|
Revenue
|
276.04M | 291.42M | 286.97M | 294.47M | 294.41M | 301.46M | 316.62M | 340.97M | 327.96M | 484.94M | 440.91M | 458.28M | 450.61M | 456.13M | 470.00M | 503.23M | 511.18M | 512.24M | 546.16M | 530.30M | 529.99M | 536.12M | 596.64M | 603.53M | 451.46M | 459.81M | 508.90M | 520.33M | 520.46M | 538.33M | 530.55M | 539.95M | 492.17M | 458.93M | 454.02M | 443.26M | 479.20M | 469.55M | 456.02M | 441.92M | 293.30M | 307.04M | 321.08M | 318.92M | 381.05M | 408.56M | 423.56M | 431.70M | 455.28M | 476.24M | 481.46M | 483.20M | 498.37M | 517.93M | 520.41M | 524.47M | 525.68M | 545.43M | 556.24M | 553.65M | 606.56M | 695.50M | 700.40M | 697.99M | 702.89M | 694.35M | 705.87M | 719.40M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.76M | 298.69M | 244.59M | 306.64M | 295.69M | 274.81M | 590.89M | 124.38M | 93.04M | 73.01M | 544.66M | 143.68M | 230.75M | 240.42M | 247.48M | 273.51M | 286.11M | 279.33M | 283.96M | 291.12M | 302.89M | 300.20M | 303.98M | 302.59M | 323.59M | 323.51M | 329.25M | 362.83M | 421.68M | 420.12M | 420.96M | 429.75M | 418.17M | 413.95M | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.30M | 3.30M | 0.40M | 0.40M | 0.40M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
18.53M | 20.23M | 22.86M | 16.38M | 24.92M | 20.52M | 19.59M | 17.98M | 21.95M | 34.87M | 19.65M | 19.59M | 20.09M | 14.80M | 19.41M | 14.12M | 20.66M | 24.06M | 45.33M | 13.00M | 20.90M | 21.66M | 19.48M | 19.73M | 24.77M | 28.84M | 20.53M | 21.81M | 25.45M | 22.78M | 34.78M | 20.60M | 22.48M | 21.29M | 23.52M | 21.48M | 29.18M | 22.51M | 23.50M | 21.51M | 21.36M | 27.12M | 22.97M | 21.52M | 22.35M | 23.72M | 21.66M | 25.51M | 24.90M | 24.09M | 23.27M | 26.04M | 23.83M | 24.78M | 24.55M | 57.87M | 24.55M | 25.94M | 23.09M | 21.56M | 23.30M | 26.72M | 23.22M | 23.93M | 26.12M | 20.76M | 19.91M | 23.63M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | 0.49M | 7.41M | 5.47M | 3.77M | 3.39M | 18.41M | 1.55M | 3.96M | 2.48M | 0.82M | 2.76M | 3.76M | 1.06M | 0.87M | 0.58M | 5.46M | 2.19M | 2.40M | 4.49M | -7.95M | 4.52M | 1.34M | 1.32M | -5.21M | 14.56M | 0.37M | 1.98M | 1.42M | 0.80M | 0.62M | | 0.42M | 0.30M | 0.61M | 0.73M | 3.22M | 2.42M | 0.64M | 0.04M | 14.42M | 107.22M | 7.76M | 7.13M | 10.57M | 5.53M | 10.21M | 2.42M | 7.35M |
|
Other Operating Expenses
|
128.18M | 206.10M | 318.47M | 246.47M | 188.07M | 187.34M | 126.33M | 243.90M | 193.36M | 219.34M | 180.96M | 82.70M | 204.41M | 212.38M | 206.45M | 248.00M | 284.98M | 291.55M | 288.29M | 298.23M | 289.73M | 226.33M | 255.11M | 205.43M | -233.60M | 171.65M | 117.95M | -587.47M | 437.87M | 440.33M | 446.98M | 445.72M | 382.35M | 418.38M | 382.58M | 491.76M | 390.70M | 403.91M | 381.86M | -124.94M | 358.66M | 504.37M | 519.10M | -308.28M | 429.29M | 379.16M | 377.07M | 412.22M | 389.38M | 401.20M | 415.50M | 432.61M | 422.70M | 437.54M | 440.88M | 452.39M | 448.06M | 471.09M | 467.25M | 460.28M | 535.31M | 631.68M | 634.84M | 633.63M | 610.82M | 620.66M | 630.97M | 629.80M |
|
Operating Expenses
|
146.71M | 226.33M | 341.33M | 262.85M | 213.00M | 216.39M | 229.93M | 214.41M | 268.56M | 276.43M | 282.84M | 392.26M | 276.45M | 272.10M | 290.47M | 301.79M | 305.63M | 315.61M | 333.61M | 311.22M | 311.13M | 327.90M | 358.80M | 377.12M | 869.96M | 467.46M | 522.09M | -32.71M | 465.80M | 463.93M | 484.52M | 470.08M | 405.89M | 440.54M | 406.69M | 518.70M | 422.27M | 429.03M | 410.15M | -108.08M | 384.94M | 533.23M | 543.79M | -291.27M | 466.20M | 403.25M | 400.71M | 439.15M | 415.08M | 425.91M | 438.77M | 459.08M | 446.82M | 462.93M | 466.16M | 513.48M | 475.04M | 497.66M | 490.38M | 496.26M | 665.83M | 666.16M | 665.19M | 668.14M | 642.47M | 651.64M | 653.30M | 660.78M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -134.77M | -108.00M | -274.11M | -115.63M | -133.34M | -135.34M | 698.96M | -260.56M | -440.18M | -470.78M | 835.93M | -322.52M | -172.50M | -160.29M | -191.67M | -141.57M | -139.80M | -159.45M | -175.12M | -155.70M | -160.04M | -165.96M | -209.50M | -172.44M | -174.07M | -166.87M | -167.01M | -303.00M | -244.48M | -245.08M | -247.17M | -212.73M | -233.47M | -239.34M | |
|
EBIT
|
127.12M | 142.31M | 25.72M | 103.26M | 157.86M | 158.24M | 165.14M | 192.32M | 180.18M | 323.03M | 260.92M | 154.63M | 280.24M | 289.29M | 284.81M | 306.98M | 326.78M | 308.37M | 322.26M | 329.86M | 327.43M | 315.77M | 352.22M | 337.76M | 187.59M | 124.95M | 110.89M | 192.44M | 178.01M | 317.69M | 165.31M | 170.68M | 541.46M | -134.77M | -108.00M | -274.11M | -115.63M | -133.34M | -135.34M | 698.96M | -260.56M | -440.18M | -470.78M | 835.93M | -322.52M | -172.50M | -160.29M | -191.67M | -141.57M | -139.80M | -159.45M | -175.12M | -155.70M | -160.04M | -165.96M | -209.50M | -172.44M | -174.07M | -166.87M | -167.01M | -303.00M | -244.48M | -245.08M | -247.17M | -212.73M | -233.47M | -239.34M | 205.75M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | -1.40M | 4.69M | 6.26M | 0.06M | 0.05M | | 3.30M | 119.61M | -0.01M | 45.09M | 170.00M | 0.41M | 5.18M | 33.79M | 21.00M | 25.00M | 95.00M | 669.16M | 8.04M | 11.45M | -0.78M | 11.00M | 2.07M | 81.28M | 2.28M | 4.71M | 16.00M | 22.00M | 14.63M | 0.72M | 3.86M | 10.34M | -4.15M | -0.97M | 81.58M | 4.88M | | | 3.25M | 122.04M | 62.33M | -8.93M | | 1.64M | 11.50M | 56.35M |
|
Interest & Investment Income
|
| 28.73M | 39.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-2.44M | | | | 0.36M | | | | | | | | | | | | | | | | 1.93M | 0.71M | 3.11M | 3.50M | 1.72M | 11.05M | -0.57M | 3.08M | 1.29M | 2.34M | 1.43M | -46.00M | 51.21M | 0.07M | -54.00M | | -40.41M | 1.79M | -43.90M | -0.26M | 3.13M | 21.01M | -35.02M | 201.22M | 210.65M | -25.82M | -17.92M | -0.13M | -164.29M | -60.87M | 1.67M | | 18.32M | 2.86M | 305.68M | -0.59M | 0.77M | 1.96M | 1.48M | 2.60M | 78.52M | 4.00M | 0.98M | -24.16M | -6.13M | -4.69M | 1.16M | 10.14M |
|
Non Operating Income
|
-79.11M | 1.65M | 5.98M | 2.66M | 0.31M | 0.18M | 6.66M | 9.04M | 10.31M | 7.52M | -0.77M | -4.12M | 0.44M | 1.03M | 0.77M | 0.74M | 12.11M | 3.29M | 1.63M | 1.18M | 1.93M | 0.71M | 3.11M | 6.79M | 7.99M | 11.12M | -0.57M | 3.08M | 1.29M | 121.95M | 1.43M | -2.34M | 368.47M | 0.48M | -59.60M | 24.49M | -40.41M | 47.85M | 53.04M | 719.34M | 11.18M | 31.32M | -35.11M | 140.24M | 213.56M | 72.88M | -8.89M | 4.59M | -162.09M | 116.11M | 15.64M | 1.38M | 22.17M | 13.20M | 305.68M | -1.56M | 82.35M | 6.84M | 1.48M | 2.60M | 81.77M | 126.05M | 63.31M | -33.09M | -6.13M | -4.69M | 12.66M | 79.62M |
|
EBT
|
50.45M | 66.97M | -48.32M | 30.44M | 81.91M | 85.49M | 93.54M | 127.11M | 71.60M | 217.90M | 157.46M | 54.88M | 176.48M | 186.93M | 181.46M | 200.21M | 217.67M | 199.92M | 214.18M | 220.26M | 220.79M | 208.93M | 240.95M | 222.77M | 70.81M | 6.32M | -11.26M | 70.41M | 55.95M | 196.35M | 47.45M | 67.53M | 454.75M | 18.87M | -12.26M | -50.96M | 37.33M | 88.38M | 98.91M | 833.60M | 20.34M | 25.71M | -19.06M | 149.33M | 128.41M | 78.18M | 13.96M | -2.87M | -121.90M | 166.44M | 58.33M | 25.50M | 73.72M | 68.20M | 355.77M | 9.44M | 132.99M | 54.61M | 67.34M | 59.99M | 22.50M | 155.39M | 98.51M | -3.23M | 54.29M | 39.65M | 65.24M | 125.11M |
|
Tax Provisions
|
0.89M | 0.84M | -0.33M | 0.52M | 0.37M | 0.57M | 0.87M | -1.40M | 0.04M | 0.25M | 0.01M | 1.01M | -0.71M | 0.17M | -0.60M | -0.51M | 0.92M | 1.60M | 1.03M | 2.26M | 1.45M | 1.34M | 0.06M | 1.23M | -0.08M | -4.56M | -1.98M | -3.19M | 3.70M | -2.18M | -0.42M | 3.37M | -6.16M | -2.99M | -5.48M | 13.30M | -5.34M | -4.65M | -4.93M | 10.52M | -3.46M | -1.86M | -6.26M | 6.10M | -29.87M | 0.11M | 22.97M | -2.63M | 0.01M | -0.76M | -0.65M | -1.86M | 0.78M | -0.72M | -3.83M | -0.65M | 0.30M | 1.14M | 0.79M | -11.84M | 13.70M | 2.73M | 1.94M | -14.01M | 2.08M | 2.38M | -1.21M | 6.03M |
|
Profit After Tax
|
48.88M | 97.46M | -46.69M | 32.03M | 81.04M | 85.10M | 22.66M | 141.92M | 73.98M | 234.25M | 175.47M | 70.79M | 196.56M | 204.97M | 199.04M | 246.26M | 233.78M | 216.72M | 236.86M | 297.64M | 263.62M | 222.28M | 251.06M | 199.63M | -240.61M | 167.75M | 117.95M | -598.87M | 119.75M | 304.84M | 154.04M | 61.30M | 464.18M | 22.10M | -7.66M | -58.70M | 43.24M | 92.93M | 102.93M | 834.38M | 64.99M | 24.05M | -45.86M | 153.32M | 282.54M | 60.34M | -63.42M | 150.25M | 149.42M | 282.02M | 61.91M | 32.58M | 75.34M | 72.29M | 359.28M | 10.80M | 134.51M | 56.20M | 68.66M | 75.39M | 11.18M | 152.72M | 92.74M | 10.67M | 50.06M | 39.02M | -117.12M | 143.65M |
|
Equity Income
|
-0.46M | 1.13M | 1.33M | 1.52M | 1.38M | 2.49M | 0.21M | 0.69M | 0.80M | 14.95M | 17.05M | 13.95M | 13.68M | 15.73M | 13.40M | 11.65M | 14.80M | 15.59M | 13.89M | 20.16M | 14.53M | 14.69M | 10.17M | 10.18M | 13.60M | 12.00M | 8.31M | -27.33M | -0.91M | -1.07M | -2.05M | 15.39M | 3.27M | 0.24M | 1.06M | 6.33M | 0.57M | -0.10M | -0.91M | -5.31M | -0.86M | -1.51M | -7.64M | 3.68M | -11.15M | -17.73M | -18.75M | -18.97M | 1.32M | 0.87M | 2.33M | 1.58M | 2.08M | 0.38M | -0.33M | -0.16M | 1.82M | 2.73M | 2.10M | 3.56M | 2.38M | 0.05M | -3.83M | -0.11M | -2.15M | 1.75M | -176.29M | 2.71M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -393.71M | | -326.89M | -322.80M | -293.93M | -274.63M | -273.23M | -569.21M | -568.15M | -562.18M | -564.87M | -590.23M | -582.42M | -576.93M | -570.05M | -566.25M | -556.23M | -552.14M | -548.87M | -548.44M | -543.29M | -539.50M | -535.18M | -531.80M | -527.90M | -528.00M | -526.80M | -526.51M | -525.60M | -663.04M | -659.84M | -657.85M | -653.74M | -640.95M | -638.74M | -640.22M | -642.78M |
|
Income from Non-Controlling Interests
|
3.83M | 3.72M | 3.47M | 3.45M | 3.06M | 3.49M | 3.52M | 3.61M | 3.89M | 5.49M | 3.28M | 2.94M | 3.18M | 2.95M | 2.94M | 5.23M | 3.20M | 3.32M | 3.10M | 4.54M | 4.51M | 3.39M | 3.40M | 3.25M | 3.11M | 2.86M | 8.78M | -14.99M | 12.36M | 3.12M | 2.79M | 2.64M | 3.03M | 2.72M | 1.94M | 0.78M | 3.00M | 2.99M | 3.56M | 2.75M | 3.52M | 3.62M | 3.56M | 3.87M | 3.46M | 3.49M | 3.62M | 3.83M | 3.31M | 3.54M | 7.20M | 3.81M | 3.73M | 3.96M | 4.02M | 4.27M | 15.55M | 4.30M | 4.44M | 4.45M | 4.50M | 6.67M | 6.87M | 6.12M | 7.24M | 7.35M | 7.27M | 7.82M |
|
Income from Continuing Operations
|
49.56M | 66.13M | -47.99M | 29.93M | 81.54M | 84.92M | 92.67M | 128.51M | 71.56M | 217.65M | 157.46M | 53.86M | 177.19M | 186.76M | 182.06M | 200.72M | 216.75M | 198.31M | 213.14M | 217.99M | 219.35M | 207.59M | 240.89M | 221.54M | 70.88M | 10.88M | -9.28M | 73.59M | 52.24M | 198.53M | 47.88M | 64.16M | 460.91M | 21.86M | -6.78M | -64.25M | 42.67M | 93.03M | 103.84M | 823.08M | 23.80M | 27.57M | -12.80M | 143.22M | 158.28M | 78.08M | -9.01M | -0.23M | -121.91M | 167.20M | 58.98M | 27.36M | 72.94M | 68.92M | 359.61M | 10.09M | 132.69M | 53.47M | 66.56M | 71.84M | 8.80M | 152.66M | 96.57M | 10.78M | 52.21M | 37.27M | 66.44M | 119.08M |
|
Consolidated Net Income
|
3.61M | 33.92M | 3.44M | 4.04M | 1.18M | 1.19M | 4.98M | 16.33M | 1.62M | 1.65M | 0.96M | 2.92M | 5.67M | 2.46M | 3.61M | 33.91M | 2.23M | 2.83M | 9.82M | 59.49M | 29.75M | | | 644.19M | -308.03M | 158.48M | 130.21M | -679.76M | 68.41M | 107.38M | 108.22M | -18.25M | 460.91M | | | | 42.67M | 93.03M | 103.84M | 823.08M | 42.47M | -34.03M | -17.89M | -105.96M | 135.41M | -5.29M | -31.82M | 169.45M | 270.01M | 113.96M | 0.60M | 3.63M | 0.32M | 2.99M | -1.30M | 0.87M | | | | | 8.80M | 152.66M | 96.57M | 10.78M | 52.21M | 37.27M | 66.44M | 119.08M |
|
Income towards Parent Company
|
3.61M | 33.92M | 3.44M | 4.04M | 1.18M | 1.19M | 4.98M | 16.33M | 1.62M | 1.65M | 0.96M | 2.92M | 5.67M | 2.46M | 3.61M | 33.91M | 2.23M | 2.83M | 9.82M | 59.49M | 29.75M | | | 644.19M | -308.03M | 158.48M | 130.21M | -679.76M | 68.41M | 107.38M | 108.22M | -411.96M | 460.91M | -326.89M | -322.80M | -293.93M | -231.97M | -180.20M | -465.37M | 254.93M | -519.71M | -598.90M | -608.11M | -688.38M | -441.53M | -575.34M | -598.07M | -386.78M | -282.14M | -434.91M | -547.84M | -539.66M | -539.18M | -532.18M | -533.10M | -527.02M | -528.00M | -526.80M | -526.51M | -525.60M | -654.24M | -507.18M | -561.27M | -642.96M | -588.73M | -601.47M | -573.78M | -523.69M |
|
Preferred Dividend Payments
|
5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 0.94M | 0.48M | 0.55M | 19.24M | 17.01M | 0.56M | 0.48M | | 0.48M | 0.38M | 0.47M | 0.40M | 1.06M | 0.49M | 0.45M | 0.44M | 0.34M | 0.37M | 0.32M | 0.30M | 0.36M | 0.34M | 0.33M | 0.22M | 0.77M | 0.10M | 0.13M | 0.60M | 0.39M | 0.46M | 0.42M | 1.39M | 0.44M | 0.39M | 0.39M | 0.32M | 1.62M | 0.38M | 0.35M | 0.27M | 2.45M | 0.29M | 0.27M | 0.27M | 1.98M | 0.28M | 0.60M | 0.13M | 1.25M | 0.15M | 0.17M | 0.16M | 0.20M | 0.21M | 0.20M | 0.15M | 0.46M | 0.12M | 0.13M | 0.12M |
|
Net Income towards Common Stockholders
|
52.71M | 101.18M | -43.22M | 35.48M | 84.10M | 88.59M | 26.17M | 145.53M | 63.88M | 222.99M | 166.37M | 70.79M | 175.26M | 201.47M | 195.63M | 239.94M | 230.11M | 213.02M | 233.28M | 292.69M | 258.05M | 218.40M | 247.21M | 196.15M | -240.95M | 164.51M | 115.05M | -599.16M | 115.76M | 301.38M | 150.92M | 58.44M | 460.38M | 19.28M | -7.79M | -59.30M | 39.84M | 89.48M | 98.95M | 830.16M | 61.03M | -13.99M | -46.25M | 43.20M | 277.46M | 51.13M | -63.77M | 146.13M | 143.34M | 275.99M | 54.44M | 28.49M | 69.64M | 68.06M | 353.37M | 6.39M | 117.70M | 51.75M | 64.05M | 70.79M | 6.48M | 145.83M | 85.67M | 4.40M | 42.36M | 31.56M | -117.26M | 113.85M |
|
EPS (Basic)
|
0.17 | 0.35 | -0.18 | 0.13 | 0.26 | 0.27 | 0.05 | 0.48 | 0.17 | 0.55 | 0.41 | 0.18 | 0.43 | 0.48 | 0.46 | 0.56 | 0.51 | 0.47 | 0.51 | 0.64 | 0.56 | 0.48 | 0.54 | 0.43 | -0.52 | 0.36 | 0.25 | -1.29 | 0.25 | 0.65 | 0.32 | 0.12 | 0.98 | 0.04 | -0.02 | -0.13 | 0.08 | 0.19 | 0.21 | 1.76 | 0.04 | 0.04 | -0.06 | 0.09 | 0.55 | 0.10 | -0.06 | 0.28 | -0.23 | 0.30 | 0.10 | 0.05 | 0.13 | 0.13 | 0.66 | 0.01 | 0.22 | 0.09 | 0.12 | 0.13 | 0.01 | 0.21 | 0.12 | 0.01 | 0.06 | 0.05 | -0.17 | 0.16 |
|
EPS (Weighted Average and Diluted)
|
0.17 | 0.35 | -0.18 | 0.13 | 0.25 | 0.27 | 0.05 | 0.47 | 0.17 | 0.55 | 0.41 | 0.18 | 0.43 | 0.48 | 0.45 | 0.56 | 0.51 | 0.47 | 0.51 | 0.64 | 0.56 | 0.48 | 0.54 | 0.43 | -0.52 | 0.36 | 0.25 | -1.29 | 0.25 | 0.64 | 0.32 | 0.12 | 0.97 | 0.04 | -0.02 | -0.13 | 0.08 | 0.19 | 0.21 | 1.75 | 0.04 | 0.04 | -0.06 | 0.09 | 0.54 | 0.10 | -0.06 | 0.28 | -0.23 | 0.30 | 0.10 | 0.05 | 0.13 | 0.13 | 0.65 | 0.01 | 0.22 | 0.09 | 0.12 | 0.13 | 0.01 | 0.21 | 0.12 | 0.01 | 0.06 | 0.05 | -0.17 | 0.16 |
|
Shares Outstanding (Weighted Average)
|
253.34M | 265.42M | 0.28M | 274.22M | 293.22M | 294.88M | 0.31M | 305.57M | 372.12M | | | 398.45M | 410.02M | | 429.56M | 427.05M | | | 455.35M | 455.00M | | 458.25M | | | | | | | | | 467.63M | | | 468.65M | 468.98M | | | | 469.87M | 470.55M | 477.77M | 478.74M | 491.20M | 486.25M | 506.48M | 538.26M | 538.33M | 530.55M | 538.68M | 538.93M | 539.02M | 538.93M | 539.35M | 539.56M | 539.11M | 538.81M | 546.84M | 547.03M | 547.06M | 547.01M | 600.90M | 702.38M | 699.35M | 675.68M | 699.07M | 697.12M | 696.38M | 696.03M |
|
Shares Outstanding (Diluted Average)
|
253.42M | 265.54M | 0.28M | 274.63M | 294.09M | 296.04M | 0.31M | 306.90M | 373.96M | | | 400.22M | 411.66M | | 430.78M | 428.32M | | | 456.08M | 455.70M | | 458.59M | | | | | | | | | 467.83M | | | 473.37M | 468.98M | | | | 470.12M | 475.39M | 479.13M | 479.88M | 491.20M | 489.33M | 515.04M | 538.52M | 538.33M | 531.06M | 538.68M | 544.69M | 539.39M | 539.24M | 539.59M | 539.82M | 546.01M | 539.15M | 547.11M | 547.29M | 547.33M | 547.27M | 601.19M | 703.27M | 700.15M | 676.23M | 699.12M | 697.15M | 696.38M | 696.04M |
|
EBITDA
|
127.12M | 142.31M | 25.72M | 103.26M | 157.86M | 158.24M | 165.14M | 192.32M | 180.18M | 323.03M | 260.92M | 154.63M | 280.24M | 289.29M | 284.81M | 306.98M | 326.78M | 308.37M | 322.26M | 329.86M | 327.43M | 315.77M | 352.22M | 337.76M | 187.59M | 124.95M | 110.89M | 192.44M | 178.01M | 317.69M | 165.31M | 170.68M | 541.46M | -134.77M | -108.00M | -274.11M | -115.43M | -133.14M | -135.04M | 702.26M | -260.16M | -439.78M | -470.38M | 836.63M | -322.52M | -172.50M | -160.29M | -191.67M | -141.57M | -139.80M | -159.45M | -175.12M | -155.70M | -160.04M | -165.96M | -209.50M | -172.44M | -174.07M | -166.87M | -167.01M | -303.00M | -244.48M | -245.08M | -247.17M | -212.73M | -233.47M | -239.34M | 205.75M |
|
Interest Expenses
|
76.67M | 75.34M | 74.04M | 72.82M | 75.95M | 72.75M | 71.60M | 65.21M | 108.58M | 105.13M | 103.46M | 99.76M | 103.75M | 102.35M | 103.36M | 106.77M | 109.11M | 108.45M | 108.09M | 109.60M | 106.64M | 106.84M | 111.28M | 114.99M | 116.78M | 118.63M | 122.16M | 122.03M | 122.06M | 121.33M | 117.86M | 103.15M | 86.72M | 77.79M | 71.33M | 71.88M | 75.10M | 73.04M | 63.49M | 49.65M | 49.33M | 56.94M | 61.23M | 50.11M | 55.69M | 54.82M | 53.73M | 54.09M | 46.84M | 38.68M | 35.91M | 36.55M | 37.59M | 41.87M | 44.08M | 49.41M | 47.96M | 49.07M | 50.51M | 52.78M | 60.91M | 74.91M | 74.11M | 70.51M | 72.69M | 75.06M | 76.78M | 80.64M |
|
Shares Outstanding
|
| 275.25M | 293.14M | 293.55M | 293.97M | 308.04M | 310.51M | 370.93M | 406.01M | 407.12M | 407.78M | 408.63M | 419.43M | 429.40M | 429.98M | 453.19M | 454.42M | | 455.87M | 456.96M | 458.04M | 458.74M | 459.15M | 459.75M | 461.58M | | | | 466.93M | | 467.82M | | | 468.88M | 469.04M | | | | 469.92M | 477.50M | 477.93M | 491.11M | 494.85M | 505.22M | 538.13M | 538.32M | 538.36M | 538.40M | 538.89M | 538.96M | 539.07M | 539.10M | 539.52M | 539.58M | 537.53M | 546.64M | 547.00M | 547.05M | 547.07M | 547.16M | 703.73M | 700.32M | 699.40M | 699.49M | 698.61M | 694.92M | 694.95M | 695.04M |
|
Tax Rate
|
1.76 | 1.25 | 0.67 | 1.69 | 0.45 | 0.67 | 0.93 | -1.10 | 0.05 | 0.11 | 0.00 | 1.84 | -0.40 | 0.09 | -0.33 | -0.25 | 0.42 | 0.80 | 0.48 | 1.03 | 0.65 | 0.64 | 0.02 | 0.55 | -0.11 | -72.20 | 17.58 | -4.53 | 6.62 | -1.11 | -0.89 | 4.99 | -1.36 | -15.83 | 44.70 | -26.09 | -14.29 | -5.27 | -4.98 | 1.26 | -17.00 | -7.25 | 32.85 | 4.09 | -23.26 | 0.14 | 164.58 | 91.80 | -0.01 | -0.46 | -1.11 | -7.28 | 1.05 | -1.05 | -1.08 | -6.89 | 0.23 | 2.08 | 1.17 | -19.74 | 60.88 | 1.76 | 1.97 | 433.33 | 3.83 | 6.01 | -1.85 | 4.82 |