|
Revenue
|
786.39M | 704.67M | 697.51M | 757.28M | 858.70M | 943.03M | 990.32M | 1,007.95M | 1,027.71M | 1,023.18M | 1,013.21M | 1,152.16M | 1,045.22M | 1,124.45M | 1,080.58M | 1,153.43M | 1,007.87M | 1,010.55M | 995.12M | 1,041.70M | 1,000.12M | 1,068.21M | 1,005.41M | 1,073.33M | 1,109.18M | 1,162.16M | 1,217.77M | 1,306.40M | 1,383.34M | 1,398.71M | 1,463.97M | 1,608.42M | 1,681.65M | 1,772.19M | 1,841.07M | 2,006.60M | 2,078.95M | 2,195.36M | 2,291.08M | 2,464.62M | 2,601.00M | 2,744.00M | 2,834.00M | 2,992.00M | 3,091.00M | 3,128.00M | 3,225.00M | 3,424.00M | 3,905.00M | 3,835.00M | 3,935.00M | 4,110.00M | 4,262.00M | 4,386.00M | 4,433.00M | 4,525.00M | 4,655.00M | 4,816.00M | 4,890.00M | 5,048.00M | 5,182.00M | 5,309.00M | 5,408.00M | 5,606.00M | 5,714.00M | 5,873.00M | 5,988.00M |
|
Cost of Revenue
|
249.49M | 243.21M | 231.32M | 257.88M | 297.29M | 320.98M | 303.22M | 322.71M | 328.08M | 348.69M | 340.72M | 368.33M | 358.96M | 386.46M | 368.56M | 402.18M | 398.03M | 402.21M | 388.67M | 431.54M | 410.14M | 426.83M | 406.48M | 408.86M | 392.74M | 427.00M | 422.03M | 441.47M | 474.89M | 462.79M | 477.48M | 495.04M | 520.30M | 553.10M | 550.09M | 574.10M | 580.96M | 646.22M | 670.08M | 723.74M | 781.00M | 849.00M | 812.00M | 801.00M | 857.00M | 901.00M | 892.00M | 428.00M | 1,049.00M | 1,073.00M | 1,068.00M | 1,131.00M | 1,158.00M | 1,247.00M | 1,266.00M | 1,297.00M | 1,301.00M | 1,345.00M | 1,337.00M | 1,368.00M | 1,352.00M | 1,445.00M | 1,431.00M | 1,536.00M | 1,495.00M | 1,626.00M | 1,639.00M |
|
Gross Profit
|
709.04M | 632.66M | 632.46M | 674.96M | 769.33M | 835.20M | 891.24M | 900.73M | 920.07M | 913.98M | 908.56M | 1,035.78M | 936.96M | 993.53M | 960.96M | 1,028.45M | 851.19M | 875.27M | 848.04M | 894.18M | 851.61M | 913.30M | 847.68M | 912.38M | 942.38M | 976.99M | 1,026.78M | 1,105.04M | 1,184.76M | 1,196.63M | 1,261.27M | 1,391.86M | 1,444.31M | 1,532.83M | 1,578.15M | 1,735.72M | 1,820.05M | 1,914.02M | 1,995.58M | 2,105.36M | 2,204.00M | 2,337.00M | 2,418.00M | 2,540.00M | 2,639.00M | 2,713.00M | 2,798.00M | 2,996.00M | 3,458.00M | 3,391.00M | 3,468.00M | 3,603.00M | 3,750.00M | 3,847.00M | 3,887.00M | 3,957.00M | 4,087.00M | 4,244.00M | 4,310.00M | 4,414.00M | 4,592.00M | 4,711.00M | 4,854.00M | 4,990.00M | 5,092.00M | 5,235.00M | 5,346.00M |
|
Amortization - Intangibles
|
15.39M | 15.28M | 14.98M | 25.90M | 18.20M | 18.13M | 17.62M | 18.18M | 10.23M | 10.39M | 10.38M | 11.83M | 11.43M | 12.61M | 12.33M | 12.28M | 12.44M | 12.79M | 13.06M | 13.96M | 13.55M | 13.35M | 13.11M | 12.41M | 14.27M | 18.08M | 18.25M | 18.05M | 18.39M | 18.99M | 22.65M | 18.50M | 19.13M | 19.32M | 19.43M | 18.69M | 17.15M | 17.15M | 23.87M | 32.83M | 47.00M | 43.00M | 43.00M | 42.00M | 42.00M | 40.00M | 41.00M | 39.00M | 45.00M | 44.00M | 43.00M | 40.00M | 42.00M | 42.00M | 43.00M | 42.00M | 42.00M | 42.00M | 42.00M | 42.00M | 42.00M | 42.00M | 43.00M | 42.00M | 41.00M | 41.00M | 38.00M |
|
Research & Development
|
149.92M | 138.47M | 138.90M | 137.85M | 174.34M | 167.32M | 168.30M | 170.38M | 178.40M | 183.21M | 181.04M | 195.40M | 177.73M | 180.90M | 189.15M | 195.05M | 209.64M | 203.10M | 208.70M | 205.20M | 209.53M | 209.09M | 212.05M | 213.69M | 215.51M | 208.05M | 218.66M | 220.51M | 237.20M | 232.48M | 248.45M | 257.85M | 285.08M | 299.40M | 315.56M | 324.03M | 348.77M | 374.13M | 398.96M | 416.15M | 465.00M | 476.00M | 490.00M | 500.00M | 532.00M | 532.00M | 566.00M | 558.00M | 620.00M | 612.00M | 651.00M | 657.00M | 701.00M | 738.00M | 775.00M | 773.00M | 827.00M | 876.00M | 881.00M | 889.00M | 939.00M | 984.00M | 1,022.00M | 999.00M | 1,026.00M | 1,082.00M | 1,088.00M |
|
Selling, General & Administrative
|
74.05M | 70.82M | 79.59M | 74.29M | 91.05M | 89.95M | 102.18M | 100.32M | 100.98M | 95.55M | 98.49M | 119.59M | 102.68M | 110.60M | 110.25M | 111.45M | 132.85M | 120.87M | 128.04M | 138.36M | 138.98M | 129.14M | 141.68M | 133.53M | 145.08M | 130.21M | 122.58M | 135.61M | 146.52M | 138.13M | 143.36M | 148.19M | 150.81M | 156.93M | 147.40M | 169.57M | 170.44M | 178.04M | 184.06M | 212.46M | 216.00M | 219.00M | 219.00M | 227.00M | 271.00M | 224.00M | 230.00M | 243.00M | 290.00M | 256.00M | 265.00M | 274.00M | 269.00M | 291.00M | 319.00M | 340.00M | 331.00M | 357.00M | 353.00M | 372.00M | 352.00M | 355.00M | 366.00M | 456.00M | 367.00M | 377.00M | 408.00M |
|
Restructuring Costs
|
12.27M | 3.53M | 0.07M | 25.39M | 11.62M | 11.54M | -2.09M | 2.19M | 0.04M | -0.59M | 3.82M | 94.50M | -2.83M | -2.19M | 2.37M | -0.28M | 0.00M | 24.99M | -0.79M | 2.29M | 0.66M | -0.37M | 0.20M | 19.39M | 1.75M | 0.03M | -0.75M | 0.52M | -0.42M | -0.47M | -0.34M | -0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
264.88M | 258.49M | 246.30M | 283.78M | 315.49M | 339.11M | 320.84M | 340.89M | 338.31M | 359.08M | 351.10M | 380.16M | 370.39M | 399.07M | 380.89M | 414.46M | 410.47M | 415.00M | 401.74M | 445.50M | 423.69M | 440.18M | 419.58M | 421.27M | 407.01M | 445.08M | 440.28M | 457.96M | 493.70M | 482.24M | 500.46M | 513.83M | 539.42M | 572.42M | 569.52M | 592.79M | 598.10M | 663.36M | 693.96M | 756.58M | 828.00M | 892.00M | 855.00M | 843.00M | 899.00M | 941.00M | 933.00M | 980.00M | 1,094.00M | 1,117.00M | 1,111.00M | 1,171.00M | 1,200.00M | 1,289.00M | 1,309.00M | 1,339.00M | 1,343.00M | 1,387.00M | 1,379.00M | 1,410.00M | 2,394.00M | 1,487.00M | 1,474.00M | 1,578.00M | 1,536.00M | 1,667.00M | 1,677.00M |
|
Operating Expenses
|
501.12M | 471.31M | 464.86M | 521.32M | 592.50M | 607.92M | 589.22M | 613.79M | 617.73M | 637.25M | 634.45M | 789.65M | 647.98M | 688.39M | 682.65M | 720.68M | 752.97M | 763.96M | 737.69M | 791.35M | 772.87M | 778.05M | 773.51M | 787.88M | 769.36M | 783.37M | 780.76M | 814.61M | 877.00M | 852.39M | 891.94M | 919.58M | 975.31M | 1,028.75M | 1,032.48M | 1,086.38M | 1,117.31M | 1,215.53M | 1,276.98M | 1,385.18M | 1,509.00M | 1,587.00M | 1,564.00M | 1,570.00M | 1,702.00M | 1,697.00M | 1,729.00M | 1,781.00M | 2,004.00M | 1,985.00M | 2,027.00M | 2,102.00M | 2,170.00M | 2,318.00M | 2,403.00M | 2,452.00M | 2,501.00M | 2,620.00M | 2,613.00M | 2,671.00M | 3,685.00M | 2,826.00M | 2,862.00M | 3,033.00M | 2,929.00M | 3,126.00M | 3,173.00M |
|
Operating Income
|
207.92M | 161.35M | 167.60M | 153.64M | 176.83M | 227.28M | 302.01M | 286.94M | 302.33M | 276.72M | 274.11M | 246.13M | 288.98M | 305.14M | 278.30M | 307.76M | 98.22M | 111.31M | 110.35M | 102.84M | 78.75M | 135.26M | 74.18M | 124.50M | 173.03M | 193.62M | 246.02M | 290.43M | 307.76M | 344.24M | 369.32M | 472.28M | 469.00M | 504.08M | 545.67M | 649.34M | 702.73M | 698.48M | 718.61M | 720.18M | 695.00M | 750.00M | 854.00M | 970.00M | 937.00M | 1,016.00M | 1,069.00M | 1,215.00M | 1,454.00M | 1,406.00M | 1,441.00M | 1,501.00M | 1,580.00M | 1,529.00M | 1,484.00M | 1,505.00M | 1,586.00M | 1,624.00M | 1,697.00M | 1,743.00M | 907.00M | 1,885.00M | 1,992.00M | 1,957.00M | 2,163.00M | 2,109.00M | 2,173.00M |
|
EBIT
|
207.92M | 161.35M | 167.60M | 153.64M | 176.83M | 227.28M | 302.01M | 286.94M | 302.33M | 276.72M | 274.11M | 246.13M | 288.98M | 305.14M | 278.30M | 307.76M | 98.22M | 111.31M | 110.35M | 102.84M | 78.75M | 135.26M | 74.18M | 124.50M | 173.03M | 193.62M | 246.02M | 290.43M | 307.76M | 344.24M | 369.32M | 472.28M | 469.00M | 504.08M | 545.67M | 649.34M | 702.73M | 698.48M | 718.61M | 720.18M | 695.00M | 750.00M | 854.00M | 970.00M | 937.00M | 1,016.00M | 1,069.00M | 1,215.00M | 1,454.00M | 1,406.00M | 1,441.00M | 1,501.00M | 1,580.00M | 1,529.00M | 1,484.00M | 1,505.00M | 1,586.00M | 1,624.00M | 1,697.00M | 1,743.00M | 907.00M | 1,885.00M | 1,992.00M | 1,957.00M | 2,163.00M | 2,109.00M | 2,173.00M |
|
Non Operating Investment Income
|
-17.25M | -1.80M | 0.61M | 1.48M | -3.53M | -10.72M | 3.53M | 4.62M | 1.59M | 0.09M | -0.99M | 5.17M | 1.02M | 7.19M | 0.94M | 0.35M | 0.85M | -4.25M | -2.08M | 1.46M | -0.41M | 0.55M | 0.67M | 0.34M | 1.43M | 0.22M | -1.31M | 0.62M | -1.17M | -3.32M | 1.53M | 1.39M | 2.56M | 1.73M | 0.97M | 2.29M | 3.00M | 1.08M | 2.25M | -3.33M | 44.00M | -1.00M | 4.00M | 5.00M | -3.00M | | 10.00M | 6.00M | 5.00M | 8.00M | 7.00M | -4.00M | -9.00M | -8.00M | -6.00M | 4.00M | 1.00M | 5.00M | 6.00M | 4.00M | 18.00M | 4.00M | 12.00M | 14.00M | 6.00M | 2.00M | 23.00M |
|
Interest & Investment Income
|
11.12M | 9.92M | | | 5.11M | 4.99M | 5.88M | | 6.10M | | 6.10M | | 6.19M | 5.93M | | | | 5.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
13.28M | -6.71M | 6.67M | 6.63M | -5.08M | -6.31M | 7.61M | 29.55M | -7.77M | -0.84M | 0.03M | -1.35M | -2.79M | -7.74M | 1.22M | -0.72M | 1.25M | 1.27M | 1.73M | 0.69M | 3.15M | 2.56M | 1.45M | 0.10M | 3.34M | 3.74M | 4.43M | 22.40M | 4.19M | 6.08M | 2.73M | 0.55M | 7.21M | 5.15M | 13.54M | 10.50M | 16.67M | 11.60M | 1.61M | 10.12M | 4.00M | 2.00M | 17.00M | 18.00M | 18.00M | 12.00M | 9.00M | 3.00M | 4.00M | | -3.00M | -1.00M | | -1.00M | 6.00M | 36.00M | 43.00M | 47.00M | 67.00M | 89.00M | 70.00M | 82.00M | 89.00M | 70.00M | 75.00M | 58.00M | 58.00M |
|
Non Operating Income
|
-4.75M | 2.38M | 6.81M | 6.57M | -10.62M | -33.11M | -5.26M | -0.93M | -16.25M | -17.48M | -17.39M | -12.95M | -18.60M | -10.57M | -15.09M | -17.13M | -14.74M | -20.18M | -17.09M | -14.57M | -13.85M | -13.99M | -11.24M | -12.23M | -9.78M | -12.64M | -13.40M | 6.51M | -15.45M | -14.41M | -13.02M | -15.58M | -8.37M | -11.46M | -4.29M | -6.33M | -0.23M | -7.68M | -17.25M | -20.84M | 7.00M | -39.00M | -19.00M | -13.00M | -18.00M | -16.00M | -9.00M | -18.00M | -21.00M | -20.00M | -23.00M | -33.00M | -37.00M | -37.00M | -28.00M | 12.00M | 43.00M | 47.00M | 67.00M | -8.00M | 70.00M | 82.00M | 89.00M | -51.00M | 75.00M | 58.00M | 58.00M |
|
EBT
|
203.16M | 163.73M | 174.42M | 160.21M | 166.22M | 194.17M | 296.75M | 286.01M | 286.09M | 259.24M | 256.72M | 233.18M | 270.38M | 294.57M | 263.21M | 290.63M | 83.48M | 91.13M | 93.26M | 88.27M | 64.89M | 121.27M | 62.94M | 112.28M | 163.25M | 180.97M | 232.62M | 296.94M | 292.31M | 329.83M | 356.30M | 456.70M | 460.63M | 492.62M | 541.38M | 643.01M | 702.50M | 690.80M | 701.36M | 699.34M | 702.00M | 711.00M | 835.00M | 957.00M | 919.00M | 1,000.00M | 1,060.00M | 1,197.00M | 1,433.00M | 1,386.00M | 1,418.00M | 1,468.00M | 1,543.00M | 1,492.00M | 1,456.00M | 1,517.00M | 1,598.00M | 1,650.00M | 1,743.00M | 1,808.00M | 968.00M | 1,930.00M | 2,042.00M | 1,991.00M | 2,182.00M | 2,101.00M | 2,187.00M |
|
Tax Provisions
|
46.73M | 37.66M | 38.37M | 192.25M | 39.06M | 45.56M | 66.69M | 17.16M | 51.50M | 29.81M | 61.62M | 59.46M | 85.17M | 70.70M | 61.85M | 68.30M | 18.37M | 14.58M | 10.26M | 22.95M | 17.85M | 32.74M | 18.25M | 24.14M | 78.36M | 33.48M | 58.15M | 74.23M | 38.00M | 85.76M | 85.51M | 57.09M | 62.19M | 118.23M | 121.81M | 141.46M | 119.43M | 27.63M | 35.07M | 20.88M | 28.00M | 78.00M | 42.00M | 106.00M | -36.00M | -100.00M | 105.00M | -1053.00M | 172.00M | 270.00M | 206.00M | 235.00M | 277.00M | 314.00M | 320.00M | 341.00M | 351.00M | 355.00M | 340.00M | 325.00M | 348.00M | 357.00M | 358.00M | 308.00M | 371.00M | 410.00M | 415.00M |
|
Profit After Tax
|
156.44M | 126.07M | 136.04M | -32.04M | 127.15M | 148.61M | 230.06M | 268.85M | 234.59M | 229.44M | 195.10M | 173.72M | 185.21M | 223.88M | 201.36M | 222.33M | 65.12M | 76.55M | 83.00M | 65.32M | 47.05M | 88.53M | 44.69M | 88.14M | 84.89M | 147.49M | 174.47M | 222.71M | 254.31M | 244.07M | 270.79M | 399.61M | 398.45M | 374.39M | 419.57M | 501.55M | 583.08M | 663.17M | 666.29M | 678.24M | 674.00M | 633.00M | 793.00M | 852.00M | 955.00M | 1,100.00M | 955.00M | 2,250.00M | 1,261.00M | 1,116.00M | 1,212.00M | 1,233.00M | 1,266.00M | 1,178.00M | 1,136.00M | 1,176.00M | 1,247.00M | 1,295.00M | 1,403.00M | 1,483.00M | 620.00M | 1,573.00M | 1,684.00M | 1,683.00M | 1,811.00M | 1,691.00M | 1,772.00M |
|
Income from Continuing Operations
|
156.44M | 126.07M | 136.04M | -32.04M | 127.15M | 148.61M | 230.06M | 268.85M | 234.59M | 229.44M | 195.10M | 173.72M | 185.21M | 223.88M | 201.36M | 222.33M | 65.12M | 76.55M | 83.00M | 65.32M | 47.05M | 88.53M | 44.69M | 88.14M | 84.89M | 147.49M | 174.47M | 222.71M | 254.31M | 244.07M | 270.79M | 399.61M | 398.45M | 374.39M | 419.57M | 501.55M | 583.08M | 663.17M | 666.29M | 678.47M | 674.00M | 633.00M | 793.00M | 851.00M | 955.00M | 1,100.00M | 955.00M | 2,250.00M | 1,261.00M | 1,116.00M | 1,212.00M | 1,233.00M | 1,266.00M | 1,178.00M | 1,136.00M | 1,176.00M | 1,247.00M | 1,295.00M | 1,403.00M | 1,483.00M | 620.00M | 1,573.00M | 1,684.00M | 1,683.00M | 1,811.00M | 1,691.00M | 1,772.00M |
|
Consolidated Net Income
|
156.44M | 126.07M | 136.04M | -32.04M | 127.15M | 148.61M | 230.06M | 268.85M | 234.59M | 229.44M | 195.10M | 173.72M | 185.21M | 223.88M | 201.36M | 222.33M | 65.12M | 76.55M | 83.00M | 65.32M | 47.05M | 88.53M | 44.69M | 88.14M | 84.89M | 147.49M | 174.47M | 222.71M | 254.31M | 244.07M | 270.79M | 399.61M | 398.45M | 374.39M | 419.57M | 501.55M | 583.08M | 663.17M | 666.29M | 678.47M | 674.00M | 633.00M | 793.00M | 851.00M | 955.00M | 1,100.00M | 955.00M | 2,250.00M | 1,261.00M | 1,116.00M | 1,212.00M | 1,233.00M | 1,266.00M | 1,178.00M | 1,136.00M | 1,176.00M | 1,247.00M | 1,295.00M | 1,403.00M | 1,483.00M | 620.00M | 1,573.00M | 1,684.00M | 1,683.00M | 1,811.00M | 1,691.00M | 1,772.00M |
|
Income towards Parent Company
|
156.44M | 126.07M | 136.04M | -32.04M | 127.15M | 148.61M | 230.06M | 268.85M | 234.59M | 229.44M | 195.10M | 173.72M | 185.21M | 223.88M | 201.36M | 222.33M | 65.12M | 76.55M | 83.00M | 65.32M | 47.05M | 88.53M | 44.69M | 88.14M | 84.89M | 147.49M | 174.47M | 222.71M | 254.31M | 244.07M | 270.79M | 399.61M | 398.45M | 374.39M | 419.57M | 501.55M | 583.08M | 663.17M | 666.29M | 678.47M | 674.00M | 633.00M | 793.00M | 851.00M | 955.00M | 1,100.00M | 955.00M | 2,250.00M | 1,261.00M | 1,116.00M | 1,212.00M | 1,233.00M | 1,266.00M | 1,178.00M | 1,136.00M | 1,176.00M | 1,247.00M | 1,295.00M | 1,403.00M | 1,483.00M | 620.00M | 1,573.00M | 1,684.00M | 1,683.00M | 1,811.00M | 1,691.00M | 1,772.00M |
|
Net Income towards Common Stockholders
|
156.44M | 126.07M | 136.04M | -32.04M | 127.15M | 148.61M | 230.06M | 268.85M | 234.59M | 229.44M | 195.10M | 173.72M | 185.21M | 223.88M | 201.36M | 222.33M | 65.12M | 76.55M | 83.00M | 65.32M | 47.05M | 88.53M | 44.69M | 88.14M | 84.89M | 147.49M | 174.47M | 222.71M | 254.31M | 244.07M | 270.79M | 399.61M | 398.45M | 374.39M | 419.57M | 501.55M | 583.08M | 663.17M | 666.29M | 678.47M | 674.00M | 633.00M | 793.00M | 851.00M | 955.00M | 1,100.00M | 955.00M | 2,250.00M | 1,261.00M | 1,116.00M | 1,212.00M | 1,233.00M | 1,266.00M | 1,178.00M | 1,136.00M | 1,176.00M | 1,247.00M | 1,295.00M | 1,403.00M | 1,483.00M | 620.00M | 1,573.00M | 1,684.00M | 1,683.00M | 1,811.00M | 1,691.00M | 1,772.00M |
|
EPS (Basic)
|
0.30 | 0.24 | 0.26 | -0.06 | 0.24 | 0.28 | 0.44 | 0.53 | 0.47 | 0.46 | 0.39 | 0.35 | 0.37 | 0.45 | 0.41 | 0.45 | 0.13 | 0.15 | 0.16 | 0.13 | 0.09 | 0.18 | 0.09 | 0.18 | 0.17 | 0.30 | 0.35 | 0.45 | 0.51 | 0.49 | 0.54 | 0.81 | 0.81 | 0.76 | 0.85 | 1.02 | 1.18 | 1.35 | 1.36 | 1.39 | 1.38 | 1.30 | 1.63 | 1.76 | 1.98 | 2.28 | 1.99 | 4.69 | 2.63 | 2.34 | 2.54 | 2.59 | 2.68 | 2.50 | 2.42 | 2.53 | 2.72 | 2.83 | 3.07 | 3.25 | 1.37 | 3.50 | 3.78 | 3.80 | 4.15 | 3.95 | 4.18 |
|
EPS (Weighted Average and Diluted)
|
0.30 | 0.24 | 0.26 | -0.06 | 0.24 | 0.28 | 0.44 | 0.53 | 0.46 | 0.45 | 0.39 | 0.35 | 0.37 | 0.45 | 0.40 | 0.44 | 0.13 | 0.15 | 0.16 | 0.13 | 0.09 | 0.17 | 0.09 | 0.17 | 0.17 | 0.29 | 0.34 | 0.44 | 0.50 | 0.48 | 0.54 | 0.80 | 0.80 | 0.75 | 0.84 | 1.00 | 1.17 | 1.33 | 1.34 | 1.37 | 1.36 | 1.29 | 1.61 | 1.74 | 1.96 | 2.27 | 1.97 | 4.64 | 2.61 | 2.32 | 2.52 | 2.57 | 2.66 | 2.49 | 2.42 | 2.53 | 2.71 | 2.82 | 3.05 | 3.23 | 1.36 | 3.49 | 3.76 | 3.78 | 4.14 | 3.94 | 4.18 |
|
Shares Outstanding (Weighted Average)
|
524.04M | 523.74M | 525.00M | 523.76M | 524.12M | 526.42M | 525.22M | 508.72M | 504.73M | 504.46M | 493.87M | 490.90M | 493.80M | 496.13M | 491.76M | 495.05M | 498.79M | 501.94M | 502.26M | 499.89M | 496.60M | 497.73M | 497.38M | 498.74M | 498.31M | 500.27M | 497.65M | 498.80M | 498.33M | 500.21M | 498.29M | 497.23M | 494.08M | 494.70M | 493.41M | 492.94M | 491.58M | 492.47M | 489.66M | 487.73M | 487.73M | 487.95M | 485.44M | 484.08M | 482.13M | 479.67M | 479.72M | 479.72M | 478.70M | 478.00M | 476.40M | 475.80M | 471.70M | 472.50M | 468.00M | 464.90M | 457.80M | 458.70M | 455.80M | 455.30M | 452.00M | 448.00M | 443.40M | 440.00M | 435.30M | 426.20M | 424.20M |
|
Shares Outstanding (Diluted Average)
|
527.83M | 528.23M | 532.85M | 530.61M | 532.64M | 533.30M | 530.36M | 525.82M | 511.35M | 509.57M | 506.33M | 503.92M | 500.38M | 502.15M | 502.17M | 502.72M | 507.84M | 512.45M | 514.06M | 513.48M | 508.34M | 508.23M | 508.57M | 508.48M | 507.53M | 507.06M | 507.12M | 507.16M | 505.68M | 505.67M | 505.13M | 504.30M | 500.86M | 501.03M | 501.06M | 501.12M | 499.43M | 499.17M | 498.59M | 498.00M | 494.20M | 493.20M | 492.50M | 492.00M | 488.00M | 486.30M | 486.00M | 485.50M | 483.00M | 482.00M | 481.50M | 481.00M | 475.40M | 474.30M | 473.00M | 471.00M | 460.00M | 459.10M | 459.50M | 459.10M | 456.30M | 454.00M | 452.00M | 450.00M | 438.00M | 433.20M | 430.20M |
|
EBITDA
|
207.92M | 161.35M | 167.60M | 153.64M | 176.83M | 227.28M | 302.01M | 286.94M | 302.33M | 276.72M | 274.11M | 246.13M | 288.98M | 305.14M | 278.30M | 307.76M | 98.22M | 111.31M | 110.35M | 102.84M | 78.75M | 135.26M | 74.18M | 124.50M | 173.03M | 193.62M | 246.02M | 290.43M | 307.76M | 344.24M | 369.32M | 472.28M | 469.00M | 504.08M | 545.67M | 649.34M | 702.73M | 698.48M | 718.61M | 720.18M | 695.00M | 750.00M | 854.00M | 970.00M | 937.00M | 1,016.00M | 1,069.00M | 1,215.00M | 1,454.00M | 1,406.00M | 1,441.00M | 1,501.00M | 1,580.00M | 1,529.00M | 1,484.00M | 1,505.00M | 1,586.00M | 1,624.00M | 1,697.00M | 1,743.00M | 907.00M | 1,885.00M | 1,992.00M | 1,957.00M | 2,163.00M | 2,109.00M | 2,173.00M |
|
Interest Expenses
|
0.79M | 0.62M | 0.46M | 1.53M | 7.70M | 16.08M | 16.39M | 16.79M | 17.02M | 16.73M | 16.43M | 16.77M | 16.84M | 16.63M | 17.25M | 16.77M | 16.83M | 17.20M | 16.75M | 16.72M | 16.59M | 17.10M | 13.36M | 12.68M | 14.54M | 16.61M | 16.52M | 16.52M | 18.47M | 17.17M | 17.28M | 17.52M | 18.13M | 18.35M | 18.81M | 19.12M | 19.90M | 20.36M | 21.11M | 27.63M | 41.00M | 40.00M | 40.00M | 36.00M | 33.00M | 28.00M | 28.00M | 27.00M | 30.00M | 28.00M | 27.00M | 28.00M | 28.00M | 28.00M | 28.00M | 28.00M | 32.00M | 26.00M | 27.00M | 28.00M | 27.00M | 41.00M | 51.00M | 50.00M | 62.00M | 68.00M | 67.00M |
|
Tax Rate
|
23.00% | 23.00% | 22.00% | | 23.50% | 23.46% | 22.47% | 6.00% | 18.00% | 11.50% | 24.00% | 25.50% | 31.50% | 24.00% | 23.50% | 23.50% | 22.00% | 16.00% | 11.00% | 26.00% | 27.50% | 27.00% | 29.00% | 21.50% | 48.00% | 18.50% | 25.00% | 25.00% | 13.00% | 26.00% | 24.00% | 12.50% | 13.50% | 24.00% | 22.50% | 22.00% | 17.00% | 4.00% | 5.00% | 2.98% | 3.99% | 10.97% | 5.03% | 11.08% | | | 9.91% | | 12.00% | 19.48% | 14.53% | 16.01% | 17.95% | 21.05% | 21.98% | 22.48% | 21.96% | 21.52% | 19.51% | 17.98% | 35.95% | 18.50% | 17.53% | 15.47% | 17.00% | 19.51% | 18.98% |