|
Revenue
|
1,177.00M | 1,396.00M | 1,646.00M | 1,574.00M | 1,653.00M | 1,618.00M | 1,649.00M | 1,613.00M | 1,574.00M | 1,690.00M | 1,691.00M | 1,585.00M | 1,413.00M | 1,269.00M | 1,155.00M | 1,088.00M | 1,161.00M | 1,461.00M | 1,589.00M | 1,397.00M | 1,441.00M | 1,429.00M | 1,239.00M | 1,030.00M | 942.00M | 1,061.00M | 958.00M | 832.00M | 1,027.00M | 1,307.00M | 1,106.00M | 1,178.00M | 1,151.00M | 1,584.00M | 1,340.00M | 1,647.00M | 1,756.00M | 1,653.00M | 1,419.00M | 1,272.00M | 1,531.00M | 1,801.00M | 2,127.00M | 1,786.00M | 1,932.00M | 2,801.00M | 3,244.00M | 3,445.00M | 3,850.00M | 4,313.00M | 4,826.00M | 5,887.00M | 6,550.00M | 5,565.00M | 5,599.00M | 5,353.00M | 5,359.00M | 5,800.00M | 6,168.00M | 5,473.00M | 5,835.00M | 6,819.00M | 7,658.00M | 7,438.00M | 7,685.00M | 9,246.00M |
|
Cost of Revenue
|
666.00M | 811.00M | 911.00M | 833.00M | 915.00M | 879.00M | 906.00M | 922.00M | 854.00M | 934.00M | 918.00M | 1,558.00M | 775.00M | 877.00M | 977.00M | 643.00M | 702.00M | 940.00M | 1,036.00M | 910.00M | 943.00M | 935.00M | 879.00M | 704.00M | 710.00M | 822.00M | 675.00M | 563.00M | 708.00M | 1,248.00M | 755.00M | 800.00M | 765.00M | 1,013.00M | 888.00M | 1,050.00M | 1,104.00M | 992.00M | 882.00M | 751.00M | 910.00M | 1,024.00M | 1,178.00M | 968.00M | 1,084.00M | 1,571.00M | 1,793.00M | 1,858.00M | 2,020.00M | 2,227.00M | 2,400.00M | 3,069.00M | 3,522.00M | 3,211.00M | 3,196.00M | 2,994.00M | 2,916.00M | 3,053.00M | 3,257.00M | 2,913.00M | 2,971.00M | 3,400.00M | 3,776.00M | 3,702.00M | 4,626.00M | 4,466.00M |
|
Gross Profit
|
511.00M | 585.00M | 735.00M | 741.00M | 738.00M | 739.00M | 743.00M | 691.00M | 720.00M | 756.00M | 773.00M | 27.00M | 638.00M | 392.00M | 178.00M | 445.00M | 459.00M | 521.00M | 553.00M | 487.00M | 498.00M | 494.00M | 360.00M | 326.00M | 232.00M | 239.00M | 283.00M | 269.00M | 319.00M | 59.00M | 351.00M | 378.00M | 386.00M | 571.00M | 452.00M | 597.00M | 652.00M | 661.00M | 537.00M | 521.00M | 621.00M | 777.00M | 949.00M | 818.00M | 848.00M | 1,230.00M | 1,451.00M | 1,587.00M | 1,830.00M | 2,086.00M | 2,426.00M | 2,818.00M | 3,028.00M | 2,354.00M | 2,403.00M | 2,359.00M | 2,443.00M | 2,747.00M | 2,911.00M | 2,560.00M | 2,864.00M | 3,419.00M | 3,882.00M | 3,736.00M | 3,059.00M | 4,780.00M |
|
Amortization - Intangibles
|
18.00M | 17.00M | 18.00M | 17.00M | 17.00M | 16.00M | 11.00M | 9.00M | 9.00M | 8.00M | 3.00M | 1.00M | 4.00M | 4.00M | 4.00M | 5.00M | 4.00M | 5.00M | 4.00M | 3.00M | 4.00M | 3.00M | 4.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.00M | 616.00M | 590.00M | 601.00M | 518.00M | 481.00M | 450.00M | 420.00M | 392.00M | 372.00M | 352.00M | 332.00M | 316.00M | 308.00M | 302.00M |
|
Research & Development
|
444.00M | 420.00M | 432.00M | 323.00M | 371.00M | 359.00M | 352.00M | 367.00M | 367.00M | 361.00M | 358.00M | 368.00M | 345.00M | 328.00M | 313.00M | 312.00M | 308.00M | 288.00M | 293.00M | 279.00M | 277.00M | 278.00M | 238.00M | 242.00M | 235.00M | 241.00M | 229.00M | 242.00M | 243.00M | 259.00M | 264.00M | 271.00M | 285.00M | 320.00M | 320.00M | 343.00M | 357.00M | 363.00M | 371.00M | 373.00M | 373.00M | 406.00M | 395.00M | 442.00M | 460.00M | 508.00M | 573.00M | 610.00M | 659.00M | 765.00M | 811.00M | 1,060.00M | 1,300.00M | 1,279.00M | 1,366.00M | 1,411.00M | 1,443.00M | 1,507.00M | 1,511.00M | 1,525.00M | 1,583.00M | 1,636.00M | 1,712.00M | 1,728.00M | 1,894.00M | 2,139.00M |
|
Selling, General & Administrative
|
287.00M | 221.00M | 239.00M | 219.00M | 229.00M | 236.00M | 250.00M | 261.00M | 239.00M | 249.00M | 243.00M | 230.00M | 212.00M | 188.00M | 193.00M | 179.00M | 171.00M | 155.00M | 169.00M | 156.00M | 154.00M | 150.00M | 144.00M | 131.00M | 134.00M | 108.00M | 109.00M | 105.00M | 117.00M | 117.00M | 121.00M | 123.00M | 127.00M | 132.00M | 134.00M | 134.00M | 142.00M | 148.00M | 138.00M | 170.00M | 189.00M | 185.00M | 206.00M | 199.00M | 215.00M | 273.00M | 308.00M | 319.00M | 341.00M | 376.00M | 412.00M | 597.00M | 592.00M | 557.00M | 590.00M | 585.00M | 547.00M | 576.00M | 644.00M | 607.00M | 640.00M | 707.00M | 829.00M | 886.00M | 991.00M | 1,069.00M |
|
Restructuring Costs
|
60.00M | 4.00M | | | | | | | | | 98.00M | 8.00M | | 3.00M | 90.00M | 47.00M | 5.00M | -22.00M | | | | | 71.00M | 87.00M | | 48.00M | -6.00M | -3.00M | -7.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | 48.00M | | | | | | | | | | | | | | | | | | | | | 60.00M | | | | | | | | 4.00M | 1.00M | 3.00M | 4.00M | 83.00M | 6.00M | 8.00M | 5.00M | 10.00M | 8.00M | 10.00M | 6.00M | 13.00M | 10.00M | 14.00M | 11.00M | 316.00M | 308.00M | 302.00M |
|
Operating Expenses
|
791.00M | 645.00M | 671.00M | 542.00M | 600.00M | 595.00M | 602.00M | 628.00M | 606.00M | 610.00M | 699.00M | 606.00M | 557.00M | 519.00M | 596.00M | 538.00M | 484.00M | 421.00M | 462.00M | 435.00M | 431.00M | 428.00M | 453.00M | 460.00M | 369.00M | 397.00M | 332.00M | 344.00M | 353.00M | 376.00M | 385.00M | 394.00M | 412.00M | 452.00M | 454.00M | 477.00M | 499.00M | 511.00M | 509.00M | 543.00M | 562.00M | 591.00M | 601.00M | 641.00M | 675.00M | 781.00M | 881.00M | 929.00M | 1,000.00M | 1,141.00M | 1,223.00M | 1,657.00M | 1,892.00M | 1,836.00M | 1,956.00M | 1,996.00M | 1,990.00M | 2,083.00M | 2,155.00M | 2,524.00M | 2,595.00M | 2,695.00M | 2,541.00M | 2,930.00M | 3,193.00M | 3,510.00M |
|
Operating Income
|
-298.00M | -77.00M | 1,288.00M | 182.00M | 125.00M | 128.00M | 413.00M | 54.00M | 105.00M | 138.00M | 71.00M | -580.00M | 77.00M | -131.00M | -422.00M | -98.00M | -29.00M | 95.00M | 135.00M | 49.00M | 63.00M | 63.00M | -330.00M | -137.00M | -137.00M | -158.00M | -49.00M | -68.00M | -8.00M | -293.00M | -3.00M | 11.00M | -1.00M | 119.00M | -2.00M | 120.00M | 153.00M | 150.00M | 28.00M | 38.00M | 59.00M | 186.00M | 348.00M | 177.00M | 173.00M | 449.00M | 570.00M | 662.00M | 831.00M | 948.00M | 1,207.00M | 951.00M | 526.00M | -64.00M | -149.00M | -145.00M | -20.00M | 224.00M | 342.00M | 36.00M | 269.00M | 724.00M | 871.00M | 806.00M | -134.00M | 1,270.00M |
|
EBIT
|
-298.00M | -77.00M | 1,288.00M | 182.00M | 125.00M | 128.00M | 413.00M | 54.00M | 105.00M | 138.00M | 71.00M | -580.00M | 77.00M | -131.00M | -422.00M | -98.00M | -29.00M | 95.00M | 135.00M | 49.00M | 63.00M | 63.00M | -330.00M | -137.00M | -137.00M | -158.00M | -49.00M | -68.00M | -8.00M | -293.00M | -3.00M | 11.00M | -1.00M | 119.00M | -2.00M | 120.00M | 153.00M | 150.00M | 28.00M | 38.00M | 59.00M | 186.00M | 348.00M | 177.00M | 173.00M | 449.00M | 570.00M | 662.00M | 831.00M | 948.00M | 1,207.00M | 951.00M | 526.00M | -64.00M | -149.00M | -145.00M | -20.00M | 224.00M | 342.00M | 36.00M | 269.00M | 724.00M | 871.00M | 806.00M | -134.00M | 1,270.00M |
|
Interest & Investment Income
|
3.00M | 4.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
94.00M | 47.00M | 22.00M | 304.00M | -1.00M | -6.00M | 14.00M | 11.00M | 4.00M | -7.00M | -207.00M | -1.00M | -5.00M | 16.00M | -4.00M | -3.00M | -2.00M | 2.00M | -2.00M | -20.00M | -49.00M | -1.00M | 4.00M | | -3.00M | | -2.00M | | 150.00M | -63.00M | -7.00M | -5.00M | -3.00M | -3.00M | 2.00M | 1.00M | 1.00M | -6.00M | 4.00M | -7.00M | 3.00M | -36.00M | -125.00M | 4.00M | 1.00M | -37.00M | -15.00M | -11.00M | | 62.00M | 4.00M | -42.00M | -4.00M | 22.00M | 32.00M | 43.00M | 46.00M | 59.00M | 49.00M | 53.00M | 55.00M | 36.00M | 37.00M | 39.00M | 98.00M | 82.00M |
|
Non Operating Income
|
94.00M | 47.00M | 19.00M | 304.00M | -1.00M | -6.00M | 14.00M | 11.00M | 4.00M | -7.00M | -207.00M | -1.00M | -5.00M | 16.00M | -4.00M | -3.00M | -2.00M | 2.00M | -2.00M | -20.00M | -49.00M | -1.00M | 4.00M | | -3.00M | | -2.00M | | 150.00M | -63.00M | -7.00M | -5.00M | -3.00M | -3.00M | 2.00M | 1.00M | 1.00M | -6.00M | 4.00M | -7.00M | 3.00M | -36.00M | -125.00M | 4.00M | 1.00M | -37.00M | -15.00M | -11.00M | | 62.00M | 4.00M | -42.00M | -4.00M | 22.00M | 32.00M | 43.00M | 46.00M | 59.00M | 49.00M | 53.00M | 55.00M | 36.00M | 37.00M | 39.00M | 98.00M | 82.00M |
|
EBT
|
-298.00M | -140.00M | 1,191.00M | 440.00M | 72.00M | 69.00M | 390.00M | 20.00M | 64.00M | 92.00M | -177.00M | -622.00M | 31.00M | -157.00M | -469.00M | -144.00M | -71.00M | 51.00M | 90.00M | -18.00M | -32.00M | 19.00M | -367.00M | -177.00M | -180.00M | -197.00M | -92.00M | -108.00M | 101.00M | -397.00M | -45.00M | -26.00M | -36.00M | 85.00M | -31.00M | 90.00M | 123.00M | 114.00M | 3.00M | 4.00M | 37.00M | 126.00M | 205.00M | 168.00M | 160.00M | 401.00M | 546.00M | 642.00M | 821.00M | 1,003.00M | 1,203.00M | 896.00M | 497.00M | -73.00M | -136.00M | -127.00M | -2.00M | 257.00M | 364.00M | 64.00M | 299.00M | 737.00M | 889.00M | 825.00M | -74.00M | 1,315.00M |
|
Tax Provisions
|
116.00M | -5.00M | 11.00M | | -10.00M | 1.00M | 42.00M | 2.00M | 3.00M | -5.00M | -4.00M | -32.00M | -6.00M | | 4.00M | 2.00M | 3.00M | 3.00M | 1.00M | 2.00M | 4.00M | 2.00M | -3.00M | 3.00M | 1.00M | | 10.00M | 1.00M | 29.00M | 4.00M | 5.00M | 5.00M | 3.00M | 22.00M | -12.00M | 8.00M | 6.00M | 12.00M | -35.00M | -13.00M | 2.00M | 7.00M | 35.00M | 6.00M | 4.00M | 12.00M | -1232.00M | 89.00M | 113.00M | 82.00M | 229.00M | 113.00M | 54.00M | -135.00M | -154.00M | 13.00M | -23.00M | -39.00M | -297.00M | -52.00M | 41.00M | -27.00M | 419.00M | 123.00M | -834.00M | 153.00M |
|
Profit After Tax
|
-414.00M | -135.00M | 1,180.00M | 257.00M | -43.00M | -118.00M | 375.00M | 510.00M | 61.00M | 97.00M | -177.00M | -590.00M | 37.00M | -157.00M | -473.00M | -146.00M | -74.00M | 48.00M | 89.00M | -20.00M | -36.00M | 17.00M | -364.00M | -180.00M | -181.00M | -197.00M | -102.00M | -109.00M | 69.00M | -406.00M | -51.00M | -33.00M | -42.00M | 61.00M | -19.00M | 81.00M | 116.00M | 102.00M | 38.00M | 16.00M | 35.00M | 120.00M | 170.00M | 162.00M | 157.00M | 390.00M | 1,781.00M | 555.00M | 710.00M | 923.00M | 974.00M | 786.00M | 447.00M | 66.00M | 21.00M | -139.00M | 27.00M | 299.00M | 667.00M | 123.00M | 265.00M | 771.00M | 482.00M | 709.00M | 872.00M | 1,243.00M |
|
Equity Income
|
| | | -183.00M | -120.00M | -186.00M | 27.00M | 492.00M | | | | | | | | | | | | | | | | | | | | | -3.00M | -5.00M | -2.00M | -2.00M | -3.00M | -2.00M | | -1.00M | -1.00M | | | -1.00M | | 1.00M | | | 1.00M | 1.00M | 3.00M | 2.00M | 2.00M | 2.00M | | 3.00M | 4.00M | 4.00M | 3.00M | 1.00M | 6.00M | 3.00M | 6.00M | 7.00M | 7.00M | 7.00M | 12.00M | 7.00M | 8.00M | 10.00M |
|
Income from Non-Controlling Interests
|
-6.00M | -29.00M | -23.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-414.00M | -135.00M | 1,180.00M | 440.00M | 82.00M | 68.00M | 348.00M | 18.00M | 61.00M | 97.00M | -173.00M | -590.00M | 37.00M | -157.00M | -473.00M | -146.00M | -74.00M | 48.00M | 89.00M | -20.00M | -36.00M | 17.00M | -364.00M | -180.00M | -181.00M | -197.00M | -102.00M | -109.00M | 72.00M | -401.00M | -50.00M | -31.00M | -39.00M | 63.00M | -19.00M | 82.00M | 117.00M | 102.00M | 38.00M | 17.00M | 35.00M | 119.00M | 170.00M | 162.00M | 156.00M | 389.00M | 1,778.00M | 553.00M | 708.00M | 921.00M | 974.00M | 783.00M | 443.00M | 62.00M | 18.00M | -140.00M | 21.00M | 296.00M | 661.00M | 116.00M | 258.00M | 764.00M | 470.00M | 702.00M | 760.00M | 1,162.00M |
|
Consolidated Net Income
|
-414.00M | -135.00M | 1,180.00M | 440.00M | 82.00M | 68.00M | 348.00M | 18.00M | 61.00M | 97.00M | -4.00M | -590.00M | 37.00M | -157.00M | -473.00M | -146.00M | -74.00M | 48.00M | 89.00M | -20.00M | -36.00M | 17.00M | -364.00M | -180.00M | -181.00M | -197.00M | -102.00M | -109.00M | 72.00M | -401.00M | -50.00M | -31.00M | -39.00M | 63.00M | -19.00M | 82.00M | 117.00M | 102.00M | 38.00M | 17.00M | 35.00M | 119.00M | 170.00M | 162.00M | 156.00M | 389.00M | 1,778.00M | 553.00M | 708.00M | 921.00M | 974.00M | 783.00M | 443.00M | 62.00M | 18.00M | -140.00M | 21.00M | 296.00M | 661.00M | 116.00M | 258.00M | 764.00M | 470.00M | 702.00M | 760.00M | 71.00M |
|
Income towards Parent Company
|
-414.00M | -135.00M | 1,180.00M | 440.00M | 82.00M | 68.00M | 348.00M | 18.00M | 61.00M | 97.00M | -4.00M | -590.00M | 37.00M | -157.00M | -473.00M | -146.00M | -74.00M | 48.00M | 89.00M | -20.00M | -36.00M | 17.00M | -364.00M | -180.00M | -181.00M | -197.00M | -102.00M | -109.00M | 72.00M | -401.00M | -50.00M | -31.00M | -39.00M | 63.00M | -19.00M | 82.00M | 117.00M | 102.00M | 38.00M | 17.00M | 35.00M | 119.00M | 170.00M | 162.00M | 156.00M | 389.00M | 1,778.00M | 553.00M | 708.00M | 921.00M | 974.00M | 783.00M | 443.00M | 62.00M | 18.00M | -140.00M | 21.00M | 296.00M | 661.00M | 116.00M | 258.00M | 764.00M | 470.00M | 702.00M | 760.00M | 71.00M |
|
Preferred Dividend Payments
|
8.00M | 22.00M | 22.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-416.00M | -128.00M | 1,178.00M | 440.00M | 257.00M | -118.00M | 375.00M | 18.00M | 61.00M | 97.00M | -4.00M | -590.00M | 37.00M | -157.00M | -473.00M | -146.00M | -74.00M | 48.00M | 89.00M | -20.00M | -36.00M | 17.00M | -364.00M | -180.00M | -181.00M | -197.00M | -102.00M | -109.00M | 72.00M | -401.00M | -50.00M | -31.00M | -39.00M | 63.00M | -19.00M | 82.00M | 117.00M | 102.00M | 38.00M | 17.00M | 35.00M | 119.00M | 170.00M | 162.00M | 156.00M | 389.00M | 1,778.00M | 553.00M | 708.00M | 921.00M | 974.00M | 783.00M | 443.00M | 62.00M | 18.00M | -140.00M | 21.00M | 296.00M | 661.00M | 116.00M | 258.00M | 764.00M | 470.00M | 702.00M | 760.00M | 71.00M |
|
EPS (Basic)
|
-0.66 | -0.18 | 1.78 | 0.36 | 0.06 | 0.17 | 0.52 | 0.71 | 0.08 | 0.13 | -0.24 | -0.80 | 0.05 | -0.21 | -0.63 | -0.19 | -0.10 | 0.06 | 0.12 | -0.03 | -0.05 | 0.02 | -0.47 | -0.23 | -0.23 | -0.25 | -0.13 | -0.14 | 0.09 | -0.50 | -0.06 | -0.04 | -0.04 | 0.06 | -0.02 | 0.08 | 0.12 | 0.10 | 0.04 | 0.01 | 0.03 | 0.11 | 0.15 | 0.14 | 0.13 | 0.33 | 1.48 | 0.46 | 0.58 | 0.76 | 0.81 | 0.56 | 0.28 | 0.04 | 0.01 | -0.09 | 0.02 | 0.18 | 0.41 | 0.08 | 0.16 | 0.48 | 0.29 | 0.44 | 0.54 | 0.76 |
|
EPS (Weighted Average and Diluted)
|
-0.66 | -0.18 | 1.77 | 0.35 | 0.06 | 0.17 | 0.50 | 0.68 | 0.08 | 0.13 | -0.24 | -0.80 | 0.05 | -0.21 | -0.63 | -0.19 | -0.10 | 0.06 | 0.12 | -0.03 | -0.05 | 0.02 | -0.47 | -0.23 | -0.23 | -0.25 | -0.13 | -0.14 | 0.08 | -0.50 | -0.06 | -0.04 | -0.04 | 0.06 | -0.02 | 0.08 | 0.11 | 0.09 | 0.04 | 0.01 | 0.03 | 0.11 | 0.15 | 0.14 | 0.13 | 0.32 | 1.45 | 0.45 | 0.58 | 0.75 | 0.79 | 0.56 | 0.27 | 0.04 | 0.01 | -0.09 | 0.02 | 0.18 | 0.42 | 0.07 | 0.16 | 0.47 | 0.29 | 0.44 | 0.54 | 0.75 |
|
Shares Outstanding (Weighted Average)
|
667.31M | 670.30M | 670.30M | 672.13M | 673.36M | 674.57M | 681.76M | 685.23M | 687.54M | 691.33M | 698.49M | 698.49M | 701.35M | 707.56M | 711.95M | 714.08M | 720.02M | 720.02M | 723.69M | 762.04M | 765.51M | 765.51M | 775.34M | 777.30M | 778.06M | 779.18M | 793.25M | 793.25M | 793.52M | 926.87M | 940.76M | 940.76M | 945.02M | 946.78M | 969.11M | 969.11M | 974.87M | 974.87M | 1,005.30M | 1,005.30M | 1,081.60M | 1,085.55M | 1,113.63M | 1,169.66M | 1,171.19M | 1,202.71M | 1,211.28M | 1,211.28M | 1,215.02M | 1,212.97M | 1,207.61M | 1,199.30M | 1,614.32M | 1,614.32M | 1,612.36M | 1,611.39M | 1,610.36M | 1,615.67M | 1,615.50M | 1,616.31M | 1,616.31M | 1,618.48M | 1,622.81M | 1,620.48M | 1,621.40M | 1,622.84M |
|
Shares Outstanding (Diluted Average)
|
667.00M | 694.00M | 678.00M | 754.00M | 709.00M | 713.00M | 733.00M | 764.00M | 743.00M | 741.00M | 742.00M | 734.00M | 755.00M | 745.00M | 741.00M | 749.00M | 752.00M | 764.00M | 754.00M | 761.00M | 764.00M | 785.00M | 768.00M | 777.00M | 778.00M | 785.00M | 783.00M | 793.00M | 821.00M | 815.00M | 835.00M | 939.00M | 945.00M | 1,042.00M | 952.00M | 1,039.00M | 1,147.00M | 1,076.00M | 1,064.00M | 1,094.00M | 1,109.00M | 1,117.00M | 1,120.00M | 1,224.00M | 1,227.00M | 1,215.00M | 1,207.00M | 1,231.00M | 1,232.00M | 1,231.00M | 1,229.00M | 1,410.00M | 1,632.00M | 1,625.00M | 1,571.00M | 1,611.00M | 1,627.00M | 1,629.00M | 1,625.00M | 1,639.00M | 1,638.00M | 1,638.00M | 1,637.00M | 1,626.00M | 1,630.00M | 1,641.00M |
|
EBITDA
|
-298.00M | -77.00M | 1,288.00M | 182.00M | 125.00M | 128.00M | 413.00M | 54.00M | 105.00M | 138.00M | 71.00M | -580.00M | 77.00M | -131.00M | -422.00M | -98.00M | -29.00M | 95.00M | 135.00M | 49.00M | 63.00M | 63.00M | -330.00M | -137.00M | -137.00M | -158.00M | -49.00M | -68.00M | -8.00M | -293.00M | -3.00M | 11.00M | -1.00M | 119.00M | -2.00M | 120.00M | 153.00M | 150.00M | 28.00M | 38.00M | 59.00M | 186.00M | 348.00M | 177.00M | 173.00M | 449.00M | 570.00M | 662.00M | 831.00M | 948.00M | 1,207.00M | 951.00M | 526.00M | -64.00M | -149.00M | -145.00M | -20.00M | 224.00M | 342.00M | 36.00M | 269.00M | 724.00M | 871.00M | 806.00M | -134.00M | 1,270.00M |
|
Interest Expenses
|
97.00M | 114.00M | 119.00M | 49.00M | 55.00M | 56.00M | 39.00M | 48.00M | 47.00M | 42.00M | 43.00M | 43.00M | 43.00M | 44.00M | 45.00M | 44.00M | 42.00M | 47.00M | 44.00M | 47.00M | 46.00M | 43.00M | 41.00M | 40.00M | 40.00M | 39.00M | 41.00M | 40.00M | 41.00M | 41.00M | 34.00M | 32.00M | 32.00M | 31.00M | 31.00M | 31.00M | 31.00M | 30.00M | 29.00M | 27.00M | 25.00M | 24.00M | 18.00M | 13.00M | 14.00M | 11.00M | 9.00M | 9.00M | 10.00M | 7.00M | 8.00M | 13.00M | 25.00M | 31.00M | 19.00M | 25.00M | 28.00M | 26.00M | 27.00M | 25.00M | 25.00M | 23.00M | 19.00M | 20.00M | 38.00M | 37.00M |
|
Tax Rate
|
| 3.57% | 0.92% | | | 1.45% | 10.77% | 10.00% | 4.69% | | 2.26% | 5.14% | | | | | | 5.88% | 1.11% | | | 10.53% | 0.82% | | | | | | 28.71% | | | | | 25.88% | 38.71% | 8.89% | 4.88% | 10.53% | | | 5.41% | 5.56% | 17.07% | 3.57% | 2.50% | 2.99% | | 13.86% | 13.76% | 8.18% | 19.04% | 12.61% | 10.87% | | | | | | | | 13.71% | | 47.13% | 14.91% | | 11.63% |