|
Revenue
|
1,036.50M | 1,093.30M | 1,120.50M | 1,127.00M | 1,108.86M | 1,212.70M | 1,175.79M | 1,219.00M | 1,203.30M | 1,208.60M | 1,309.90M | 1,326.70M | 1,292.00M | 1,421.00M | 1,385.50M | 1,417.90M | 1,415.10M | 1,723.50M | 1,827.80M | 1,965.90M | 2,129.80M | 53.50M | 2,511.40M | 2,640.70M | 2,555.00M | 2,591.60M | 2,777.90M | 2,839.30M | 2,726.80M | 2,894.20M | 2,955.80M | 2,872.00M | 2,810.70M | 3,078.40M | 3,077.80M | 3,307.00M | 3,131.10M | 3,356.50M | 3,439.00M | 3,526.30M | 3,489.80M | 3,616.70M | 3,600.10M | 3,671.30M | 3,534.30M | 3,681.60M | 3,376.10M | 2,852.60M | 2,694.00M | 2,775.00M | 2,778.90M | 2,733.80M | 2,531.80M | 2,589.10M | 2,508.50M | 2,544.00M | 2,463.00M | 2,456.00M | 2,530.30M | 2,386.30M | 2,290.50M | 2,464.90M | 2,465.80M | 2,454.70M | 2,431.00M | 2,645.50M | 2,534.70M |
|
Cost of Revenue
|
98.20M | 90.72M | 93.49M | 99.70M | 97.06M | 106.98M | 95.92M | 100.30M | 103.11M | 100.50M | 123.53M | 139.64M | 133.20M | 139.11M | 139.36M | 133.83M | 133.75M | 230.73M | 234.70M | 258.53M | 279.25M | 291.89M | 302.64M | 297.23M | 312.40M | 286.10M | 310.00M | 331.80M | 313.00M | 370.30M | 416.90M | 378.50M | 384.60M | 366.20M | 370.00M | 509.20M | 446.00M | 421.00M | 460.80M | 488.50M | 602.00M | 476.30M | 430.00M | 447.10M | 454.30M | 411.10M | 449.10M | 490.60M | 478.10M | 459.70M | 511.80M | 660.10M | 275.00M | 484.00M | 469.50M | 570.90M | 662.80M | 592.70M | 659.60M | 618.30M | 542.20M | 546.00M | 638.70M | 583.50M | 629.30M | 605.00M | 674.40M |
|
Gross Profit
|
938.30M | 1,002.58M | 1,027.01M | 1,027.30M | 1,011.80M | 1,105.72M | 1,079.87M | 1,118.70M | 1,100.19M | 1,108.10M | 1,186.37M | 1,187.06M | 1,158.80M | 1,281.89M | 1,246.14M | 1,284.07M | 1,281.35M | 1,492.77M | 1,593.10M | 1,707.37M | 1,850.56M | -238.39M | 2,208.76M | 2,343.47M | 2,242.60M | 2,305.50M | 2,467.90M | 2,507.50M | 2,413.80M | 2,523.90M | 2,538.90M | 2,493.50M | 2,426.10M | 2,712.20M | 2,707.80M | 2,797.80M | 2,685.10M | 2,935.50M | 2,978.20M | 3,037.80M | 2,887.80M | 3,140.40M | 3,170.10M | 3,224.20M | 3,080.00M | 3,270.50M | 2,927.00M | 2,362.00M | 2,215.90M | 2,315.30M | 2,267.10M | 2,073.70M | 2,256.80M | 2,105.10M | 2,039.00M | 1,973.10M | 1,800.20M | 1,863.30M | 1,870.70M | 1,768.00M | 1,748.30M | 1,918.90M | 1,827.10M | 1,871.20M | 1,801.70M | 2,040.50M | 1,860.30M |
|
Amortization - Intangibles
|
89.25M | 93.23M | 51.35M | 55.98M | 48.89M | 53.15M | 53.53M | 53.36M | 53.22M | 55.14M | 49.35M | 50.87M | 45.96M | 52.28M | 53.01M | 50.95M | 51.30M | 82.22M | 100.00M | 109.38M | 143.26M | 116.83M | 122.43M | 107.28M | 95.90M | 92.00M | 98.10M | 96.60M | 88.80M | 92.90M | 99.70M | 104.20M | 448.50M | 117.50M | 108.90M | 139.80M | 103.90M | 107.40M | 281.90M | 254.10M | 68.20M | 70.10M | 68.00M | 283.60M | 71.50M | 61.50M | 82.60M | 249.20M | 98.10M | 604.10M | 111.00M | 68.10M | 66.90M | 67.50M | 56.50M | 175.00M | 50.20M | 52.90M | 60.90M | 76.60M | 78.30M | 86.90M | 130.30M | 151.20M | 111.80M | 130.90M | 135.70M |
|
Research & Development
|
279.48M | 416.45M | 304.06M | 283.08M | 307.03M | 331.68M | 319.05M | 290.85M | 293.63M | 285.64M | 301.39M | 338.93M | 29.00M | 12.00M | 304.22M | 345.18M | 284.34M | 327.46M | 75.00M | 422.28M | 117.70M | 21.60M | 417.17M | 500.07M | 460.50M | 490.70M | 48.10M | 541.70M | 437.30M | 20.00M | 529.00M | 533.90M | 423.40M | 300.00M | 446.40M | 587.60M | 496.70M | 486.20M | 507.90M | 611.60M | 563.70M | 484.80M | 540.40M | 691.70M | 476.30M | 647.60M | 41.30M | 1,726.10M | 514.20M | 585.10M | 702.40M | 699.50M | 551.70M | 528.60M | 549.20M | 601.60M | 570.60M | 584.20M | 736.30M | 570.90M | 445.40M | 505.40M | 516.20M | 574.80M | 434.10M | 399.00M | 436.10M |
|
Selling, General & Administrative
|
221.83M | 220.83M | 226.75M | 241.62M | 248.66M | 262.32M | 244.16M | 276.39M | 244.52M | 266.30M | 261.40M | 283.92M | 300.09M | 301.77M | 299.63M | 375.98M | 352.60M | 431.01M | 405.58M | 522.91M | 511.67M | 576.62M | 570.44M | 573.57M | 560.40M | 491.90M | 477.80M | 583.00M | 497.30M | 492.40M | 462.70M | 494.20M | 498.70M | 429.80M | 433.40M | 572.00M | 501.30M | 516.20M | 497.70M | 591.10M | 567.70M | 587.60M | 554.50M | 664.90M | 570.10M | 555.10M | 573.10M | 806.20M | 595.00M | 637.30M | 654.10M | 787.90M | 634.90M | 572.60M | 563.30M | 632.80M | 605.00M | 548.00M | 788.20M | 608.50M | 581.50M | 553.80M | 588.40M | 680.00M | 572.50M | 583.80M | 594.80M |
|
Restructuring Costs
|
| | | | | | | | 16.59M | | 1.80M | 0.64M | 0.28M | 1.14M | 0.80M | | | | | | | | | | | | | 93.40M | 9.70M | | 11.60M | 454.80M | | | | 0.90M | 1.60M | 1.60M | 6.00M | 2.80M | 0.40M | 0.80M | 0.30M | | | | | | | | | | 38.10M | 70.60M | 15.40M | 7.00M | 9.60M | 34.40M | 76.00M | 98.80M | 11.50M | 6.60M | 6.80M | 5.30M | 35.30M | -0.70M | 7.40M |
|
Other Operating Expenses
|
230.22M | 233.09M | 205.53M | 218.98M | 249.48M | 222.82M | 418.44M | 296.65M | 232.32M | 245.89M | 256.85M | 294.12M | 593.27M | -1.26M | -9.46M | -3.63M | -2.28M | 5.16M | 0.10M | -2.48M | 0.80M | -4.02M | 49.40M | -7.31M | -7.80M | 2.20M | -0.20M | -24.60M | -2.30M | -10.60M | -5.90M | 4.00M | -10.00M | -21.20M | -30.00M | -1.50M | 5.60M | -1.90M | 87.90M | -79.30M | -11.50M | 20.00M | 57.80M | -2.60M | 4.60M | -10.00M | 29.00M | 62.80M | 33.80M | 96.40M | -502.90M | 964.10M | -263.30M | 428.60M | 56.00M | -12.20M | -69.40M | 121.20M | -300.00M | 248.20M | -93.70M | 88.60M | -14.80M | 282.30M | -68.40M | -48.70M | -34.10M |
|
Operating Expenses
|
731.53M | 870.38M | 736.34M | 743.68M | 805.17M | 816.82M | 981.65M | 863.89M | 787.06M | 797.83M | 821.44M | 917.61M | 922.64M | 915.23M | 882.02M | 987.51M | 909.62M | 1,066.27M | 1,150.20M | 1,315.52M | 1,462.26M | 1,436.63M | 1,363.25M | 1,485.56M | 1,437.10M | 1,358.50M | 1,406.00M | 1,671.10M | 1,348.40M | 1,433.70M | 1,530.50M | 1,984.50M | 1,786.00M | 1,877.40M | 1,423.90M | 1,840.80M | 1,596.40M | 2,143.30M | 1,741.40M | 2,083.20M | 1,987.10M | 1,660.80M | 1,793.80M | 1,893.60M | 1,714.40M | 1,707.10M | 2,289.70M | 2,685.80M | 1,720.10M | 2,192.90M | 2,487.80M | 2,328.80M | 2,184.40M | 1,319.60M | 1,137.40M | 1,940.20M | 2,024.70M | 1,747.90M | 2,671.50M | 2,094.70M | 1,825.70M | 1,766.20M | 2,014.80M | 2,163.20M | 2,119.80M | 1,901.50M | 1,977.40M |
|
Operating Income
|
304.96M | 222.91M | 384.18M | 383.38M | 303.69M | 395.88M | 194.13M | 355.19M | 416.28M | 410.81M | 488.49M | 409.10M | 369.37M | 505.72M | 535.25M | 445.51M | 510.52M | 662.53M | 684.53M | 657.92M | 671.35M | 988.73M | 1,152.58M | 1,159.75M | 1,117.90M | 1,233.10M | 1,371.80M | 1,168.20M | 1,378.40M | 1,460.50M | 1,425.30M | 887.50M | 1,024.70M | 1,201.00M | 1,653.90M | 1,466.20M | 1,534.70M | 1,213.20M | 1,697.60M | 1,443.10M | 1,502.70M | 1,955.90M | 1,806.30M | 1,777.70M | 1,819.90M | 1,974.50M | 1,086.40M | -330.60M | 973.90M | 485.70M | 794.00M | 587.10M | 610.70M | 785.50M | 901.60M | 32.90M | -224.50M | 115.40M | -800.80M | -326.70M | -77.40M | 152.70M | -187.70M | -292.00M | -318.10M | 139.00M | -117.10M |
|
EBIT
|
304.96M | 222.91M | 384.18M | 383.38M | 303.69M | 395.88M | 194.13M | 355.19M | 416.28M | 410.81M | 488.49M | 409.10M | 369.37M | 505.72M | 535.25M | 445.51M | 510.52M | 662.53M | 684.53M | 657.92M | 671.35M | 988.73M | 1,152.58M | 1,159.75M | 1,117.90M | 1,233.10M | 1,371.80M | 1,168.20M | 1,378.40M | 1,460.50M | 1,425.30M | 887.50M | 1,024.70M | 1,201.00M | 1,653.90M | 1,466.20M | 1,534.70M | 1,213.20M | 1,697.60M | 1,443.10M | 1,502.70M | 1,955.90M | 1,806.30M | 1,777.70M | 1,819.90M | 1,974.50M | 1,086.40M | -330.60M | 973.90M | 485.70M | 794.00M | 587.10M | 610.70M | 785.50M | 901.60M | 32.90M | -224.50M | 115.40M | -800.80M | -326.70M | -77.40M | 152.70M | -187.70M | -292.00M | -318.10M | 139.00M | -117.10M |
|
Other Non Operating Income
|
6.80M | 14.70M | 9.40M | 6.40M | -8.40M | 1.00M | -6.90M | -4.70M | | | -7.73M | -3.97M | 15.14M | 2.95M | -4.55M | -14.29M | -14.46M | -10.43M | -4.64M | -5.38M | -5.60M | 4.86M | -16.29M | -8.77M | -14.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
6.80M | 14.70M | 9.40M | 6.40M | -8.40M | 1.00M | -6.90M | -4.70M | | | -7.73M | -3.97M | 15.14M | 2.95M | -4.55M | -14.29M | -14.46M | -10.43M | -4.64M | -5.38M | -5.60M | 4.86M | -16.29M | -8.77M | -15.00M | -10.90M | -15.40M | -82.40M | -52.80M | -58.50M | -58.10M | -49.30M | -38.00M | -68.60M | -44.00M | -66.40M | -41.00M | -34.50M | 115.10M | -28.60M | 357.30M | -197.40M | -27.30M | -49.30M | -120.50M | 63.00M | -128.60M | 683.50M | -506.90M | 96.40M | -502.90M | -182.10M | -263.30M | | | | | | | | | | | | | | |
|
EBT
|
311.80M | 237.59M | 393.54M | 389.74M | 295.30M | 396.89M | 187.19M | 350.52M | 426.23M | 399.08M | 480.77M | 405.13M | 384.51M | 508.67M | 530.70M | 431.22M | 496.07M | 652.10M | 679.89M | 652.54M | 665.75M | 993.59M | 1,136.29M | 1,150.98M | 1,102.90M | 1,222.20M | 1,356.40M | 1,085.80M | 1,325.60M | 1,402.00M | 1,367.20M | 838.20M | 986.70M | 1,132.40M | 1,609.90M | 1,399.80M | 1,493.70M | 1,178.70M | 1,812.70M | 1,414.50M | 1,860.00M | 1,758.50M | 1,779.00M | 1,728.40M | 1,699.40M | 2,037.50M | 957.80M | 352.90M | 467.00M | 582.10M | 291.10M | 405.00M | 347.40M | 1,269.50M | 1,371.10M | 603.80M | 438.30M | 708.10M | -141.20M | 291.60M | 464.80M | 698.70M | 451.00M | 291.50M | 311.20M | 744.00M | 557.30M |
|
Tax Provisions
|
65.22M | 92.71M | 113.94M | 83.75M | 75.31M | 102.24M | 75.01M | 78.77M | 117.47M | 95.04M | 127.10M | 104.92M | 82.15M | 121.02M | 131.04M | 136.34M | 65.51M | 159.14M | 186.10M | 190.25M | 178.41M | 268.52M | 274.77M | 268.19M | 281.90M | 292.50M | 330.10M | 257.10M | 356.40M | 353.60M | 337.00M | 190.30M | 239.20M | 269.60M | 383.80M | 1,566.10M | 322.50M | 263.70M | 369.80M | 469.60M | 422.50M | 248.10M | 211.30M | 276.10M | 292.00M | 446.10M | 240.80M | 13.30M | 44.20M | -409.10M | -25.90M | 443.20M | 125.60M | 216.70M | 236.20M | 54.30M | 50.70M | 114.80M | -72.90M | 42.70M | 71.40M | 115.10M | 62.50M | 24.80M | 70.70M | 109.20M | 90.80M |
|
Profit After Tax
|
246.60M | 144.90M | 279.60M | 306.00M | 219.99M | 294.65M | 254.12M | 271.80M | 308.80M | 304.00M | 353.70M | 300.20M | 302.70M | 387.10M | 398.40M | 292.10M | 426.70M | 490.70M | 487.60M | 457.30M | 480.00M | 723.10M | 856.90M | 883.50M | 822.50M | 927.30M | 1,019.50M | 831.60M | 970.90M | 1,049.80M | 1,032.90M | 649.20M | 747.60M | 862.80M | 1,226.10M | -297.40M | 1,172.90M | 915.00M | 1,444.40M | 946.80M | 1,408.80M | 1,494.10M | 1,545.90M | 1,439.70M | 1,399.10M | 1,606.50M | 703.90M | 357.90M | 410.20M | 1,025.50M | 329.20M | -20.50M | 303.80M | 1,058.70M | 1,134.90M | 550.40M | 387.90M | 593.30M | -68.30M | 248.90M | 393.40M | 583.60M | 388.50M | 266.70M | 240.50M | 634.80M | 466.50M |
|
Equity Income
|
| | | | | | | | | | | | | -0.51M | -1.26M | -2.75M | -3.81M | -2.29M | -6.17M | -4.93M | -7.61M | -1.93M | -5.39M | -0.17M | -0.80M | -4.90M | -6.80M | | | | | | | | | | | | | | -28.70M | -16.30M | -21.80M | -140.90M | -16.80M | 15.10M | -13.10M | 18.00M | -18.20M | 34.30M | 1.10M | 17.70M | -3.30M | 5.90M | | | | | | | | | | | | | |
|
Net Income - Minority
|
| -33.20M | -33.60M | -40.35M | -41.20M | -40.40M | -39.50M | -52.94M | -70.14M | -79.14M | -4.40M | -1.49M | -2.60M | -2.40M | -2.40M | -2.27M | -0.60M | -0.60M | -0.60M | -0.60M | -4.40M | -3.90M | -3.20M | -5.00M | -2.70M | -0.40M | 5.80M | -2.10M | -1.30M | 0.10M | 2.70M | 11.50M | 11.60M | 11.60M | 11.60M | 14.70M | 16.20M | 7.20M | 6.80M | 8.00M | 7.90M | 4.10M | 4.10M | 4.10M | 10.00M | 19.50M | 14.00M | 14.20M | 19.00M | -462.90M | -451.80M | -63.50M | 21.60M | 9.10M | 8.70M | 9.50M | 9.60M | 6.40M | 4.10M | | | | | | | | |
|
Income from Non-Controlling Interests
|
2.60M | 2.00M | 1.90M | 0.40M | 2.55M | 1.21M | -141.94M | 31.50M | 14.44M | 16.02M | 1.84M | -0.03M | -0.29M | 0.29M | | | | | | | -0.23M | 8.63M | -0.74M | -0.86M | -2.40M | -2.50M | 60.00M | -2.90M | -1.70M | -1.40M | -2.70M | -1.30M | -0.10M | | | 131.10M | -1.70M | 48.40M | -1.50M | -1.90M | | | | | -6.50M | 64.40M | 2.40M | -0.30M | -5.60M | 577.00M | -11.10M | -388.70M | -85.30M | 0.70M | 0.20M | -0.90M | -0.30M | 1.70M | -0.20M | -0.80M | | | | | | | |
|
Income from Continuing Operations
|
246.58M | 144.88M | 279.60M | 306.00M | 219.99M | 294.65M | 112.18M | 271.75M | 308.77M | 304.05M | 353.66M | 300.21M | 302.37M | 387.65M | 399.66M | 294.88M | 430.56M | 492.96M | 493.79M | 462.30M | 487.33M | 725.07M | 861.51M | 882.79M | 821.00M | 929.70M | 1,026.30M | 828.70M | 969.20M | 1,048.40M | 1,030.20M | 647.90M | 747.50M | 862.80M | 1,226.10M | -166.30M | 1,171.20M | 915.00M | 1,442.90M | 944.90M | 1,437.50M | 1,510.40M | 1,567.70M | 1,452.30M | 1,407.40M | 1,591.40M | 717.00M | 339.60M | 422.80M | 991.20M | 317.00M | -38.20M | 221.80M | 1,052.80M | 1,134.90M | 549.50M | 387.60M | 593.30M | -68.30M | 248.90M | 393.40M | 583.60M | 388.50M | 266.70M | 240.50M | 634.80M | 466.50M |
|
Consolidated Net Income
|
246.58M | 144.88M | 279.60M | 306.00M | 219.99M | 294.65M | 112.18M | 271.75M | 308.77M | 304.05M | 353.66M | 300.21M | 302.37M | 387.65M | 399.66M | 294.88M | 430.56M | 492.96M | 493.79M | 462.30M | 487.33M | 725.07M | 861.51M | 882.79M | 821.00M | 929.70M | 1,026.30M | 828.70M | 969.20M | 1,048.40M | 1,030.20M | 647.90M | 747.50M | 862.80M | 1,226.10M | -166.30M | 1,171.20M | 915.00M | 1,442.90M | 944.90M | 1,437.50M | 1,510.40M | 1,567.70M | 1,452.30M | 1,407.40M | 1,591.40M | 717.00M | 339.60M | 422.80M | 991.20M | 317.00M | -38.20M | 221.80M | 1,052.80M | 1,134.90M | 549.50M | 387.60M | 593.30M | -68.30M | 248.90M | 393.40M | 583.60M | 388.50M | 266.70M | 240.50M | 634.80M | 466.50M |
|
Income towards Parent Company
|
246.58M | 111.69M | 246.00M | 265.64M | 178.79M | 254.25M | 72.68M | 218.81M | 238.62M | 224.91M | 349.26M | 298.72M | 299.77M | 385.25M | 397.26M | 292.60M | 429.96M | 492.36M | 493.19M | 461.70M | 482.93M | 721.16M | 858.31M | 877.79M | 818.30M | 929.30M | 1,032.10M | 826.60M | 967.90M | 1,048.50M | 1,032.90M | 659.40M | 759.10M | 874.40M | 1,237.70M | -151.60M | 1,187.40M | 922.20M | 1,449.70M | 952.90M | 1,445.40M | 1,514.50M | 1,571.80M | 1,456.40M | 1,417.40M | 1,610.90M | 731.00M | 353.80M | 441.80M | 528.30M | -134.80M | -101.70M | 243.40M | 1,061.90M | 1,143.60M | 559.00M | 397.20M | 599.70M | -64.20M | 248.90M | 393.40M | 583.60M | 388.50M | 266.70M | 240.50M | 634.80M | 466.50M |
|
Net Income towards Common Stockholders
|
246.58M | 111.69M | 246.00M | 265.64M | 178.79M | 254.25M | 72.68M | 218.81M | 238.62M | 224.91M | 349.26M | 298.72M | 299.77M | 385.25M | 397.26M | 292.60M | 429.96M | 492.36M | 493.19M | 461.70M | 482.93M | 721.16M | 858.31M | 877.79M | 818.30M | 929.30M | 1,032.10M | 826.60M | 967.90M | 1,048.50M | 1,032.90M | 659.40M | 759.10M | 874.40M | 1,237.70M | -151.60M | 1,187.40M | 922.20M | 1,449.70M | 952.90M | 1,445.40M | 1,514.50M | 1,571.80M | 1,456.40M | 1,417.40M | 1,610.90M | 731.00M | 353.80M | 441.80M | 528.30M | -134.80M | -101.70M | 243.40M | 1,061.90M | 1,143.60M | 559.00M | 397.20M | 599.70M | -64.20M | 248.90M | 393.40M | 583.60M | 388.50M | 266.70M | 240.50M | 634.80M | 466.50M |
|
EPS (Basic)
|
0.85 | 0.49 | 0.96 | 1.07 | 0.80 | 1.13 | 1.06 | 1.00 | 1.22 | 1.19 | 1.45 | 1.24 | 1.26 | 1.62 | 1.68 | 1.24 | 1.80 | 2.07 | 2.06 | 1.94 | 2.03 | 3.02 | 3.63 | 3.75 | 3.50 | 3.94 | 4.16 | 3.77 | 4.44 | 4.79 | 4.72 | 3.00 | 3.47 | 4.07 | 5.80 | -1.41 | 5.55 | 4.18 | 7.17 | 4.74 | 7.17 | 7.85 | 8.40 | 8.10 | 8.10 | 9.60 | 4.47 | 2.33 | 2.70 | 3.00 | 2.22 | 2.51 | 2.06 | 7.25 | 7.86 | 3.84 | 2.69 | 4.09 | -0.47 | 1.72 | 2.71 | 4.01 | 2.67 | 1.83 | 1.65 | 4.33 | 3.18 |
|
EPS (Weighted Average and Diluted)
|
0.84 | 0.49 | 0.95 | 1.06 | 0.80 | 1.12 | 1.05 | 0.99 | 1.20 | 1.18 | 1.43 | 1.22 | 1.25 | 1.61 | 1.67 | 1.23 | 1.79 | 2.06 | 2.05 | 1.92 | 2.02 | 3.01 | 3.62 | 3.74 | 3.49 | 3.93 | 4.15 | 3.77 | 4.43 | 4.79 | 4.71 | 2.99 | 3.46 | 4.07 | 5.79 | -1.40 | 5.54 | 4.18 | 7.15 | 4.73 | 7.15 | 7.85 | 8.39 | 8.08 | 8.08 | 9.59 | 4.46 | 2.32 | 2.69 | 2.99 | 2.22 | 2.50 | 2.06 | 7.24 | 7.84 | 3.80 | 2.67 | 4.07 | -0.47 | 1.71 | 2.70 | 4.00 | 2.66 | 1.83 | 1.64 | 4.33 | 3.17 |
|
Shares Outstanding (Weighted Average)
|
297.25M | 288.56M | 288.86M | 269.60M | 269.60M | 267.00M | 241.92M | 240.91M | 240.91M | 241.63M | 242.55M | 242.92M | 238.73M | 239.56M | 236.35M | 236.31M | 236.31M | 237.37M | 237.67M | 236.21M | 237.20M | 237.20M | 236.14M | 236.16M | 234.61M | 235.23M | 235.17M | 222.90M | 218.67M | 219.05M | 219.12M | 217.57M | 215.95M | 212.12M | 211.43M | 211.48M | 211.56M | 211.01M | 201.44M | 201.48M | 196.71M | 193.89M | 184.45M | 180.44M | 163.19M | 163.19M | 158.31M | 153.88M | 152.34M | 150.55M | 149.03M | 146.89M | 146.96M | 146.45M | 145.11M | 144.00M | 144.49M | 144.74M | 144.82M | 144.90M | 145.36M | 145.60M | 145.66M | 145.72M | 146.37M | 146.53M | 146.61M |
|
Shares Outstanding (Diluted Average)
|
289.74M | 290.36M | 291.04M | 289.48M | 272.70M | 267.27M | 258.91M | 254.87M | 244.55M | 244.97M | 245.37M | 245.03M | 241.83M | 241.25M | 240.14M | 239.74M | 238.30M | 238.74M | 238.51M | 238.30M | 237.80M | 237.40M | 237.00M | 237.20M | 235.60M | 235.70M | 232.60M | 231.20M | 219.30M | 219.40M | 219.40M | 218.80M | 215.90M | 212.20M | 211.80M | 213.00M | 211.70M | 207.30M | 201.90M | 205.30M | 197.00M | 190.40M | 184.20M | 187.40M | 173.10M | 167.00M | 163.70M | 161.30M | 152.30M | 151.20M | 150.30M | 149.60M | 147.60M | 146.80M | 146.20M | 146.00M | 145.20M | 145.50M | 145.50M | 145.60M | 145.90M | 145.90M | 146.10M | 145.90M | 146.60M | 146.70M | 147.10M |
|
EBITDA
|
304.96M | 222.91M | 384.18M | 383.38M | 303.69M | 395.88M | 194.13M | 355.19M | 416.28M | 410.81M | 488.49M | 409.10M | 369.37M | 505.72M | 535.25M | 445.51M | 510.52M | 662.53M | 684.53M | 657.92M | 671.35M | 988.73M | 1,152.58M | 1,159.75M | 1,117.90M | 1,233.10M | 1,371.80M | 1,168.20M | 1,378.40M | 1,460.50M | 1,425.30M | 887.50M | 1,024.70M | 1,201.00M | 1,653.90M | 1,466.20M | 1,534.70M | 1,213.20M | 1,697.60M | 1,443.10M | 1,502.70M | 1,955.90M | 1,806.30M | 1,777.70M | 1,819.90M | 1,974.50M | 1,086.40M | -330.60M | 973.90M | 485.70M | 794.00M | 587.10M | 610.70M | 785.50M | 901.60M | 32.90M | -224.50M | 115.40M | -800.80M | -326.70M | -77.40M | 152.70M | -187.70M | -292.00M | -318.10M | 139.00M | -117.10M |
|
Tax Rate
|
20.92% | 39.02% | 28.95% | 21.49% | 25.50% | 25.76% | 40.07% | 22.47% | 27.56% | 23.81% | 26.44% | 25.90% | 21.36% | 23.79% | 24.69% | 31.62% | 13.21% | 24.40% | 27.37% | 29.15% | 26.80% | 27.03% | 24.18% | 23.30% | 25.56% | 23.93% | 24.34% | 23.68% | 26.89% | 25.22% | 24.65% | 22.70% | 24.24% | 23.81% | 23.84% | | 21.59% | 22.37% | 20.40% | 33.20% | 22.72% | 14.11% | 11.88% | 15.97% | 17.18% | 21.89% | 25.14% | 3.77% | 9.46% | | | | 36.15% | 17.07% | 17.23% | 8.99% | 11.57% | 16.21% | 51.63% | 14.64% | 15.36% | 16.47% | 13.86% | 8.51% | 22.72% | 14.68% | 16.29% |