|
Revenue
|
2,122.00M | 1,686.00M | 1,528.00M | 2,203.00M | 2,153.00M | 1,802.00M | 1,518.00M | 2,172.00M | 2,127.00M | 1,813.00M | 1,607.00M | 2,015.00M | 1,943.00M | 1,698.00M | 1,519.00M | 2,205.00M | 2,162.00M | 1,962.00M | 1,723.00M | 2,165.00M | 2,281.00M | 1,970.00M | 1,852.00M | 2,255.00M | 2,234.00M | 1,900.00M | 1,693.00M | 2,203.00M | 2,201.00M | 1,870.00M | 1,687.00M | 2,202.00M | 2,171.00M | 1,853.00M | 1,664.00M | 1,638.00M | 1,614.00M | 1,618.00M | 872.00M | 2,202.00M | 2,172.00M | 1,953.00M | 1,780.00M | 2,183.00M | 2,162.00M | 2,238.00M | 2,108.00M | 2,340.00M | 2,279.00M | 1,984.00M | 1,873.00M | 2,236.00M | 2,209.00M | 2,130.00M | 1,987.00M | 2,575.00M | 2,485.00M | 2,229.00M | 2,068.00M | 2,518.00M | 2,456.00M | 2,369.00M | 2,293.00M | 2,772.00M | 2,685.00M | 2,475.00M | 2,321.00M | 2,677.00M |
|
Cost of Revenue
|
1,285.00M | 1,001.00M | 893.00M | 1,280.00M | 1,282.00M | 1,059.00M | 905.00M | 1,278.00M | 1,289.00M | 1,081.00M | 607.00M | 1,307.00M | 1,301.00M | 1,115.00M | 642.00M | 1,384.00M | 1,400.00M | 1,256.00M | 1,100.00M | 1,388.00M | 1,467.00M | 1,294.00M | 1,148.00M | 1,460.00M | 1,491.00M | 1,218.00M | 1,131.00M | 1,448.00M | 1,382.00M | 1,210.00M | 993.00M | 1,351.00M | 1,360.00M | 1,188.00M | -504.00M | 1,378.00M | 1,414.00M | 1,263.00M | 617.00M | 1,476.00M | 1,466.00M | 1,298.00M | 1,174.00M | 1,445.00M | 1,420.00M | 1,466.00M | 1,361.00M | 1,527.00M | 1,496.00M | 1,356.00M | 1,286.00M | 1,514.00M | 1,540.00M | 1,465.00M | 1,416.00M | 1,741.00M | 1,726.00M | 1,561.00M | 1,412.00M | 1,730.00M | 1,680.00M | 1,637.00M | 1,618.00M | 1,905.00M | 1,866.00M | 1,747.00M | 1,616.00M | 1,885.00M |
|
Gross Profit
|
837.00M | 685.00M | 635.00M | 923.00M | 871.00M | 743.00M | 613.00M | 894.00M | 838.00M | 732.00M | 1,000.00M | 708.00M | 642.00M | 583.00M | 877.00M | 821.00M | 762.00M | 706.00M | 623.00M | 777.00M | 814.00M | 676.00M | 704.00M | 795.00M | 743.00M | 682.00M | 562.00M | 755.00M | 819.00M | 660.00M | 694.00M | 851.00M | 811.00M | 665.00M | 2,168.00M | 260.00M | 200.00M | 355.00M | 255.00M | 726.00M | 706.00M | 655.00M | 606.00M | 738.00M | 742.00M | 772.00M | 747.00M | 813.00M | 783.00M | 628.00M | 587.00M | 722.00M | 669.00M | 665.00M | 571.00M | 834.00M | 759.00M | 668.00M | 656.00M | 788.00M | 776.00M | 732.00M | 675.00M | 867.00M | 819.00M | 728.00M | 705.00M | 792.00M |
|
Research & Development
|
27.00M | 27.00M | 31.00M | 29.00M | 28.00M | 31.00M | 35.00M | 31.00M | 31.00M | 33.00M | 25.00M | 30.00M | 29.00M | 32.00M | 25.00M | 27.00M | 32.00M | 35.00M | 34.00M | 31.00M | 27.00M | 30.00M | 34.00M | 28.00M | 25.00M | 30.00M | 34.00M | 32.00M | 23.00M | 31.00M | 19.00M | 27.00M | 25.00M | 28.00M | 13.00M | 30.00M | 27.00M | 25.00M | 12.00M | 23.00M | 20.00M | 23.00M | 25.00M | 22.00M | 22.00M | 25.00M | 24.00M | 20.00M | 19.00M | 22.00M | 23.00M | 21.00M | 21.00M | 22.00M | 23.00M | 21.00M | 21.00M | 24.00M | 26.00M | 24.00M | 25.00M | 27.00M | 26.00M | 26.00M | 25.00M | 23.00M | 26.00M | 24.00M |
|
Selling, General & Administrative
|
138.00M | 129.00M | 184.00M | 133.00M | 149.00M | 156.00M | 167.00M | 140.00M | 154.00M | 148.00M | 135.00M | 145.00M | 152.00M | 144.00M | 139.00M | 155.00M | 163.00M | 164.00M | 195.00M | 148.00M | 142.00M | 134.00M | 152.00M | 131.00M | 135.00M | 142.00M | 193.00M | 156.00M | 146.00M | 154.00M | 119.00M | 125.00M | 141.00M | 142.00M | 40.00M | 149.00M | 165.00M | 153.00M | 119.00M | 148.00M | 146.00M | 150.00M | 166.00M | 134.00M | 148.00M | 154.00M | 186.00M | 141.00M | 158.00M | 153.00M | 146.00M | 156.00M | 147.00M | 151.00M | 163.00M | 158.00M | 162.00M | 167.00M | 167.00M | 158.00M | 189.00M | 208.00M | 182.00M | 175.00M | 165.00M | 162.00M | 172.00M | 167.00M |
|
Restructuring Costs
|
| | | | | 12.00M | | | | | 60.00M | 2.00M | 3.00M | 4.00M | 1.00M | 22.00M | 8.00M | 1.00M | 20.00M | 21.00M | 13.00M | 1.00M | 20.00M | | | 9.00M | 93.00M | 21.00M | 9.00M | 2.00M | -1.00M | 1.00M | -1.00M | | 11.00M | 2.00M | 33.00M | 24.00M | -3.00M | 18.00M | 2.00M | 2.00M | 9.00M | 3.00M | 7.00M | | -1.00M | 1.00M | 18.00M | 2.00M | | | | | 5.00M | | 9.00M | 6.00M | 1.00M | 2.00M | 2.00M | 13.00M | 21.00M | 6.00M | 5.00M | 6.00M | 7.00M | 3.00M |
|
Other Operating Expenses
|
1,602.00M | 1,244.00M | 1,168.00M | 1,563.00M | 1,585.00M | 1,311.00M | 1,129.00M | 1,557.00M | 1,583.00M | 1,325.00M | 709.00M | 1,568.00M | 1,599.00M | 1,377.00M | 770.00M | 1,633.00M | 1,682.00M | 1,505.00M | 1,296.00M | 1,660.00M | 1,738.00M | 1,513.00M | 1,337.00M | 1,707.00M | 1,737.00M | -3.00M | -10.00M | -5.00M | -4.00M | 23.00M | -145.00M | -6.00M | -220.00M | -4.00M | -8.00M | 1,568.00M | 1,712.00M | 1,518.00M | 634.00M | 1,687.00M | 1,679.00M | 1,533.00M | 1,497.00M | 1,707.00M | 1,635.00M | 1,786.00M | 1,732.00M | 1,717.00M | 1,683.00M | 1,535.00M | 1,293.00M | 1,683.00M | 1,718.00M | 1,663.00M | 1,626.00M | 1,960.00M | 1,943.00M | 1,778.00M | 1,602.00M | 1,976.00M | 1,923.00M | 1,873.00M | 1,987.00M | 2,198.00M | 2,163.00M | 2,123.00M | 1,847.00M | 2,147.00M |
|
Operating Expenses
|
1,767.00M | 1,400.00M | 1,383.00M | 1,725.00M | 1,762.00M | 1,510.00M | 1,331.00M | 1,728.00M | 1,768.00M | 1,506.00M | 929.00M | 1,745.00M | 1,783.00M | 1,557.00M | 935.00M | 1,837.00M | 1,885.00M | 1,705.00M | 1,545.00M | 1,860.00M | 1,920.00M | 1,678.00M | 1,543.00M | 1,866.00M | 1,897.00M | 1,615.00M | 1,650.00M | 1,888.00M | 1,787.00M | 1,602.00M | 1,724.00M | 1,745.00M | 1,966.00M | 1,555.00M | -860.00M | 1,749.00M | 1,937.00M | 1,720.00M | 762.00M | 1,876.00M | 1,847.00M | 1,708.00M | 1,697.00M | 1,866.00M | 1,812.00M | 1,965.00M | 1,941.00M | 1,879.00M | 1,878.00M | 1,712.00M | 1,462.00M | 1,860.00M | 1,886.00M | 1,836.00M | 1,817.00M | 2,139.00M | 2,135.00M | 1,975.00M | 1,796.00M | 2,160.00M | 2,139.00M | 2,121.00M | 2,216.00M | 2,405.00M | 2,358.00M | 2,314.00M | 2,052.00M | 2,341.00M |
|
Operating Income
|
355.00M | 286.00M | 145.00M | 478.00M | 391.00M | 292.00M | 187.00M | 444.00M | 359.00M | 307.00M | 102.00M | 416.00M | 329.00M | 264.00M | 146.00M | 368.00M | 277.00M | 257.00M | 178.00M | 305.00M | 361.00M | 292.00M | 309.00M | 389.00M | 337.00M | 285.00M | 43.00M | 315.00M | 414.00M | 268.00M | -37.00M | 457.00M | 205.00M | 298.00M | 471.00M | 412.00M | 243.00M | 158.00M | 110.00M | 326.00M | 325.00M | 245.00M | 83.00M | 317.00M | 350.00M | 273.00M | 167.00M | 461.00M | 401.00M | 272.00M | 411.00M | 376.00M | 323.00M | 294.00M | 170.00M | 436.00M | 350.00M | 254.00M | 272.00M | 358.00M | 317.00M | 248.00M | 77.00M | 367.00M | 327.00M | 161.00M | 269.00M | 336.00M |
|
EBIT
|
355.00M | 286.00M | 145.00M | 478.00M | 391.00M | 292.00M | 187.00M | 444.00M | 359.00M | 307.00M | 102.00M | 416.00M | 329.00M | 264.00M | 146.00M | 368.00M | 277.00M | 257.00M | 178.00M | 305.00M | 361.00M | 292.00M | 309.00M | 389.00M | 337.00M | 285.00M | 43.00M | 315.00M | 414.00M | 268.00M | -37.00M | 457.00M | 205.00M | 298.00M | 471.00M | 412.00M | 243.00M | 158.00M | 110.00M | 326.00M | 325.00M | 245.00M | 83.00M | 317.00M | 350.00M | 273.00M | 167.00M | 461.00M | 401.00M | 272.00M | 411.00M | 376.00M | 323.00M | 294.00M | 170.00M | 436.00M | 350.00M | 254.00M | 272.00M | 358.00M | 317.00M | 248.00M | 77.00M | 367.00M | 327.00M | 161.00M | 269.00M | 336.00M |
|
Interest & Investment Income
|
1.00M | | 2.00M | 1.00M | 1.00M | 2.00M | 2.00M | 2.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 3.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | -3.00M | 1.00M | | 2.00M | | 1.00M | | | 1.00M | | 3.00M | | 1.00M | | 1.00M | | | | | 1.00M | | 1.00M | | 1.00M | 2.00M | 1.00M | | 4.00M | 1.00M | 4.00M | 8.00M | 5.00M | | 1.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -201.00M | 15.00M | 413.00M | 29.00M | -70.00M | -35.00M | 66.00M | | 8.00M | -20.00M | -128.00M | -56.00M | 22.00M | -81.00M | -106.00M | 18.00M | 45.00M | 23.00M | 168.00M | 1.00M | 19.00M | -10.00M | -31.00M | -18.00M | | -23.00M | 9.00M | -24.00M | -26.00M | -30.00M | -181.00M | -43.00M | -41.00M | -160.00M | -29.00M | -9.00M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -201.00M | 15.00M | 413.00M | 29.00M | -70.00M | -35.00M | 66.00M | | 8.00M | -20.00M | -128.00M | -56.00M | 22.00M | -81.00M | -106.00M | 18.00M | 45.00M | 23.00M | 168.00M | 1.00M | 19.00M | -10.00M | -31.00M | -18.00M | | -23.00M | 9.00M | -24.00M | -26.00M | -30.00M | -181.00M | -43.00M | -41.00M | -160.00M | -29.00M | -9.00M |
|
EBT
|
330.00M | 260.00M | 122.00M | 451.00M | 365.00M | 265.00M | 161.00M | 414.00M | 328.00M | 283.00M | 75.00M | 388.00M | 303.00M | 237.00M | 121.00M | 335.00M | 246.00M | 226.00M | 148.00M | 275.00M | 332.00M | 262.00M | 279.00M | 364.00M | 312.00M | 257.00M | 16.00M | 287.00M | 387.00M | 240.00M | -65.00M | 429.00M | 177.00M | 270.00M | 440.00M | 382.00M | 211.00M | 116.00M | 34.00M | 236.00M | 234.00M | 156.00M | -1.00M | 237.00M | 204.00M | 218.00M | 107.00M | 406.00M | 347.00M | 219.00M | 364.00M | 329.00M | 277.00M | 244.00M | 125.00M | 390.00M | 305.00M | 208.00M | 225.00M | 310.00M | 271.00M | 182.00M | -6.00M | 284.00M | 247.00M | 81.00M | 184.00M | 256.00M |
|
Tax Provisions
|
101.00M | 86.00M | 53.00M | 147.00M | 106.00M | 97.00M | 48.00M | 135.00M | 89.00M | 97.00M | 30.00M | 125.00M | 102.00M | 62.00M | 36.00M | 105.00M | 78.00M | 59.00M | 33.00M | 95.00M | 104.00M | 79.00M | 96.00M | 116.00M | 90.00M | 78.00M | -1.00M | 93.00M | 122.00M | 55.00M | 16.00M | 137.00M | 76.00M | 94.00M | 85.00M | 107.00M | -74.00M | 43.00M | | 56.00M | 58.00M | 33.00M | 4.00M | 68.00M | 33.00M | 52.00M | 21.00M | 97.00M | 102.00M | 53.00M | 76.00M | 68.00M | 65.00M | 56.00M | 29.00M | 93.00M | 73.00M | 48.00M | 56.00M | 76.00M | 68.00M | 49.00M | -3.00M | 66.00M | 74.00M | 15.00M | 39.00M | 62.00M |
|
Profit After Tax
|
233.00M | 174.00M | 69.00M | 304.00M | 259.00M | 168.00M | 113.00M | 279.00M | 239.00M | 187.00M | 100.00M | 265.00M | 205.00M | 177.00M | 127.00M | 245.00M | 190.00M | 181.00M | -158.00M | 181.00M | 325.00M | 184.00M | 137.00M | 248.00M | 222.00M | 179.00M | 17.00M | 194.00M | 265.00M | 185.00M | -81.00M | 292.00M | 101.00M | 176.00M | 318.00M | 275.00M | 314.00M | -393.00M | 126.00M | 194.00M | 176.00M | 123.00M | -8.00M | 169.00M | 1,208.00M | 168.00M | 86.00M | 309.00M | 245.00M | 166.00M | 288.00M | 261.00M | 212.00M | 188.00M | 96.00M | 297.00M | 232.00M | 160.00M | 169.00M | 234.00M | 203.00M | 133.00M | -3.00M | 218.00M | 173.00M | 66.00M | 145.00M | 194.00M |
|
Net Income - Minority
|
| | | -3.00M | -3.00M | -3.00M | -3.00M | | -3.00M | | -8.00M | | -2.00M | | | 2.00M | 5.00M | 4.00M | 7.00M | 4.00M | 11.00M | 11.00M | 12.00M | 12.00M | 12.00M | 12.00M | 4.00M | 4.00M | 2.00M | 2.00M | -8.00M | -9.00M | -9.00M | -9.00M | -8.00M | -8.00M | -7.00M | -7.00M | -9.00M | -9.00M | -9.00M | -9.00M | -9.00M | -10.00M | -5.00M | -6.00M | -6.00M | -4.00M | -3.00M | -2.00M | -2.00M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | -1.00M | -2.00M | -2.00M | -4.00M | -2.00M | -2.00M | -2.00M | -3.00M | -2.00M | -2.00M | -1.00M | -7.00M | -1.00M | -2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
229.00M | 174.00M | 69.00M | 304.00M | 259.00M | 168.00M | 113.00M | 279.00M | 239.00M | 186.00M | 45.00M | 263.00M | 201.00M | 175.00M | 85.00M | 230.00M | 168.00M | 167.00M | 115.00M | 180.00M | 228.00M | 183.00M | 183.00M | 248.00M | 222.00M | 179.00M | 17.00M | 194.00M | 265.00M | 185.00M | -81.00M | 292.00M | 101.00M | 176.00M | 355.00M | 275.00M | 285.00M | 73.00M | 34.00M | 180.00M | 176.00M | 123.00M | -5.00M | 169.00M | 171.00M | 166.00M | 86.00M | 309.00M | 245.00M | 166.00M | 288.00M | 261.00M | 212.00M | 188.00M | 96.00M | 297.00M | 232.00M | 160.00M | 169.00M | 234.00M | 203.00M | 133.00M | -3.00M | 218.00M | 173.00M | 66.00M | 145.00M | 194.00M |
|
Consolidated Net Income
|
4.00M | | | 304.00M | | 168.00M | 113.00M | 279.00M | 239.00M | 186.00M | 45.00M | 15.00M | 16.00M | 8.00M | 1.00M | 13.00M | 19.00M | 12.00M | -275.00M | -9.00M | 90.00M | | | | | | | 194.00M | 265.00M | 185.00M | -81.00M | 292.00M | 101.00M | 176.00M | 355.00M | 48.00M | -29.00M | -450.00M | -32.00M | 14.00M | -235.00M | -39.00M | -3.00M | -3.00M | 1,037.00M | 2.00M | | | | -6.00M | | | | | | 297.00M | 232.00M | 160.00M | 169.00M | 234.00M | 203.00M | 133.00M | -3.00M | 218.00M | 173.00M | 66.00M | 145.00M | 194.00M |
|
Income towards Parent Company
|
4.00M | | | 301.00M | -3.00M | 165.00M | 110.00M | 279.00M | 236.00M | 186.00M | 37.00M | 15.00M | 14.00M | 8.00M | 1.00M | 15.00M | 24.00M | 16.00M | -268.00M | -5.00M | 101.00M | 11.00M | 12.00M | 12.00M | 12.00M | 12.00M | 4.00M | 198.00M | 267.00M | 187.00M | -89.00M | 283.00M | 92.00M | 167.00M | 347.00M | 40.00M | -36.00M | -457.00M | -41.00M | 5.00M | -244.00M | -48.00M | -12.00M | -13.00M | 1,032.00M | -4.00M | -6.00M | -4.00M | -3.00M | -8.00M | -2.00M | | | | | 297.00M | 232.00M | 160.00M | 169.00M | 234.00M | 203.00M | 133.00M | -3.00M | 218.00M | 173.00M | 66.00M | 145.00M | 194.00M |
|
Net Income towards Common Stockholders
|
4.00M | | | 301.00M | -3.00M | 165.00M | 110.00M | 279.00M | 236.00M | 186.00M | 37.00M | 15.00M | 14.00M | 8.00M | 1.00M | 15.00M | 24.00M | 16.00M | -268.00M | -5.00M | 101.00M | 11.00M | 12.00M | 12.00M | 12.00M | 12.00M | 4.00M | 198.00M | 267.00M | 187.00M | -89.00M | 283.00M | 92.00M | 167.00M | 347.00M | 40.00M | -36.00M | -457.00M | -41.00M | 5.00M | -244.00M | -48.00M | -12.00M | -13.00M | 1,032.00M | -4.00M | -6.00M | -4.00M | -3.00M | -8.00M | -2.00M | | | | | 297.00M | 232.00M | 160.00M | 169.00M | 234.00M | 203.00M | 133.00M | -3.00M | 218.00M | 173.00M | 66.00M | 145.00M | 194.00M |
|
EPS (Basic)
|
0.65 | 0.49 | 0.21 | 0.87 | 0.74 | 0.49 | 0.32 | 0.82 | 0.72 | 0.58 | 0.11 | 0.82 | 0.64 | 0.56 | 0.00 | 0.78 | 0.61 | 0.58 | -0.85 | 0.58 | 1.04 | 0.59 | 0.04 | 0.79 | 0.71 | 0.58 | 0.01 | 0.63 | 0.85 | 0.60 | -0.29 | 0.95 | 0.30 | 0.58 | 1.14 | 0.91 | 1.04 | -1.31 | -0.14 | 0.64 | 0.58 | 0.41 | -0.04 | 0.56 | 4.00 | 0.56 | -0.02 | 1.02 | 0.81 | 0.55 | 0.95 | 0.86 | 0.70 | 0.62 | 0.32 | 0.99 | 0.78 | 0.54 | 0.57 | 0.79 | 0.68 | 0.45 | -0.01 | 0.73 | 0.58 | 0.22 | 0.49 | 0.65 |
|
EPS (Weighted Average and Diluted)
|
0.64 | 0.49 | 0.22 | 0.87 | 0.74 | 0.49 | 0.32 | 0.82 | 0.71 | 0.57 | 0.11 | 0.82 | 0.64 | 0.55 | 0.00 | 0.78 | 0.60 | 0.57 | -0.85 | 0.57 | 1.03 | 0.58 | 0.04 | 0.78 | 0.71 | 0.57 | 0.01 | 0.62 | 0.85 | 0.59 | -0.29 | 0.94 | 0.30 | 0.58 | 1.13 | 0.91 | 1.04 | -1.31 | -0.14 | 0.64 | 0.58 | 0.41 | -0.04 | 0.56 | 3.97 | 0.55 | -0.02 | 1.02 | 0.80 | 0.54 | 0.94 | 0.86 | 0.70 | 0.62 | 0.33 | 0.99 | 0.77 | 0.53 | 0.56 | 0.78 | 0.68 | 0.44 | -0.02 | 0.72 | 0.58 | 0.22 | 0.48 | 0.65 |
|
Shares Outstanding (Weighted Average)
|
356.00M | 354.00M | | 343.00M | 342.00M | 341.00M | 340.00M | | 332.00M | 328.00M | 326.00M | 320.00M | 319.00M | 318.00M | 317.00M | 314.00M | 314.00M | 314.00M | 314.00M | 314.00M | 314.00M | 314.00M | 314.00M | 314.00M | 313.00M | 313.00M | 312.00M | 310.00M | 310.00M | 309.00M | 309.00M | 308.00M | 307.00M | 306.00M | 305.00M | 301.00M | 301.00M | 301.00M | 301.00M | 301.00M | 301.00M | 301.00M | 301.00M | 301.00M | 302.00M | 302.00M | 302.00M | 302.00M | 303.00M | 303.00M | 303.00M | 302.00M | 302.00M | 302.00M | 301.00M | 299.00M | 299.00M | 299.00M | 299.00M | 298.00M | 298.00M | 298.00M | 298.00M | 298.00M | 298.00M | 298.00M | 298.00M | 298.00M |
|
Shares Outstanding (Diluted Average)
|
360.00M | 357.00M | | 346.00M | 345.00M | 344.00M | 343.00M | | 335.00M | 331.00M | 329.00M | 322.00M | 321.00M | 320.00M | 319.00M | 316.00M | 316.00M | 317.00M | 317.00M | 317.00M | 316.00M | 316.00M | 316.00M | 316.00M | 314.00M | 314.00M | 313.00M | 312.00M | 312.00M | 311.00M | 311.00M | 310.00M | 309.00M | 308.00M | 307.00M | 302.00M | 302.00M | 302.00M | 302.00M | 302.00M | 302.00M | 302.00M | 302.00M | 303.00M | 304.00M | 304.00M | 304.00M | 304.00M | 305.00M | 305.00M | 305.00M | 303.00M | 303.00M | 303.00M | 302.00M | 301.00M | 301.00M | 301.00M | 301.00M | 299.00M | 299.00M | 300.00M | 300.00M | 301.00M | 300.00M | 300.00M | 300.00M | 299.00M |
|
EBITDA
|
355.00M | 286.00M | 145.00M | 478.00M | 391.00M | 292.00M | 187.00M | 444.00M | 359.00M | 307.00M | 102.00M | 416.00M | 329.00M | 264.00M | 146.00M | 368.00M | 277.00M | 257.00M | 178.00M | 305.00M | 361.00M | 292.00M | 309.00M | 389.00M | 337.00M | 285.00M | 43.00M | 315.00M | 414.00M | 268.00M | -37.00M | 457.00M | 205.00M | 298.00M | 471.00M | 412.00M | 243.00M | 158.00M | 110.00M | 326.00M | 325.00M | 245.00M | 83.00M | 317.00M | 350.00M | 273.00M | 167.00M | 461.00M | 401.00M | 272.00M | 411.00M | 376.00M | 323.00M | 294.00M | 170.00M | 436.00M | 350.00M | 254.00M | 272.00M | 358.00M | 317.00M | 248.00M | 77.00M | 367.00M | 327.00M | 161.00M | 269.00M | 336.00M |
|
Interest Expenses
|
26.00M | 26.00M | 25.00M | 28.00M | 27.00M | 29.00M | 28.00M | 32.00M | 34.00M | 27.00M | 29.00M | 30.00M | 28.00M | 29.00M | 27.00M | 36.00M | 33.00M | 33.00M | 33.00M | 31.00M | 29.00M | 31.00M | 31.00M | 26.00M | 26.00M | 29.00M | 27.00M | 29.00M | 28.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 28.00M | 31.00M | 32.00M | 44.00M | 76.00M | 91.00M | 91.00M | 89.00M | 85.00M | 80.00M | 149.00M | 55.00M | 61.00M | 55.00M | 55.00M | 53.00M | 47.00M | 47.00M | 46.00M | 51.00M | 45.00M | 47.00M | 45.00M | 47.00M | 49.00M | 49.00M | 46.00M | 70.00M | 84.00M | 87.00M | 88.00M | 85.00M | 85.00M | 81.00M |
|
Tax Rate
|
30.61% | 33.08% | 43.44% | 32.59% | 29.04% | 36.60% | 29.81% | 32.61% | 27.13% | 34.28% | 40.00% | 32.22% | 33.66% | 26.16% | 29.75% | 31.34% | 31.71% | 26.11% | 22.30% | 34.55% | 31.33% | 30.15% | 34.41% | 31.87% | 28.85% | 30.35% | -6.25% | 32.40% | 31.52% | 22.92% | -24.62% | 31.93% | 42.94% | 34.81% | 19.32% | 28.01% | -35.07% | 37.07% | | 23.73% | 24.79% | 21.15% | -400.00% | 28.69% | 16.18% | 23.85% | 19.63% | 23.89% | 29.39% | 24.20% | 20.88% | 20.67% | 23.47% | 22.95% | 23.20% | 23.85% | 23.93% | 23.08% | 24.89% | 24.52% | 25.09% | 26.92% | 50.00% | 23.24% | 29.96% | 18.52% | 21.20% | 24.22% |