|
Revenue
|
3,238.00M | 3,634.00M | 3,736.00M | 3,743.00M | 3,528.00M | 3,613.00M | 3,759.00M | 3,760.00M | 3,618.00M | 3,893.00M | 3,877.00M | 3,907.00M | 3,901.00M | 4,200.00M | 4,201.00M | 4,337.00M | 4,151.00M | 4,595.00M | 4,647.00M | 4,799.00M | 4,356.00M | 4,949.00M | 4,848.00M | 5,174.00M | 4,874.00M | 5,225.00M | 5,516.00M | 5,329.00M | 5,239.00M | 5,474.00M | 5,516.00M | 5,663.00M | 5,199.00M | 5,574.00M | 5,453.00M | 5,569.00M | 5,343.00M | 5,679.00M | 5,510.00M | 6,230.00M | 5,286.00M | 5,574.00M | 5,463.00M | 6,197.00M | 6,161.00M | 6,206.00M | 6,423.00M | 6,634.00M | 5,901.00M | 6,526.00M | 6,706.00M | 6,846.00M | 6,238.00M | 6,594.00M | 6,652.00M | 6,839.00M | 6,105.00M | 6,986.00M | 6,903.00M | 8,196.00M | 7,447.00M | 8,388.00M | 8,503.00M | 9,086.00M | 8,149.00M | 9,179.00M | 9,557.00M |
|
Cost of Revenue
|
477.00M | 531.00M | 545.00M | 538.00M | 508.00M | 553.00M | 587.00M | 572.00M | 564.00M | 602.00M | 854.00M | 937.00M | 750.00M | 752.00M | 775.00M | 922.00M | 744.00M | 785.00M | 788.00M | 1,029.00M | 1,090.00M | 1,081.00M | 1,068.00M | 1,183.00M | 1,033.00M | 1,089.00M | 1,034.00M | 1,071.00M | 1,018.00M | 1,050.00M | 1,027.00M | 1,067.00M | 996.00M | 1,024.00M | 990.00M | 1,059.00M | 944.00M | 1,024.00M | 1,037.00M | 1,096.00M | 1,055.00M | 1,012.00M | 1,036.00M | 1,253.00M | 1,513.00M | 1,488.00M | 1,561.00M | 1,597.00M | 1,490.00M | 1,637.00M | 1,609.00M | 1,718.00M | 1,561.00M | 1,510.00M | 1,588.00M | 1,747.00M | 1,720.00M | 1,813.00M | 1,806.00M | 3,112.00M | 3,200.00M | 3,236.00M | 3,310.00M | 3,112.00M | 2,968.00M | 3,011.00M | 3,082.00M |
|
Gross Profit
|
2,761.00M | 3,103.00M | 3,191.00M | 3,205.00M | 3,020.00M | 3,060.00M | 3,172.00M | 3,188.00M | 3,054.00M | 3,291.00M | 3,023.00M | 2,970.00M | 3,151.00M | 3,448.00M | 3,426.00M | 3,415.00M | 3,407.00M | 3,810.00M | 3,859.00M | 3,770.00M | 3,266.00M | 3,868.00M | 3,780.00M | 3,991.00M | 3,841.00M | 4,136.00M | 4,482.00M | 4,258.00M | 4,221.00M | 4,424.00M | 4,489.00M | 4,596.00M | 4,203.00M | 4,550.00M | 4,463.00M | 4,510.00M | 4,399.00M | 4,655.00M | 4,473.00M | 5,134.00M | 4,231.00M | 4,562.00M | 4,427.00M | 4,944.00M | 4,648.00M | 4,718.00M | 4,862.00M | 5,037.00M | 4,411.00M | 4,889.00M | 5,097.00M | 5,128.00M | 4,677.00M | 5,084.00M | 5,064.00M | 5,092.00M | 4,385.00M | 5,173.00M | 5,097.00M | 5,084.00M | 4,247.00M | 5,152.00M | 5,193.00M | 5,974.00M | 5,181.00M | 6,168.00M | 6,475.00M |
|
Amortization - Intangibles
|
74.00M | 73.00M | 74.00M | 73.00M | 74.00M | 73.00M | 74.00M | 73.00M | 74.00M | 73.00M | 74.00M | 73.00M | 74.00M | 73.00M | 74.00M | 73.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
633.00M | 693.00M | 647.00M | 891.00M | 646.00M | 675.00M | 719.00M | 854.00M | 736.00M | 819.00M | 761.00M | 851.00M | 736.00M | 826.00M | 880.00M | 938.00M | 878.00M | 967.00M | 989.00M | 1,249.00M | 1,027.00M | 1,018.00M | 1,018.00M | 1,234.00M | 894.00M | 964.00M | 1,119.00M | 1,093.00M | 872.00M | 900.00M | 990.00M | 1,078.00M | 769.00M | 873.00M | 877.00M | 1,043.00M | 760.00M | 869.00M | 926.00M | 1,182.00M | 879.00M | 924.00M | 1,001.00M | 1,312.00M | 952.00M | 964.00M | 1,062.00M | 1,229.00M | 967.00M | 1,082.00M | 1,422.00M | 1,348.00M | 959.00M | 1,039.00M | 1,112.00M | 1,324.00M | 1,058.00M | 1,113.00M | 1,079.00M | 1,534.00M | 1,343.00M | 1,447.00M | 1,450.00M | 1,724.00M | 1,486.00M | 1,744.00M | 1,900.00M |
|
Selling, General & Administrative
|
798.00M | 910.00M | 932.00M | 1,180.00M | 884.00M | 986.00M | 957.00M | 1,156.00M | 1,023.00M | 1,130.00M | 1,125.00M | 1,221.00M | 1,079.00M | 1,231.00M | 1,131.00M | 1,373.00M | 1,158.00M | 1,256.00M | 1,249.00M | 1,521.00M | 1,023.00M | 1,136.00M | 1,213.00M | 1,327.00M | 1,026.00M | 1,160.00M | 1,244.00M | 1,416.00M | 1,203.00M | 1,292.00M | 1,244.00M | 1,323.00M | 1,064.00M | 1,209.00M | 1,170.00M | 1,427.00M | 1,127.00M | 1,353.00M | 1,293.00M | 1,559.00M | 1,154.00M | 1,260.00M | 1,223.00M | 1,513.00M | 1,316.00M | 1,295.00M | 1,346.00M | 1,773.00M | 1,254.00M | 1,384.00M | 1,305.00M | 1,425.00M | 1,228.00M | 1,327.00M | 1,287.00M | 1,572.00M | 1,258.00M | 1,294.00M | 1,353.00M | 2,274.00M | 1,808.00M | 1,785.00M | 1,625.00M | 1,878.00M | 1,687.00M | 1,691.00M | 1,720.00M |
|
Other Operating Expenses
|
556.00M | 653.00M | 628.00M | 615.00M | 581.00M | 626.00M | 661.00M | 763.00M | 654.00M | 678.00M | 1,533.00M | 739.00M | 756.00M | 831.00M | 885.00M | 1,022.00M | 760.00M | 906.00M | 822.00M | 1,054.00M | 1,107.00M | 1,124.00M | 1,334.00M | 1,311.00M | 1,091.00M | 1,170.00M | 1,021.00M | 994.00M | 1,050.00M | 1,116.00M | 1,050.00M | 1,079.00M | 1,040.00M | 1,030.00M | 1,287.00M | 1,087.00M | 941.00M | 1,005.00M | 1,362.00M | 1,107.00M | 1,052.00M | 1,009.00M | 1,037.00M | 1,324.00M | 1,538.00M | 1,624.00M | 1,562.00M | 1,624.00M | 1,551.00M | 3,232.00M | 1,601.00M | 1,769.00M | 1,551.00M | 2,052.00M | 1,593.00M | 1,713.00M | 1,868.00M | 1,895.00M | 2,450.00M | 3,117.00M | 3,305.00M | 3,247.00M | 3,381.00M | 3,173.00M | 3,798.00M | 3,088.00M | 3,411.00M |
|
Operating Expenses
|
1,987.00M | 2,256.00M | 2,207.00M | 2,686.00M | 2,111.00M | 2,287.00M | 2,337.00M | 2,773.00M | 2,413.00M | 2,627.00M | 3,419.00M | 2,811.00M | 2,571.00M | 2,888.00M | 2,896.00M | 3,333.00M | 2,796.00M | 3,129.00M | 3,060.00M | 3,824.00M | 3,157.00M | 3,278.00M | 3,565.00M | 3,872.00M | 3,011.00M | 3,294.00M | 3,384.00M | 3,503.00M | 3,125.00M | 3,308.00M | 3,284.00M | 3,480.00M | 2,873.00M | 3,112.00M | 3,334.00M | 3,557.00M | 2,828.00M | 3,227.00M | 3,581.00M | 3,848.00M | 3,085.00M | 3,193.00M | 3,261.00M | 4,149.00M | 3,806.00M | 3,883.00M | 3,970.00M | 4,626.00M | 3,772.00M | 5,698.00M | 4,328.00M | 4,542.00M | 3,738.00M | 4,418.00M | 3,992.00M | 4,609.00M | 4,184.00M | 4,302.00M | 4,882.00M | 6,925.00M | 6,456.00M | 6,479.00M | 6,456.00M | 6,775.00M | 6,971.00M | 6,523.00M | 7,031.00M |
|
Operating Income
|
1,321.00M | 1,457.00M | 1,605.00M | 1,123.00M | 1,481.00M | 1,517.00M | 1,479.00M | 1,068.00M | 1,293.00M | 1,332.00M | 525.00M | 1,162.00M | 1,477.00M | 1,589.00M | 1,423.00M | 1,088.00M | 1,442.00M | 1,550.00M | 1,688.00M | 1,187.00M | 1,364.00M | 1,902.00M | 1,466.00M | 1,459.00M | 2,022.00M | 2,076.00M | 2,339.00M | 2,033.00M | 2,402.00M | 2,380.00M | 2,527.00M | 2,485.00M | 2,591.00M | 2,698.00M | 2,439.00M | 2,245.00M | 2,726.00M | 2,832.00M | 2,323.00M | 2,382.00M | 2,472.00M | 2,678.00M | 2,476.00M | 2,048.00M | 2,355.00M | 2,323.00M | 2,453.00M | 2,008.00M | 2,129.00M | 828.00M | 2,378.00M | 2,304.00M | 2,500.00M | 2,176.00M | 2,660.00M | 2,230.00M | 1,921.00M | 2,684.00M | 2,021.00M | 1,271.00M | 991.00M | 1,909.00M | 2,047.00M | 2,311.00M | 1,178.00M | 2,656.00M | 2,526.00M |
|
EBIT
|
1,321.00M | 1,457.00M | 1,605.00M | 1,123.00M | 1,481.00M | 1,517.00M | 1,479.00M | 1,068.00M | 1,293.00M | 1,332.00M | 525.00M | 1,162.00M | 1,477.00M | 1,589.00M | 1,423.00M | 1,088.00M | 1,442.00M | 1,550.00M | 1,688.00M | 1,187.00M | 1,364.00M | 1,902.00M | 1,466.00M | 1,459.00M | 2,022.00M | 2,076.00M | 2,339.00M | 2,033.00M | 2,402.00M | 2,380.00M | 2,527.00M | 2,485.00M | 2,591.00M | 2,698.00M | 2,439.00M | 2,245.00M | 2,726.00M | 2,832.00M | 2,323.00M | 2,382.00M | 2,472.00M | 2,678.00M | 2,476.00M | 2,048.00M | 2,355.00M | 2,323.00M | 2,453.00M | 2,008.00M | 2,129.00M | 828.00M | 2,378.00M | 2,304.00M | 2,500.00M | 2,176.00M | 2,660.00M | 2,230.00M | 1,921.00M | 2,684.00M | 2,021.00M | 1,271.00M | 991.00M | 1,909.00M | 2,047.00M | 2,311.00M | 1,178.00M | 2,656.00M | 2,526.00M |
|
Non Operating Income
|
58.00M | 50.00M | 74.00M | 94.00M | 84.00M | 94.00M | 105.00M | 93.00M | 148.00M | 129.00M | 87.00M | 84.00M | 124.00M | 124.00M | 111.00M | 126.00M | 164.00M | 96.00M | 72.00M | 88.00M | 99.00M | 138.00M | 140.00M | 88.00M | 106.00M | 198.00M | 135.00M | 164.00M | 150.00M | 137.00M | 216.00M | 126.00M | 195.00M | 165.00M | 267.00M | 301.00M | 231.00M | 162.00M | 126.00M | 155.00M | 185.00M | 218.00M | 114.00M | 236.00M | 11.00M | 3.00M | 55.00M | 187.00M | 13.00M | 11.00M | 73.00M | 162.00M | -530.00M | -317.00M | 100.00M | -67.00M | 2,064.00M | -318.00M | 685.00M | 402.00M | -235.00M | -307.00M | 1,830.00M | -782.00M | 1,518.00M | -394.00M | 2,080.00M |
|
EBT
|
1,232.00M | 1,357.00M | 1,540.00M | 1,075.00M | 1,420.00M | 1,464.00M | 1,434.00M | 999.00M | 1,306.00M | 1,339.00M | 454.00M | 1,051.00M | 1,366.00M | 1,457.00M | 1,263.00M | 923.00M | 1,343.00M | 1,405.00M | 1,503.00M | 1,014.00M | 1,204.00M | 1,758.00M | 1,337.00M | 1,286.00M | 1,876.00M | 1,997.00M | 2,192.00M | 1,913.00M | 2,258.00M | 2,204.00M | 2,418.00M | 2,283.00M | 2,460.00M | 2,542.00M | 2,381.00M | 2,214.00M | 2,619.00M | 2,647.00M | 2,094.00M | 2,185.00M | 2,314.00M | 2,564.00M | 2,277.00M | 1,983.00M | 2,020.00M | 2,030.00M | 2,206.00M | 1,877.00M | 1,857.00M | 558.00M | 2,155.00M | 2,131.00M | 1,675.00M | 1,531.00M | 2,392.00M | 1,748.00M | 3,442.00M | 1,614.00M | 1,947.00M | 852.00M | -68.00M | 794.00M | 3,101.00M | 782.00M | 1,973.00M | 1,568.00M | 3,921.00M |
|
Tax Provisions
|
213.00M | 88.00M | 154.00M | 144.00M | 253.00M | 262.00M | 198.00M | -23.00M | 181.00M | 169.00M | | 117.00M | 182.00M | 191.00M | 156.00M | 135.00M | -91.00M | 147.00M | 135.00M | -7.00M | 131.00M | 211.00M | 93.00M | -8.00M | 253.00M | 344.00M | 329.00M | 113.00M | 358.00M | 334.00M | 401.00M | 348.00M | 389.00M | 391.00M | 360.00M | 6,478.00M | 308.00M | 351.00M | 235.00M | 257.00M | 322.00M | 385.00M | 309.00M | 280.00M | 195.00M | 227.00M | 185.00M | 262.00M | 211.00M | 94.00M | 271.00M | 232.00M | 199.00M | 214.00M | 249.00M | 132.00M | 601.00M | 235.00M | 217.00M | 85.00M | 45.00M | 48.00M | 271.00M | 155.00M | 243.00M | 136.00M | 705.00M |
|
Profit After Tax
|
1,019.00M | 1,269.00M | 1,386.00M | 931.00M | 1,167.00M | 1,202.00M | 1,236.00M | 1,022.00M | 1,125.00M | 1,170.00M | 454.00M | 934.00M | 1,184.00M | 1,266.00M | 1,107.00M | 788.00M | 1,434.00M | 1,258.00M | 1,368.00M | 1,021.00M | 1,073.00M | 1,547.00M | 1,244.00M | 1,294.00M | 1,623.00M | 1,653.00M | 1,863.00M | 1,800.00M | 1,900.00M | 1,870.00M | 2,017.00M | 1,935.00M | 2,071.00M | 2,151.00M | 2,021.00M | -4264.00M | 2,311.00M | 2,296.00M | 1,859.00M | 1,928.00M | 1,992.00M | 2,179.00M | 1,968.00M | 1,703.00M | 1,825.00M | 1,803.00M | 2,021.00M | 1,615.00M | 1,646.00M | 464.00M | 1,884.00M | 1,899.00M | 1,476.00M | 1,317.00M | 2,143.00M | 1,616.00M | 2,841.00M | 1,379.00M | 1,730.00M | 767.00M | -113.00M | 746.00M | 2,830.00M | 627.00M | 1,730.00M | 1,432.00M | 3,216.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.00M | 78.00M | 85.00M | 14.00M | -98.00M | 97.00M | -305.00M | -192.00M | -216.00M | -178.00M | 31.00M | -28.00M | 14.00M | -28.00M | 27.00M | 12.00M | -28.00M | -1.00M | -11.00M | -18.00M | 10.00M |
|
Income from Continuing Operations
|
1,019.00M | 1,269.00M | 1,386.00M | 931.00M | 1,167.00M | 1,202.00M | 1,236.00M | 1,022.00M | 1,125.00M | 1,170.00M | 454.00M | 934.00M | 1,184.00M | 1,266.00M | 1,107.00M | 788.00M | 1,434.00M | 1,258.00M | 1,368.00M | 1,021.00M | 1,073.00M | 1,547.00M | 1,244.00M | 1,294.00M | 1,623.00M | 1,653.00M | 1,863.00M | 1,800.00M | 1,900.00M | 1,870.00M | 2,017.00M | 1,935.00M | 2,071.00M | 2,151.00M | 2,021.00M | -4264.00M | 2,311.00M | 2,296.00M | 1,859.00M | 1,928.00M | 1,992.00M | 2,179.00M | 1,968.00M | 1,703.00M | 1,825.00M | 1,803.00M | 2,021.00M | 1,615.00M | 1,646.00M | 464.00M | 1,884.00M | 1,899.00M | 1,476.00M | 1,317.00M | 2,143.00M | 1,616.00M | 2,841.00M | 1,379.00M | 1,730.00M | 767.00M | -113.00M | 746.00M | 2,830.00M | 627.00M | 1,730.00M | 1,432.00M | 3,216.00M |
|
Consolidated Net Income
|
1,019.00M | 1,269.00M | 1,386.00M | 931.00M | 1,167.00M | 1,202.00M | 1,236.00M | 1,022.00M | 1,125.00M | 1,170.00M | 454.00M | 934.00M | 1,184.00M | 1,266.00M | 1,107.00M | 788.00M | 1,434.00M | 1,258.00M | 1,368.00M | 1,021.00M | 1,073.00M | 1,547.00M | 1,244.00M | 1,294.00M | 1,623.00M | 1,653.00M | 1,863.00M | 1,800.00M | 1,900.00M | 1,870.00M | 2,017.00M | 1,935.00M | 2,071.00M | 2,151.00M | 2,021.00M | -4264.00M | 2,311.00M | 2,296.00M | 1,859.00M | 1,928.00M | 1,992.00M | 2,179.00M | 1,968.00M | 1,703.00M | 1,825.00M | 1,803.00M | 2,021.00M | 1,615.00M | 1,646.00M | 464.00M | 1,884.00M | 1,899.00M | 1,476.00M | 1,317.00M | 2,143.00M | 1,616.00M | 2,841.00M | 1,379.00M | 1,730.00M | 767.00M | -113.00M | 746.00M | 2,830.00M | 627.00M | 1,730.00M | 1,432.00M | 3,216.00M |
|
Income towards Parent Company
|
1,019.00M | 1,269.00M | 1,386.00M | 931.00M | 1,167.00M | 1,202.00M | 1,236.00M | 1,022.00M | 1,125.00M | 1,170.00M | 454.00M | 934.00M | 1,184.00M | 1,266.00M | 1,107.00M | 788.00M | 1,434.00M | 1,258.00M | 1,368.00M | 1,021.00M | 1,073.00M | 1,547.00M | 1,244.00M | 1,294.00M | 1,623.00M | 1,653.00M | 1,863.00M | 1,800.00M | 1,900.00M | 1,870.00M | 2,017.00M | 1,935.00M | 2,071.00M | 2,151.00M | 2,021.00M | -4264.00M | 2,311.00M | 2,296.00M | 1,859.00M | 1,928.00M | 1,992.00M | 2,179.00M | 1,968.00M | 1,703.00M | 1,825.00M | 1,803.00M | 2,021.00M | 1,615.00M | 1,646.00M | 464.00M | 1,884.00M | 1,899.00M | 1,476.00M | 1,317.00M | 2,143.00M | 1,616.00M | 2,841.00M | 1,379.00M | 1,730.00M | 767.00M | -113.00M | 746.00M | 2,830.00M | 627.00M | 1,730.00M | 1,432.00M | 3,216.00M |
|
Net Income towards Common Stockholders
|
1,019.00M | 1,269.00M | 1,386.00M | 931.00M | 1,167.00M | 1,202.00M | 1,236.00M | 1,022.00M | 1,125.00M | 1,170.00M | 454.00M | 934.00M | 1,184.00M | 1,266.00M | 1,107.00M | 788.00M | 1,434.00M | 1,258.00M | 1,368.00M | 1,021.00M | 1,073.00M | 1,547.00M | 1,244.00M | 1,294.00M | 1,623.00M | 1,653.00M | 1,863.00M | 1,800.00M | 1,900.00M | 1,870.00M | 2,017.00M | 1,935.00M | 2,071.00M | 2,151.00M | 2,021.00M | -4264.00M | 2,311.00M | 2,296.00M | 1,859.00M | 1,928.00M | 1,992.00M | 2,179.00M | 1,968.00M | 1,703.00M | 1,825.00M | 1,803.00M | 2,021.00M | 1,615.00M | 1,646.00M | 464.00M | 1,884.00M | 1,899.00M | 1,476.00M | 1,317.00M | 2,143.00M | 1,616.00M | 2,841.00M | 1,379.00M | 1,730.00M | 767.00M | -113.00M | 746.00M | 2,830.00M | 627.00M | 1,730.00M | 1,432.00M | 3,216.00M |
|
EPS (Basic)
|
0.99 | 1.25 | 1.36 | 0.93 | 1.19 | 1.25 | 1.29 | 1.09 | 1.21 | 1.26 | 0.50 | 1.09 | 1.50 | 1.63 | 1.44 | 1.03 | 1.91 | 1.67 | 1.81 | 1.35 | 1.42 | 2.04 | 1.63 | 1.70 | 2.13 | 2.18 | 2.46 | 2.39 | 2.52 | 2.49 | 2.70 | 2.61 | 2.81 | 2.93 | 2.78 | -5.89 | 3.27 | 3.50 | 2.88 | 3.04 | 3.20 | 3.59 | 3.29 | 2.87 | 3.09 | 3.07 | 3.45 | 2.78 | 2.85 | 0.81 | 3.32 | 3.36 | 2.69 | 2.46 | 4.01 | 3.02 | 5.32 | 2.58 | 3.23 | 1.44 | -0.21 | 1.39 | 5.27 | 1.17 | 3.22 | 2.66 | 5.98 |
|
EPS (Weighted Average and Diluted)
|
0.98 | 1.25 | 1.36 | 0.92 | 1.18 | 1.25 | 1.28 | 1.08 | 1.20 | 1.25 | 0.50 | 1.08 | 1.48 | 1.61 | 1.41 | 1.01 | 1.88 | 1.65 | 1.79 | 1.33 | 1.40 | 2.01 | 1.61 | 1.68 | 2.11 | 2.15 | 2.44 | 2.37 | 2.50 | 2.47 | 2.68 | 2.59 | 2.79 | 2.91 | 2.76 | -5.89 | 3.25 | 3.48 | 2.86 | 3.01 | 3.18 | 3.57 | 3.27 | 2.85 | 3.07 | 3.05 | 3.43 | 2.76 | 2.83 | 0.81 | 3.31 | 3.35 | 2.68 | 2.45 | 3.98 | 3.00 | 5.28 | 2.57 | 3.22 | 1.43 | -0.21 | 1.38 | 5.22 | 1.16 | 3.20 | 2.65 | 5.93 |
|
Shares Outstanding (Weighted Average)
|
1,033.96M | 1,012.37M | 1,015.48M | 1,012.14M | 979.30M | 957.94M | 958.47M | 944.82M | 932.45M | 929.73M | 924.09M | 876.54M | 791.43M | 777.71M | 770.77M | 767.36M | 748.43M | 749.98M | 753.36M | 754.13M | 755.01M | 757.02M | 760.67M | 760.67M | 758.86M | 760.32M | 758.25M | 754.33M | 752.09M | 748.36M | 743.92M | 743.92M | 736.45M | 735.40M | 729.67M | 725.91M | 720.56M | 661.71M | 647.27M | 637.22M | 622.28M | 609.94M | 599.70M | 594.18M | 589.81M | 588.25M | 585.69M | 582.17M | 577.57M | 574.55M | 567.85M | 563.27M | 557.03M | 534.20M | 534.93M | 533.58M | 533.98M | 534.33M | 534.90M | 535.18M | 535.92M | 536.43M | 537.33M | 537.53M | 537.20M | 537.71M | 538.36M |
|
Shares Outstanding (Diluted Average)
|
1,037.00M | 1,027.00M | 1,025.00M | 1,021.00M | 988.00M | 976.00M | 971.00M | 965.00M | 941.00M | 938.00M | 930.00M | 912.00M | 800.00M | 792.00M | 789.00M | 787.00M | 764.00M | 764.00M | 766.00M | 765.00M | 768.00M | 768.00M | 771.00M | 770.00M | 770.00M | 769.00M | 767.00M | 766.00M | 760.00M | 759.00M | 758.00M | 754.00M | 741.00M | 740.00M | 738.00M | 735.00M | 711.00M | 685.00M | 673.00M | 665.00M | 626.00M | 618.00M | 613.00M | 609.00M | 594.00M | 593.00M | 592.00M | 590.00M | 581.00M | 578.00M | 576.00M | 573.00M | 551.00M | 544.00M | 542.00M | 541.00M | 538.00M | 537.00M | 538.00M | 538.00M | 536.00M | 541.00M | 542.00M | 541.00M | 541.00M | 541.00M | 542.00M |
|
EBITDA
|
1,321.00M | 1,457.00M | 1,605.00M | 1,123.00M | 1,481.00M | 1,517.00M | 1,479.00M | 1,068.00M | 1,293.00M | 1,332.00M | 525.00M | 1,162.00M | 1,477.00M | 1,589.00M | 1,423.00M | 1,088.00M | 1,442.00M | 1,550.00M | 1,688.00M | 1,187.00M | 1,364.00M | 1,902.00M | 1,466.00M | 1,459.00M | 2,022.00M | 2,076.00M | 2,339.00M | 2,033.00M | 2,402.00M | 2,380.00M | 2,527.00M | 2,485.00M | 2,591.00M | 2,698.00M | 2,439.00M | 2,245.00M | 2,726.00M | 2,832.00M | 2,323.00M | 2,382.00M | 2,472.00M | 2,678.00M | 2,476.00M | 2,048.00M | 2,355.00M | 2,323.00M | 2,453.00M | 2,008.00M | 2,129.00M | 828.00M | 2,378.00M | 2,304.00M | 2,500.00M | 2,176.00M | 2,660.00M | 2,230.00M | 1,921.00M | 2,684.00M | 2,021.00M | 1,271.00M | 991.00M | 1,909.00M | 2,047.00M | 2,311.00M | 1,178.00M | 2,656.00M | 2,526.00M |
|
Interest Expenses
|
147.00M | 150.00M | 139.00M | 142.00M | 145.00M | 147.00M | 150.00M | 162.00M | 135.00M | 122.00M | 158.00M | 195.00M | 235.00M | 256.00M | 271.00M | 291.00M | 263.00M | 241.00M | 257.00M | 261.00M | 259.00M | 282.00M | 269.00M | 290.00M | 252.00M | 277.00M | 282.00M | 289.00M | 294.00M | 313.00M | 325.00M | 328.00M | 326.00M | 321.00M | 325.00M | 332.00M | 338.00M | 347.00M | 355.00M | 352.00M | 343.00M | 332.00M | 313.00M | 301.00M | 346.00M | 296.00M | 302.00M | 318.00M | 285.00M | 281.00M | 296.00M | 335.00M | 295.00M | 328.00M | 368.00M | 415.00M | 543.00M | 752.00M | 759.00M | 821.00M | 824.00M | 808.00M | 776.00M | 747.00M | 723.00M | 694.00M | 685.00M |
|
Tax Rate
|
17.29% | 6.48% | 10.00% | 13.40% | 17.82% | 17.90% | 13.81% | | 13.86% | 12.62% | | 11.13% | 13.32% | 13.11% | 12.35% | 14.63% | | 10.46% | 8.98% | | 10.88% | 12.00% | 6.96% | | 13.49% | 17.23% | 15.01% | 5.91% | 15.85% | 15.15% | 16.58% | 15.24% | 15.81% | 15.38% | 15.12% | | 11.76% | 13.26% | 11.22% | 11.76% | 13.92% | 15.02% | 13.57% | 14.12% | 9.65% | 11.18% | 8.39% | 13.96% | 11.36% | 16.85% | 12.58% | 10.89% | 11.88% | 13.98% | 10.41% | 7.55% | 17.46% | 14.56% | 11.15% | 9.98% | | 6.05% | 8.74% | 19.82% | 12.32% | 8.67% | 17.98% |