|
Revenue
|
2,010.00M | 2,074.00M | 2,025.00M | 2,079.00M | 1,960.00M | 1,928.00M | 1,916.00M | 2,002.00M | 1,925.00M | 1,975.00M | 1,874.00M | 1,848.00M | 1,866.00M | 1,828.00M | 1,735.00M | 1,821.00M | 1,761.00M | 1,809.00M | 1,735.00M | 1,838.00M | 1,774.00M | 1,873.00M | 1,846.00M | 1,887.00M | 1,768.00M | 1,843.00M | 1,888.00M | 1,978.00M | 1,964.00M | 2,126.00M | 2,105.00M | 2,191.00M | 2,160.00M | 2,257.00M | 2,222.00M | 2,408.00M | 2,379.00M | 2,490.00M | 2,393.00M | 2,561.00M | 2,493.00M | 2,631.00M | 2,707.00M | 2,904.00M | 2,543.00M | 2,003.00M | 2,659.00M | 2,709.00M | 2,752.00M | 3,077.00M | 2,932.00M | 3,127.00M | 3,026.00M | 3,244.00M | 3,170.00M | 3,242.00M | 3,389.00M | 3,599.00M | 3,527.00M | 3,725.00M | 3,856.00M | 4,120.00M | 4,209.00M | 4,561.00M | 4,663.00M | 5,061.00M | 5,065.00M | 5,286.00M |
|
Cost of Revenue
|
607.00M | 630.00M | 629.00M | 709.00M | 663.00M | 654.00M | 623.00M | 660.00M | 631.00M | 688.00M | 680.00M | 660.00M | 631.00M | 578.00M | 558.00M | 582.00M | 578.00M | 530.00M | 510.00M | 556.00M | 537.00M | 563.00M | 550.00M | 559.00M | 520.00M | 540.00M | 539.00M | 573.00M | 573.00M | 639.00M | 594.00M | 619.00M | 650.00M | 632.00M | 637.00M | 674.00M | 672.00M | 739.00M | 672.00M | 729.00M | 730.00M | 758.00M | 777.00M | 851.00M | 806.00M | 791.00M | 869.00M | 1,000.00M | 894.00M | 945.00M | 900.00M | 972.00M | 955.00M | 1,011.00M | 979.00M | 1,011.00M | 1,040.00M | 1,058.00M | 1,101.00M | 1,147.00M | 1,209.00M | 1,270.00M | 1,312.00M | 1,466.00M | 1,453.00M | 1,637.00M | 1,523.00M | 1,608.00M |
|
Gross Profit
|
1,403.00M | 1,444.00M | 1,396.00M | 1,369.00M | 1,297.00M | 1,274.00M | 1,293.00M | 1,342.00M | 1,294.00M | 1,287.00M | 1,194.00M | 1,188.00M | 1,235.00M | 1,250.00M | 1,177.00M | 1,239.00M | 1,183.00M | 1,279.00M | 1,225.00M | 1,282.00M | 1,237.00M | 1,310.00M | 1,296.00M | 1,328.00M | 1,248.00M | 1,303.00M | 1,349.00M | 1,405.00M | 1,391.00M | 1,487.00M | 1,511.00M | 1,572.00M | 1,510.00M | 1,625.00M | 1,585.00M | 1,734.00M | 1,707.00M | 1,751.00M | 1,720.00M | 1,832.00M | 1,763.00M | 1,873.00M | 1,930.00M | 2,054.00M | 1,737.00M | 1,212.00M | 1,790.00M | 1,708.00M | 1,858.00M | 2,132.00M | 2,032.00M | 2,155.00M | 2,071.00M | 2,233.00M | 2,191.00M | 2,232.00M | 2,349.00M | 2,542.00M | 2,426.00M | 2,579.00M | 2,648.00M | 2,850.00M | 2,897.00M | 3,095.00M | 3,210.00M | 3,424.00M | 3,542.00M | 3,679.00M |
|
Amortization - Intangibles
|
128.00M | 126.00M | 126.00M | 130.00M | 128.00M | 124.00M | 129.00M | 132.00M | 132.00M | 96.00M | 97.00M | 96.00M | 97.00M | 99.00M | 99.00M | 101.00M | 103.00M | 101.00M | 101.00M | 105.00M | 109.00M | 109.00M | 109.00M | 111.00M | 113.00M | 116.00M | 131.00M | 134.00M | 136.00M | 135.00M | 136.00M | 137.00M | 143.00M | 142.00M | 139.00M | 141.00M | 141.00M | 147.00M | 148.00M | 162.00M | 160.00M | 161.00M | 178.00M | 201.00M | 201.00M | 197.00M | 197.00M | 194.00M | 185.00M | 180.00M | 184.00M | 192.00M | 198.00M | 204.00M | 202.00M | 199.00M | 203.00M | 210.00M | 208.00M | 208.00M | 214.00M | 213.00M | 205.00M | 225.00M | 219.00M | 225.00M | 225.00M | 228.00M |
|
Research & Development
|
257.00M | 263.00M | 258.00M | 257.00M | 253.00M | 232.00M | 230.00M | 225.00M | 212.00M | 223.00M | 229.00M | 230.00M | 215.00M | 213.00M | 220.00M | 238.00M | 204.00M | 223.00M | 217.00M | 217.00M | 191.00M | 206.00M | 212.00M | 208.00M | 192.00M | 220.00M | 221.00M | 244.00M | 210.00M | 222.00M | 232.00M | 256.00M | 235.00M | 244.00M | 254.00M | 263.00M | 261.00M | 275.00M | 289.00M | 288.00M | 280.00M | 280.00M | 306.00M | 308.00M | 300.00M | 242.00M | 315.00M | 286.00M | 276.00M | 298.00M | 310.00M | 320.00M | 319.00M | 335.00M | 339.00M | 330.00M | 337.00M | 359.00M | 356.00M | 363.00M | 366.00M | 383.00M | 407.00M | 459.00M | 443.00M | 526.00M | 514.00M | 569.00M |
|
Selling, General & Administrative
|
651.00M | 671.00M | 665.00M | 648.00M | 628.00M | 634.00M | 634.00M | 683.00M | 596.00M | 642.00M | 629.00M | 621.00M | 659.00M | 648.00M | 589.00M | 640.00M | 631.00M | 661.00M | 658.00M | 724.00M | 666.00M | 743.00M | 741.00M | 752.00M | 668.00M | 700.00M | 729.00M | 778.00M | 716.00M | 779.00M | 772.00M | 831.00M | 794.00M | 815.00M | 800.00M | 886.00M | 860.00M | 886.00M | 870.00M | 953.00M | 869.00M | 968.00M | 1,012.00M | 1,092.00M | 978.00M | 798.00M | 984.00M | 1,027.00M | 1,019.00M | 1,121.00M | 1,066.00M | 1,153.00M | 1,060.00M | 1,165.00M | 1,132.00M | 1,163.00M | 1,215.00M | 1,354.00M | 1,242.00M | 1,379.00M | 1,364.00M | 1,446.00M | 1,562.00M | 1,612.00M | 1,597.00M | 1,716.00M | 1,741.00M | 1,834.00M |
|
Restructuring Costs
|
23.00M | 13.00M | 9.00M | 19.00M | 65.00M | 27.00M | 5.00M | 18.00M | 38.00M | 18.00M | 22.00M | 220.00M | 10.00M | 28.00M | 54.00M | 355.00M | 10.00M | 26.00M | 76.00M | 456.00M | 20.00M | 267.00M | 139.00M | | 193.00M | 3.00M | 457.00M | 456.00M | 10.00M | 618.00M | 5.00M | 172.00M | 4.00M | 205.00M | -12.00M | 89.00M | 13.00M | 5.00M | 18.00M | 83.00M | -148.00M | 15.00M | 25.00M | 223.00M | 10.00M | 3.00M | 260.00M | 223.00M | 5.00M | 298.00M | 9.00M | 128.00M | 4.00M | 42.00M | 4.00M | 131.00M | 20.00M | 16.00M | -111.00M | | 3.00M | 1.00M | 8.00M | 4.00M | 10.00M | 83.00M | -8.00M | 109.00M |
|
Other Operating Expenses
|
461.00M | 222.00M | 413.00M | 1,677.00M | 1,837.00M | 150.00M | 173.00M | 68.00M | 126.00M | 167.00M | 140.00M | -53.00M | 155.00M | 3,948.00M | 908.00M | -111.00M | 668.00M | 149.00M | 171.00M | -241.00M | 163.00M | 163.00M | 140.00M | 860.00M | 171.00M | 161.00M | 241.00M | 154.00M | 162.00M | 202.00M | 154.00M | 173.00M | 113.00M | 136.00M | 166.00M | 178.00M | 166.00M | 193.00M | 156.00M | 188.00M | 221.00M | 226.00M | 204.00M | 221.00M | | | | | 6.00M | 2.00M | 40.00M | 30.00M | | | | -22.00M | 225.00M | 299.00M | 246.00M | 253.00M | 240.00M | 500.00M | 187.00M | 345.00M | 238.00M | 280.00M | 247.00M | 342.00M |
|
Operating Expenses
|
1,392.00M | 1,169.00M | 1,345.00M | 2,601.00M | 2,783.00M | 1,043.00M | 1,042.00M | 994.00M | 972.00M | 1,050.00M | 1,020.00M | 1,018.00M | 1,039.00M | 4,837.00M | 1,771.00M | 1,122.00M | 1,513.00M | 1,059.00M | 1,122.00M | 1,156.00M | 1,040.00M | 1,379.00M | 1,232.00M | 1,820.00M | 1,224.00M | 1,084.00M | 1,648.00M | 1,632.00M | 1,098.00M | 1,821.00M | 1,163.00M | 1,432.00M | 1,146.00M | 1,400.00M | 1,208.00M | 1,416.00M | 1,300.00M | 1,359.00M | 1,333.00M | 1,512.00M | 1,222.00M | 1,489.00M | 1,547.00M | 1,844.00M | 1,591.00M | 1,283.00M | 1,995.00M | 1,658.00M | 1,488.00M | 1,870.00M | 1,645.00M | 1,975.00M | 1,605.00M | 1,810.00M | 1,833.00M | 1,830.00M | 1,797.00M | 2,028.00M | 1,733.00M | 1,995.00M | 1,973.00M | 2,330.00M | 2,164.00M | 2,420.00M | 2,288.00M | 2,605.00M | 2,494.00M | 2,854.00M |
|
Operating Income
|
11.00M | 275.00M | 51.00M | -1231.00M | -1486.00M | 231.00M | 251.00M | 349.00M | 322.00M | 237.00M | 174.00M | 170.00M | 196.00M | -3587.00M | -594.00M | 117.00M | -330.00M | 220.00M | 103.00M | 126.00M | 197.00M | -69.00M | 64.00M | -492.00M | 24.00M | 219.00M | -299.00M | -227.00M | 293.00M | -334.00M | 348.00M | 140.00M | 364.00M | 225.00M | 377.00M | 318.00M | 407.00M | 392.00M | 388.00M | 319.00M | 541.00M | 384.00M | 383.00M | 210.00M | 146.00M | -71.00M | -205.00M | 50.00M | 370.00M | 262.00M | 387.00M | 180.00M | 466.00M | 423.00M | 358.00M | 402.00M | 552.00M | 514.00M | 693.00M | 584.00M | 675.00M | 520.00M | 733.00M | 675.00M | 921.00M | 819.00M | 1,048.00M | 825.00M |
|
EBIT
|
11.00M | 275.00M | 51.00M | -1231.00M | -1486.00M | 231.00M | 251.00M | 349.00M | 322.00M | 237.00M | 174.00M | 170.00M | 196.00M | -3587.00M | -594.00M | 117.00M | -330.00M | 220.00M | 103.00M | 126.00M | 197.00M | -69.00M | 64.00M | -492.00M | 24.00M | 219.00M | -299.00M | -227.00M | 293.00M | -334.00M | 348.00M | 140.00M | 364.00M | 225.00M | 377.00M | 318.00M | 407.00M | 392.00M | 388.00M | 319.00M | 541.00M | 384.00M | 383.00M | 210.00M | 146.00M | -71.00M | -205.00M | 50.00M | 370.00M | 262.00M | 387.00M | 180.00M | 466.00M | 423.00M | 358.00M | 402.00M | 552.00M | 514.00M | 693.00M | 584.00M | 675.00M | 520.00M | 733.00M | 675.00M | 921.00M | 819.00M | 1,048.00M | 825.00M |
|
Other Non Operating Income
|
-6.00M | -3.00M | -4.00M | 6.00M | 4.00M | -9.00M | 3.00M | -12.00M | 26.00M | -6.00M | -1.00M | 1.00M | -4.00M | 33.00M | -4.00M | -1.00M | 1.00M | -3.00M | -6.00M | -9.00M | 3.00M | 18.00M | -7.00M | -7.00M | -15.00M | -8.00M | -10.00M | -52.00M | -6.00M | -4.00M | -33.00M | 7.00M | -2.00M | -76.00M | -11.00M | -35.00M | -23.00M | 12.00M | 126.00M | 40.00M | 25.00M | -150.00M | -197.00M | -36.00M | -36.00M | -18.00M | 64.00M | 353.00M | 37.00M | -26.00M | 181.00M | 26.00M | -31.00M | -14.00M | -51.00M | -412.00M | -43.00M | -18.00M | -18.00M | -280.00M | -67.00M | -100.00M | -65.00M | -90.00M | -116.00M | 213.00M | -110.00M | -384.00M |
|
Non Operating Income
|
| -95.00M | -95.00M | -116.00M | -89.00M | -112.00M | -88.00M | -119.00M | -49.00M | -79.00M | -63.00M | 211.00M | -73.00M | 33.00M | -69.00M | 196.00M | -64.00M | -68.00M | -143.00M | -67.00M | -51.00M | -35.00M | -61.00M | -62.00M | -75.00M | -114.00M | -68.00M | -111.00M | -65.00M | -63.00M | -91.00M | -51.00M | -59.00M | -134.00M | -68.00M | -92.00M | -84.00M | -45.00M | 126.00M | 40.00M | -84.00M | -239.00M | -292.00M | -216.00M | -124.00M | -110.00M | 64.00M | 618.00M | -45.00M | -113.00M | 181.00M | 26.00M | -310.00M | -78.00M | -114.00M | -6.00M | -108.00M | -88.00M | -83.00M | -79.00M | -67.00M | -100.00M | -65.00M | -90.00M | -116.00M | 122.00M | -110.00M | -125.00M |
|
EBT
|
-97.00M | 180.00M | -44.00M | -1347.00M | -1575.00M | 119.00M | 163.00M | 229.00M | 273.00M | 158.00M | 111.00M | 100.00M | 123.00M | -3618.00M | -663.00M | 52.00M | -394.00M | 152.00M | -40.00M | 59.00M | 146.00M | -104.00M | 3.00M | -554.00M | -51.00M | 105.00M | -367.00M | -338.00M | 228.00M | -397.00M | 257.00M | 89.00M | 305.00M | 91.00M | 309.00M | 227.00M | 323.00M | 347.00M | 456.00M | 296.00M | 457.00M | 145.00M | 91.00M | -6.00M | 22.00M | -181.00M | -227.00M | 307.00M | 325.00M | 149.00M | 483.00M | 119.00M | 156.00M | 345.00M | 245.00M | 396.00M | 444.00M | 426.00M | 610.00M | 505.00M | 608.00M | 420.00M | 669.00M | 585.00M | 805.00M | 941.00M | 939.00M | 700.00M |
|
Tax Provisions
|
-84.00M | 22.00M | 50.00M | -271.00M | 14.00M | 21.00M | -27.00M | -7.00M | 227.00M | 12.00M | -31.00M | -7.00M | 10.00M | -40.00M | 1.00M | -9.00M | -40.00M | 22.00M | -35.00M | -49.00M | 13.00M | -108.00M | -40.00M | -255.00M | -50.00M | 3.00M | -169.00M | -196.00M | 26.00M | -190.00M | 29.00M | -35.00M | 15.00M | -55.00M | 26.00M | 841.00M | 26.00M | -209.00M | 24.00M | -90.00M | 33.00M | -9.00M | -35.00M | -4002.00M | 12.00M | -33.00M | -72.00M | 96.00M | -16.00M | -37.00M | 64.00M | 26.00M | 45.00M | 85.00M | 57.00M | 255.00M | 131.00M | 156.00M | 105.00M | 1.00M | 115.00M | 98.00M | 200.00M | 23.00M | 133.00M | 146.00M | 183.00M | 30.00M |
|
Profit After Tax
|
-13.00M | 158.00M | -94.00M | -1075.00M | -1589.00M | 98.00M | 190.00M | 236.00M | 46.00M | 146.00M | 142.00M | 107.00M | 113.00M | -3578.00M | -664.00M | 61.00M | -354.00M | 130.00M | -5.00M | 108.00M | 133.00M | 4.00M | 43.00M | -299.00M | -1.00M | 102.00M | -198.00M | -142.00M | 202.00M | -207.00M | 228.00M | 124.00M | 290.00M | 146.00M | 283.00M | -615.00M | 298.00M | 555.00M | 432.00M | 386.00M | 424.00M | 154.00M | 126.00M | 3,996.00M | 11.00M | -147.00M | -155.00M | 210.00M | 341.00M | 186.00M | 419.00M | 95.00M | 110.00M | 260.00M | 188.00M | 140.00M | 314.00M | 270.00M | 504.00M | 504.00M | 493.00M | 322.00M | 468.00M | 562.00M | 672.00M | 795.00M | 755.00M | 670.00M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.00M | -2.00M | | -4.00M | -2.00M | -2.00M | | -2.00M |
|
Income from Continuing Operations
|
-13.00M | 158.00M | -94.00M | -1076.00M | -1589.00M | 98.00M | 190.00M | 236.00M | 46.00M | 146.00M | 142.00M | 107.00M | 113.00M | -3578.00M | -664.00M | 61.00M | -354.00M | 130.00M | -5.00M | 108.00M | 133.00M | 4.00M | 43.00M | -299.00M | -1.00M | 102.00M | -198.00M | -142.00M | 202.00M | -207.00M | 228.00M | 124.00M | 290.00M | 146.00M | 283.00M | -614.00M | 297.00M | 556.00M | 432.00M | 386.00M | 424.00M | 154.00M | 126.00M | 3,996.00M | 10.00M | -148.00M | -155.00M | 211.00M | 341.00M | 186.00M | 419.00M | 93.00M | 111.00M | 260.00M | 188.00M | 141.00M | 313.00M | 270.00M | 505.00M | 504.00M | 493.00M | 322.00M | 469.00M | 562.00M | 672.00M | 795.00M | 756.00M | 670.00M |
|
Consolidated Net Income
|
-13.00M | 158.00M | -94.00M | -1076.00M | -1589.00M | 98.00M | 190.00M | 236.00M | 46.00M | 146.00M | 142.00M | 107.00M | 113.00M | -3578.00M | -664.00M | 61.00M | -354.00M | 130.00M | -5.00M | 108.00M | 133.00M | 4.00M | 43.00M | -299.00M | -1.00M | 102.00M | -198.00M | -142.00M | 202.00M | -207.00M | 228.00M | 124.00M | 290.00M | 146.00M | 283.00M | -614.00M | 297.00M | 556.00M | 432.00M | 386.00M | 424.00M | 154.00M | 126.00M | 3,996.00M | 10.00M | -148.00M | -155.00M | 211.00M | 341.00M | 186.00M | 419.00M | 93.00M | 111.00M | 260.00M | 188.00M | 141.00M | 313.00M | 270.00M | 505.00M | 504.00M | 493.00M | 322.00M | 469.00M | 562.00M | 672.00M | 795.00M | 756.00M | 670.00M |
|
Income towards Parent Company
|
-13.00M | 158.00M | -94.00M | -1076.00M | -1589.00M | 98.00M | 190.00M | 236.00M | 46.00M | 146.00M | 142.00M | 107.00M | 113.00M | -3578.00M | -664.00M | 61.00M | -354.00M | 130.00M | -5.00M | 108.00M | 133.00M | 4.00M | 43.00M | -299.00M | -1.00M | 102.00M | -198.00M | -142.00M | 202.00M | -207.00M | 228.00M | 124.00M | 290.00M | 146.00M | 283.00M | -614.00M | 297.00M | 556.00M | 432.00M | 386.00M | 424.00M | 154.00M | 126.00M | 3,996.00M | 10.00M | -148.00M | -155.00M | 211.00M | 341.00M | 186.00M | 419.00M | 93.00M | 111.00M | 260.00M | 188.00M | 141.00M | 313.00M | 270.00M | 505.00M | 504.00M | 493.00M | 322.00M | 469.00M | 562.00M | 672.00M | 795.00M | 756.00M | 670.00M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M | 13.00M | 14.00M | 14.00M | 14.00M | 13.00M | 14.00M | 9.00M | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-13.00M | 158.00M | -94.00M | -1076.00M | -1589.00M | 98.00M | 190.00M | 236.00M | 46.00M | 146.00M | 142.00M | 107.00M | 113.00M | -3578.00M | -664.00M | 61.00M | -354.00M | 130.00M | -5.00M | 108.00M | 133.00M | 4.00M | 43.00M | -299.00M | -1.00M | 102.00M | -198.00M | -142.00M | 202.00M | -207.00M | 228.00M | 124.00M | 290.00M | 146.00M | 283.00M | -614.00M | 297.00M | 556.00M | 432.00M | 386.00M | 424.00M | 154.00M | 126.00M | 3,996.00M | 11.00M | -153.00M | -169.00M | 196.00M | 327.00M | 172.00M | 405.00M | 80.00M | 97.00M | 246.00M | 174.00M | 126.00M | 300.00M | 261.00M | 505.00M | 505.00M | 495.00M | 324.00M | 469.00M | 565.00M | 674.00M | 797.00M | 755.00M | 672.00M |
|
EPS (Basic)
|
-0.01 | 0.10 | -0.06 | -0.71 | -1.05 | 0.06 | 0.13 | 0.16 | 0.03 | 0.10 | 0.09 | 0.07 | 0.08 | -2.51 | -0.48 | 0.04 | -0.26 | 0.10 | 0.00 | 0.08 | 0.10 | 0.00 | 0.03 | -0.23 | 0.00 | 0.08 | -0.15 | -0.11 | 0.15 | -0.15 | 0.17 | 0.10 | 0.21 | 0.11 | 0.21 | -0.45 | 0.22 | 0.40 | 0.31 | 0.28 | 0.31 | 0.11 | 0.09 | 2.87 | 0.01 | -0.11 | -0.12 | 0.14 | 0.23 | 0.12 | 0.28 | 0.05 | 0.07 | 0.17 | 0.12 | 0.09 | 0.21 | 0.18 | 0.34 | 0.34 | 0.34 | 0.22 | 0.32 | 0.38 | 0.46 | 0.54 | 0.51 | 0.46 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | 0.10 | -0.06 | -0.71 | -1.05 | 0.06 | 0.12 | 0.16 | 0.03 | 0.10 | 0.09 | 0.07 | 0.08 | -2.51 | -0.48 | 0.04 | -0.26 | 0.10 | 0.00 | 0.08 | 0.10 | 0.00 | 0.03 | -0.22 | 0.00 | 0.08 | -0.15 | -0.11 | 0.15 | -0.15 | 0.17 | 0.09 | 0.21 | 0.11 | 0.20 | -0.44 | 0.21 | 0.40 | 0.31 | 0.27 | 0.30 | 0.11 | 0.09 | 2.83 | 0.01 | -0.11 | -0.12 | 0.14 | 0.23 | 0.12 | 0.28 | 0.06 | 0.07 | 0.17 | 0.12 | 0.09 | 0.21 | 0.18 | 0.34 | 0.34 | 0.33 | 0.22 | 0.32 | 0.38 | 0.45 | 0.53 | 0.51 | 0.45 |
|
Shares Outstanding (Weighted Average)
|
1,504.80M | 1,506.80M | 1,509.30M | 1,507.90M | 1,514.50M | 1,516.60M | 1,519.80M | 1,517.80M | 1,526.50M | 1,528.60M | 1,523.10M | 1,509.30M | 1,445.20M | 1,434.20M | 1,420.30M | 1,406.70M | 1,351.90M | 1,347.70M | 1,345.20M | 1,341.20M | 1,321.70M | 1,323.20M | 1,325.50M | 1,324.30M | 1,333.70M | 1,341.30M | 1,344.00M | 1,341.20M | 1,350.40M | 1,357.40M | 1,360.60M | 1,357.60M | 1,365.40M | 1,369.80M | 1,372.00M | 1,370.10M | 1,376.50M | 1,380.50M | 1,382.80M | 1,381.00M | 1,387.70M | 1,391.00M | 1,393.10M | 1,391.50M | 1,397.40M | 1,410.90M | 1,430.90M | | 1,418.70M | 1,421.30M | 1,423.80M | 1,422.30M | 1,427.80M | 1,429.70M | 1,431.60M | 1,430.50M | 1,435.80M | 1,446.20M | 1,464.50M | 1,453.00M | 1,468.40M | 1,470.60M | 1,472.70M | 1,471.50M | 1,477.20M | 1,479.90M | 1,481.70M | 1,480.40M |
|
Shares Outstanding (Diluted Average)
|
1,504.80M | 1,514.50M | 1,514.40M | 1,507.90M | 1,514.50M | 1,525.30M | 1,529.30M | 1,517.80M | 1,536.30M | 1,536.00M | 1,532.00M | 1,519.00M | 1,454.10M | 1,434.20M | 1,420.30M | 1,406.70M | 1,351.90M | 1,358.60M | 1,345.20M | 1,341.20M | 1,349.20M | 1,347.10M | 1,347.60M | 1,324.30M | 1,333.70M | 1,361.80M | 1,344.00M | 1,341.20M | 1,369.90M | 1,357.40M | 1,379.70M | 1,377.20M | 1,390.20M | 1,391.10M | 1,394.10M | 1,392.70M | 1,396.80M | 1,398.90M | 1,403.90M | 1,401.40M | 1,408.40M | 1,408.60M | 1,412.20M | 1,410.60M | 1,413.50M | 1,410.90M | 1,430.90M | | 1,430.80M | 1,432.50M | 1,435.60M | 1,433.80M | 1,438.40M | 1,438.10M | 1,440.00M | 1,439.70M | 1,446.00M | 1,456.20M | 1,475.00M | 1,463.50M | 1,481.70M | 1,484.20M | 1,487.40M | 1,485.90M | 1,493.10M | 1,493.50M | 1,495.50M | 1,494.50M |
|
EBITDA
|
11.00M | 275.00M | 51.00M | -1231.00M | -1486.00M | 231.00M | 251.00M | 349.00M | 322.00M | 237.00M | 174.00M | 170.00M | 196.00M | -3587.00M | -594.00M | 117.00M | -330.00M | 220.00M | 103.00M | 126.00M | 197.00M | -69.00M | 64.00M | -492.00M | 24.00M | 219.00M | -299.00M | -227.00M | 293.00M | -334.00M | 348.00M | 140.00M | 364.00M | 225.00M | 377.00M | 318.00M | 407.00M | 392.00M | 388.00M | 319.00M | 541.00M | 384.00M | 383.00M | 210.00M | 146.00M | -71.00M | -205.00M | 50.00M | 370.00M | 262.00M | 387.00M | 180.00M | 466.00M | 423.00M | 358.00M | 402.00M | 552.00M | 514.00M | 693.00M | 584.00M | 675.00M | 520.00M | 733.00M | 675.00M | 921.00M | 819.00M | 1,048.00M | 825.00M |
|
Interest Expenses
|
102.00M | 92.00M | 91.00M | 122.00M | 93.00M | 103.00M | 91.00M | 107.00M | 75.00M | 73.00M | 62.00M | 71.00M | 69.00M | 64.00M | 65.00M | 64.00M | 65.00M | 65.00M | 137.00M | 58.00M | 54.00M | 53.00M | 54.00M | 55.00M | 60.00M | 106.00M | 58.00M | 59.00M | 59.00M | 59.00M | 58.00M | 58.00M | 57.00M | 58.00M | 57.00M | 57.00M | 61.00M | 57.00M | 58.00M | 64.00M | 109.00M | 89.00M | 95.00M | 179.00M | 88.00M | 91.00M | 86.00M | 96.00M | 82.00M | 86.00M | 86.00M | 87.00M | 279.00M | 64.00M | 63.00M | 64.00M | 65.00M | 70.00M | 66.00M | 65.00M | 69.00M | 77.00M | 79.00M | 80.00M | 82.00M | 90.00M | 87.00M | 90.00M |
|
Tax Rate
|
86.60% | 12.22% | -113.64% | 20.12% | -0.89% | 17.65% | -16.56% | -3.06% | 83.15% | 7.59% | -27.93% | -7.00% | 8.13% | 1.11% | -0.15% | -17.31% | 10.15% | 14.47% | 87.50% | -83.05% | 8.90% | 103.85% | -1,333.33% | 46.03% | 98.04% | 2.86% | 46.05% | 57.99% | 11.40% | 47.86% | 11.28% | -39.33% | 4.92% | -60.44% | 8.41% | 370.48% | 8.05% | -60.23% | 5.26% | -30.41% | 7.22% | -6.21% | -38.46% | 66,700.00% | 54.55% | 18.23% | 31.72% | 31.27% | -4.92% | -24.83% | 13.25% | 21.85% | 28.85% | 24.64% | 23.27% | 64.39% | 29.50% | 36.62% | 17.21% | 0.20% | 18.91% | 23.33% | 29.90% | 3.93% | 16.52% | 15.52% | 19.49% | 4.29% |