|
Revenue
|
402.91M | 409.87M | 429.08M | 443.54M | 444.33M | 456.13M | 481.89M | 496.31M | 499.04M | 500.34M | 513.88M | 519.47M | 551.75M | 585.51M | 621.34M | 674.09M | 740.06M | 734.93M | 748.98M | 798.42M | 841.76M | 878.24M | 892.88M | 925.87M | 900.47M | 899.44M | 918.11M | 945.84M | 934.38M | 962.41M | 992.02M | 1,032.42M | 1,016.00M | 1,038.00M | 1,063.00M | 1,238.00M | 1,284.00M | 1,319.00M | 1,361.00M | 1,406.00M | 1,408.00M | 1,447.00M | 1,482.00M | 1,426.00M | 1,421.00M | 1,440.00M | 1,486.00M | 1,493.00M | 1,485.00M | 1,583.00M | 1,618.00M | 1,654.00M | 1,742.00M | 1,734.00M | 1,746.00M | 1,764.00M | 1,773.00M | 1,867.00M | 1,667.00M | 1,674.00M | 1,114.00M | 1,107.00M | 1,120.00M | 3,227.00M | 1,061.00M | 1,060.00M | 1,072.00M |
|
Cost of Revenue
|
22.06M | 21.01M | 21.61M | 28.12M | 26.30M | 29.93M | 26.77M | 31.25M | 27.22M | 25.91M | 25.08M | 28.77M | 31.52M | 40.26M | 50.03M | 67.94M | 77.38M | 70.20M | 82.00M | 74.57M | 72.87M | 101.90M | 101.81M | 124.94M | 86.92M | 89.40M | 86.86M | 94.38M | 80.97M | 95.87M | 109.23M | 130.93M | 99.00M | 104.00M | 107.00M | 89.00M | 85.00M | 98.00M | 118.00M | 135.00M | 124.00M | 137.00M | 146.00M | 117.00M | 99.00M | 108.00M | 117.00M | 124.00M | 81.00M | 105.00M | 115.00M | 138.00M | 113.00M | 112.00M | 119.00M | 122.00M | 104.00M | 98.00M | 66.00M | 48.00M | 29.00M | 25.00M | 27.00M | 38.00M | 28.00M | 27.00M | 30.00M |
|
Gross Profit
|
380.85M | 388.87M | 407.47M | 415.42M | 418.03M | 426.20M | 455.12M | 465.06M | 471.81M | 474.43M | 488.80M | 490.70M | 520.22M | 545.25M | 571.31M | 606.15M | 662.68M | 664.73M | 666.98M | 723.85M | 768.89M | 776.34M | 791.07M | 800.93M | 813.55M | 810.04M | 831.25M | 851.46M | 853.41M | 866.54M | 882.79M | 901.48M | 917.00M | 934.00M | 956.00M | 1,149.00M | 1,199.00M | 1,221.00M | 1,243.00M | 1,271.00M | 1,284.00M | 1,310.00M | 1,336.00M | 1,309.00M | 1,322.00M | 1,332.00M | 1,369.00M | 1,369.00M | 1,404.00M | 1,478.00M | 1,503.00M | 1,516.00M | 1,629.00M | 1,622.00M | 1,627.00M | 1,642.00M | 1,669.00M | 1,769.00M | 1,601.00M | 1,626.00M | 1,085.00M | 1,082.00M | 1,093.00M | 3,189.00M | 1,033.00M | 1,033.00M | 1,042.00M |
|
Amortization - Intangibles
|
| | 3.49M | 3.61M | 3.48M | | 3.67M | 3.77M | 3.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
36.64M | 38.10M | 39.23M | 39.10M | 39.47M | 40.56M | 41.42M | 43.91M | 44.74M | 41.26M | 42.92M | 44.57M | 51.00M | 47.08M | 55.86M | 58.63M | 58.25M | 54.79M | 58.50M | 41.98M | 64.85M | 63.32M | 65.21M | 70.12M | 74.06M | 73.12M | 76.70M | 87.04M | 97.58M | 91.39M | 89.94M | 92.09M | 101.00M | 98.00M | 100.00M | 126.00M | 134.00M | 138.00M | 145.00M | 145.00M | 152.00M | 155.00M | 150.00M | 157.00M | 175.00M | 164.00M | 154.00M | 185.00M | 164.00M | 169.00M | 167.00M | 180.00M | 181.00M | 190.00M | 187.00M | 192.00M | 195.00M | 210.00M | 176.00M | 178.00M | 114.00M | 136.00M | 93.00M | 363.00M | 93.00M | 99.00M | 97.00M |
|
Restructuring Costs
|
| | | | | 0.27M | 0.87M | 0.96M | 0.55M | 0.49M | 0.62M | 1.65M | 1.68M | 7.50M | 2.94M | 6.19M | 1.60M | 7.21M | 4.37M | 12.39M | 5.66M | 19.12M | 4.07M | 5.29M | 2.02M | 2.38M | 7.61M | 3.68M | 5.64M | 3.14M | 2.68M | 5.54M | 6.00M | 8.00M | 13.00M | 34.00M | 6.00M | 8.00M | 4.00M | 9.00M | 4.00M | 2.00M | 4.00M | 3.00M | 5.00M | 2.00M | 2.00M | 1.00M | | 1.00M | | | | 1.00M | | 1.00M | | 1.00M | 72.00M | 13.00M | 11.00M | 19.00M | 38.00M | 42.00M | | | |
|
Other Operating Expenses
|
269.03M | 273.28M | 271.05M | 284.99M | 274.48M | 282.42M | 283.65M | 295.29M | 287.31M | 291.44M | 288.45M | 296.41M | 296.84M | 327.96M | 341.77M | 400.56M | 445.16M | 442.96M | 463.26M | 394.57M | 553.87M | 578.62M | 584.55M | 605.21M | 579.49M | 583.20M | 603.00M | 625.38M | 619.43M | 636.70M | 655.14M | 672.74M | 654.00M | 673.00M | 689.00M | 786.00M | 809.00M | 838.00M | 866.00M | 885.00M | 885.00M | 901.00M | 905.00M | 887.00M | 877.00M | 891.00M | 896.00M | 987.00M | 873.00M | 908.00M | 925.00M | 951.00M | 943.00M | 950.00M | 957.00M | 959.00M | 950.00M | 989.00M | 933.00M | 895.00M | 469.00M | 457.00M | 457.00M | 7,308.00M | 447.00M | 455.00M | 450.00M |
|
Operating Expenses
|
305.66M | 311.38M | 310.28M | 324.09M | 313.95M | 323.24M | 325.93M | 340.16M | 332.61M | 333.19M | 331.99M | 342.62M | 349.52M | 382.53M | 400.57M | 465.38M | 505.00M | 504.97M | 526.14M | 448.94M | 624.38M | 661.06M | 653.83M | 680.62M | 655.56M | 658.71M | 687.30M | 716.10M | 722.64M | 731.22M | 747.76M | 770.37M | 761.00M | 779.00M | 802.00M | 946.00M | 949.00M | 984.00M | 1,015.00M | 1,039.00M | 1,041.00M | 1,058.00M | 1,059.00M | 1,047.00M | 1,057.00M | 1,057.00M | 1,052.00M | 1,173.00M | 1,037.00M | 1,078.00M | 1,092.00M | 1,131.00M | 1,124.00M | 1,141.00M | 1,144.00M | 1,152.00M | 1,145.00M | 1,200.00M | 1,181.00M | 1,086.00M | 594.00M | 612.00M | 588.00M | 7,713.00M | 540.00M | 554.00M | 547.00M |
|
Operating Income
|
97.25M | 98.49M | 118.80M | 119.45M | 130.37M | 132.88M | 155.96M | 156.15M | 166.43M | 167.14M | 181.89M | 176.85M | 202.23M | 202.98M | 220.77M | 208.71M | 235.06M | 229.96M | 222.84M | 233.95M | 239.21M | 217.18M | 239.05M | 245.25M | 244.91M | 240.73M | 230.80M | 229.74M | 211.74M | 231.19M | 244.25M | 262.04M | 257.00M | 259.00M | 261.00M | 267.00M | 335.00M | 335.00M | 346.00M | 367.00M | 367.00M | 389.00M | 423.00M | 379.00M | 364.00M | 383.00M | 434.00M | 682.00M | 448.00M | 505.00M | 526.00M | 523.00M | 618.00M | 593.00M | 602.00M | 612.00M | 628.00M | 667.00M | 486.00M | 588.00M | 520.00M | 495.00M | 532.00M | -4486.00M | 521.00M | 506.00M | 525.00M |
|
EBIT
|
97.25M | 98.49M | 118.80M | 119.45M | 130.37M | 132.88M | 155.96M | 156.15M | 166.43M | 167.14M | 181.89M | 176.85M | 202.23M | 202.98M | 220.77M | 208.71M | 235.06M | 229.96M | 222.84M | 233.95M | 239.21M | 217.18M | 239.05M | 245.25M | 244.91M | 240.73M | 230.80M | 229.74M | 211.74M | 231.19M | 244.25M | 262.04M | 257.00M | 259.00M | 261.00M | 267.00M | 335.00M | 335.00M | 346.00M | 367.00M | 367.00M | 389.00M | 423.00M | 379.00M | 364.00M | 383.00M | 434.00M | 682.00M | 448.00M | 505.00M | 526.00M | 523.00M | 618.00M | 593.00M | 602.00M | 612.00M | 628.00M | 667.00M | 486.00M | 588.00M | 520.00M | 495.00M | 532.00M | -4486.00M | 521.00M | 506.00M | 525.00M |
|
Non Operating Investment Income
|
3.79M | -59.53M | -58.33M | 21.09M | | -114.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.25M | 3.25M | | | | -0.24M | | | 0.17M | 0.21M | 0.17M | 0.11M | 0.35M | 0.38M | 0.29M | 3.53M | 0.30M | 0.33M | 0.24M | 0.10M | 0.17M | 0.11M | 0.11M | -0.01M | 0.06M | 0.33M | 0.79M | 0.74M | 0.17M | 0.10M | 0.17M | 0.55M | | 1.00M | 11.00M | 6.00M | 1.00M | 1.00M | 1.00M | 2.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | | | 1.00M | 1.00M | | | | | 1.00M | 2.00M | 2.00M | 5.00M | 3.00M | 5.00M | 4.00M | 4.00M | 6.00M | 5.00M | 3.00M | 4.00M | 3.00M |
|
Other Non Operating Income
|
13.35M | -98.68M | -4.85M | -0.91M | -66.43M | | -71.93M | | -0.61M | -4.10M | -0.74M | -0.14M | -7.07M | -7.52M | | -117.39M | -35.91M | -0.58M | -0.00M | -0.64M | | -44.63M | | | 0.02M | -4.18M | | | -30.55M | -11.47M | -10.27M | | -4.00M | | | | -71.00M | -3.00M | -32.00M | 1.00M | -1.00M | -1.00M | -5.00M | | | | -95.00M | | -143.00M | -5.00M | -4.00M | | -26.00M | -2.00M | -2.00M | | -3.00M | -2.00M | | -2.00M | 2.00M | 1.00M | -5.00M | -25.00M | 1.00M | 2.00M | |
|
Non Operating Income
|
-0.25M | 3.25M | 2.57M | -3.13M | 0.38M | -0.24M | 0.85M | -1.59M | -0.61M | -4.10M | -0.74M | -0.14M | -1.08M | -2.25M | -0.63M | -1.43M | -0.63M | 0.51M | -0.63M | -3.15M | -2.74M | -5.92M | -0.69M | 21.34M | -0.23M | 59.97M | -1.21M | -1.48M | -3.27M | -0.52M | -0.83M | -4.38M | 6.00M | -1.00M | | -2.00M | -1.00M | | 1.00M | 1.00M | -1.00M | | -5.00M | 7.00M | | | -3.00M | -2.00M | -8.00M | -5.00M | -4.00M | -5.00M | -1.00M | -2.00M | -2.00M | -5.00M | -3.00M | -2.00M | | -2.00M | 2.00M | 1.00M | -5.00M | -25.00M | 1.00M | 2.00M | |
|
EBT
|
8.56M | -166.72M | -52.97M | 20.61M | -129.74M | -102.30M | -142.75M | 36.68M | 39.31M | 36.77M | 54.21M | 49.52M | 56.97M | 48.65M | 75.48M | -80.27M | 34.45M | 89.96M | 80.43M | 46.16M | 102.61M | 22.20M | 97.18M | 125.50M | 110.30M | 162.38M | 100.50M | 100.65M | 51.71M | 89.94M | 103.41M | 128.94M | 123.00M | 117.00M | 118.00M | 34.00M | 104.00M | 175.00M | 156.00M | 206.00M | 199.00M | 220.00M | 247.00M | 214.00M | 190.00M | 206.00M | 168.00M | 512.00M | 128.00M | 339.00M | 358.00M | 354.00M | 427.00M | 426.00M | 422.00M | 416.00M | 425.00M | 462.00M | 272.00M | 368.00M | 300.00M | 270.00M | 297.00M | -4746.00M | 289.00M | 269.00M | 281.00M |
|
Tax Provisions
|
-1.49M | -54.95M | -21.84M | 1.88M | -10.34M | -4.69M | -7.60M | -4.22M | -0.82M | 5.75M | 2.83M | 0.58M | -6.70M | 68.43M | -32.30M | 70.62M | -17.71M | -36.59M | -33.96M | -110.37M | 3.04M | 3.10M | 1.98M | 3.13M | -1.44M | -4.14M | -3.80M | -42.08M | 3.87M | 3.88M | 5.04M | 4.08M | -4.00M | -5.00M | -2.00M | -15.00M | -4.00M | -5.00M | -5.00M | -5.00M | -6.00M | -4.00M | -5.00M | -6.00M | -5.00M | -6.00M | -5.00M | 36.00M | -7.00M | -6.00M | -7.00M | 41.00M | 6.00M | 5.00M | 3.00M | 2.00M | 7.00M | 7.00M | 7.00M | 5.00M | 6.00M | 5.00M | 3.00M | 10.00M | 5.00M | 4.00M | 4.00M |
|
Profit After Tax
|
10.05M | -111.42M | -31.64M | 18.15M | -119.28M | -97.53M | -135.01M | 40.87M | 40.02M | 30.87M | 51.28M | 48.91M | 50.03M | 116.01M | 42.05M | -19.50M | 15.46M | 52.36M | 45.84M | -23.55M | 101.50M | 34.01M | 106.94M | 148.07M | 122.79M | 1,153.36M | 103.78M | 141.06M | 47.84M | 86.06M | 98.37M | 124.71M | 119.00M | 112.00M | 115.00M | 98.00M | 100.00M | 170.00M | 151.00M | 201.00M | 193.00M | 216.00M | 242.00M | 208.00M | 185.00M | 200.00M | 163.00M | 508.00M | 121.00M | 334.00M | 351.00M | 353.00M | 421.00M | 421.00M | 419.00M | 414.00M | 418.00M | 455.00M | 265.00M | 363.00M | 311.00M | 265.00M | 303.00M | -4768.00M | -464.00M | 291.00M | 323.00M |
|
Net Income - Minority
|
0.54M | 1.05M | | 0.16M | 0.13M | 0.20M | 0.40M | 0.38M | | -0.25M | -0.59M | -0.62M | -0.13M | -1.56M | -2.73M | -12.52M | -14.22M | -13.42M | -14.32M | -14.46M | -16.40M | -18.10M | -17.77M | -21.00M | -22.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.53M | -0.35M | 0.50M | 0.58M | -0.12M | -0.09M | -0.14M | 0.03M | 0.11M | 0.14M | 0.10M | 0.03M | 0.24M | 1.07M | 1.13M | 9.86M | 1.27M | 1.02M | 0.63M | 0.86M | 1.30M | 1.35M | 1.10M | 4.52M | 2.33M | 1.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
10.05M | -111.77M | -31.14M | 18.73M | -119.40M | -97.61M | -135.15M | 40.91M | 40.12M | 31.01M | 51.38M | 48.94M | 63.66M | -19.78M | 107.78M | -150.89M | 52.15M | 126.55M | 114.39M | 156.54M | 99.56M | 19.10M | 95.20M | 122.38M | 111.73M | 166.53M | 104.30M | 142.72M | 47.84M | 86.06M | 98.37M | 124.86M | 127.00M | 122.00M | 120.00M | 49.00M | 108.00M | 180.00M | 161.00M | 211.00M | 205.00M | 224.00M | 252.00M | 220.00M | 195.00M | 212.00M | 173.00M | 476.00M | 135.00M | 345.00M | 365.00M | 313.00M | 421.00M | 421.00M | 419.00M | 414.00M | 418.00M | 455.00M | 265.00M | 363.00M | 294.00M | 265.00M | 294.00M | -4756.00M | 284.00M | 265.00M | 277.00M |
|
Consolidated Net Income
|
10.05M | -111.77M | -31.14M | 18.73M | -119.40M | -97.61M | -135.15M | 40.91M | 40.12M | 31.01M | 51.38M | 48.94M | 63.66M | -19.78M | 107.78M | -150.89M | 52.15M | 126.55M | 114.39M | 156.54M | 99.56M | 10.05M | 8.88M | 23.96M | 13.38M | 981.54M | -0.52M | -1.66M | | | | | 127.00M | 122.00M | 120.00M | 49.00M | 108.00M | 180.00M | 161.00M | 211.00M | 205.00M | 224.00M | 252.00M | 220.00M | | | | | -63.00M | 1.00M | | | | | | | 418.00M | 455.00M | 265.00M | 363.00M | 17.00M | -14.00M | 9.00M | -4756.00M | -830.00M | 278.00M | 277.00M |
|
Income towards Parent Company
|
10.59M | -110.72M | -31.14M | 18.89M | -119.27M | -97.41M | -134.75M | 41.28M | 40.12M | 30.76M | 50.79M | 48.32M | 63.53M | -21.34M | 105.05M | -163.41M | 37.94M | 113.13M | 100.07M | 142.08M | 83.16M | -8.04M | -8.89M | 2.96M | -8.70M | 981.54M | -0.52M | -1.66M | | | | | 127.00M | 122.00M | 120.00M | 49.00M | 108.00M | 180.00M | 161.00M | 211.00M | 205.00M | 224.00M | 252.00M | 220.00M | | | | | -63.00M | 1.00M | | | | | | | 418.00M | 455.00M | 265.00M | 363.00M | 17.00M | -14.00M | 9.00M | -4756.00M | -830.00M | 278.00M | 277.00M |
|
Preferred Dividend Payments
|
5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | 7.54M | 5.00M | 2.63M | | | | | | | 11.36M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | -65.99M | | | 30.00M | -88.00M | -28.00M | -28.00M | -28.00M | -28.00M | -28.00M | -28.00M | 28.00M | 28.00M | 28.00M | 28.00M | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
5.38M | -116.62M | -36.84M | 12.95M | -124.48M | -102.73M | -140.21M | 35.67M | 34.82M | 25.67M | 43.74M | 43.91M | 47.40M | 116.01M | 42.05M | -19.50M | 15.46M | 52.36M | 45.84M | -34.91M | 90.50M | 23.01M | 95.94M | 137.07M | 111.79M | 1,142.36M | 92.78M | 130.07M | 36.84M | 75.06M | 87.37M | 124.73M | 119.00M | 112.00M | 85.00M | -8.00M | 72.00M | 142.00M | 123.00M | 173.00M | 165.00M | 188.00M | 214.00M | 180.00M | 157.00M | 172.00M | 163.00M | 508.00M | 58.00M | 334.00M | 351.00M | 353.00M | | | | | 418.00M | 455.00M | 265.00M | 363.00M | 17.00M | -14.00M | 9.00M | -4756.00M | -830.00M | 278.00M | 277.00M |
|
EPS (Basic)
|
0.02 | -407.12 | -0.13 | 0.05 | -0.43 | -0.36 | -0.49 | 0.12 | 0.12 | 0.09 | 0.16 | 0.15 | 0.17 | 0.40 | 0.14 | -0.07 | 0.05 | 0.18 | 0.16 | -0.12 | 0.27 | 0.07 | 0.29 | 0.41 | 0.34 | 3.43 | 0.28 | 0.39 | 0.11 | 0.22 | 0.26 | 0.37 | 0.33 | 0.31 | 0.22 | -0.02 | 0.18 | 0.34 | 0.30 | 0.42 | 0.40 | 0.45 | 0.51 | 0.43 | 0.38 | 0.41 | 0.38 | 1.19 | 0.28 | 0.77 | 0.81 | 0.82 | 0.97 | 0.97 | 0.97 | 0.96 | 0.97 | 1.05 | 0.61 | 0.83 | 0.72 | 0.61 | 0.70 | -10.96 | -1.07 | 0.67 | 0.74 |
|
EPS (Weighted Average and Diluted)
|
0.02 | -0.41 | -0.13 | 0.05 | -0.43 | -0.36 | -0.49 | 0.12 | 0.12 | 0.09 | 0.15 | 0.15 | 0.17 | 0.40 | 0.14 | -0.07 | 0.05 | 0.18 | 0.16 | -0.12 | 0.27 | 0.07 | 0.29 | 0.41 | 0.34 | 3.42 | 0.28 | 0.39 | 0.11 | 0.22 | 0.26 | 0.37 | 0.33 | 0.31 | 0.21 | -0.02 | 0.18 | 0.34 | 0.30 | 0.42 | 0.40 | 0.45 | 0.51 | 0.43 | 0.38 | 0.41 | 0.38 | 1.18 | 0.28 | 0.77 | 0.81 | 0.82 | 0.97 | 0.97 | 0.97 | 0.95 | 0.97 | 1.05 | 0.61 | 0.83 | 0.71 | 0.61 | 0.70 | -10.96 | -1.07 | 0.67 | 0.74 |
|
Shares Outstanding (Weighted Average)
|
0.29M | 0.29M | 286.71M | 286.62M | 288.45M | 287.27M | 286.88M | 286.76M | 287.00M | 286.14M | 284.77M | 283.82M | 284.91M | 290.65M | 290.76M | 289.29M | 291.10M | 291.23M | 290.90M | 298.08M | 332.03M | 332.34M | 332.41M | 332.30M | 332.71M | 333.09M | 333.05M | 333.00M | 334.15M | 337.56M | 337.56M | 340.00M | 361.00M | 364.00M | 395.00M | 382.00M | 409.00M | 415.00M | 415.00M | 413.00M | 415.00M | 416.00M | 416.00M | 416.00M | 416.00M | 417.00M | 427.00M | 423.00M | 432.00M | 432.00M | 432.00M | 432.00M | 433.00M | 433.00M | 433.00M | 433.00M | 433.00M | 434.00M | 434.00M | 434.00M | 434.00M | 435.00M | 435.00M | 434.00M | 435.00M | 435.00M | 435.00M |
|
Shares Outstanding (Diluted Average)
|
287.61M | 286.45M | 286.71M | 286.62M | 288.45M | 287.27M | 286.88M | 286.76M | 289.00M | 288.21M | 286.87M | 285.95M | 285.85M | 291.20M | 292.10M | 291.27M | 292.57M | 292.71M | 292.04M | 299.29M | 333.05M | 333.08M | 333.24M | 333.26M | 333.49M | 333.73M | 333.74M | 334.06M | 334.93M | 338.61M | 338.41M | 341.00M | 362.00M | 366.00M | 397.00M | 383.00M | 410.00M | 416.00M | 416.00M | 415.00M | 417.00M | 418.00M | 418.00M | 418.00M | 418.00M | 419.00M | 429.00M | 425.00M | 433.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 434.00M | 435.00M | 435.00M | 436.00M | 434.00M | 436.00M | 437.00M | 437.00M |
|
EBITDA
|
55.63M | 139.88M | -80.98M | 55.25M | 274.25M | -173.33M | -111.60M | 69.15M | 55.28M | 53.47M | 52.51M | 72.55M | 73.98M | 121.05M | 60.65M | 0.13M | 26.92M | 26.90M | 62.89M | 14.32M | 131.11M | 57.85M | 99.74M | 148.12M | 116.34M | 1,139.59M | 106.89M | 140.42M | 47.26M | 87.03M | 96.83M | 123.88M | 119.00M | 113.00M | 115.00M | 21.00M | 100.00M | 169.00M | 151.00M | 201.00M | 193.00M | 216.00M | 242.00M | 208.00M | 184.00M | 200.00M | 165.00M | 508.00M | 59.00M | 335.00M | 350.00M | 352.00M | 422.00M | 419.00M | 417.00M | 416.00M | 417.00M | 456.00M | 265.00M | 364.00M | 310.00M | 251.00M | 303.00M | -4768.00M | -464.00M | 291.00M | 324.00M |
|
Interest Expenses
|
105.59M | 110.25M | 111.17M | 118.88M | 120.78M | 120.34M | 123.20M | 125.95M | 126.69M | 126.48M | 127.12M | 127.30M | 137.47M | 144.94M | 144.95M | 173.68M | 164.37M | 140.26M | 142.02M | 142.99M | 146.40M | 144.53M | 141.29M | 141.07M | 134.44M | 134.47M | 129.88M | 128.35M | 126.38M | 129.36M | 129.92M | 129.34M | 134.00M | 142.00M | 154.00M | 161.00M | -160.00M | -158.00M | -160.00M | -164.00M | 168.00M | 169.00M | 173.00M | 173.00M | 175.00M | 178.00M | 168.00M | 168.00M | 170.00M | 161.00M | 163.00M | 164.00M | 164.00M | 165.00M | 177.00M | -1205.00M | 202.00M | 208.00M | 217.00M | -1477.00M | 226.00M | 230.00M | 236.00M | -1624.00M | 236.00M | 243.00M | 247.00M |
|
Tax Rate
|
-17.42% | 32.96% | 41.22% | 9.10% | 7.97% | 4.58% | 5.32% | -11.52% | -2.08% | 15.65% | 5.21% | 1.18% | -11.75% | 140.66% | -42.79% | -87.99% | -51.41% | -40.67% | -42.22% | -239.09% | 2.96% | 13.97% | 2.03% | 2.49% | -1.30% | -2.55% | -3.78% | -41.81% | 7.49% | 4.32% | 4.87% | 3.17% | -3.25% | -4.27% | -1.69% | -44.12% | -3.85% | -2.86% | -3.21% | -2.43% | -3.02% | -1.82% | -2.02% | -2.80% | -2.63% | -2.91% | -2.98% | 7.03% | -5.47% | -1.77% | -1.96% | 11.58% | 1.41% | 1.17% | 0.71% | 0.48% | 1.65% | 1.52% | 2.57% | 1.36% | 2.00% | 1.85% | 1.01% | -0.21% | 1.73% | 1.49% | 1.42% |