|
Revenue
|
647.10M | 647.80M | 650.40M | 667.50M | 693.20M | 813.90M | 733.40M | 763.20M | 831.60M | 838.30M | 874.20M | 736.50M | 774.60M | 795.90M | 683.20M | 660.90M | 718.60M | 816.10M | 714.60M | 687.00M | 777.40M | 731.60M | 762.40M | 841.10M | 842.70M | 820.00M | 850.30M | 813.80M | 934.20M | 906.40M | 841.70M | 912.90M | 929.30M | 924.60M | 890.80M | 900.00M | 1,109.00M | 1,059.60M | 904.20M | 1,236.60M | 1,179.60M | 1,272.70M | 1,277.30M | 1,138.40M | 1,522.10M | 1,182.30M | 1,080.70M | 1,098.50M | 1,253.30M | 1,179.20M | 1,109.90M | 1,147.30M | 1,346.60M | 1,237.20M | 1,227.80M | 1,207.80M | 1,441.60M | 1,360.20M | 1,337.80M | 1,439.30M | 1,487.90M | 1,532.50M | 1,584.40M | 1,525.30M | 1,642.30M | 1,692.00M | 1,537.60M |
|
Gross Profit
|
| 631.80M | 633.30M | 636.70M | 671.60M | 773.50M | 704.70M | 737.50M | 806.10M | 809.20M | 851.80M | 673.10M | 750.30M | 770.30M | 660.50M | 637.90M | 676.30M | 792.00M | 698.20M | 622.90M | 753.20M | 720.50M | 724.50M | 785.70M | 811.00M | 797.60M | 822.60M | 771.20M | 879.80M | 869.60M | 819.90M | 777.50M | 904.40M | 902.60M | 872.50M | 769.00M | 1,063.00M | 965.80M | 838.10M | 1,115.50M | 1,101.90M | 1,183.40M | 1,171.40M | 1,050.90M | 1,443.30M | 1,123.50M | 1,013.60M | 1,012.60M | 1,198.60M | 1,123.20M | 1,060.60M | 1,066.40M | 1,294.80M | 1,186.10M | 1,183.90M | 1,112.80M | 1,381.20M | 1,302.90M | 1,281.30M | 1,337.40M | 1,431.30M | 1,474.20M | 1,522.10M | 1,434.90M | 1,588.00M | 1,638.80M | 1,482.50M |
|
Amortization - Intangibles
|
0.03M | 30.50M | 30.70M | 30.60M | 30.80M | 32.30M | 32.40M | 32.60M | 33.20M | 33.00M | 33.00M | 32.80M | 32.80M | 31.30M | 26.20M | 25.90M | 25.90M | 25.90M | 25.60M | 25.60M | 25.20M | 25.20M | 25.30M | 24.90M | 24.90M | 25.00M | 24.90M | 24.60M | 24.00M | 24.00M | 24.00M | 24.10M | 24.00M | 24.00M | 23.80M | 23.70M | 23.70M | 23.60M | 23.70M | 59.00M | 80.70M | 76.10M | 79.80M | 78.10M | 77.30M | 76.60M | 78.30M | 79.00M | 60.60M | 59.40M | 59.00M | 58.60M | 58.40M | 57.10M | 55.50M | 56.70M | 56.80M | 57.00M | 57.20M | 55.60M | 55.20M | 55.50M | 55.70M | 55.30M | 55.20M | 56.10M | 56.20M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90M | 46.30M | 41.40M | | 35.30M | 36.70M | 39.70M | | 37.60M | 37.10M | 37.20M | | 33.50M | 33.00M | 34.50M | | 31.90M | 32.30M | 31.10M | | 30.10M | 28.70M | 28.20M | | 27.30M | 27.30M | 26.40M |
|
Research & Development
|
0.01M | 11.60M | 11.30M | 11.50M | 12.20M | 12.70M | 12.50M | 13.10M | 12.00M | 13.40M | 13.30M | 13.40M | 12.80M | 12.10M | 11.80M | 14.00M | 12.40M | 13.80M | 13.40M | 14.00M | 13.90M | 14.60M | 13.80M | 15.90M | 15.60M | 16.10M | 15.40M | 17.40M | 17.40M | 17.70M | 17.30M | 45.20M | 18.70M | 18.20M | 19.30M | 45.40M | 25.50M | 25.20M | 24.70M | 41.80M | 47.10M | 48.60M | 52.70M | 53.10M | 47.70M | 49.10M | 48.10M | 53.60M | 48.20M | 49.30M | 49.30M | 45.80M | 45.90M | 45.90M | 46.80M | 50.00M | 51.30M | 53.30M | 55.60M | 58.50M | 59.40M | 64.10M | 66.60M | 65.70M | 65.70M | 70.90M | 71.40M |
|
Wages, Salaries and Other
|
0.09M | 88.00M | 87.30M | 89.00M | 98.80M | 103.10M | 110.40M | 119.80M | 122.30M | 117.50M | 119.90M | 116.00M | 135.10M | 131.10M | 117.50M | 113.00M | 129.40M | 128.90M | 134.00M | 126.60M | 135.50M | 139.70M | 132.10M | 144.80M | 141.30M | 141.50M | 136.40M | 134.50M | 131.90M | 131.70M | 130.60M | 149.00M | 142.60M | 139.70M | 141.70M | 139.90M | 152.70M | 150.80M | 144.90M | 223.80M | 230.30M | 227.30M | 223.50M | 217.60M | 207.50M | 217.00M | 216.40M | 215.60M | 225.00M | 211.70M | 198.60M | 201.70M | 185.20M | 185.30M | 189.60M | 193.00M | 204.50M | 205.70M | 205.50M | 212.90M | 206.00M | 204.70M | 218.80M | 220.80M | 206.70M | 221.60M | 237.60M |
|
Rent Expense
|
0.02M | 18.10M | 19.10M | 19.00M | 20.50M | 20.20M | 17.00M | 17.20M | 19.40M | 19.00M | 18.50M | 20.60M | 20.30M | 18.70M | 18.80M | 19.20M | 18.50M | 19.00M | 19.20M | 21.60M | 23.20M | 23.20M | 24.70M | 25.70M | 22.80M | 23.50M | 23.10M | 23.10M | 21.30M | 24.40M | 19.60M | 21.40M | 20.10M | 19.20M | 19.80M | 21.10M | 20.00M | 20.20M | 21.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
0.00M | 5.90M | 0.60M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.23M | 213.40M | 218.00M | 234.40M | 245.80M | 265.90M | 261.00M | 274.50M | 276.10M | 271.40M | 270.30M | 312.10M | 290.30M | 295.90M | 256.60M | 252.10M | 282.20M | 275.50M | 281.50M | 328.20M | 285.80M | 281.80M | 293.50M | 328.00M | 297.00M | 285.30M | 295.40M | 303.40M | 321.60M | 301.00M | 279.50M | 308.30M | 289.60M | 282.00M | 284.10M | 296.60M | 322.60M | 347.30M | 308.60M | 544.90M | 468.60M | 479.20M | 498.00M | 512.30M | 479.20M | 459.00M | 467.90M | 529.90M | 442.40M | 418.10M | 409.70M | 469.80M | 408.10M | 408.60M | 407.70M | 489.50M | 444.70M | 436.00M | 430.90M | 517.60M | 438.80M | 439.10M | 465.40M | 512.50M | 441.30M | 464.50M | 467.20M |
|
Operating Expenses
|
0.26M | 249.00M | 249.00M | 265.00M | 278.50M | 298.80M | 290.50M | 304.80M | 307.50M | 303.80M | 302.10M | 346.10M | 323.40M | 326.70M | 287.20M | 285.30M | 313.10M | 308.30M | 314.10M | 363.80M | 322.90M | 319.60M | 332.00M | 369.60M | 335.40M | 324.90M | 333.90M | 343.90M | 360.30M | 343.10M | 316.40M | 374.90M | 328.40M | 319.40M | 323.20M | 363.10M | 368.10M | 392.70M | 354.30M | 586.70M | 548.60M | 574.10M | 592.10M | 565.40M | 562.20M | 544.80M | 555.70M | 583.50M | 528.20M | 504.50M | 496.20M | 515.60M | 487.50M | 487.50M | 489.00M | 539.50M | 527.90M | 521.60M | 517.60M | 576.10M | 528.30M | 531.90M | 560.20M | 578.20M | 534.30M | 562.70M | 565.00M |
|
Operating Income
|
386.40M | 398.80M | 401.40M | 402.50M | 414.70M | 515.10M | 442.90M | 458.40M | 524.10M | 534.50M | 572.10M | 390.40M | 451.20M | 469.20M | 396.00M | 375.60M | 405.50M | 507.80M | 400.50M | 323.20M | 454.50M | 412.00M | 430.40M | 471.50M | 507.30M | 495.10M | 516.40M | 469.90M | 573.90M | 563.30M | 525.30M | 540.20M | 600.90M | 605.20M | 567.60M | 536.90M | 740.90M | 666.90M | 549.90M | 649.90M | 631.00M | 698.60M | 685.20M | 573.00M | 959.90M | 637.50M | 525.00M | 515.00M | 725.10M | 674.70M | 613.70M | 631.70M | 859.10M | 749.70M | 738.80M | 668.30M | 913.70M | 838.60M | 820.20M | 863.20M | 959.60M | 1,000.60M | 1,024.20M | 947.10M | 1,108.00M | 1,129.30M | 972.60M |
|
EBIT
|
386.40M | 398.80M | 401.40M | 402.50M | 414.70M | 515.10M | 442.90M | 458.40M | 524.10M | 534.50M | 572.10M | 390.40M | 451.20M | 469.20M | 396.00M | 375.60M | 405.50M | 507.80M | 400.50M | 323.20M | 454.50M | 412.00M | 430.40M | 471.50M | 507.30M | 495.10M | 516.40M | 469.90M | 573.90M | 563.30M | 525.30M | 540.20M | 600.90M | 605.20M | 567.60M | 536.90M | 740.90M | 666.90M | 549.90M | 649.90M | 631.00M | 698.60M | 685.20M | 573.00M | 959.90M | 637.50M | 525.00M | 515.00M | 725.10M | 674.70M | 613.70M | 631.70M | 859.10M | 749.70M | 738.80M | 668.30M | 913.70M | 838.60M | 820.20M | 863.20M | 959.60M | 1,000.60M | 1,024.20M | 947.10M | 1,108.00M | 1,129.30M | 972.60M |
|
Non Operating Investment Income
|
| | | | 6.00M | | | -8.60M | -0.10M | | | | | | | -0.10M | | | | | | | | | -1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.00M | 10.10M | 10.50M | 6.10M | 11.10M | 4.40M | 12.60M | 14.20M | 18.80M | 4.60M | 3.70M | 9.60M | 12.10M | 6.10M | 13.10M | 7.40M | 3.60M | 18.70M | 12.60M | 10.00M | 3.20M | 15.10M | 7.40M | 10.10M | 5.70M | 18.50M | 2.50M | 3.40M | 17.60M | 17.20M | 36.50M | 70.50M | 138.90M | 112.40M | 139.90M | 140.50M | 156.40M | 241.90M | 161.50M | 185.30M | 178.70M | 139.30M | 172.30M | 147.60M | 95.90M | 32.10M | 23.60M | 31.10M | 30.90M | 62.40M | 145.80M | 67.80M | 73.10M | 286.90M | 686.20M | 1,152.20M | 1,357.70M | 1,568.20M | 1,272.50M | 1,076.90M | 1,071.30M | 1,044.50M | 1,026.80M | 936.50M | 892.70M | 1,518.40M | 1,548.70M |
|
Other Non Operating Income
|
| | | 4.70M | | | | | | | | | | | 0.40M | -1.30M | | | | | | 1.80M | | | 21.70M | -62.90M | -0.80M | -0.80M | -10.00M | -10.40M | -10.50M | -10.50M | -33.80M | -83.10M | -105.00M | -106.30M | -118.60M | -155.30M | -141.70M | -154.40M | -161.90M | -134.50M | -139.50M | -99.00M | -76.80M | -15.20M | -14.40M | -16.00M | -18.40M | -25.00M | 311.80M | 74.20M | -46.70M | -217.30M | -581.10M | -1017.30M | -1152.80M | -1425.30M | -1155.60M | -961.20M | -964.80M | -936.90M | -920.00M | -837.50M | -802.40M | -1372.40M | -1396.60M |
|
Non Operating Income
|
-0.04M | -23.90M | -45.60M | -46.20M | -15.80M | -35.00M | -27.20M | -31.20M | -12.50M | -25.20M | -26.20M | -20.70M | -17.80M | 41.50M | -0.20M | -22.10M | -17.90M | -0.30M | -1.60M | -16.20M | -8.10M | 10.10M | -1.30M | 2.30M | 16.50M | -47.00M | | -1.40M | 4.60M | 2.80M | 23.50M | 54.00M | 106.10M | 32.10M | 39.70M | 37.80M | 47.80M | 89.90M | 11.90M | 20.60M | 9.20M | 3.50M | 38.00M | 51.10M | -76.80M | 23.80M | -14.40M | 20.00M | 27.20M | 51.40M | 482.20M | 167.60M | 57.20M | -217.30M | -581.10M | -1017.30M | -1152.80M | -1425.30M | -1155.60M | -961.20M | -964.80M | -936.90M | -920.00M | -837.50M | -802.40M | -1372.40M | -1396.60M |
|
EBT
|
0.35M | 374.90M | 355.80M | 356.30M | 398.90M | 480.10M | 415.70M | 427.20M | 511.60M | 509.30M | 545.90M | 369.70M | 433.40M | 510.70M | 395.80M | 353.50M | 387.60M | 507.50M | 398.90M | 307.00M | 446.40M | 422.10M | 429.10M | 473.80M | 523.80M | 448.10M | 516.40M | 468.50M | 578.50M | 566.10M | 548.80M | 594.20M | 707.00M | 637.30M | 607.30M | 574.70M | 788.70M | 756.80M | 561.80M | 670.50M | 640.20M | 702.10M | 723.20M | 624.10M | 989.30M | 661.30M | 536.50M | 535.00M | 752.30M | 726.10M | 1,095.90M | 799.30M | 916.30M | 866.70M | 880.00M | 827.30M | 1,156.90M | 1,016.40M | 974.30M | 1,006.00M | 1,113.40M | 1,154.50M | 1,176.90M | 1,096.60M | 1,244.80M | 1,330.30M | 1,177.00M |
|
Tax Provisions
|
0.15M | 153.10M | 153.50M | 210.60M | 158.70M | 208.90M | 171.40M | 230.80M | 54.50M | 213.70M | 230.90M | 281.70M | 167.10M | 257.30M | 176.90M | 185.40M | 150.20M | 196.20M | 162.60M | 113.90M | 179.80M | 158.30M | 139.10M | 167.30M | 193.40M | 183.10M | 156.50M | 176.80M | 210.70M | 246.00M | 76.00M | 220.80M | 307.20M | 221.50M | 298.70M | -2364.50M | 189.90M | 190.70M | 150.00M | 283.50M | 144.30M | 187.50M | 86.90M | 155.10M | 222.50M | 158.00M | 125.00M | 110.20M | 177.50M | 215.50M | 169.60M | 174.10M | 205.30M | 204.20M | 200.40M | 189.40M | 273.10M | 238.80M | 224.10M | 191.40M | 258.20M | 271.30M | 264.10M | 222.00M | 288.60M | 305.20M | 269.00M |
|
Profit After Tax
|
199.10M | 221.80M | 202.30M | 202.60M | 240.20M | 270.70M | 244.30M | 196.20M | 456.60M | 293.70M | 316.10M | 745.90M | 266.60M | 244.90M | 218.00M | 166.80M | 235.80M | 311.20M | 236.70M | 193.10M | 266.80M | 263.80M | 290.00M | 306.50M | 330.40M | 265.00M | 359.90M | 291.70M | 367.80M | 320.10M | 472.80M | 373.40M | 399.80M | 415.80M | 308.60M | 2,939.20M | 598.80M | 566.10M | 411.80M | 385.50M | 496.90M | 513.80M | 636.30M | 469.50M | 766.80M | 503.30M | 411.70M | 424.00M | 574.80M | 510.60M | 926.50M | 625.20M | 711.00M | 662.50M | 679.60M | 637.90M | 883.80M | 777.60M | 750.20M | 814.60M | 855.20M | 883.20M | 912.80M | 874.60M | 956.20M | 1,025.10M | 908.00M |
|
Equity Income
|
-0.00M | -1.70M | -1.60M | -2.30M | -1.50M | -1.50M | -3.90M | 0.50M | -1.10M | -1.10M | -0.90M | -1.20M | -0.80M | -0.90M | 16.50M | 15.90M | 17.50M | 20.20M | 20.40M | 12.40M | 22.40M | 21.50M | 20.00M | 20.90M | 22.50M | 26.00M | 26.60M | 24.90M | 26.80M | 27.00M | 28.60M | 27.80M | 30.80M | 31.80M | 33.90M | 32.70M | 40.10M | 36.40M | 37.10M | 39.20M | 40.50M | 43.80M | 48.00M | 44.50M | 51.20M | 48.80M | 44.00M | 46.60M | 56.20M | 55.70M | 66.40M | 67.50M | 73.30M | 87.30M | 76.50M | 64.00M | 78.20M | 75.10M | 76.80M | 66.80M | 87.20M | 86.40M | 86.10M | 91.20M | 88.20M | 99.00M | 96.30M |
|
Income from Non-Controlling Interests
|
| | | | | | | 0.20M | 0.50M | 1.90M | -1.10M | 0.80M | -0.30M | 8.50M | 0.90M | 1.30M | 1.60M | 0.10M | -0.40M | | -0.20M | | | | | | | | | | | | | | | | | | | 1.50M | -1.00M | 0.80M | | -0.50M | 0.60M | | -0.20M | 0.80M | 0.40M | 0.30M | -0.20M | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.20M | 221.80M | 202.30M | 145.70M | 240.20M | 271.20M | 244.30M | 196.40M | 457.10M | 295.60M | 315.00M | 88.00M | 266.30M | 253.40M | 218.90M | 168.10M | 237.40M | 311.30M | 236.30M | 193.10M | 266.60M | 263.80M | 290.00M | 306.50M | 330.40M | 265.00M | 359.90M | 291.70M | 367.80M | 320.10M | 472.80M | 373.40M | 399.80M | 415.80M | 308.60M | 2,939.20M | 598.80M | 566.10M | 411.80M | 387.00M | 495.90M | 514.60M | 636.30M | 469.00M | 766.80M | 503.30M | 411.50M | 424.80M | 574.80M | 510.60M | 926.30M | 625.20M | 711.00M | 662.50M | 679.60M | 637.90M | 883.80M | 777.60M | 750.20M | 814.60M | 855.20M | 883.20M | 912.80M | 874.60M | 956.20M | 1,025.10M | 908.00M |
|
Consolidated Net Income
|
0.20M | 221.80M | 202.30M | 145.70M | 240.20M | 271.20M | 244.30M | 196.40M | 457.10M | 295.60M | 315.00M | 88.00M | 266.30M | 253.40M | 218.90M | 168.10M | 237.40M | 311.30M | 236.30M | 193.10M | 266.60M | 263.80M | 290.00M | 306.50M | 330.40M | 265.00M | 359.90M | 291.70M | 367.80M | 320.10M | 472.80M | 373.40M | 399.80M | 415.80M | 308.60M | 2,939.20M | 598.80M | 566.10M | 411.80M | 387.00M | 495.90M | 514.60M | 636.30M | 469.00M | 766.80M | 503.30M | 411.50M | 424.80M | 574.80M | 510.60M | 926.30M | 625.20M | 711.00M | 662.50M | 679.60M | 637.90M | 883.80M | 777.60M | 750.20M | 814.60M | 855.20M | 883.20M | 912.80M | 874.60M | 956.20M | 1,025.10M | 908.00M |
|
Income towards Parent Company
|
0.20M | 221.80M | 202.30M | 145.70M | 240.20M | 271.20M | 244.30M | 196.40M | 457.10M | 295.60M | 315.00M | 88.00M | 266.30M | 253.40M | 218.90M | 168.10M | 237.40M | 311.30M | 236.30M | 193.10M | 266.60M | 263.80M | 290.00M | 306.50M | 330.40M | 265.00M | 359.90M | 291.70M | 367.80M | 320.10M | 472.80M | 373.40M | 399.80M | 415.80M | 308.60M | 2,939.20M | 598.80M | 566.10M | 411.80M | 387.00M | 495.90M | 514.60M | 636.30M | 469.00M | 766.80M | 503.30M | 411.50M | 424.80M | 574.80M | 510.60M | 926.30M | 625.20M | 711.00M | 662.50M | 679.60M | 637.90M | 883.80M | 777.60M | 750.20M | 814.60M | 855.20M | 883.20M | 912.80M | 874.60M | 956.20M | 1,025.10M | 908.00M |
|
Net Income towards Common Stockholders
|
0.20M | 221.80M | 202.30M | 145.70M | 240.20M | 271.20M | 244.30M | 196.40M | 457.10M | 295.60M | 315.00M | 88.00M | 266.30M | 253.40M | 218.90M | 168.10M | 237.40M | 311.30M | 236.30M | 193.10M | 266.60M | 263.80M | 290.00M | 306.50M | 330.40M | 265.00M | 359.90M | 291.70M | 367.80M | 320.10M | 472.80M | 373.40M | 399.80M | 415.80M | 308.60M | 2,939.20M | 598.80M | 566.10M | 411.80M | 387.00M | 495.90M | 514.60M | 636.30M | 469.00M | 766.80M | 503.30M | 411.50M | 424.80M | 574.40M | 510.30M | 926.50M | 605.90M | 702.00M | 654.10M | 671.10M | 630.00M | 872.70M | 767.80M | 740.80M | 804.30M | 844.40M | 872.10M | 901.30M | 863.70M | 944.20M | 1,012.20M | 896.60M |
|
EPS (Basic)
|
0.00 | 3.01 | 3.05 | 3.05 | 3.63 | 4.13 | 3.67 | 2.94 | 1.37 | 0.88 | 0.95 | 2.26 | 0.81 | 0.74 | 0.66 | 0.50 | 0.71 | 0.94 | 0.71 | 0.58 | 0.80 | 0.79 | 0.87 | 0.91 | 0.98 | 0.79 | 1.07 | 0.87 | 1.09 | 0.95 | 1.40 | 1.10 | 1.18 | 1.23 | 0.91 | 8.67 | 1.76 | 1.67 | 1.21 | 1.10 | 1.39 | 1.44 | 1.78 | 1.31 | 2.14 | 1.41 | 1.15 | 1.18 | 1.60 | 1.42 | 2.59 | 1.69 | 1.96 | 1.82 | 1.87 | 1.76 | 2.43 | 2.14 | 2.06 | 2.24 | 2.35 | 2.43 | 2.51 | 2.40 | 2.63 | 2.81 | 2.49 |
|
EPS (Weighted Average and Diluted)
|
3.00 | 3.00 | 3.04 | 3.04 | 3.62 | 4.11 | 3.66 | 2.93 | 1.36 | 0.88 | 0.95 | 2.25 | 0.80 | 0.74 | 0.66 | 0.50 | 0.71 | 0.93 | 0.71 | 0.58 | 0.79 | 0.79 | 0.86 | 0.91 | 0.98 | 0.78 | 1.06 | 0.86 | 1.09 | 0.95 | 1.39 | 1.10 | 1.18 | 1.22 | 0.91 | 8.63 | 1.76 | 1.66 | 1.21 | 1.09 | 1.39 | 1.43 | 1.78 | 1.31 | 2.14 | 1.40 | 1.15 | 1.18 | 1.60 | 1.42 | 2.58 | 1.69 | 1.95 | 1.82 | 1.87 | 1.76 | 2.43 | 2.14 | 2.06 | 2.24 | 2.35 | 2.42 | 2.50 | 2.40 | 2.62 | 2.81 | 2.49 |
|
Shares Outstanding (Weighted Average)
|
331.72M | 331.80M | 332.13M | 332.60M | 333.22M | 328.43M | 336.08M | 335.25M | 335.25M | 335.30M | 334.32M | 331.95M | 332.21M | 332.32M | 332.51M | 333.39M | 333.58M | 333.89M | 334.29M | 335.35M | 335.70M | 335.79M | 336.02M | 336.84M | 337.34M | 337.56M | 337.76M | 338.23M | 338.41M | 338.64M | 338.85M | 339.35M | 339.65M | 339.79M | 339.91M | 340.29M | 340.38M | 340.51M | 340.58M | 340.83M | 357.79M | 357.97M | 358.09M | 358.36M | 358.40M | 358.59M | 358.63M | 358.99M | 359.00M | 359.10M | 359.14M | 359.40M | 359.40M | 359.42M | 359.43M | 359.73M | 359.72M | 359.72M | 359.75M | 359.99M | 359.99M | 360.06M | 360.09M | 360.36M | 360.36M | 360.36M | 360.38M |
|
Shares Outstanding (Diluted Average)
|
0.07M | 0.07M | 66.57M | 66.55M | 66.43M | 66.10M | 66.74M | 332.48M | 67.06M | 333.34M | 334.51M | 333.81M | 331.85M | 332.16M | 332.46M | 332.32M | 333.37M | 334.07M | 334.67M | 334.40M | 335.64M | 335.80M | 336.17M | 336.06M | 337.42M | 337.80M | 338.14M | 337.89M | 338.55M | 338.71M | 339.14M | 338.97M | 339.95M | 340.02M | 340.33M | 340.23M | 340.75M | 340.87M | 341.04M | 343.74M | 358.05M | 358.15M | 358.37M | 358.24M | 358.45M | 358.46M | 358.59M | 358.52M | 358.82M | 358.89M | 358.99M | 358.93M | 359.18M | 359.20M | 359.29M | 359.18M | 359.31M | 359.43M | 359.62M | 359.50M | 359.83M | 359.87M | 359.99M | 359.94M | 360.23M | 360.36M | 360.42M |
|
EBITDA
|
386.40M | 398.80M | 401.40M | 402.50M | 414.70M | 515.10M | 442.90M | 458.40M | 524.10M | 805.60M | 199.60M | 390.40M | 451.20M | 319.80M | 223.40M | 375.60M | 405.50M | 507.80M | 400.50M | 323.20M | 454.50M | 412.00M | 430.40M | 471.50M | 507.30M | 495.10M | 516.40M | 469.90M | 573.90M | 563.30M | 525.30M | 540.20M | 600.90M | 605.20M | 567.60M | 536.90M | 740.90M | 666.90M | 549.90M | 649.90M | 663.90M | 744.90M | 726.60M | 573.00M | 995.20M | 674.20M | 564.70M | 515.00M | 762.70M | 711.80M | 650.90M | 631.70M | 892.60M | 782.70M | 773.30M | 668.30M | 945.60M | 870.90M | 851.30M | 863.20M | 989.70M | 1,029.30M | 1,052.40M | 947.10M | 1,135.30M | 1,156.60M | 999.00M |
|
Interest Expenses
|
-0.04M | 32.60M | 32.10M | 30.70M | 31.40M | 37.90M | 35.90M | 35.10M | 30.10M | 28.70M | 29.00M | 29.10M | 29.10M | 28.90M | 30.20M | 44.00M | 39.00M | 39.20M | 34.60M | 38.60M | 33.70M | 28.30M | 28.70M | 28.70M | 31.60M | 28.60M | 28.30M | 28.90M | 29.80M | 31.00M | 31.10M | 31.60M | 29.80M | 29.00M | 29.10M | 29.10M | 30.10M | 33.10M | 45.00M | 49.50M | 48.10M | 45.10M | 42.80M | 42.00M | 40.90M | 41.90M | 41.70M | 41.70M | 41.50M | 41.70M | 41.80M | 41.90M | 42.50M | 39.90M | 40.40M | 39.90M | 39.90M | 40.20M | 39.60M | 39.70M | 39.90M | 40.10M | 40.20M | 40.70M | 41.70M | 44.00M | 44.00M |
|
Shares Outstanding
|
| 66.37M | 66.40M | 66.51M | 65.60M | 65.58M | 66.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
43.20 | 40.84 | 43.14 | 59.11 | 39.78 | 43.51 | 41.23 | 54.03 | 10.65 | 41.96 | 42.30 | 76.20 | 38.56 | 50.38 | 44.69 | 52.45 | 38.75 | 38.66 | 40.76 | 37.10 | 40.28 | 37.50 | 32.42 | 35.31 | 36.92 | 40.86 | 30.31 | 37.74 | 36.42 | 43.46 | 13.85 | 37.16 | 43.45 | 34.76 | 49.18 | | 24.08 | 25.20 | 26.70 | 42.28 | 22.54 | 26.71 | 12.02 | 24.85 | 22.49 | 23.89 | 23.30 | 20.60 | 23.59 | 29.68 | 15.48 | 21.78 | 22.41 | 23.56 | 22.77 | 22.89 | 23.61 | 23.49 | 23.00 | 19.03 | 23.19 | 23.50 | 22.44 | 20.24 | 23.18 | 22.94 | 22.85 |