,280.40M | 2,284.60M | 2,307.00M | 2,297.30M | 3,093.60M | 2,344.40M | 2,383.90M | 2,358.90M | 2,405.80M | 2,421.20M | 2,421.10M | 2,431.20M | 2,425.30M | 2,476.20M | 2,460.40M | 2,452.30M | 2,493.90M | 2,558.50M | 2,535.50M | 3,305.60M | 2,571.10M | 2,634.30M | 2,664.70M | 2,660.60M | 2,657.20M | 2,669.00M | 2,683.60M | 2,696.70M | 4,148.80M | 2,873.20M | 2,730.40M | 2,559.80M | 2,583.80M | 2,684.90M | 2,600.40M | 2,317.50M | 2,631.30M | 2,584.80M | 2,613.80M | 2,830.80M | 2,716.40M | 2,704.60M | 2,737.90M | 2,402.40M | 2,791.10M | 2,848.00M | 2,944.40M | 3,323.90M | 3,025.70M |
|
Operating Income
|
573.70M | 597.60M | 579.60M | 595.70M | 613.00M | 629.80M | 618.40M | 634.30M | 618.70M | 637.10M | 629.20M | 634.60M | 619.50M | 633.50M | 619.20M | 643.00M | 621.10M | 626.10M | 615.50M | 629.40M | 615.80M | 632.40M | 611.30M | 632.70M | 602.00M | 630.70M | 612.10M | 636.40M | 606.40M | 623.30M | 611.40M | 617.90M | 602.40M | 620.50M | 609.00M | 619.80M | 602.30M | 623.60M | 619.20M | 608.60M | 594.70M | 624.90M | 599.40M | 616.30M | 585.00M | 569.00M | 613.20M | 593.50M | 548.70M | 563.50M | 550.20M | 550.80M | 527.20M | 559.00M | 511.60M | 524.40M | 508.80M | 531.10M | 526.00M | 530.80M | 513.50M | 545.10M | 527.80M | 543.60M | 513.20M | 560.70M | 476.80M | 482.00M |
|
EBIT
|
573.70M | 597.60M | 579.60M | 595.70M | 613.00M | 629.80M | 618.40M | 634.30M | 618.70M | 637.10M | 629.20M | 634.60M | 619.50M | 633.50M | 619.20M | 643.00M | 621.10M | 626.10M | 615.50M | 629.40M | 615.80M | 632.40M | 611.30M | 632.70M | 602.00M | 630.70M | 612.10M | 636.40M | 606.40M | 623.30M | 611.40M | 617.90M | 602.40M | 620.50M | 609.00M | 619.80M | 602.30M | 623.60M | 619.20M | 608.60M | 594.70M | 624.90M | 599.40M | 616.30M | 585.00M | 569.00M | 613.20M | 593.50M | 548.70M | 563.50M | 550.20M | 550.80M | 527.20M | 559.00M | 511.60M | 524.40M | 508.80M | 531.10M | 526.00M | 530.80M | 513.50M | 545.10M | 527.80M | 543.60M | 513.20M | 560.70M | 476.80M | 482.00M |
|
Non Operating Investment Income
|
| | | | 25.60M | -29.50M | 1.10M | 27.50M | 15.20M | -3.60M | -23.90M | 7.40M | 12.40M | -2.10M | 21.30M | 24.60M | 10.30M | 13.30M | -26.10M | 9.30M | 6.30M | 25.90M | 1.20M | -17.30M | -15.30M | 0.80M | -26.60M | -2.70M | -20.50M | 5.30M | 11.00M | 28.40M | 11.00M | 8.10M | 9.80M | 11.40M | -2.20M | -2.60M | 6.70M | -41.40M | 1.10M | -7.30M | -26.20M | 9.20M | -144.00M | 33.80M | 4.40M | 1,304.90M | 67.60M | 0.90M | -0.10M | -8.70M | -13.80M | -4.10M | -4.40M | 6.60M | 0.10M | 0.90M | -31.00M | -6.00M | -1.20M | -10.40M | -12.90M | -10.10M | -206.80M | -17.70M | 128.00M | -10.10M |
|
Other Non Operating Income
|
| | | | 18.30M | | | | 14.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.20M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
250.60M | 411.20M | 334.60M | 295.90M | 361.20M | 308.10M | 326.50M | 335.50M | 327.40M | 334.50M | 288.70M | -617.30M | 310.00M | 296.40M | 320.40M | 322.70M | 303.80M | 311.50M | 284.10M | 305.80M | 329.80M | 349.80M | 317.00M | -454.60M | 303.00M | 319.80M | 298.90M | 316.60M | 304.20M | 340.20M | 332.10M | 371.20M | 330.30M | 361.60M | 366.80M | 345.30M | 341.10M | 354.80M | -377.80M | 309.70M | 353.30M | 352.00M | 299.40M | 377.40M | 202.10M | 337.60M | 299.60M | 124.70M | 198.80M | 262.60M | 409.90M | 389.30M | 295.70M | 439.20M | 641.60M | 373.50M | 451.30M | 498.40M | 261.70M | 428.70M | 495.70M | 495.50M | 814.60M | 445.50M | 243.60M | 417.00M | 54.50M | 218.40M |
|
Tax Provisions
|
85.70M | 144.00M | 119.10M | 96.50M | 131.40M | 98.40M | 105.70M | 105.70M | 103.80M | 106.90M | 86.70M | -66.90M | 96.10M | 80.00M | 90.20M | 88.80M | 91.20M | 112.20M | 78.40M | 109.60M | 104.00M | 110.40M | 97.90M | -172.40M | 90.10M | 105.90M | 95.10M | 90.50M | 93.60M | 107.70M | 96.10M | 123.20M | 100.40M | 116.50M | 139.40M | 78.40M | 89.40M | 80.60M | -93.10M | 54.70M | 72.40M | 74.00M | 57.40M | 81.20M | 57.60M | 72.10M | 68.50M | -10.70M | 67.50M | 79.70M | 81.30M | 72.80M | 83.30M | 143.60M | 156.90M | 89.70M | 93.00M | 128.60M | 187.50M | 70.30M | 100.50M | 132.90M | 168.90M | 96.80M | 80.40M | 89.10M | -195.20M | 44.30M |
|
Profit After Tax
|
164.90M | 267.20M | 221.10M | 199.40M | 229.80M | 209.70M | 220.80M | 225.80M | 223.60M | 227.60M | 202.00M | -369.00M | 213.90M | 216.40M | 230.20M | 233.90M | 212.60M | 218.60M | 205.70M | 221.20M | 225.80M | 239.40M | 219.10M | -282.20M | 212.90M | 224.30M | 203.80M | 226.10M | 210.60M | 236.80M | 236.00M | 248.00M | 229.90M | 245.10M | 252.30M | 266.90M | 273.50M | 285.50M | -284.70M | 249.10M | 280.90M | 281.20M | 242.00M | 296.20M | 161.00M | 265.50M | 231.10M | 135.40M | 153.00M | 182.90M | 328.60M | 316.50M | 240.40M | 367.30M | 510.30M | 289.20M | 358.30M | 392.90M | 202.00M | 330.60M | 395.20M | 389.50M | 645.70M | 348.70M | 189.10M | 335.60M | 39.70M | 174.10M |
|
Income from Continuing Operations
|
164.90M | 267.20M | 215.50M | 199.40M | 229.80M | 209.70M | 220.80M | 229.80M | 223.60M | 227.60M | 202.00M | -550.40M | 213.90M | 216.40M | 230.20M | 233.90M | 212.60M | 199.30M | 205.70M | 196.20M | 225.80M | 239.40M | 219.10M | -282.20M | 212.90M | 213.90M | 203.80M | 226.10M | 210.60M | 232.50M | 236.00M | 248.00M | 229.90M | 245.10M | 227.40M | 266.90M | 251.70M | 274.20M | -284.70M | 255.00M | 280.90M | 278.00M | 242.00M | 296.20M | 144.50M | 265.50M | 231.10M | 135.40M | 131.30M | 182.90M | 328.60M | 316.50M | 212.40M | 295.60M | 484.70M | 283.80M | 358.30M | 369.80M | 74.20M | 358.40M | 395.20M | 362.60M | 645.70M | 348.70M | 163.20M | 327.90M | 249.70M | 174.10M |
|
Consolidated Net Income
|
164.90M | 267.20M | 215.50M | 199.40M | 229.80M | 209.70M | 220.80M | 229.80M | 223.60M | 227.60M | 202.00M | -550.40M | 213.90M | 216.40M | 230.20M | 233.90M | 212.60M | 199.30M | 205.70M | 196.20M | 225.80M | 239.40M | 219.10M | -282.20M | 212.90M | 213.90M | 203.80M | 226.10M | 210.60M | 232.50M | 236.00M | 248.00M | 229.90M | 245.10M | 227.40M | 266.90M | 251.70M | 274.20M | -284.70M | 255.00M | 280.90M | 278.00M | 242.00M | 296.20M | 144.50M | 265.50M | 231.10M | 135.40M | 131.30M | 182.90M | 328.60M | 316.50M | 212.40M | 295.60M | 484.70M | 283.80M | 358.30M | 369.80M | 74.20M | 358.40M | 395.20M | 362.60M | 645.70M | 348.70M | 163.20M | 327.90M | 249.70M | 174.10M |
|
Income towards Parent Company
|
164.90M | 267.20M | 215.50M | 199.40M | 229.80M | 209.70M | 220.80M | 229.80M | 223.60M | 227.60M | 202.00M | -550.40M | 213.90M | 216.40M | 230.20M | 233.90M | 212.60M | 199.30M | 205.70M | 196.20M | 225.80M | 239.40M | 219.10M | -282.20M | 212.90M | 213.90M | 203.80M | 226.10M | 210.60M | 232.50M | 236.00M | 248.00M | 229.90M | 245.10M | 227.40M | 266.90M | 251.70M | 274.20M | -284.70M | 255.00M | 280.90M | 278.00M | 242.00M | 296.20M | 144.50M | 265.50M | 231.10M | 135.40M | 131.30M | 182.90M | 328.60M | 316.50M | 212.40M | 295.60M | 484.70M | 283.80M | 358.30M | 369.80M | 74.20M | 358.40M | 395.20M | 362.60M | 645.70M | 348.70M | 163.20M | 327.90M | 249.70M | 174.10M |
|
Net Income towards Common Stockholders
|
164.90M | 267.20M | 215.50M | 199.40M | 229.80M | 209.70M | 220.80M | 229.80M | 223.60M | 227.60M | 202.00M | -550.40M | 213.90M | 216.40M | 230.20M | 233.90M | 212.60M | 199.30M | 205.70M | 196.20M | 225.80M | 239.40M | 219.10M | -282.20M | 212.90M | 213.90M | 203.80M | 226.10M | 210.60M | 232.50M | 236.00M | 248.00M | 229.90M | 245.10M | 227.40M | 266.90M | 251.70M | 274.20M | -284.70M | 255.00M | 280.90M | 278.00M | 242.00M | 296.20M | 144.50M | 265.50M | 231.10M | 135.40M | 131.30M | 182.90M | 328.60M | 316.50M | 212.40M | 295.60M | 484.70M | 283.80M | 358.30M | 369.80M | 74.20M | 358.40M | 395.20M | 362.60M | 645.70M | 348.70M | 163.20M | 327.90M | 249.70M | 174.10M |
|
EPS (Basic)
|
0.50 | 0.81 | 0.67 | 0.60 | 0.69 | 0.63 | 0.68 | 0.71 | 0.72 | 0.74 | 0.68 | -1.26 | 0.74 | 0.76 | 0.83 | 0.86 | 0.79 | 0.82 | 0.78 | 0.85 | 0.87 | 0.93 | 0.86 | -1.12 | 0.85 | 0.90 | 0.83 | 0.93 | 0.88 | 1.00 | 1.01 | 1.07 | 1.00 | 1.08 | 1.12 | 1.19 | 1.23 | 1.29 | -1.30 | 1.15 | 1.31 | 1.33 | 1.16 | 1.44 | 0.79 | 1.30 | 1.13 | 0.66 | 0.75 | 0.89 | 1.61 | 1.55 | 1.19 | 1.83 | 2.55 | 1.46 | 1.81 | 1.99 | 1.03 | 1.70 | 2.05 | 2.05 | 3.46 | 1.95 | 1.06 | 1.93 | 0.23 | 1.04 |
|
EPS (Weighted Average and Diluted)
|
0.50 | 0.80 | 0.66 | 0.60 | 0.69 | 0.63 | 0.68 | 0.71 | 0.71 | 0.74 | 0.68 | -1.26 | 0.73 | 0.76 | 0.83 | 0.85 | 0.79 | 0.82 | 0.78 | 0.84 | 0.86 | 0.93 | 0.86 | -1.12 | 0.84 | 0.90 | 0.83 | 0.93 | 0.88 | 1.00 | 1.01 | 1.07 | 1.00 | 1.07 | 1.12 | 1.19 | 1.23 | 1.29 | -1.30 | 1.15 | 1.31 | 1.33 | 1.16 | 1.44 | 0.79 | 1.30 | 1.13 | 0.66 | 0.75 | 0.89 | 1.60 | 1.55 | 1.18 | 1.81 | 2.53 | 1.44 | 1.80 | 1.98 | 1.02 | 1.69 | 2.04 | 2.05 | 3.46 | 1.94 | 1.06 | 1.92 | 0.23 | 1.04 |
|
EBITDA
|
573.70M | 597.60M | 579.60M | 595.70M | 613.00M | 629.80M | 618.40M | 634.30M | 618.70M | 637.10M | 629.20M | 634.60M | 619.50M | 633.50M | 619.20M | 643.00M | 621.10M | 626.10M | 615.50M | 629.40M | 615.80M | 632.40M | 611.30M | 632.70M | 602.00M | 630.70M | 612.10M | 636.40M | 606.40M | 623.30M | 611.40M | 617.90M | 602.40M | 620.50M | 609.00M | 619.80M | 602.30M | 623.60M | 619.20M | 608.60M | 594.70M | 624.90M | 599.40M | 616.30M | 585.00M | 569.00M | 613.20M | 593.50M | 548.70M | 563.50M | 550.20M | 550.80M | 527.20M | 559.00M | 511.60M | 524.40M | 508.80M | 531.10M | 526.00M | 530.80M | 513.50M | 545.10M | 527.80M | 543.60M | 513.20M | 560.70M | 476.80M | 482.00M |
|
Interest Expenses
|
32.60M | 30.40M | 27.90M | 34.50M | 33.40M | 34.10M | 35.20M | 39.10M | 37.90M | 35.10M | 35.10M | 35.20M | 35.50M | 35.20M | 36.60M | 38.10M | 37.10M | 37.30M | 37.40M | 37.60M | 37.90M | 52.70M | 38.40M | 38.50M | 37.80M | 38.00M | 38.10M | 38.90M | 38.60M | 42.40M | 45.20M | 39.80M | 39.80M | 39.90M | 40.10M | 40.10M | 40.20M | 42.40M | 42.70M | 42.00M | 42.10M | 42.60M | 46.10M | 46.60M | 45.70M | 47.50M | 49.40M | 45.60M | 44.40M | 45.30M | 44.70M | 50.60M | 46.90M | 47.40M | 47.00M | 47.20M | 48.10M | 48.90M | 48.60M | 49.20M | 49.50M | 49.90M | 49.20M | 52.50M | 52.00M | 52.00M | 52.20M | 52.60M |
|
Tax Rate
|
34.20% | 35.02% | 35.59% | 32.61% | 36.38% | 31.94% | 32.37% | 31.51% | 31.70% | 31.96% | 30.03% | 10.84% | 31.00% | 26.99% | 28.15% | 27.52% | 30.02% | 36.02% | 27.60% | 35.84% | 31.53% | 31.56% | 30.88% | 37.92% | 29.74% | 33.11% | 31.82% | 28.58% | 30.77% | 31.66% | 28.94% | 33.19% | 30.40% | 32.22% | 38.00% | 22.70% | 26.21% | 22.72% | 24.64% | 17.66% | 20.49% | 21.02% | 19.17% | 21.52% | 28.50% | 21.36% | 22.86% | -8.58% | 33.95% | 30.35% | 19.83% | 18.70% | 28.17% | 32.70% | 24.45% | 24.02% | 20.61% | 25.80% | 71.65% | 16.40% | 20.27% | 26.82% | 20.73% | 21.73% | 33.00% | 21.37% | -358.17% | 20.28% |