|
Revenue
|
1,146.00M | 1,244.00M | 1,304.00M | 1,388.00M | 1,388.00M | 1,517.00M | 1,506.00M | 1,507.00M | 1,589.00M | 1,753.00M | 1,807.00M | 1,614.00M | 1,633.00M | 1,675.00M | 1,609.00M | 1,501.00M | 1,605.00M | 1,653.00M | 1,636.00M | 1,616.00M | 1,705.00M | 1,769.00M | 1,769.00M | 1,559.00M | 1,450.00M | 1,477.00M | 1,413.00M | 1,334.00M | 1,404.00M | 1,351.00M | 1,323.00M | 1,311.00M | 1,471.00M | 1,510.00M | 1,566.00M | -31.00M | 1,851.00M | 1,844.00M | 1,771.00M | | 1,687.00M | 1,592.00M | 1,586.00M | | 1,460.00M | 1,193.00M | 1,411.00M | | 1,798.00M | 2,198.00M | 2,266.00M | | 2,538.00M | 2,486.00M | 2,301.00M | -7320.00M | 2,853.00M | 2,795.00M | 2,723.00M | -8357.00M | 2,611.00M | 2,651.00M | 2,648.00M | -7898.00M | 2,389.00M | 2,532.00M | 2,419.00M |
|
Gross Profit
|
200.00M | 248.00M | 266.00M | 289.00M | 218.00M | 303.00M | 346.00M | 313.00M | 351.00M | 410.00M | 401.00M | 255.00M | 274.00M | 335.00M | 328.00M | 244.00M | 333.00M | 319.00M | 346.00M | 367.00M | 378.00M | 408.00M | 436.00M | 394.00M | 381.00M | 375.00M | 303.00M | 259.00M | 390.00M | 338.00M | 355.00M | 322.00M | 350.00M | 365.00M | 383.00M | | 515.00M | 521.00M | 516.00M | | 453.00M | 423.00M | 414.00M | | 348.00M | 242.00M | 327.00M | | 485.00M | 761.00M | 715.00M | | 745.00M | 705.00M | 546.00M | 384.00M | 631.00M | 686.00M | 673.00M | 613.00M | 554.00M | 641.00M | 619.00M | 546.00M | 476.00M | 535.00M | 521.00M |
|
Amortization - Intangibles
|
-17.00M | 21.00M | 20.00M | 19.00M | 15.00M | 15.00M | 15.00M | 16.00M | 16.00M | 17.00M | 17.00M | 12.00M | 13.00M | 13.00M | 12.00M | 13.00M | 11.00M | 9.00M | 6.00M | 6.00M | 6.00M | 5.00M | 5.00M | 4.00M | 3.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 4.00M | 5.00M | 5.00M | 6.00M | 6.00M | 7.00M | 5.00M | | 6.00M | 6.00M | 6.00M | | 5.00M | 6.00M | 6.00M | | 6.00M | 5.00M | 6.00M | | 11.00M | 11.00M | 10.00M | 30.00M | 41.00M | 42.00M | 41.00M | 40.00M | 41.00M | 38.00M | 40.00M | 40.00M | 40.00M | 42.00M | 42.00M |
|
Research & Development
|
-20.00M | 18.00M | 18.00M | 14.00M | 18.00M | 17.00M | 17.00M | 18.00M | 23.00M | 25.00M | 24.00M | 26.00M | 25.00M | 25.00M | 23.00M | 31.00M | 26.00M | 23.00M | 24.00M | 12.00M | 22.00M | 24.00M | 22.00M | 18.00M | 20.00M | 59.00M | 19.00M | 21.00M | 19.00M | 19.00M | 20.00M | 20.00M | 17.00M | 17.00M | 19.00M | 20.00M | 18.00M | 18.00M | 18.00M | | 16.00M | 17.00M | 17.00M | | 17.00M | 18.00M | 19.00M | | 20.00M | 22.00M | 21.00M | | 24.00M | 26.00M | 25.00M | 37.00M | 42.00M | 40.00M | 32.00M | 32.00M | 34.00M | 33.00M | 32.00M | 31.00M | 31.00M | 31.00M | 31.00M |
|
Selling, General & Administrative
|
-114.00M | 114.00M | 110.00M | 136.00M | 124.00M | 124.00M | 125.00M | 132.00M | 128.00M | 140.00M | 140.00M | 397.00M | 126.00M | 115.00M | 113.00M | 476.00M | 106.00M | 113.00M | 97.00M | -5.00M | 104.00M | 119.00M | 118.00M | 417.00M | 98.00M | 106.00M | 93.00M | 209.00M | 80.00M | 71.00M | 81.00M | 146.00M | 103.00M | 117.00M | 133.00M | 143.00M | 147.00M | 136.00M | 129.00M | | 120.00M | 118.00M | 120.00M | | 125.00M | 114.00M | 106.00M | | 137.00M | 161.00M | 165.00M | | 174.00M | 197.00M | 184.00M | 269.00M | 285.00M | 274.00M | 244.00M | 272.00M | 265.00M | 255.00M | 248.00M | 260.00M | 230.00M | 213.00M | 231.00M |
|
Restructuring Costs
|
-21.00M | 6.00M | 96.00M | 13.00M | | 6.00M | -36.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-3.00M | -1.00M | 45.00M | 1.00M | | 15.00M | -3.00M | -4.00M | | | -1.00M | -1.00M | | | -2.00M | -1.00M | -1.00M | | -2.00M | 738.00M | -1.00M | -2.00M | -2.00M | -2.00M | -1.00M | -6.00M | -1.00M | -1.00M | | 2.00M | -1.00M | 2.00M | -1.00M | -2.00M | -1.00M | -1.00M | | -2.00M | -2.00M | | | 1.00M | -3.00M | | | -1.00M | | | -5.00M | | 11.00M | | -3.00M | 12.00M | -2.00M | -2.00M | 5.00M | | 503.00M | -3.00M | -1.00M | -8.00M | -3.00M | -2.00M | 3.00M | -2.00M | -3.00M |
|
Operating Expenses
|
-155.00M | 138.00M | 224.00M | 163.00M | 142.00M | 147.00M | 106.00M | 150.00M | 151.00M | 165.00M | 164.00M | 423.00M | 151.00M | 140.00M | 136.00M | 507.00M | 132.00M | 136.00M | 121.00M | 7.00M | 126.00M | 143.00M | 140.00M | 435.00M | 118.00M | 165.00M | 112.00M | 230.00M | 99.00M | 90.00M | 101.00M | 166.00M | 120.00M | 134.00M | 152.00M | 163.00M | 165.00M | 154.00M | 147.00M | | 136.00M | 135.00M | 137.00M | | 142.00M | 132.00M | 125.00M | | 157.00M | 183.00M | 186.00M | | 198.00M | 223.00M | 209.00M | 306.00M | 327.00M | 314.00M | 276.00M | 304.00M | 299.00M | 288.00M | 280.00M | 291.00M | 261.00M | 244.00M | 262.00M |
|
Operating Income
|
27.00M | 89.00M | 65.00M | 109.00M | -14.00M | 156.00M | 221.00M | 140.00M | 188.00M | 209.00M | 196.00M | -191.00M | 111.00M | 178.00M | 176.00M | -290.00M | 184.00M | 169.00M | 211.00M | 944.00M | 243.00M | 259.00M | 310.00M | -54.00M | 257.00M | 188.00M | 186.00M | -305.00M | 287.00M | 243.00M | 246.00M | 158.00M | 170.00M | 218.00M | 229.00M | 240.00M | 343.00M | 358.00M | 374.00M | | 320.00M | 186.00M | 260.00M | | 194.00M | 83.00M | 184.00M | | 326.00M | 567.00M | 536.00M | | 531.00M | 483.00M | 308.00M | 56.00M | 251.00M | 335.00M | 842.00M | 259.00M | 210.00M | 250.00M | 245.00M | -1396.00M | 168.00M | 233.00M | -1275.00M |
|
EBIT
|
27.00M | 89.00M | 65.00M | 109.00M | -14.00M | 156.00M | 221.00M | 140.00M | 188.00M | 209.00M | 196.00M | -191.00M | 111.00M | 178.00M | 176.00M | -290.00M | 184.00M | 169.00M | 211.00M | 944.00M | 243.00M | 259.00M | 310.00M | -54.00M | 257.00M | 188.00M | 186.00M | -305.00M | 287.00M | 243.00M | 246.00M | 158.00M | 170.00M | 218.00M | 229.00M | 240.00M | 343.00M | 358.00M | 374.00M | | 320.00M | 186.00M | 260.00M | | 194.00M | 83.00M | 184.00M | | 326.00M | 567.00M | 536.00M | | 531.00M | 483.00M | 308.00M | 56.00M | 251.00M | 335.00M | 842.00M | 259.00M | 210.00M | 250.00M | 245.00M | -1396.00M | 168.00M | 233.00M | -1275.00M |
|
Interest & Investment Income
|
6.00M | 53.00M | 2.00M | | 1.00M | 72.00M | 1.00M | | 1.00M | 79.00M | 1.00M | | 1.00M | 84.00M | 1.00M | | 24.00M | 23.00M | 22.00M | 24.00M | 29.00M | 29.00M | 29.00M | 29.00M | 28.00M | 26.00M | 26.00M | 27.00M | 27.00M | 29.00M | 26.00M | 26.00M | 29.00M | 29.00M | 24.00M | 26.00M | 32.00M | 34.00M | 26.00M | | 32.00M | 30.00M | 27.00M | | 37.00M | 32.00M | 29.00M | | 42.00M | 37.00M | 35.00M | | 37.00M | 36.00M | 34.00M | 30.00M | 34.00M | 31.00M | 30.00M | 31.00M | 34.00M | 31.00M | 30.00M | 33.00M | 4.00M | 41.00M | 40.00M |
|
Other Non Operating Income
|
2.00M | 2.00M | -5.00M | 6.00M | 6.00M | -1.00M | -4.00M | 6.00M | 3.00M | 6.00M | 1.00M | 5.00M | 2.00M | -1.00M | -4.00M | 1.00M | -1.00M | 4.00M | -2.00M | -1.00M | -1.00M | -1.00M | -2.00M | -28.00M | 3.00M | -3.00M | -8.00M | -2.00M | 3.00M | -2.00M | -1.00M | -4.00M | 1.00M | -4.00M | -6.00M | 5.00M | 4.00M | 3.00M | -1.00M | | 5.00M | -2.00M | -1.00M | | 2.00M | 1.00M | 2.00M | | 3.00M | -3.00M | 2.00M | | 2.00M | -3.00M | 5.00M | 5.00M | -6.00M | 15.00M | 4.00M | 11.00M | 12.00M | 13.00M | 15.00M | | 21.00M | 6.00M | 4.00M |
|
Non Operating Income
|
1.00M | 2.00M | -5.00M | 6.00M | 6.00M | -1.00M | -4.00M | 6.00M | 3.00M | 6.00M | | 5.00M | 2.00M | -1.00M | 3.00M | 1.00M | -1.00M | 4.00M | -2.00M | -1.00M | | 1.00M | -2.00M | -3.00M | | 2.00M | -8.00M | -2.00M | | -2.00M | | | 1.00M | 3.00M | -6.00M | 5.00M | 4.00M | | -1.00M | | -4.00M | -2.00M | | | 2.00M | | 2.00M | | -2.00M | 1.00M | -2.00M | | 2.00M | -3.00M | 5.00M | 5.00M | -6.00M | 4.00M | 4.00M | 23.00M | 12.00M | 13.00M | 15.00M | | 2.00M | 1.00M | 4.00M |
|
EBT
|
-16.00M | 127.00M | 48.00M | 87.00M | -7.00M | 224.00M | 191.00M | 130.00M | 180.00M | 280.00M | 201.00M | -194.00M | 120.00M | 278.00M | 186.00M | -263.00M | 218.00M | 208.00M | 228.00M | 955.00M | 273.00M | 352.00M | 347.00M | -31.00M | 306.00M | 227.00M | 225.00M | -270.00M | 318.00M | 275.00M | 281.00M | 156.00M | 240.00M | 281.00M | 289.00M | 265.00M | 432.00M | 442.00M | 462.00M | | 385.00M | 239.00M | 323.00M | | 292.00M | 147.00M | 241.00M | | 409.00M | 660.00M | 622.00M | | 616.00M | 554.00M | 321.00M | -70.00M | 121.00M | 216.00M | 714.00M | 132.00M | 157.00M | 183.00M | 180.00M | -1510.00M | -3.00M | 135.00M | -1360.00M |
|
Tax Provisions
|
-5.00M | 17.00M | -350.00M | 85.00M | -20.00M | 61.00M | 44.00M | 27.00M | 42.00M | 75.00M | 34.00M | -110.00M | -73.00M | 57.00M | 57.00M | -96.00M | 77.00M | 75.00M | 57.00M | 299.00M | 78.00M | 94.00M | 90.00M | 52.00M | 72.00M | 24.00M | 74.00M | 31.00M | 60.00M | 52.00M | 15.00M | -5.00M | 56.00M | 40.00M | 57.00M | 60.00M | 65.00M | 97.00M | 54.00M | | 46.00M | 28.00M | 53.00M | | 65.00M | 35.00M | 30.00M | | 85.00M | 116.00M | 102.00M | | 112.00M | 112.00M | 127.00M | -352.00M | 25.00M | -4.00M | -236.00M | 212.00M | 33.00M | 29.00M | 61.00M | -126.00M | 9.00M | -77.00M | -7.00M |
|
Profit After Tax
|
-20.00M | 110.00M | 398.00M | 6.00M | 14.00M | 163.00M | 147.00M | 103.00M | 142.00M | 205.00M | 167.00M | -85.00M | 193.00M | 221.00M | 129.00M | -167.00M | 142.00M | 133.00M | 172.00M | 654.00M | 196.00M | 259.00M | 258.00M | -82.00M | 236.00M | 207.00M | 161.00M | -298.00M | 259.00M | 223.00M | 266.00M | 161.00M | 184.00M | 241.00M | 232.00M | 205.00M | 367.00M | 345.00M | 408.00M | | 339.00M | 211.00M | 270.00M | | 227.00M | 112.00M | 211.00M | | 324.00M | 544.00M | 520.00M | | 504.00M | 442.00M | 194.00M | 770.00M | 96.00M | 221.00M | 952.00M | 707.00M | 124.00M | 156.00M | 119.00M | -1913.00M | -21.00M | 212.00M | -1357.00M |
|
Equity Income
|
-2.00M | 35.00M | 36.00M | 22.00M | 49.00M | 45.00M | 37.00M | 37.00M | 43.00M | 46.00M | 57.00M | 46.00M | 51.00M | 62.00M | 50.00M | 79.00M | 54.00M | 55.00M | 41.00M | 30.00M | 40.00M | 101.00M | 52.00M | 53.00M | 48.00M | 40.00M | 50.00M | 43.00M | 38.00M | 35.00M | 41.00M | 41.00M | 47.00M | 38.00M | 50.00M | 48.00M | 58.00M | 56.00M | 66.00M | | 50.00M | 39.00M | 45.00M | | 57.00M | 31.00M | 25.00M | | 29.00M | 37.00M | 44.00M | | 56.00M | 60.00M | 73.00M | 31.00M | 15.00M | 23.00M | 12.00M | 52.00M | 55.00M | 51.00M | 51.00M | 39.00M | 22.00M | 29.00M | 39.00M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | -1.00M | -1.00M | -1.00M | -1.00M | -2.00M | -4.00M | -10.00M | -3.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 2.00M | | 2.00M | 2.00M | 2.00M | | 1.00M | 2.00M | 1.00M | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | -2.00M | 3.00M | 3.00M | -2.00M | 4.00M | 3.00M | 4.00M | 3.00M | 4.00M |
|
Income from Continuing Operations
|
-11.00M | 110.00M | 398.00M | 2.00M | 13.00M | 163.00M | 147.00M | 103.00M | 138.00M | 205.00M | 167.00M | -84.00M | 193.00M | 221.00M | 129.00M | -167.00M | 141.00M | 133.00M | 171.00M | 656.00M | 195.00M | 258.00M | 257.00M | -83.00M | 234.00M | 203.00M | 151.00M | -301.00M | 258.00M | 223.00M | 266.00M | 161.00M | 184.00M | 241.00M | 232.00M | 205.00M | 367.00M | 345.00M | 408.00M | | 339.00M | 211.00M | 270.00M | | 227.00M | 112.00M | 211.00M | | 324.00M | 544.00M | 520.00M | | 504.00M | 442.00M | 194.00M | 282.00M | 96.00M | 220.00M | 950.00M | -80.00M | 124.00M | 154.00M | 119.00M | -1384.00M | -12.00M | 212.00M | -1353.00M |
|
Consolidated Net Income
|
1.00M | -1.00M | | 4.00M | 1.00M | -3.00M | -2.00M | -45.00M | 4.00M | -2.00M | | -1.00M | | | -2.00M | -2.00M | 1.00M | | 1.00M | -2.00M | | | -5.00M | -2.00M | | -2.00M | | | 1.00M | | -3.00M | | | -8.00M | -4.00M | -1.00M | -2.00M | | -6.00M | | -1.00M | -1.00M | -5.00M | | -7.00M | -3.00M | -2.00M | | -1.00M | -4.00M | -13.00M | | | -6.00M | -1.00M | -1.00M | -3.00M | 1.00M | -1.00M | -6.00M | | -1.00M | -2.00M | -5.00M | -5.00M | -10.00M | |
|
Income towards Parent Company
|
1.00M | -1.00M | | 4.00M | 1.00M | -3.00M | -2.00M | -45.00M | 4.00M | -2.00M | | -1.00M | | | -2.00M | -2.00M | 1.00M | | 1.00M | -2.00M | | | -5.00M | -2.00M | | -2.00M | | | 1.00M | | -3.00M | | | -8.00M | -4.00M | -1.00M | -2.00M | | -6.00M | | -1.00M | -1.00M | -5.00M | | -7.00M | -3.00M | -2.00M | | -1.00M | -4.00M | -13.00M | | | -6.00M | -1.00M | -1.00M | -3.00M | 1.00M | -1.00M | -6.00M | | -1.00M | -2.00M | -5.00M | -5.00M | -10.00M | |
|
Preferred Dividend Payments
|
-3.00M | 2.00M | 3.00M | 2.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-23.00M | 107.00M | 398.00M | -4.00M | 11.00M | 160.00M | 145.00M | 58.00M | 142.00M | 203.00M | 167.00M | 95.00M | 183.00M | 210.00M | 117.00M | 95.00M | 1.00M | | 1.00M | -2.00M | | | -5.00M | -2.00M | | -2.00M | | | 1.00M | | -3.00M | | | -8.00M | -4.00M | -1.00M | -2.00M | | -6.00M | | -1.00M | -1.00M | -5.00M | | -7.00M | -3.00M | -2.00M | | -1.00M | -4.00M | -13.00M | | | -6.00M | -1.00M | -1.00M | -3.00M | 1.00M | -1.00M | -6.00M | | -1.00M | -2.00M | -5.00M | -5.00M | -10.00M | |
|
EPS (Basic)
|
-0.16 | 0.75 | 2.75 | -0.03 | 0.07 | 1.04 | 0.94 | 0.38 | 0.91 | 1.31 | 1.07 | 0.61 | 1.23 | 1.40 | 0.81 | 0.60 | 0.89 | 0.83 | 1.09 | -0.01 | 1.25 | 1.66 | 1.67 | -0.01 | 1.54 | 1.35 | 1.07 | -1.94 | 1.74 | 1.51 | 1.84 | 1.14 | 1.30 | 1.73 | 1.68 | 1.50 | 2.69 | 2.54 | 3.02 | | 2.65 | 1.68 | 2.18 | | 1.89 | 0.93 | 1.77 | | 2.85 | 4.83 | 4.70 | | 4.64 | 4.06 | 1.77 | -0.01 | 0.87 | 2.02 | 8.74 | -0.06 | 1.11 | 1.43 | 1.05 | -0.05 | -0.19 | 1.91 | -12.39 |
|
EPS (Weighted Average and Diluted)
|
-0.16 | 0.70 | 2.53 | -0.03 | 0.07 | 1.03 | 0.93 | 0.37 | 0.90 | 1.29 | 1.05 | 0.60 | 1.21 | 1.38 | 0.80 | 0.59 | 0.89 | 0.83 | 1.08 | -0.01 | 1.25 | 1.66 | 1.66 | -0.01 | 1.53 | 1.34 | 1.07 | -1.92 | 1.73 | 1.50 | 1.83 | 1.13 | 1.30 | 1.72 | 1.68 | 1.50 | 2.68 | 2.52 | 3.00 | | 2.64 | 1.67 | 2.17 | | 1.88 | 0.93 | 1.76 | | 2.83 | 4.81 | 4.67 | | 4.61 | 4.03 | 1.76 | -0.01 | 0.86 | 2.01 | 8.70 | -0.05 | 1.10 | 1.42 | 1.05 | -0.05 | -0.19 | 1.90 | -12.39 |
|
Shares Outstanding (Weighted Average)
|
143.51M | 143.53M | 143.59M | 143.69M | 150.27M | 156.33M | 155.86M | 154.56M | 155.97M | 156.28M | 156.19M | 156.23M | 156.58M | 158.16M | 159.16M | 158.36M | 159.68M | 159.68M | 159.28M | 158.80M | 156.50M | 156.12M | 155.55M | 155.01M | 153.22M | 153.48M | 152.15M | 150.84M | 147.41M | 146.95M | 145.96M | 144.94M | 140.64M | 139.63M | 138.60M | 137.90M | 135.92M | 135.75M | 135.34M | 134.31M | 127.54M | 126.41M | 125.16M | 123.93M | 119.25M | 118.80M | 118.54M | 117.82M | 113.51M | 112.90M | 112.10M | 111.22M | 108.19M | 108.39M | 108.43M | 108.38M | 108.63M | 108.89M | 108.92M | 108.85M | 109.07M | 109.31M | 109.34M | 109.27M | 109.42M | 109.53M | 109.57M |
|
Shares Outstanding (Diluted Average)
|
143.51M | 157.08M | 157.56M | 157.12M | 152.64M | 158.67M | 158.41M | 158.37M | 158.67M | 159.21M | 159.02M | 158.97M | 159.12M | 159.78M | 160.13M | 159.83M | 160.20M | 160.14M | 159.85M | 159.33M | 156.81M | 156.42M | 156.33M | 156.17M | 153.90M | 153.99M | 153.42M | 152.29M | 148.13M | 147.59M | 146.59M | 145.67M | 141.00M | 140.02M | 138.99M | 138.32M | 136.38M | 136.50M | 136.39M | 135.42M | 128.22M | 127.11M | 125.87M | 124.65M | 119.90M | 119.38M | 119.12M | 118.48M | 114.03M | 113.47M | 112.70M | 112.08M | 108.92M | 109.16M | 109.16M | 109.24M | 109.19M | 109.31M | 109.44M | 109.38M | 109.51M | 109.55M | 109.54M | 109.27M | 109.42M | 109.73M | 109.57M |
|
EBITDA
|
-131.00M | 89.00M | 65.00M | 109.00M | -14.00M | 156.00M | 221.00M | 140.00M | 188.00M | 209.00M | 196.00M | -191.00M | 111.00M | 178.00M | 176.00M | -290.00M | 184.00M | 169.00M | 211.00M | 944.00M | 243.00M | 259.00M | 310.00M | -54.00M | 257.00M | 188.00M | 186.00M | -305.00M | 287.00M | 243.00M | 246.00M | 158.00M | 170.00M | 218.00M | 229.00M | 240.00M | 343.00M | 358.00M | 374.00M | | 320.00M | 186.00M | 260.00M | | 194.00M | 83.00M | 184.00M | | 326.00M | 567.00M | 536.00M | | 531.00M | 483.00M | 308.00M | 56.00M | 251.00M | 335.00M | 842.00M | 259.00M | 210.00M | 250.00M | 245.00M | -1396.00M | 168.00M | 233.00M | -1275.00M |
|
Interest Expenses
|
-51.00M | 54.00M | 51.00M | 51.00M | 49.00M | 49.00M | 48.00M | 58.00M | 55.00M | 57.00M | 54.00M | 55.00M | 45.00M | 45.00M | 44.00M | 51.00M | 43.00M | 44.00M | 43.00M | 42.00M | 39.00M | 40.00M | 41.00M | 27.00M | 27.00M | 30.00M | 29.00M | 33.00M | 33.00M | 30.00M | 28.00M | 29.00M | 29.00M | 30.00M | 32.00M | 31.00M | 33.00M | 32.00M | 30.00M | | 31.00M | 29.00M | 27.00M | | 28.00M | 27.00M | 28.00M | | 25.00M | 24.00M | 21.00M | | 35.00M | 48.00M | 154.00M | 168.00M | 182.00M | 182.00M | 178.00M | 178.00M | 169.00M | 174.00M | 169.00M | 164.00M | 170.00M | 177.00M | 177.00M |
|
Shares Outstanding
|
| 143.57M | 173.80M | 144.39M | 156.64M | 177.35M | 155.54M | 155.76M | 156.05M | 156.34M | 156.10M | 156.46M | 156.38M | 159.28M | 159.23M | 159.64M | 159.68M | 159.59M | 157.69M | 156.94M | 155.93M | 155.24M | 153.63M | 152.90M | 153.25M | 153.34M | 146.70M | 146.78M | 147.44M | 144.74M | 143.20M | 140.66M | 139.55M | 137.65M | 135.64M | 135.77M | 135.86M | 135.02M | 133.73M | 128.10M | 126.61M | 123.74M | 121.33M | 119.56M | 118.23M | 118.29M | 117.23M | 114.17M | 112.63M | 111.12M | 109.18M | 108.02M | 108.31M | 108.35M | 108.39M | 108.47M | 108.79M | 108.85M | 108.85M | 108.91M | 109.21M | 109.26M | 109.27M | 109.33M | 109.40M | 109.50M | 109.50M |
|
Tax Rate
|
31.25 | 13.39 | -729.17 | 97.70 | 285.71 | 27.23 | 23.04 | 20.77 | 23.33 | 26.79 | 16.92 | 56.70 | -60.83 | 20.50 | 30.65 | 36.50 | 35.32 | 36.06 | 25.00 | 31.31 | 28.57 | 26.70 | 25.94 | -167.74 | 23.53 | 10.57 | 32.89 | -11.48 | 18.87 | 18.91 | 5.34 | -3.21 | 23.33 | 14.23 | 19.72 | 22.64 | 15.05 | 21.95 | 11.69 | | 11.95 | 11.72 | 16.41 | | 22.26 | 23.81 | 12.45 | | 20.78 | 17.58 | 16.40 | | 18.18 | 20.22 | 39.56 | 502.86 | 20.66 | -1.85 | -33.05 | 160.61 | 21.02 | 15.85 | 33.89 | 8.34 | -300.00 | -57.04 | 0.51 |