|
Provisions
|
| | | | 88.00M | 94.70M | 89.56M | 115.56M | 67.67M | 60.38M | 70.70M | 101.58M | 49.33M | 52.55M | 81.25M | 102.35M | 66.65M | 57.80M | 90.98M | 130.34M | 70.58M | 96.65M | 114.58M | 143.39M | 134.90M | 155.30M | 171.70M | 206.30M | 171.90M | 227.80M | 251.30M | 289.50M | 315.10M | 288.10M | 204.70M | 332.20M | 337.70M | 311.90M | 196.80M | 169.70M | 252.10M | 257.30M | 297.30M | 381.20M | 655.90M | 250.10M | 207.70M | 152.30M | 33.00M | -14.00M | 161.00M | 364.00M | 193.00M | 404.00M | 304.00M | 692.00M | 107.00M | 336.00M | 304.00M | 482.00M | 321.00M | 290.00M | 369.00M | 417.00M | 296.00M | 274.00M | 299.00M | 373.00M |
|
Revenue
|
480.26M | 457.54M | 481.43M | 545.92M | 663.54M | 669.72M | 702.44M | 755.72M | 740.44M | 740.46M | 844.84M | 847.55M | 891.57M | 866.49M | 911.49M | 971.84M | 1,053.44M | 1,028.09M | 1,096.45M | 1,141.09M | 1,232.90M | 1,265.16M | 1,319.13M | 1,485.75M | 1,601.20M | 1,500.60M | 1,589.10M | 1,748.80M | 1,676.10M | 1,748.80M | 1,885.60M | 1,827.60M | 1,879.00M | 1,821.80M | 1,912.40M | 2,106.20M | 1,381.70M | 1,397.20M | 1,423.20M | 1,464.50M | 1,334.20M | 1,348.50M | 1,437.60M | 1,461.00M | 1,381.80M | 979.30M | 1,050.50M | 1,109.80M | 802.00M | 764.00M | 851.00M | 856.00M | 921.00M | 893.00M | 979.00M | 1,033.00M | 1,289.00M | 952.00M | 1,031.00M | 1,016.00M | 991.00M | 939.00M | 983.00M | 925.00M | 970.00M | 929.00M | 971.00M | 975.00M |
|
Interest income - Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 941.00M | 913.00M | 992.00M | 1,016.00M | 1,066.00M | 1,064.00M | 1,195.00M | 1,290.00M | 1,289.00M | 1,153.00M | 1,256.00M | 1,264.00M | 1,247.00M | 1,174.00M | 1,224.00M | 1,175.00M | 1,185.00M | 1,148.00M | 1,198.00M | 1,208.00M |
|
Interest Income - Debt Securities
|
6.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 67.00M | 70.00M | 41.00M | 57.00M | 57.00M | 54.00M | 60.00M | 56.00M | 47.00M | 56.00M | 58.00M | 58.00M | 49.00M | 136.00M | 58.00M | 43.00M | 57.00M | 43.00M | 104.00M |
|
Interest Income - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 2.90M | 2.90M | 3.10M | 3.00M | 3.10M | 3.20M | 4,817.70M | 3.20M | 3.10M | 3.30M | 3,942.40M | 3.50M | 3.40M | 994.00M | 1,017.00M | 1,068.00M | 1,073.00M | 1,218.00M | 1,325.00M | 1,335.00M | 1,197.00M | 1,301.00M | 1,313.00M | 1,300.00M | 1,228.00M | 1,277.00M | 1,218.00M | 1,231.00M | 1,194.00M | 1,242.00M | 1,246.00M |
|
Interest Expense - Deposits
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 43.00M | 39.00M | 37.00M | 34.00M | 41.00M | 66.00M | 101.00M | 117.00M | 127.00M | 143.00M | 154.00M | 155.00M | 152.00M | 153.00M | 147.00M | 138.00M | 139.00M | 139.00M | 137.00M |
|
Interest Expense - Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 57.00M | 52.00M | 48.00M | 45.00M | 54.00M | 67.00M | 94.00M | 101.00M | 78.00M | 76.00M | 84.00M | 93.00M | 89.00M | 87.00M | 84.00M | 87.00M | 81.00M | 71.00M | 62.00M |
|
Interest Expenses
|
31.61M | 34.11M | 38.56M | 40.85M | 82.71M | 83.85M | 84.12M | 67.66M | 71.46M | 78.79M | 74.36M | 73.98M | 65.65M | 73.07M | 74.36M | 78.38M | 82.54M | 83.47M | 74.02M | 65.47M | 67.75M | 62.93M | 61.46M | 68.38M | 42.50M | 44.50M | 45.30M | 89.36M | 51.20M | 53.50M | 54.60M | 269.20M | 125.20M | 137.50M | 145.30M | 156.40M | 127.20M | 133.60M | 136.80M | 144.70M | 143.90M | 143.50M | 140.00M | 141.60M | 138.60M | 127.70M | 115.10M | 112.50M | 107.00M | 100.00M | 91.00M | 85.00M | 79.00M | 95.00M | 133.00M | 195.00M | 218.00M | 205.00M | 219.00M | 238.00M | 248.00M | 241.00M | 240.00M | 231.00M | 225.00M | 220.00M | 210.00M | 199.00M |
|
Interest Income - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -124.50M | -130.70M | -133.90M | -141.60M | -140.90M | -140.40M | -136.80M | 4,676.10M | 138.60M | 127.70M | 115.10M | 3,071.70M | 108.70M | 101.70M | 92.10M | 932.00M | 989.00M | 978.00M | 1,085.00M | 1,130.00M | 1,117.00M | 992.00M | 1,082.00M | 1,075.00M | 1,052.00M | 987.00M | 1,037.00M | 987.00M | 1,006.00M | 974.00M | 1,032.00M | 1,047.00M |
|
Mortgage Banking
|
| 93.22M | 98.72M | 115.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
| 24.76M | 25.84M | 25.38M | 16.71M | -133.47M | 19.11M | 20.90M | 123.90M | 22.71M | 93.91M | 355.36M | 99.02M | 32.47M | 32.32M | 102.27M | 108.38M | 37.94M | 103.53M | 334.43M | 135.00M | 38.40M | 48.09M | 42.91M | 159.40M | 163.10M | 172.60M | 567.00M | 233.20M | 225.30M | 45.70M | 281.80M | 295.80M | 297.90M | 263.90M | 309.90M | 327.40M | 330.80M | 314.80M | 308.40M | 329.10M | 314.20M | 296.10M | 115.50M | 388.10M | 361.50M | 268.60M | -841.20M | 198.00M | 34.00M | 151.00M | 606.00M | 28.00M | 17.00M | 223.00M | 311.00M | 353.00M | 34.00M | 304.00M | -881.00M | 394.00M | 381.00M | 348.00M | 1,390.00M | 365.00M | 348.00M | 50.00M | 1,232.00M |
|
Non-Interest Income
|
| 117.98M | 124.56M | 140.87M | 16.71M | -133.47M | 19.11M | 20.90M | 123.90M | 22.71M | 93.91M | 355.36M | 99.02M | 32.47M | 32.32M | 102.27M | 108.38M | 37.94M | 103.53M | 334.43M | 135.00M | 38.40M | 48.09M | 42.91M | 159.40M | 163.10M | 172.60M | 567.00M | 233.20M | 225.30M | 45.70M | 281.80M | 295.80M | 297.90M | 263.90M | 309.90M | 327.40M | 330.80M | 314.80M | 308.40M | 329.10M | 314.20M | 296.10M | 115.50M | 388.10M | 361.50M | 268.60M | -841.20M | -33.00M | -51.00M | -52.00M | -76.00M | -68.00M | -85.00M | -106.00M | -97.00M | 353.00M | 34.00M | 304.00M | -881.00M | 394.00M | 381.00M | 348.00M | 1,390.00M | 365.00M | 348.00M | 50.00M | 1,232.00M |
|
Amortization - Intangibles
|
14.25M | 15.81M | 15.77M | 17.26M | | 17.84M | 20.71M | 19.02M | 18.64M | 19.17M | 22.93M | 21.98M | 21.11M | 20.91M | 22.99M | 28.07M | 33.29M | 33.13M | 33.08M | 32.33M | 48.56M | 48.32M | 48.26M | 58.26M | 88.00M | 87.20M | 86.90M | 88.00M | 88.60M | 88.50M | 84.10M | 83.80M | 80.10M | 80.30M | 77.60M | -123.70M | 29.40M | 28.80M | 28.20M | 26.40M | 25.80M | 22.50M | 25.00M | 22.80M | 21.40M | 21.00M | 21.70M | 21.20M | 11.10M | 11.50M | 12.80M | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 55.00M | 54.00M | 55.00M | 56.00M | 61.00M | 75.00M | 82.00M | 75.00M | 75.00M | 73.00M | 79.00M | 74.00M | 73.00M | 73.00M | 80.00M | 81.00M | 77.00M | 72.00M | 78.00M |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 35.00M | 40.00M | 566.00M | 31.00M | 38.00M | 33.00M | 677.00M | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
17.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
27.82M | 19.21M | 30.14M | 22.65M | | 21.51M | 19.77M | 22.33M | 20.94M | 21.02M | 26.24M | 27.05M | 24.00M | 27.53M | 24.58M | 31.94M | 22.29M | 28.25M | 33.84M | 24.72M | 34.03M | 28.30M | 39.17M | 40.00M | 30.20M | 40.90M | 40.90M | 26.50M | 27.60M | 42.90M | 41.00M | 31.80M | 44.60M | 42.40M | 38.00M | 34.40M | 31.30M | 46.40M | 43.60M | 41.20M | 38.30M | 57.30M | 31.80M | 23.20M | 23.90M | 20.40M | 29.00M | 32.50M | 16.90M | 27.20M | 34.50M | | | | | | | | | | | | | | | | | |
|
Rent Expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 6.00M | | 6.00M | 6.00M | 5.00M | | | | | | | | | | | | | |
|
Restructuring Costs
|
| 0.06M | 0.03M | -0.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | | | | -6.50M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
350.64M | 357.68M | 357.71M | 392.21M | 505.34M | 487.83M | 512.67M | 592.76M | 507.59M | 527.65M | 590.92M | 639.19M | 614.95M | 598.41M | 622.44M | 723.17M | 739.92M | 730.66M | 773.83M | 866.62M | 917.08M | 954.32M | 958.32M | 1,233.25M | 1,246.40M | 1,174.00M | 1,260.70M | 1,358.30M | 1,304.20M | 1,385.30M | 1,423.60M | 1,616.20M | 1,482.00M | 1,428.00M | 1,395.50M | 1,609.00M | 978.10M | 954.10M | 899.80M | 914.80M | 931.10M | 953.90M | 1,101.60M | 1,128.80M | 1,200.40M | 784.20M | 730.50M | 818.60M | 327.10M | 334.80M | 336.50M | 373.00M | 364.00M | 406.00M | 406.00M | 467.00M | 469.00M | 455.00M | 429.00M | 437.00M | 408.00M | 396.00M | 501.00M | 455.00M | 396.00M | 404.00M | 404.00M | 477.00M |
|
Operating Expenses
|
378.46M | 376.96M | 387.88M | 413.91M | 505.34M | 509.34M | 532.43M | 615.09M | 528.53M | 548.67M | 617.16M | 666.25M | 638.95M | 625.94M | 647.02M | 755.11M | 762.21M | 758.91M | 807.68M | 891.35M | 951.11M | 982.62M | 997.49M | 1,273.26M | 1,276.60M | 1,214.90M | 1,301.60M | 1,384.80M | 1,331.80M | 1,428.20M | 1,464.60M | 1,648.00M | 1,526.60M | 1,470.40M | 1,433.50M | 1,643.40M | 1,009.40M | 1,000.50M | 943.40M | 956.00M | 977.30M | 1,011.20M | 1,133.40M | 1,152.00M | 1,217.80M | 804.60M | 759.50M | 851.10M | 402.00M | 424.00M | 431.00M | 428.00M | 426.00M | 473.00M | 486.00M | 549.00M | 544.00M | 530.00M | 502.00M | 516.00M | 482.00M | 469.00M | 574.00M | 535.00M | 477.00M | 481.00M | 476.00M | 555.00M |
|
Operating Income
|
101.79M | 80.58M | 93.55M | 132.01M | 158.20M | 160.38M | 170.01M | 140.63M | 211.91M | 191.79M | 227.68M | 181.30M | 252.62M | 240.54M | 264.47M | 216.73M | 291.23M | 269.18M | 288.77M | 249.74M | 281.79M | 282.54M | 321.64M | 212.49M | 324.60M | 285.70M | 287.50M | 364.00M | 344.30M | 320.60M | 421.00M | 179.60M | 352.40M | 351.40M | 478.90M | 462.80M | 372.30M | 396.70M | 479.80M | 508.50M | 356.90M | 337.30M | 304.20M | 309.00M | 164.00M | 174.70M | 291.00M | 258.70M | 503.10M | 473.30M | 382.80M | -1140.30M | 464.00M | 370.00M | 449.00M | 428.00M | 706.00M | 382.00M | 493.00M | 454.00M | 481.00M | 437.00M | 371.00M | 342.00M | 458.00M | 414.00M | 457.00M | 376.00M |
|
EBIT
|
101.79M | 80.58M | 93.55M | 132.01M | 158.20M | 160.38M | 170.01M | 140.63M | 211.91M | 191.79M | 227.68M | 181.30M | 252.62M | 240.54M | 264.47M | 216.73M | 291.23M | 269.18M | 288.77M | 249.74M | 281.79M | 282.54M | 321.64M | 212.49M | 324.60M | 285.70M | 287.50M | 364.00M | 344.30M | 320.60M | 421.00M | 179.60M | 352.40M | 351.40M | 478.90M | 462.80M | 372.30M | 396.70M | 479.80M | 508.50M | 356.90M | 337.30M | 304.20M | 309.00M | 164.00M | 174.70M | 291.00M | 258.70M | 503.10M | 473.30M | 382.80M | -1140.30M | 464.00M | 370.00M | 449.00M | 428.00M | 706.00M | 382.00M | 493.00M | 454.00M | 481.00M | 437.00M | 371.00M | 342.00M | 458.00M | 414.00M | 457.00M | 376.00M |
|
Non Operating Investment Income
|
18.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | -62.93M | -61.46M | -68.36M | -78.00M | -80.70M | -82.10M | -89.40M | -98.80M | -103.70M | -108.30M | -117.70M | -125.20M | -137.50M | -145.30M | -156.40M | -159.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.90M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
70.19M | 46.47M | 54.98M | 91.16M | 75.49M | 76.53M | 85.89M | 72.98M | 140.45M | 113.00M | 153.32M | 107.33M | 186.97M | 167.48M | 190.11M | 138.35M | 208.68M | 185.71M | 214.75M | 184.26M | 214.04M | 219.61M | 260.18M | 144.11M | 246.60M | 205.00M | 205.40M | 274.60M | 245.50M | 216.90M | 312.70M | 61.90M | 227.20M | 213.90M | 333.60M | 306.40M | 245.10M | 263.10M | 343.00M | 363.80M | 213.00M | 193.80M | 164.20M | 167.40M | 25.40M | 47.00M | 175.90M | 146.20M | 367.00M | 354.00M | 259.00M | 64.00M | 302.00M | 16.00M | 189.00M | -208.00M | 638.00M | 86.00M | 225.00M | 18.00M | 188.00M | 180.00M | 40.00M | -27.00M | 197.00M | 174.00M | 196.00M | 47.00M |
|
Tax Provisions
|
27.23M | 18.09M | 9.67M | 31.19M | 28.84M | 29.21M | 32.83M | 24.37M | 54.07M | 43.97M | 59.34M | 41.42M | 71.74M | 63.66M | 70.56M | 54.69M | 79.70M | 69.27M | 81.88M | 66.39M | 78.30M | 80.42M | 95.23M | 67.86M | 81.70M | 75.00M | 75.00M | 94.50M | 86.60M | 76.20M | 105.20M | 51.40M | 80.80M | 76.20M | 100.40M | 35.00M | 65.20M | 39.30M | 54.30M | 110.70M | 34.80M | 51.40M | 42.60M | 37.00M | -4.60M | 8.60M | 42.60M | 52.90M | 99.00M | 91.00M | 53.00M | 4.00M | 91.00M | 4.00M | 55.00M | -74.00M | 183.00M | 22.00M | 52.00M | -26.00M | 53.00M | 47.00M | 37.00M | -34.00M | 55.00M | 35.00M | 8.00M | -6.00M |
|
Profit After Tax
|
42.95M | 28.39M | 45.32M | 59.97M | 46.65M | 47.32M | 53.06M | 48.60M | 86.38M | 69.02M | 93.98M | -21.11M | 115.23M | 103.82M | 119.55M | 83.66M | 128.98M | 116.44M | 132.88M | 117.87M | 135.75M | 139.19M | 164.95M | 76.26M | 164.90M | 130.00M | 130.40M | 180.10M | 158.90M | 140.70M | 207.50M | 10.50M | 146.40M | 137.70M | 233.20M | 271.40M | 179.90M | 223.80M | 296.50M | 284.90M | 178.20M | 142.40M | 121.60M | 130.40M | 30.00M | 38.40M | 133.30M | 93.30M | 286.00M | 274.00M | 224.00M | 18.00M | 211.00M | 12.00M | 134.00M | -134.00M | 455.00M | 64.00M | 173.00M | 44.00M | 135.00M | 133.00M | 3.00M | 7.00M | 142.00M | 139.00M | 188.00M | 53.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | -21.00M | -11.00M | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | -1.65M | 1.75M | 0.71M | 9.04M | 2.30M | -1.30M | 2.00M | 5.90M | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
42.95M | 28.39M | 45.32M | 59.97M | 46.65M | 47.32M | 53.06M | 48.60M | 86.38M | 69.02M | 93.98M | 65.91M | 115.23M | 103.82M | 119.55M | 83.66M | 128.98M | 116.44M | 132.88M | 117.87M | 135.75M | 139.19M | 164.95M | 76.26M | 164.90M | 130.00M | 130.40M | 180.10M | 158.90M | 140.70M | 207.50M | 10.50M | 146.40M | 137.70M | 233.20M | 271.40M | 179.90M | 223.80M | 288.70M | 253.10M | 178.20M | 142.40M | 121.60M | 130.40M | 30.00M | 38.40M | 133.30M | 93.30M | 268.00M | 263.00M | 206.00M | 60.00M | 211.00M | 12.00M | 134.00M | -134.00M | 455.00M | 64.00M | 173.00M | 44.00M | 135.00M | 133.00M | 3.00M | 7.00M | 142.00M | 139.00M | 188.00M | 53.00M |
|
Consolidated Net Income
|
-15.10M | 1.05M | 0.48M | -19.32M | 46.65M | 47.32M | 53.06M | -1.90M | 86.38M | 69.02M | 93.98M | 65.91M | 115.23M | 103.82M | 119.55M | 83.66M | 128.98M | 116.44M | 132.88M | 117.87M | 135.75M | 139.19M | 164.95M | 76.26M | 164.90M | 130.00M | 130.40M | 180.10M | 158.90M | 140.70M | 207.50M | 10.50M | 146.40M | 137.70M | 233.20M | 271.40M | -16.00M | -6.00M | 7.80M | 31.80M | -29.10M | -3.40M | -229.20M | -32.90M | 30.00M | 38.40M | 133.30M | -81.30M | 18.00M | 11.00M | 18.00M | -42.00M | -1.00M | | | | | -16.00M | -2.00M | -1.00M | -1.00M | | -1.00M | | -4.00M | | | 1.00M |
|
Income towards Parent Company
|
-15.10M | 1.05M | 0.48M | -19.32M | 46.65M | 47.32M | 53.06M | -1.90M | 86.38M | 69.02M | 93.98M | 65.91M | 115.23M | 103.82M | 119.55M | 83.66M | 128.98M | 116.44M | 132.88M | 117.87M | 135.75M | 139.19M | 164.95M | 76.26M | 164.90M | 130.00M | 130.40M | 180.10M | 158.90M | 140.70M | 207.50M | 10.50M | 146.40M | 137.70M | 233.20M | 271.40M | -16.00M | -6.00M | 7.80M | 31.80M | -29.10M | -3.40M | -229.20M | -32.90M | 30.00M | 38.40M | 133.30M | -81.30M | 18.00M | 11.00M | 18.00M | -42.00M | -1.00M | | | | | -16.00M | -2.00M | -1.00M | -1.00M | | -1.00M | | -4.00M | | | 1.00M |
|
Net Income towards Common Stockholders
|
-15.10M | 1.05M | 0.48M | -19.32M | 46.65M | 47.32M | 53.06M | 46.70M | 86.38M | 69.02M | 93.98M | 65.91M | 115.23M | 103.82M | 119.55M | 83.66M | 128.98M | 116.44M | 132.88M | 117.87M | 137.40M | 137.44M | 164.24M | 67.21M | 162.60M | 131.30M | 128.40M | 174.20M | 157.10M | 140.70M | 207.50M | 10.50M | 146.40M | 137.70M | 233.20M | 271.40M | 163.90M | 223.80M | 296.50M | 270.70M | 149.10M | 139.00M | -107.60M | 97.50M | 30.00M | 38.40M | 133.30M | 12.30M | 286.00M | 274.00M | 224.00M | 18.00M | 210.00M | 12.00M | 134.00M | | | -16.00M | -2.00M | -1.00M | -1.00M | | -1.00M | | -4.00M | | | 1.00M |
|
EPS (Basic)
|
-0.03M | 0.52 | 0.87 | -0.35 | 0.89 | 0.89 | 1.01 | 0.89 | 1.69 | 1.35 | 1.86 | 1.31 | 2.30 | 2.07 | 2.39 | 1.68 | 2.59 | 2.37 | 2.73 | 2.40 | 2.59 | 2.54 | 2.84 | 0.87 | 2.34 | 2.12 | 2.09 | 2.36 | 2.36 | 1.24 | 3.56 | 0.18 | 2.60 | 2.48 | 4.21 | 4.91 | 3.25 | 4.05 | 5.41 | 5.28 | 3.36 | 2.72 | 2.47 | 2.73 | 0.63 | 0.81 | 2.79 | 0.26 | 5.76 | 5.50 | 4.50 | 0.34 | 4.23 | 0.25 | 2.69 | -2.69 | 9.10 | 1.28 | 3.47 | 0.94 | 2.74 | 2.69 | 0.06 | 0.15 | 2.89 | 2.97 | 4.04 | 1.27 |
|
EPS (Weighted Average and Diluted)
|
-244.17 | 0.51 | 0.83 | -0.33 | 0.84 | 0.83 | 0.96 | 0.84 | 1.56 | 1.19 | 1.60 | 1.11 | 1.86 | 1.63 | 1.84 | 1.27 | 1.92 | 1.71 | 2.01 | 1.79 | 2.08 | 2.19 | 2.74 | 0.86 | 2.32 | 2.11 | 2.08 | 2.35 | 2.35 | 1.24 | 3.55 | 0.18 | 2.58 | 2.47 | 4.20 | 4.88 | 3.23 | 4.04 | 5.39 | 5.25 | 3.35 | 2.71 | 2.41 | 2.74 | 0.63 | 0.81 | 2.79 | 0.26 | 5.74 | 5.47 | 4.47 | 0.34 | 4.21 | 0.25 | 2.69 | -2.69 | 9.08 | 1.27 | 3.46 | 0.94 | 2.73 | 2.66 | 0.06 | 0.14 | 2.86 | 2.94 | 3.96 | 1.22 |
|
Shares Outstanding (Weighted Average)
|
460.00 | 59.03M | 56.95M | 55.77M | 0.05M | 53.19M | 52.74M | 52.53M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.80M | | | | 49.70M | 49.90M | 49.80M | 49.90M | 49.90M | 50.00M | 50.10M | 50.00M | 49.80M | 49.50M | 49.60M | 49.70M | 49.60M | 49.00M | 47.80M | 47.40M | 46.80M |
|
Shares Outstanding (Diluted Average)
|
0.06M | 59.75M | 57.96M | 57.71M | 0.06M | 56.82M | 55.82M | 55.71M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.90M | | | | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 50.10M | 50.30M | 50.20M | 50.00M | 49.70M | 50.20M | 51.00M | 50.40M | 49.60M | 48.40M | 48.10M | 47.60M |
|
EBITDA
|
101.79M | 80.58M | 93.55M | 132.01M | 158.20M | 160.38M | 170.01M | 140.63M | 211.91M | 191.79M | 227.68M | 181.30M | 252.62M | 240.54M | 264.47M | 216.73M | 291.23M | 269.18M | 288.77M | 249.74M | 281.79M | 282.54M | 321.64M | 212.49M | 473.60M | 431.90M | 497.30M | 507.10M | 492.60M | 471.70M | 565.70M | 565.80M | 500.70M | 498.60M | 621.50M | 597.40M | 525.00M | 563.10M | 662.40M | 715.20M | 356.90M | 337.30M | 304.20M | 309.00M | 164.00M | 174.70M | 291.00M | 258.70M | 503.10M | 473.30M | 382.80M | -1140.30M | 464.00M | 370.00M | 449.00M | 428.00M | 706.00M | 382.00M | 493.00M | 454.00M | 481.00M | 437.00M | 371.00M | 342.00M | 458.00M | 414.00M | 457.00M | 376.00M |
|
Tax Rate
|
38.80% | 38.92% | 17.58% | 34.22% | 38.20% | 38.17% | 38.22% | 33.40% | 38.50% | 38.92% | 38.70% | 38.59% | 38.37% | 38.01% | 37.12% | 39.53% | 38.19% | 37.30% | 38.13% | 36.03% | 36.58% | 36.62% | 36.60% | 47.09% | 33.13% | 36.59% | 36.51% | 34.41% | 35.27% | 35.13% | 33.64% | 83.04% | 35.56% | 35.62% | 30.10% | 11.42% | 26.60% | 14.94% | 15.83% | 30.43% | 16.34% | 26.52% | 25.94% | 22.10% | -18.11% | 18.30% | 24.22% | 36.18% | 26.98% | 25.71% | 20.46% | 6.25% | 30.13% | 25.00% | 29.10% | 35.58% | 28.68% | 25.58% | 23.11% | -144.44% | 28.19% | 26.11% | 92.50% | 125.93% | 27.92% | 20.11% | 4.08% | -12.77% |