|
Revenue
|
3,997.00M | 4,213.00M | 3,931.00M | 3,900.00M | 4,092.00M | 3,997.00M | 3,663.00M | 3,767.00M | 4,024.00M | 4,240.00M | 4,017.00M | 4,182.00M | 3,897.00M | 4,062.00M | 3,762.00M | 3,778.00M | 3,797.00M | 3,858.00M | 3,631.00M | 3,879.00M | 2,958.00M | 3,084.00M | 3,039.00M | 3,193.00M | 3,143.00M | 3,153.00M | 3,148.00M | 3,440.00M | 3,630.00M | 3,684.00M | 3,485.00M | 3,636.00M | 3,575.00M | 3,627.00M | 3,559.00M | 3,596.00M | 3,226.00M | 1,960.00M | 3,668.00M | 4,212.00M | 4,023.00M | 3,807.00M | 3,654.00M | 4,134.00M | 4,178.00M | 4,057.00M | 4,614.00M | 4,640.00M | 4,818.00M | 5,200.00M | 5,114.00M | 4,919.00M | 4,901.00M | 5,051.00M | 4,854.00M | 4,907.00M | 4,825.00M | 5,208.00M | 5,212.00M | 5,153.00M |
|
Cost of Revenue
|
3,353.00M | 3,518.00M | 3,294.00M | 3,221.00M | 3,373.00M | 3,272.00M | 3,058.00M | 3,158.00M | 3,339.00M | 3,464.00M | 3,338.00M | 3,426.00M | 3,164.00M | 3,262.00M | 3,041.00M | 3,004.00M | 3,056.00M | 3,076.00M | 2,862.00M | 3,161.00M | 2,377.00M | 2,423.00M | 2,402.00M | 2,325.00M | 2,544.00M | 2,498.00M | 2,498.00M | 2,730.00M | 2,947.00M | 2,958.00M | 2,834.00M | 2,967.00M | 2,962.00M | 2,958.00M | 2,882.00M | 2,909.00M | 2,725.00M | 1,947.00M | 3,021.00M | 3,433.00M | 3,296.00M | 3,205.00M | 3,138.00M | 3,543.00M | 3,589.00M | 3,617.00M | 3,821.00M | 3,827.00M | 4,058.00M | 4,336.00M | 4,221.00M | 3,997.00M | 4,023.00M | 4,083.00M | 3,951.00M | 3,945.00M | 3,905.00M | 4,211.00M | 4,194.00M | 4,190.00M |
|
Gross Profit
|
644.00M | 695.00M | 637.00M | 679.00M | 719.00M | 725.00M | 605.00M | 609.00M | 685.00M | 776.00M | 679.00M | 756.00M | 733.00M | 800.00M | 721.00M | 774.00M | 741.00M | 782.00M | 769.00M | 718.00M | 581.00M | 661.00M | 637.00M | 868.00M | 599.00M | 655.00M | 650.00M | 710.00M | 683.00M | 726.00M | 651.00M | 669.00M | 613.00M | 669.00M | 677.00M | 687.00M | 501.00M | 13.00M | 647.00M | 779.00M | 727.00M | 602.00M | 516.00M | 591.00M | 589.00M | 440.00M | 793.00M | 813.00M | 760.00M | 864.00M | 893.00M | 922.00M | 878.00M | 968.00M | 903.00M | 962.00M | 920.00M | 997.00M | 1,018.00M | 963.00M |
|
Amortization - Intangibles
|
18.00M | 19.00M | 19.00M | 23.00M | 21.00M | 19.00M | 20.00M | 24.00M | 26.00M | 26.00M | 27.00M | 18.00M | 24.00M | 23.00M | 24.00M | 23.00M | 24.00M | 23.00M | 23.00M | | 33.00M | 34.00M | 34.00M | 16.00M | 29.00M | 29.00M | 29.00M | 30.00M | 30.00M | 30.00M | 31.00M | 63.00M | 34.00M | 43.00M | 34.00M | 35.00M | 36.00M | 35.00M | 36.00M | 37.00M | 37.00M | 37.00M | 37.00M | 37.00M | 37.00M | 38.00M | 37.00M | 37.00M | 59.00M | 59.00M | 59.00M | 56.00M | 54.00M | 52.00M | 53.00M | 52.00M | 51.00M | 53.00M | 52.00M | 52.00M |
|
Selling, General & Administrative
|
205.00M | 240.00M | 222.00M | 234.00M | 228.00M | 230.00M | 215.00M | 254.00M | 230.00M | 241.00M | 228.00M | 217.00M | 248.00M | 261.00M | 259.00M | 268.00M | 255.00M | 261.00M | 249.00M | 38.00M | 277.00M | 278.00M | 278.00M | 91.00M | 225.00M | 231.00M | 230.00M | 266.00M | 259.00M | 260.00M | 232.00M | 242.00M | 256.00M | 260.00M | 262.00M | 298.00M | 252.00M | 217.00M | 229.00M | 278.00M | 255.00M | 266.00M | 263.00M | 291.00M | 274.00M | 286.00M | 275.00M | 303.00M | 342.00M | 353.00M | 360.00M | 381.00M | 366.00M | 405.00M | 331.00M | 363.00M | 384.00M | 406.00M | 433.00M | 450.00M |
|
Restructuring Costs
|
9.00M | 8.00M | 3.00M | 11.00M | 6.00M | 8.00M | 3.00M | 154.00M | 32.00M | 26.00M | 37.00M | 42.00M | 21.00M | 54.00M | 46.00M | 19.00M | 16.00M | 17.00M | 36.00M | 108.00M | 35.00M | 154.00M | 63.00M | -85.00M | 52.00M | 31.00M | 18.00M | 28.00M | 20.00M | 15.00M | 65.00M | 9.00M | 26.00M | 31.00M | 61.00M | 30.00M | 28.00M | 72.00M | 18.00M | 18.00M | 6.00M | 14.00M | 1.00M | 3.00M | 22.00M | 19.00M | 11.00M | 33.00M | 11.00M | 42.00M | 28.00M | 130.00M | 39.00M | 70.00M | 16.00M | 68.00M | 37.00M | 52.00M | 60.00M | 36.00M |
|
Other Operating Expenses
|
3,371.00M | 3,537.00M | 3,313.00M | 3,244.00M | 3,394.00M | 3,291.00M | 3,078.00M | 3,182.00M | 3,365.00M | 3,490.00M | 3,365.00M | 2,151.00M | 3,188.00M | 3,285.00M | 3,065.00M | 3,027.00M | 3,080.00M | 3,099.00M | 2,885.00M | -415.00M | 3,295.00M | 3,380.00M | 3,287.00M | -318.00M | 2,573.00M | 2,527.00M | 2,527.00M | 2,760.00M | 2,977.00M | 2,988.00M | 2,865.00M | 3,030.00M | 2,996.00M | 3,001.00M | 2,916.00M | 2,944.00M | 1,327.00M | 1,982.00M | 3,057.00M | 3,470.00M | 3,333.00M | 3,242.00M | 3,175.00M | 3,580.00M | 3,626.00M | 3,655.00M | 3,858.00M | 3,864.00M | 4,117.00M | 4,395.00M | 4,280.00M | 4,053.00M | 4,077.00M | 4,135.00M | 4,004.00M | 3,997.00M | 3,956.00M | 4,264.00M | 4,894.00M | 4,242.00M |
|
Operating Expenses
|
3,585.00M | 3,785.00M | 3,538.00M | 3,489.00M | 3,628.00M | 3,529.00M | 3,296.00M | 3,590.00M | 3,627.00M | 3,757.00M | 3,630.00M | 2,410.00M | 3,457.00M | 3,600.00M | 3,370.00M | 3,314.00M | 3,351.00M | 3,377.00M | 3,170.00M | -269.00M | 3,607.00M | 3,812.00M | 3,628.00M | -312.00M | 2,850.00M | 2,789.00M | 2,775.00M | 3,054.00M | 3,256.00M | 3,263.00M | 3,162.00M | 3,281.00M | 3,278.00M | 3,292.00M | 3,239.00M | 3,272.00M | 1,607.00M | 2,271.00M | 3,304.00M | 3,766.00M | 3,594.00M | 3,522.00M | 3,439.00M | 3,874.00M | 3,922.00M | 3,960.00M | 4,144.00M | 4,200.00M | 4,470.00M | 4,790.00M | 4,668.00M | 4,564.00M | 4,482.00M | 4,610.00M | 4,351.00M | 4,428.00M | 4,377.00M | 4,722.00M | 5,387.00M | 4,728.00M |
|
Operating Income
|
412.00M | 428.00M | 393.00M | 411.00M | 464.00M | 468.00M | 367.00M | 177.00M | 397.00M | 483.00M | 387.00M | 417.00M | 440.00M | 462.00M | 392.00M | 464.00M | 446.00M | 481.00M | 461.00M | 335.00M | 303.00M | 376.00M | 335.00M | 525.00M | 293.00M | 364.00M | 373.00M | 386.00M | 374.00M | 421.00M | 323.00M | 355.00M | 297.00M | 335.00M | 320.00M | 324.00M | 1,619.00M | -311.00M | 364.00M | 446.00M | 429.00M | 285.00M | 215.00M | 260.00M | 256.00M | 97.00M | 470.00M | 440.00M | 348.00M | 410.00M | 446.00M | 355.00M | 419.00M | 441.00M | 503.00M | 479.00M | 448.00M | 486.00M | -175.00M | 425.00M |
|
EBIT
|
412.00M | 428.00M | 393.00M | 411.00M | 464.00M | 468.00M | 367.00M | 177.00M | 397.00M | 483.00M | 387.00M | 417.00M | 440.00M | 462.00M | 392.00M | 464.00M | 446.00M | 481.00M | 461.00M | 335.00M | 303.00M | 376.00M | 335.00M | 525.00M | 293.00M | 364.00M | 373.00M | 386.00M | 374.00M | 421.00M | 323.00M | 355.00M | 297.00M | 335.00M | 320.00M | 324.00M | 1,619.00M | -311.00M | 364.00M | 446.00M | 429.00M | 285.00M | 215.00M | 260.00M | 256.00M | 97.00M | 470.00M | 440.00M | 348.00M | 410.00M | 446.00M | 355.00M | 419.00M | 441.00M | 503.00M | 479.00M | 448.00M | 486.00M | -175.00M | 425.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 5.00M | 11.00M | | 12.00M | 22.00M | 16.00M |
|
Non Operating Income
|
3.00M | -4.00M | 14.00M | -28.00M | 7.00M | 5.00M | 3.00M | -10.00M | -34.00M | 5.00M | 4.00M | 7.00M | -17.00M | 3.00M | 5.00M | 1.00M | -54.00M | -2.00M | -11.00M | -47.00M | 1.00M | -5.00M | -69.00M | -311.00M | -23.00M | 8.00M | -7.00M | 1.00M | 30.00M | -7.00M | 4.00M | -25.00M | 16.00M | 6.00M | 7.00M | -15.00M | -1.00M | -6.00M | 1.00M | 6.00M | 1.00M | | 1.00M | -131.00M | -39.00M | -25.00M | 20.00M | -10.00M | -1.00M | 11.00M | 26.00M | 27.00M | 15.00M | 10.00M | 5.00M | 11.00M | | 12.00M | 22.00M | 16.00M |
|
EBT
|
409.00M | 383.00M | 370.00M | 344.00M | 436.00M | 440.00M | 338.00M | 131.00M | 327.00M | 452.00M | 357.00M | 330.00M | 388.00M | 432.00M | 364.00M | 431.00M | 360.00M | 449.00M | 420.00M | -232.00M | 404.00M | 348.00M | 353.00M | -105.00M | 237.00M | 337.00M | 331.00M | 350.00M | 370.00M | 378.00M | 293.00M | 293.00M | 275.00M | 298.00M | 285.00M | 268.00M | 1,575.00M | -361.00M | 327.00M | 413.00M | 390.00M | 247.00M | 180.00M | 93.00M | 174.00M | 16.00M | 432.00M | 368.00M | 280.00M | 349.00M | 397.00M | 311.00M | 369.00M | 1,028.00M | 407.00M | 347.00M | 355.00M | 453.00M | -243.00M | 354.00M |
|
Tax Provisions
|
116.00M | 73.00M | 87.00M | 29.00M | 77.00M | 98.00M | 52.00M | -15.00M | 37.00M | 73.00M | 72.00M | 58.00M | 69.00M | 56.00M | 56.00M | 74.00M | 61.00M | 80.00M | 61.00M | -41.00M | 75.00M | 84.00M | 57.00M | -49.00M | 19.00M | 38.00M | 31.00M | 135.00M | 59.00M | 83.00M | 66.00M | 42.00M | 33.00M | 31.00M | 38.00M | 30.00M | 10.00M | -14.00M | -2.00M | 55.00M | 48.00M | 28.00M | 25.00M | | 21.00M | 16.00M | 59.00M | 25.00M | 34.00M | 30.00M | -1312.00M | -725.00M | 76.00M | 51.00M | 32.00M | 64.00M | 356.00M | 45.00M | 103.00M | 196.00M |
|
Profit After Tax
|
310.00M | 316.00M | 285.00M | 312.00M | 363.00M | 350.00M | 292.00M | 155.00M | 298.00M | 389.00M | 293.00M | 321.00M | 341.00M | 406.00M | 325.00M | 368.00M | 304.00M | 667.00M | 418.00M | 224.00M | 443.00M | 271.00M | 306.00M | 306.00M | 352.00M | 386.00M | 413.00M | 277.00M | 316.00M | 303.00M | 231.00M | 257.00M | 240.00M | 274.00M | 246.00M | 230.00M | 1,572.00M | -366.00M | 329.00M | 299.00M | 342.00M | 219.00M | 155.00M | 39.00M | 153.00M | -72.00M | 373.00M | 266.00M | 246.00M | 319.00M | 1,709.00M | 919.00M | 293.00M | 977.00M | 375.00M | 275.00M | -11.00M | 408.00M | -355.00M | 147.00M |
|
Equity Income
|
17.00M | 6.00M | 2.00M | -3.00M | 4.00M | 8.00M | 6.00M | 9.00M | 8.00M | 10.00M | 8.00M | -11.00M | 7.00M | 3.00M | 5.00M | 5.00M | 5.00M | | 5.00M | 6.00M | 6.00M | 7.00M | 10.00M | 12.00M | 11.00M | 7.00M | 6.00M | 7.00M | 5.00M | 8.00M | 4.00M | 6.00M | 3.00M | 4.00M | 5.00M | 3.00M | 2.00M | -18.00M | -24.00M | -43.00M | -42.00M | -53.00M | -51.00M | -54.00M | -63.00M | -72.00M | -67.00M | -77.00M | -82.00M | -73.00M | -72.00M | -72.00M | -69.00M | -34.00M | -7.00M | -8.00M | -10.00M | -11.00M | -6.00M | -11.00M |
|
Net Income - Minority
|
| | | -483.00M | | -478.00M | -464.00M | -485.00M | -499.00M | -521.00M | -477.00M | -523.00M | -533.00M | -559.00M | -485.00M | -503.00M | -508.00M | -531.00M | -458.00M | -483.00M | -379.00M | -389.00M | -369.00M | -362.00M | -370.00M | -390.00M | -411.00M | -218.00M | -231.00M | -235.00M | -201.00M | -211.00M | -217.00M | -213.00M | -216.00M | -192.00M | -182.00M | -184.00M | -191.00M | -195.00M | -199.00M | -203.00M | -205.00M | -214.00M | -204.00M | -183.00M | -186.00M | -189.00M | -192.00M | -193.00M | -202.00M | -197.00M | -202.00M | -208.00M | -217.00M | -197.00M | -198.00M | -182.00M | -180.00M | -190.00M |
|
Income from Non-Controlling Interests
|
19.00M | 18.00M | 19.00M | 22.00M | 21.00M | 20.00M | 23.00M | 19.00M | 22.00M | 22.00M | 22.00M | 23.00M | 21.00M | 24.00M | 20.00M | 24.00M | 20.00M | 22.00M | 14.00M | 29.00M | 18.00M | 13.00M | 13.00M | 25.00M | 17.00M | 17.00M | 18.00M | 21.00M | 9.00M | 12.00M | 9.00M | 10.00M | 5.00M | -3.00M | 6.00M | 11.00M | -5.00M | 1.00M | 6.00M | 16.00M | 5.00M | 3.00M | 3.00M | 8.00M | 1.00M | -27.00M | 5.00M | 18.00M | 3.00M | 4.00M | 8.00M | 13.00M | 6.00M | 5.00M | 7.00M | 6.00M | -1.00M | 5.00M | 3.00M | 10.00M |
|
Income from Continuing Operations
|
293.00M | 310.00M | 283.00M | 315.00M | 359.00M | 342.00M | 286.00M | 146.00M | 290.00M | 379.00M | 285.00M | 272.00M | 319.00M | 376.00M | 308.00M | 357.00M | 299.00M | 369.00M | 359.00M | -191.00M | 329.00M | 264.00M | 296.00M | -56.00M | 218.00M | 299.00M | 300.00M | 215.00M | 311.00M | 295.00M | 227.00M | 251.00M | 242.00M | 267.00M | 247.00M | 238.00M | 1,565.00M | -347.00M | 329.00M | 358.00M | 342.00M | 219.00M | 155.00M | 93.00M | 153.00M | | 373.00M | 343.00M | 246.00M | 319.00M | 1,709.00M | 1,036.00M | 293.00M | 977.00M | 375.00M | 283.00M | -1.00M | 408.00M | -346.00M | 158.00M |
|
Consolidated Net Income
|
293.00M | 310.00M | 283.00M | 315.00M | 359.00M | 342.00M | 286.00M | 146.00M | 290.00M | 379.00M | 285.00M | 272.00M | 15.00M | 27.00M | 12.00M | 6.00M | -75.00M | 298.00M | 54.00M | -3.00M | 227.00M | 18.00M | 104.00M | 109.00M | 123.00M | 80.00M | 107.00M | 55.00M | | | | | 242.00M | 267.00M | 247.00M | 238.00M | 1,565.00M | -347.00M | 329.00M | 358.00M | 342.00M | 219.00M | 155.00M | 93.00M | 153.00M | | 373.00M | 343.00M | 246.00M | 319.00M | 1,709.00M | 1,036.00M | 293.00M | 977.00M | 375.00M | 283.00M | -1.00M | 408.00M | -346.00M | 158.00M |
|
Income towards Parent Company
|
293.00M | 310.00M | 283.00M | -168.00M | 359.00M | -136.00M | -178.00M | -339.00M | -209.00M | -142.00M | -192.00M | -251.00M | -518.00M | -532.00M | -473.00M | -497.00M | -583.00M | -233.00M | -404.00M | -486.00M | -152.00M | -371.00M | -265.00M | -253.00M | -247.00M | -310.00M | -304.00M | -163.00M | -231.00M | -235.00M | -201.00M | -211.00M | 25.00M | 54.00M | 31.00M | 46.00M | 1,383.00M | -531.00M | 138.00M | 163.00M | 143.00M | 16.00M | -50.00M | -121.00M | -51.00M | -183.00M | 187.00M | 154.00M | 54.00M | 126.00M | 1,507.00M | 839.00M | 91.00M | 769.00M | 158.00M | 86.00M | -199.00M | 226.00M | -526.00M | -32.00M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 16.00M | 16.00M | 16.00M | 16.00M | 15.00M | 16.00M | 16.00M | 16.00M | 15.00M | 16.00M | 16.00M | 13.00M | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
293.00M | 310.00M | 283.00M | -168.00M | 359.00M | -136.00M | -178.00M | -339.00M | -209.00M | -142.00M | -192.00M | -251.00M | -518.00M | -532.00M | -473.00M | -497.00M | -583.00M | -233.00M | -404.00M | -486.00M | -152.00M | -371.00M | -265.00M | -253.00M | -247.00M | -310.00M | -304.00M | -163.00M | -231.00M | -235.00M | -201.00M | -211.00M | 240.00M | 274.00M | 246.00M | 230.00M | 1,572.00M | -369.00M | 283.00M | 283.00M | 279.00M | 147.00M | 86.00M | 15.00M | 73.00M | -61.00M | 286.00M | 233.00M | 146.00M | 229.00M | 1,629.00M | 905.00M | 218.00M | 938.00M | 363.00M | 268.00M | -199.00M | 226.00M | -526.00M | -32.00M |
|
EPS (Basic)
|
0.42 | 0.88 | 0.79 | 0.88 | 1.04 | 1.01 | 0.84 | -1.05 | 0.88 | 1.18 | 0.88 | -0.81 | 1.05 | 1.26 | 1.02 | 1.17 | 0.99 | 2.24 | 1.43 | -1.70 | 1.54 | 0.95 | 1.08 | -0.93 | 1.24 | 1.38 | 1.48 | -0.61 | 1.16 | 1.10 | 0.84 | -0.80 | 0.93 | 1.07 | 0.96 | 0.90 | 6.15 | -1.43 | 1.05 | 1.07 | 1.03 | 0.54 | 0.32 | 0.06 | 0.27 | -0.23 | 1.06 | 0.86 | 0.54 | 0.84 | 5.76 | 3.27 | 0.79 | 3.47 | 1.48 | 1.14 | -0.05 | 1.80 | -1.63 | 0.64 |
|
EPS (Weighted Average and Diluted)
|
0.42 | 0.88 | 0.79 | 0.88 | 1.04 | 1.01 | 0.84 | -1.05 | 0.88 | 1.17 | 0.87 | -0.81 | 1.04 | 1.26 | 1.02 | 1.16 | 0.99 | 2.23 | 1.42 | -1.70 | 1.53 | 0.94 | 1.07 | -0.92 | 1.24 | 1.38 | 1.48 | -0.61 | 1.15 | 1.10 | 0.84 | -0.80 | 0.92 | 1.07 | 0.96 | 0.89 | 6.14 | -1.43 | 1.05 | 1.05 | 1.03 | 0.54 | 0.32 | 0.06 | 0.27 | -0.23 | 1.05 | 0.86 | 0.54 | 0.84 | 5.76 | 3.20 | 0.79 | 3.47 | 1.48 | 1.14 | -0.05 | 1.80 | -1.63 | 0.64 |
|
Shares Outstanding (Weighted Average)
|
686.99M | 337.78M | 336.83M | | 328.24M | 325.87M | 320.93M | 322.94M | 314.68M | 311.93M | 309.68M | 310.82M | 305.85M | 302.68M | 298.59M | | 290.90M | 287.77M | 282.97M | 285.20M | 276.62M | 272.92M | 272.19M | 273.02M | 269.20M | 267.41M | 266.24M | 267.16M | 265.69M | 264.81M | 264.56M | 264.41M | 259.08M | 257.02M | 255.89M | 256.81M | 255.51M | 258.03M | 270.03M | 263.43M | 270.31M | 270.49M | 270.51M | 270.46M | 270.79M | 270.93M | 270.93M | 270.90M | 271.01M | 272.69M | 282.84M | 276.92M | 275.19M | 272.69M | 263.55M | 256.38M | 230.16M | 223.91M | 221.72M | 220.00M |
|
Shares Outstanding (Diluted Average)
|
686.99M | 337.78M | 336.83M | | 328.47M | 326.14M | 321.28M | 323.29M | 315.36M | 312.69M | 310.62M | 311.80M | 306.89M | 303.74M | 300.14M | | 291.81M | 288.85M | 284.40M | 286.64M | 277.04M | 273.37M | 272.77M | 273.70M | 269.54M | 268.03M | 267.16M | 268.03M | 266.44M | 265.48M | 265.33M | 265.22M | 259.55M | 257.26M | 256.44M | 257.39M | 255.83M | 258.59M | 270.38M | 270.70M | 271.14M | 271.10M | 271.20M | 271.22M | 271.16M | 271.11M | 271.10M | 271.18M | 271.17M | 272.77M | 283.44M | 282.88M | 275.31M | 272.87M | 263.77M | 256.66M | 230.16M | 224.32M | 222.30M | 220.75M |
|
EBITDA
|
412.00M | 428.00M | 393.00M | 411.00M | 464.00M | 468.00M | 367.00M | 177.00M | 397.00M | 483.00M | 387.00M | 417.00M | 440.00M | 462.00M | 392.00M | 464.00M | 446.00M | 481.00M | 461.00M | 335.00M | 303.00M | 376.00M | 335.00M | 525.00M | 293.00M | 364.00M | 373.00M | 386.00M | 374.00M | 421.00M | 323.00M | 355.00M | 297.00M | 335.00M | 320.00M | 324.00M | 1,619.00M | -311.00M | 364.00M | 446.00M | 429.00M | 285.00M | 215.00M | 260.00M | 256.00M | 97.00M | 470.00M | 440.00M | 348.00M | 410.00M | 446.00M | 355.00M | 419.00M | 441.00M | 503.00M | 479.00M | 448.00M | 486.00M | -175.00M | 425.00M |
|
Interest Expenses
|
6.00M | 41.00M | 37.00M | 39.00M | 35.00M | 33.00M | 32.00M | 36.00M | 36.00M | 36.00M | 34.00M | 37.00M | 35.00M | 33.00M | 33.00M | 34.00M | 32.00M | 30.00M | 30.00M | 32.00M | 41.00M | 41.00M | 41.00M | 32.00M | 33.00M | 35.00M | 35.00M | 37.00M | 34.00M | 36.00M | 34.00M | 37.00M | 38.00M | 43.00M | 42.00M | 41.00M | 43.00M | 44.00M | 38.00M | 39.00M | 40.00M | 38.00M | 36.00M | 36.00M | 43.00M | 56.00M | 58.00M | 62.00M | 67.00M | 72.00M | 75.00M | 71.00M | 65.00M | 64.00M | 101.00M | 107.00M | 93.00M | 91.00M | 90.00M | 87.00M |
|
Tax Rate
|
28.36% | 19.06% | 23.51% | 8.43% | 17.66% | 22.27% | 15.38% | -11.45% | 11.31% | 16.15% | 20.17% | 17.58% | 17.78% | 12.96% | 15.38% | 17.17% | 16.94% | 17.82% | 14.52% | 17.67% | 18.56% | 24.14% | 16.15% | 46.67% | 8.02% | 11.28% | 9.37% | 38.57% | 15.95% | 21.96% | 22.53% | 14.33% | 12.00% | 10.40% | 13.33% | 11.19% | 0.63% | 3.88% | -0.61% | 13.32% | 12.31% | 11.34% | 13.89% | | 12.07% | 100.00% | 13.66% | 6.79% | 12.14% | 8.60% | -330.48% | -233.12% | 20.60% | 4.96% | 7.86% | 18.44% | 100.28% | 9.93% | -42.39% | 55.37% |