|
Revenue
|
1,808.01M | 1,901.82M | 1,897.15M | 1,848.27M | 1,805.50M | 1,874.73M | 1,864.65M | 1,824.04M | 1,794.01M | 1,874.69M | 1,875.01M | 1,848.22M | 1,909.00M | 1,878.00M | 1,822.00M | 1,774.00M | 1,787.00M | 1,815.00M | 1,788.00M | 1,756.00M | 1,746.00M | 1,902.00M | 1,904.00M | 1,883.00M | 1,839.00M | 1,925.00M | 1,880.00M | 1,849.00M | 1,863.00M | 1,906.00M | 1,885.00M | 1,861.00M | 1,817.00M | 1,864.00M | 1,856.00M | 1,865.00M | 1,884.00M | 1,919.00M | 1,889.00M | 1,839.00M | 1,891.00M | 1,953.00M | 1,956.00M | 1,926.00M | 1,822.00M | 1,827.00M | 2,786.00M | 3,002.00M | 2,720.00M | 2,550.00M | 2,774.00M | 2,744.00M | 2,611.00M | 2,453.00M | 2,486.00M | 2,333.00M | 2,331.00M | 2,338.00M | 2,295.00M | 2,288.00M | 2,366.00M | 2,397.00M | 2,488.00M | 2,621.00M | 2,652.00M | 2,761.00M | 2,816.00M |
|
Cost of Revenue
|
1,053.49M | 1,100.21M | 1,097.54M | 1,070.24M | 1,066.37M | 1,078.97M | 1,091.46M | 1,038.73M | 1,097.00M | 1,104.39M | 1,116.57M | 1,045.03M | 1,109.16M | 1,101.92M | 1,081.02M | 1,072.89M | 1,092.00M | 1,094.00M | 1,089.00M | 1,051.00M | 1,101.00M | 1,174.00M | 1,178.00M | 1,184.00M | 1,163.00M | 1,182.00M | 1,162.00M | 1,150.00M | 1,144.00M | 1,155.00M | 1,157.00M | 1,160.00M | 1,165.00M | 1,170.00M | 1,190.00M | 1,194.00M | 1,226.00M | 1,243.00M | 1,222.00M | 1,235.00M | 1,244.00M | 1,265.00M | 1,264.00M | 1,264.00M | 1,270.00M | 1,221.00M | 1,580.00M | 1,733.00M | 1,626.00M | 1,565.00M | 1,670.00M | 1,718.00M | 1,646.00M | 1,611.00M | 1,618.00M | 1,575.00M | 1,560.00M | 1,546.00M | 1,541.00M | 1,552.00M | 1,595.00M | 1,593.00M | 1,677.00M | 1,763.00M | 1,789.00M | 1,818.00M | 1,867.00M |
|
Gross Profit
|
754.52M | 801.61M | 799.61M | 778.03M | 739.13M | 795.76M | 773.19M | 743.60M | 724.58M | 798.81M | 789.83M | 801.94M | 799.84M | 776.08M | 740.98M | 701.11M | 695.00M | 721.00M | 699.00M | 705.00M | 645.00M | 728.00M | 726.00M | 699.00M | 676.00M | 743.00M | 718.00M | 699.00M | 719.00M | 751.00M | 728.00M | 701.00M | 652.00M | 694.00M | 666.00M | 671.00M | 658.00M | 676.00M | 667.00M | 604.00M | 647.00M | 688.00M | 692.00M | 662.00M | 552.00M | 606.00M | 1,206.00M | 1,269.00M | 1,094.00M | 985.00M | 1,104.00M | 1,026.00M | 965.00M | 842.00M | 868.00M | 758.00M | 771.00M | 792.00M | 754.00M | 736.00M | 771.00M | 804.00M | 811.00M | 858.00M | 863.00M | 943.00M | 949.00M |
|
Amortization - Intangibles
|
9.01M | 9.38M | 9.15M | 9.53M | 9.36M | 9.27M | 9.91M | 4.57M | 9.85M | 18.59M | 19.40M | 13.16M | 18.82M | 18.81M | 18.58M | 18.79M | 19.00M | 20.00M | 20.00M | 20.00M | 22.00M | 25.00M | 24.00M | 23.00M | 21.00M | 20.00M | 20.00M | 20.00M | 19.00M | 17.00M | 18.00M | 18.00M | 17.00M | 18.00M | 19.00M | 20.00M | 26.00M | 26.00M | 27.00M | 28.00M | 24.00M | 25.00M | 23.00M | 24.00M | 25.00M | 25.00M | 27.00M | 26.00M | 27.00M | 25.00M | 25.00M | 26.00M | 27.00M | 27.00M | 27.00M | 39.00M | 26.00M | 28.00M | 27.00M | 27.00M | 29.00M | 29.00M | 32.00M | 37.00M | 39.00M | 39.00M | 39.00M |
|
Selling, General & Administrative
|
424.30M | 448.76M | 441.57M | 432.99M | 430.73M | 419.41M | 426.56M | 382.13M | 447.86M | 462.79M | 446.60M | 385.76M | 483.25M | 424.08M | 416.85M | 420.81M | 448.00M | 418.00M | 423.00M | 415.00M | 415.00M | 440.00M | 446.00M | 427.00M | 419.00M | 429.00M | 402.00M | 429.00M | 442.00M | 430.00M | 409.00M | 99.00M | 355.00M | 358.00M | 348.00M | 382.00M | 363.00M | 351.00M | 354.00M | 356.00M | 384.00M | 362.00M | 362.00M | 349.00M | 347.00M | 360.00M | 396.00M | 447.00M | 407.00M | 429.00M | 427.00M | 464.00M | 425.00M | 422.00M | 464.00M | 563.00M | 439.00M | 416.00M | 380.00M | 407.00M | 440.00M | 416.00M | 448.00M | 466.00M | 476.00M | 486.00M | 501.00M |
|
Other Operating Expenses
|
1,062.64M | 1,093.69M | 1,107.30M | 1,084.89M | 1,076.21M | 1,089.42M | 1,101.23M | 1,050.84M | 1,342.76M | 1,123.56M | 1,137.76M | 1,057.93M | 1,127.63M | 1,120.91M | 1,100.27M | 1,088.18M | 1,112.00M | 1,108.00M | 676.00M | 1,071.00M | 1,123.00M | 1,200.00M | 1,202.00M | 8.00M | -8.00M | 7.00M | 334.00M | 1,181.00M | -1.00M | 118.00M | 21.00M | 1,185.00M | -1.00M | 1.00M | -1.00M | 1,214.00M | -1.00M | 2.00M | 13.00M | -4.00M | 9.00M | 6.00M | 6.00M | 74.00M | -5.00M | 62.00M | -65.00M | -1.00M | 1,653.00M | 2.00M | 1,695.00M | 1,744.00M | 1,673.00M | -5.00M | 15.00M | -21.00M | -1.00M | 1,574.00M | -5.00M | -35.00M | -2.00M | -4.00M | -1.00M | 6.00M | -2.00M | 20.00M | -23.00M |
|
Operating Expenses
|
1,486.94M | 1,542.44M | 1,548.87M | 1,517.88M | 1,506.94M | 1,508.83M | 1,527.79M | 1,432.97M | 1,790.62M | 1,586.35M | 1,584.35M | 1,443.68M | 1,610.88M | 1,545.00M | 1,517.13M | 1,508.99M | 1,560.00M | 1,526.00M | 1,099.00M | 1,486.00M | 1,538.00M | 1,640.00M | 1,648.00M | 1,626.00M | 1,611.00M | 1,624.00M | 1,249.00M | 1,610.00M | 1,606.00M | 1,484.00M | 1,563.00M | 1,284.00M | 1,538.00M | 1,545.00M | 1,558.00M | 1,596.00M | 1,612.00M | 1,614.00M | 1,585.00M | 1,619.00M | 1,643.00M | 1,646.00M | 1,643.00M | 1,563.00M | 1,647.00M | 1,544.00M | 2,068.00M | 2,207.00M | 2,060.00M | 2,017.00M | 2,122.00M | 2,208.00M | 2,098.00M | 2,065.00M | 2,094.00M | 2,198.00M | 2,026.00M | 1,990.00M | 1,953.00M | 2,021.00M | 2,066.00M | 2,042.00M | 2,158.00M | 2,260.00M | 2,306.00M | 2,323.00M | 2,430.00M |
|
Operating Income
|
321.06M | 359.38M | 348.28M | 330.39M | 298.56M | 365.89M | 336.87M | 282.26M | 30.96M | 316.85M | 322.05M | 317.13M | 297.82M | 333.35M | 304.62M | 265.21M | 227.00M | 289.00M | 689.00M | 270.00M | 208.00M | 262.00M | 256.00M | 257.00M | 228.00M | 301.00M | 631.00M | 239.00M | 257.00M | 422.00M | 322.00M | 276.00M | 279.00M | 319.00M | 298.00M | 269.00M | 272.00M | 305.00M | 304.00M | 220.00M | 248.00M | 307.00M | 313.00M | 363.00M | 175.00M | 283.00M | 718.00M | 795.00M | 660.00M | 533.00M | 652.00M | 536.00M | 513.00M | 388.00M | 392.00M | 135.00M | 305.00M | 348.00M | 342.00M | 267.00M | 300.00M | 355.00M | 330.00M | 361.00M | 346.00M | 438.00M | 386.00M |
|
EBIT
|
321.06M | 359.38M | 348.28M | 330.39M | 298.56M | 365.89M | 336.87M | 282.26M | 30.96M | 316.85M | 322.05M | 317.13M | 297.82M | 333.35M | 304.62M | 265.21M | 227.00M | 289.00M | 689.00M | 270.00M | 208.00M | 262.00M | 256.00M | 257.00M | 228.00M | 301.00M | 631.00M | 239.00M | 257.00M | 422.00M | 322.00M | 276.00M | 279.00M | 319.00M | 298.00M | 269.00M | 272.00M | 305.00M | 304.00M | 220.00M | 248.00M | 307.00M | 313.00M | 363.00M | 175.00M | 283.00M | 718.00M | 795.00M | 660.00M | 533.00M | 652.00M | 536.00M | 513.00M | 388.00M | 392.00M | 135.00M | 305.00M | 348.00M | 342.00M | 267.00M | 300.00M | 355.00M | 330.00M | 361.00M | 346.00M | 438.00M | 386.00M |
|
Interest & Investment Income
|
-39.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | -40.00M | -43.00M | -44.00M | -49.00M | -65.00M | -67.00M | -67.00M | -66.00M |
|
Other Non Operating Income
|
-2.71M | -9.10M | 2.45M | -10.96M | 6.01M | -7.12M | 3.15M | 3.27M | 2.21M | -0.35M | -2.68M | 3.81M | 4.76M | -1.25M | 2.50M | -0.00M | 4.00M | | 3.00M | 1.00M | 1.00M | 3.00M | -1.00M | 1.00M | -78.00M | -64.00M | -4.00M | 3.00M | -49.00M | -5.00M | 4.00M | 2.00M | 3.00M | 11.00M | -2.00M | 4.00M | -2.00M | 1.00M | 3.00M | -10.00M | 9.00M | 3.00M | 1.00M | 7.00M | -16.00M | 13.00M | 77.00M | 2.00M | 4.00M | 322.00M | 40.00M | 3.00M | -24.00M | -29.00M | -8.00M | 6.00M | 7.00M | 6.00M | -3.00M | 10.00M | 9.00M | 3.00M | 15.00M | 3.00M | -3.00M | 13.00M | 8.00M |
|
Non Operating Income
|
-33.55M | -37.56M | -22.04M | -38.03M | -21.98M | -36.10M | -25.85M | -24.67M | -28.02M | -39.06M | -38.78M | -32.14M | -29.74M | -35.63M | -33.65M | -33.98M | -30.00M | -33.00M | -32.00M | -56.00M | -32.00M | -33.00M | -42.00M | -41.00M | -123.00M | -101.00M | -39.00M | -33.00M | -85.00M | -39.00M | -33.00M | -34.00M | -33.00M | -27.00M | -40.00M | -35.00M | -43.00M | -41.00M | -38.00M | -53.00M | -35.00M | -42.00M | -43.00M | -35.00M | -57.00M | -28.00M | 77.00M | -161.00M | -34.00M | 322.00M | 40.00M | 3.00M | -61.00M | -65.00M | -41.00M | -26.00M | -28.00M | -31.00M | -43.00M | -30.00M | -34.00M | -41.00M | -34.00M | -62.00M | -70.00M | -54.00M | -58.00M |
|
EBT
|
287.52M | 321.82M | 326.24M | 292.36M | 276.58M | 329.79M | 311.02M | 257.59M | 2.94M | 277.80M | 283.27M | 285.00M | 268.08M | 297.72M | 270.98M | 231.22M | 197.00M | 256.00M | 657.00M | 214.00M | 176.00M | 229.00M | 214.00M | 216.00M | 105.00M | 200.00M | 592.00M | 206.00M | 172.00M | 383.00M | 289.00M | 242.00M | 246.00M | 292.00M | 258.00M | 234.00M | 229.00M | 264.00M | 266.00M | 167.00M | 213.00M | 265.00M | 270.00M | 328.00M | 118.00M | 255.00M | 753.00M | 758.00M | 626.00M | 817.00M | 654.00M | 502.00M | 452.00M | 323.00M | 351.00M | 109.00M | 277.00M | 317.00M | 299.00M | 237.00M | 266.00M | 314.00M | 296.00M | 299.00M | 276.00M | 384.00M | 328.00M |
|
Tax Provisions
|
110.19M | 123.53M | 125.14M | 101.61M | 105.38M | 125.65M | 102.90M | 96.20M | 49.23M | 105.76M | 101.13M | 98.89M | 102.56M | 113.73M | 103.98M | 81.73M | 73.00M | 95.00M | 245.00M | 87.00M | 65.00M | 87.00M | 82.00M | -44.00M | 42.00M | 78.00M | 239.00M | 14.00M | 67.00M | 183.00M | 95.00M | 84.00M | 78.00M | 94.00M | 92.00M | -23.00M | 52.00M | 42.00M | 48.00M | 40.00M | 50.00M | 63.00M | 62.00M | 72.00M | 26.00M | 66.00M | 177.00M | 191.00M | 153.00M | 177.00M | 153.00M | 114.00M | 110.00M | 77.00M | 81.00M | -4.00M | 65.00M | 75.00M | 68.00M | 40.00M | 66.00M | 74.00M | 65.00M | 68.00M | 59.00M | 97.00M | 77.00M |
|
Profit After Tax
|
177.33M | 198.28M | 201.09M | 190.76M | 171.21M | 204.14M | 208.12M | 175.34M | -56.74M | 171.53M | 181.89M | 198.89M | 168.00M | 186.00M | 172.00M | 150.00M | 144.00M | 174.00M | 414.00M | 151.00M | 111.00M | 142.00M | 139.00M | 200.00M | 70.00M | 129.00M | 354.00M | 200.00M | 115.00M | 209.00M | 205.00M | 167.00M | 175.00M | 207.00M | 175.00M | 267.00M | 189.00M | 233.00M | 227.00M | 139.00M | 176.00M | 239.00M | 226.00M | 265.00M | 106.00M | 193.00M | 591.00M | 609.00M | 490.00M | 650.00M | 527.00M | 413.00M | 373.00M | 250.00M | 276.00M | 116.00M | 217.00M | 249.00M | 237.00M | 205.00M | 208.00M | 240.00M | 237.00M | 236.00M | 235.00M | 296.00M | 259.00M |
|
Equity Income
|
8.57M | 8.38M | 8.57M | 7.68M | 7.96M | 7.38M | 7.20M | 7.01M | 7.70M | 7.87M | 7.30M | 6.13M | 7.61M | 7.37M | 4.66M | 6.36M | 6.00M | 7.00M | 5.00M | 6.00M | 6.00M | 6.00M | 7.00M | 7.00M | 7.00M | 7.00M | 1.00M | 8.00M | 10.00M | 9.00M | 11.00M | 9.00M | 7.00M | 9.00M | 9.00M | 10.00M | 12.00M | 11.00M | 9.00M | 12.00M | 13.00M | 17.00M | 18.00M | 9.00M | 14.00M | 4.00M | 15.00M | 42.00M | 17.00M | 10.00M | 26.00M | 25.00M | 31.00M | 4.00M | 6.00M | 3.00M | 5.00M | 7.00M | 6.00M | 8.00M | 8.00M | | 6.00M | 5.00M | 18.00M | 9.00M | 8.00M |
|
Net Income - Minority
|
-23.79M | -24.50M | -25.34M | -21.82M | -25.04M | -22.56M | -23.34M | -20.64M | | | | | | | | | | | | | | | | -29.00M | | | -32.00M | -29.00M | -30.00M | -32.00M | -31.00M | -32.00M | -33.00M | -36.00M | -34.00M | -34.00M | -36.00M | -40.00M | -48.00M | -51.00M | -51.00M | -50.00M | -49.00M | -46.00M | -46.00M | -50.00M | -46.00M | -50.00M | -45.00M | -41.00M | -40.00M | -39.00M | -38.00M | -39.00M | -37.00M | -37.00M | -38.00M | -38.00M | -38.00M | -35.00M | -37.00M | -39.00M | -32.00M | -35.00M | -33.00M | -37.00M | -37.00M |
|
Investment Income
|
-12.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
8.55M | 10.17M | 9.42M | 8.97M | 8.71M | 9.26M | 9.68M | 8.48M | 7.20M | 8.38M | 10.04M | 9.46M | 9.00M | 8.00M | 9.00M | 10.00M | 8.00M | 9.00M | 9.00M | 8.00M | 7.00M | 9.00M | 10.00M | 10.00M | 9.00M | 11.00M | 12.00M | 12.00M | 12.00M | 14.00M | 13.00M | 12.00M | 11.00M | 14.00M | 14.00M | 13.00M | 12.00M | 14.00M | 14.00M | 12.00M | 12.00M | 13.00M | 11.00M | 12.00M | 7.00M | 8.00M | 23.00M | 30.00M | 21.00M | 19.00M | 22.00M | 23.00M | 18.00M | 16.00M | 20.00M | 15.00M | 15.00M | 14.00M | 12.00M | 13.00M | 14.00M | 11.00M | 11.00M | 14.00M | 15.00M | 14.00M | 14.00M |
|
Income from Continuing Operations
|
177.33M | 198.28M | 201.09M | 190.76M | 171.21M | 204.14M | 208.12M | 161.39M | -46.29M | 172.03M | 182.14M | 186.11M | 165.52M | 183.99M | 167.00M | 149.49M | 124.00M | 161.00M | 412.00M | 127.00M | 111.00M | 142.00M | 132.00M | 260.00M | 63.00M | 122.00M | 353.00M | 192.00M | 105.00M | 200.00M | 194.00M | 158.00M | 168.00M | 198.00M | 166.00M | 257.00M | 177.00M | 222.00M | 218.00M | 127.00M | 163.00M | 202.00M | 208.00M | 256.00M | 92.00M | 189.00M | 576.00M | 567.00M | 473.00M | 640.00M | 501.00M | 388.00M | 342.00M | 246.00M | 270.00M | 113.00M | 212.00M | 242.00M | 231.00M | 197.00M | 200.00M | 240.00M | 231.00M | 231.00M | 217.00M | 287.00M | 251.00M |
|
Consolidated Net Income
|
-1.67M | 0.09M | 0.54M | -0.20M | -0.05M | -0.27M | -0.36M | -1.11M | 2.88M | 0.68M | 2.72M | 5.28M | 3.00M | 2.00M | 5.00M | -84.00M | 20.00M | 13.00M | 2.00M | 127.00M | 111.00M | 142.00M | 132.00M | 5.00M | 63.00M | 122.00M | 353.00M | 192.00M | 105.00M | 200.00M | 194.00M | 158.00M | 168.00M | 198.00M | 166.00M | 257.00M | 177.00M | 222.00M | 218.00M | 127.00M | 163.00M | 20.00M | 208.00M | 256.00M | 92.00M | 189.00M | 576.00M | 567.00M | 473.00M | 640.00M | 501.00M | 388.00M | 342.00M | 246.00M | 270.00M | 113.00M | 212.00M | 242.00M | 231.00M | 197.00M | 200.00M | 240.00M | 231.00M | 231.00M | 217.00M | 287.00M | 251.00M |
|
Income towards Parent Company
|
-25.46M | -24.41M | -24.80M | -22.02M | -25.09M | -22.82M | -23.70M | -21.75M | 2.88M | 0.68M | 2.72M | 5.28M | 3.00M | 2.00M | 5.00M | -84.00M | 20.00M | 13.00M | 2.00M | 127.00M | 111.00M | 142.00M | 132.00M | -24.00M | 63.00M | 122.00M | 321.00M | 163.00M | 75.00M | 168.00M | 163.00M | 126.00M | 135.00M | 162.00M | 132.00M | 223.00M | 141.00M | 182.00M | 170.00M | 76.00M | 112.00M | -30.00M | 159.00M | 210.00M | 46.00M | 139.00M | 530.00M | 517.00M | 428.00M | 599.00M | 461.00M | 349.00M | 304.00M | 207.00M | 233.00M | 76.00M | 174.00M | 204.00M | 193.00M | 162.00M | 163.00M | 201.00M | 199.00M | 196.00M | 184.00M | 250.00M | 214.00M |
|
Net Income towards Common Stockholders
|
-25.46M | -24.41M | -24.80M | -22.02M | -25.09M | -22.82M | -23.70M | -21.75M | 2.88M | 0.68M | 2.72M | 5.28M | 3.00M | 2.00M | 5.00M | -84.00M | 20.00M | 13.00M | 2.00M | 127.00M | 111.00M | 142.00M | 132.00M | -24.00M | 63.00M | 122.00M | 321.00M | 163.00M | 75.00M | 168.00M | 163.00M | 126.00M | 135.00M | 162.00M | 132.00M | 223.00M | 141.00M | 182.00M | 170.00M | 76.00M | 112.00M | -30.00M | 159.00M | 210.00M | 46.00M | 139.00M | 530.00M | 517.00M | 428.00M | 599.00M | 461.00M | 349.00M | 304.00M | 207.00M | 233.00M | 76.00M | 174.00M | 204.00M | 193.00M | 162.00M | 163.00M | 201.00M | 199.00M | 196.00M | 184.00M | 250.00M | 214.00M |
|
EPS (Basic)
|
0.89 | 1.01 | 1.03 | 0.98 | 0.90 | 1.08 | 1.14 | 0.97 | -0.35 | 1.03 | 1.08 | 1.20 | 1.00 | 1.12 | 1.02 | 0.88 | 0.86 | 1.07 | 2.70 | 0.98 | 0.72 | 0.92 | 0.89 | 1.30 | 0.42 | 0.82 | 2.37 | 1.31 | 0.72 | 1.38 | 1.37 | 1.11 | 1.19 | 1.40 | 1.18 | 1.86 | 1.30 | 1.60 | 1.56 | 0.93 | 1.22 | 1.67 | 1.59 | 1.88 | 0.74 | 1.38 | 4.20 | 4.28 | 3.52 | 5.05 | 4.11 | 3.22 | 2.97 | 2.00 | 2.20 | 0.93 | 1.80 | 2.08 | 1.99 | 1.72 | 1.74 | 2.05 | 2.01 | 1.98 | 1.97 | 2.51 | 2.18 |
|
EPS (Weighted Average and Diluted)
|
0.89 | 1.00 | 1.02 | 0.97 | 0.89 | 1.07 | 1.13 | 0.97 | -0.35 | 1.02 | 1.07 | 1.19 | 0.99 | 1.11 | 1.01 | 0.87 | 0.85 | 1.07 | 2.68 | 0.97 | 0.71 | 0.92 | 0.88 | 1.29 | 0.42 | 0.81 | 2.35 | 1.29 | 0.71 | 1.37 | 1.34 | 1.09 | 1.16 | 1.37 | 1.15 | 1.82 | 1.27 | 1.57 | 1.53 | 0.92 | 1.20 | 1.66 | 1.56 | 1.86 | 0.73 | 1.36 | 4.14 | 4.21 | 3.46 | 4.96 | 4.02 | 3.14 | 2.92 | 1.96 | 2.17 | 0.92 | 1.78 | 2.05 | 1.96 | 1.70 | 1.72 | 2.03 | 1.99 | 1.95 | 1.94 | 2.47 | 2.16 |
|
Shares Outstanding (Weighted Average)
|
190.57M | 185.37M | 185.75M | 178.92M | 179.93M | 177.21M | 177.21M | 171.16M | 171.16M | 157.35M | 158.29M | 157.76M | 158.34M | 158.65M | 158.75M | 158.97M | 158.22M | 158.03M | 151.89M | 145.43M | 144.31M | 144.49M | 144.41M | 144.53M | 144.31M | 143.64M | 143.55M | 143.35M | 141.46M | 141.46M | 139.02M | 138.64M | 137.50M | 136.41M | 136.30M | 136.30M | 135.64M | 135.82M | 136.67M | 136.07M | 134.26M | 134.38M | 134.70M | 133.46M | 133.73M | 134.30M | 134.30M | 133.45M | 133.45M | 122.18M | 122.67M | 119.45M | 117.37M | 116.61M | 113.89M | 111.32M | 111.32M | 112.01M | 112.23M | 110.71M | 111.09M | 111.32M | 111.32M | 111.62M | 111.64M | 111.64M | 111.82M |
|
Shares Outstanding (Diluted Average)
|
0.19M | 188.85M | 188.29M | | 182.38M | 181.57M | 179.15M | | 161.49M | 161.28M | 160.52M | | 159.71M | 159.78M | 160.70M | | 159.00M | 157.00M | 155.00M | | 145.00M | 145.00M | 145.00M | | 146.00M | 145.00M | 145.00M | | 144.00M | 143.00M | 143.00M | | 141.00M | 140.00M | 140.00M | | 139.00M | 139.00M | 139.00M | | 136.00M | 136.00M | 137.00M | | 135.00M | 136.00M | 137.00M | | 135.00M | 131.00M | 129.00M | | 121.00M | 120.00M | 119.00M | | 113.00M | 114.00M | 114.00M | | 112.00M | 112.00M | 113.00M | | 113.00M | 113.00M | 113.00M |
|
EBITDA
|
321.06M | 359.38M | 348.28M | 330.39M | 298.56M | 365.89M | 336.87M | 282.26M | 30.96M | 316.85M | 322.05M | 317.13M | 297.82M | 333.35M | 304.62M | 265.21M | 227.00M | 289.00M | 689.00M | 270.00M | 208.00M | 262.00M | 256.00M | 257.00M | 228.00M | 301.00M | 631.00M | 239.00M | 257.00M | 422.00M | 322.00M | 276.00M | 279.00M | 319.00M | 298.00M | 269.00M | 272.00M | 305.00M | 304.00M | 220.00M | 248.00M | 307.00M | 313.00M | 363.00M | 175.00M | 283.00M | 718.00M | 795.00M | 660.00M | 533.00M | 652.00M | 536.00M | 513.00M | 388.00M | 392.00M | 135.00M | 305.00M | 348.00M | 342.00M | 267.00M | 300.00M | 355.00M | 330.00M | 361.00M | 346.00M | 438.00M | 386.00M |
|
Interest Expenses
|
39.41M | -36.96M | -34.76M | 258.15M | -36.53M | -36.64M | -36.47M | 253.11M | 38.28M | 47.23M | 44.06M | 40.43M | 42.10M | 41.75M | 40.81M | 40.34M | 40.00M | 40.00M | 40.00M | 39.00M | 39.00M | 42.00M | 41.00M | 42.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
38.32% | 38.39% | 38.36% | 34.75% | 38.10% | 38.10% | 33.09% | 37.34% | | 38.07% | 35.70% | 34.70% | 38.26% | 38.20% | 38.37% | 35.35% | 37.06% | 37.11% | 37.29% | 40.65% | 36.93% | 37.99% | 38.32% | | 40.00% | 39.00% | 40.37% | 6.80% | 38.95% | 47.78% | 32.87% | 34.71% | 31.71% | 32.19% | 35.66% | | 22.71% | 15.91% | 18.05% | 23.95% | 23.47% | 23.77% | 22.96% | 21.95% | 22.03% | 25.88% | 23.51% | 25.20% | 24.44% | 21.66% | 23.39% | 22.71% | 24.34% | 23.84% | 23.08% | | 23.47% | 23.66% | 22.74% | 16.88% | 24.81% | 23.57% | 21.96% | 22.74% | 21.38% | 25.26% | 23.48% |