|
Revenue
|
1,514.00M | 1,468.00M | 1,432.00M | 1,474.00M | 1,548.00M | 1,531.00M | 1,433.00M | 1,480.00M | 1,604.00M | 1,673.00M | 1,653.00M | 1,681.00M | 1,715.00M | 1,681.00M | 1,668.00M | 1,699.00M | 1,791.00M | 1,748.00M | 1,709.00M | 1,637.00M | 1,705.00M | -868.00M | 1,735.00M | 1,617.00M | 970.00M | 899.00M | 912.00M | 906.00M | 909.00M | 873.00M | 884.00M | 979.00M | 1,041.00M | 1,115.00M | 1,175.00M | 1,240.00M | 1,209.00M | -1065.00M | 1,156.00M | 612.00M | 615.00M | 617.00M | 650.00M | 608.00M | 618.00M | 614.00M | 614.00M | 626.00M | 639.00M | 672.00M | 686.00M | 692.00M | 702.00M | 716.00M | 707.00M | 748.00M | 936.00M | 926.00M | 943.00M | 945.00M | 948.00M | 964.00M | 965.00M | 974.00M | 986.00M | 1,010.00M | 1,257.00M | 1,220.00M |
|
Cost of Revenue
|
581.00M | 545.00M | 559.00M | 576.00M | 635.00M | 597.00M | 573.00M | 612.00M | 704.00M | 733.00M | 665.00M | 697.00M | 711.00M | 716.00M | 668.00M | 667.00M | 724.00M | 730.00M | 652.00M | 592.00M | 610.00M | -88.00M | 644.00M | 565.00M | 403.00M | 385.00M | 340.00M | 336.00M | 308.00M | 308.00M | 291.00M | 338.00M | 377.00M | 453.00M | 433.00M | 434.00M | 372.00M | -398.00M | 386.00M | 175.00M | 166.00M | 175.00M | 184.00M | 189.00M | 178.00M | 150.00M | 145.00M | 143.00M | 140.00M | 148.00M | 156.00M | 150.00M | 160.00M | 156.00M | 156.00M | 167.00M | 183.00M | 176.00M | 181.00M | 187.00M | 184.00M | 181.00M | 190.00M | 194.00M | 193.00M | 199.00M | 297.00M | 297.00M |
|
Gross Profit
|
1,215.00M | 1,161.00M | 1,120.00M | 1,215.00M | 1,290.00M | 1,255.00M | 1,168.00M | 1,234.00M | 1,340.00M | 1,403.00M | 1,394.00M | 1,416.00M | 1,444.00M | 1,394.00M | 1,384.00M | 1,415.00M | 1,492.00M | 1,440.00M | 1,409.00M | 1,353.00M | 1,422.00M | -792.00M | 1,426.00M | 1,339.00M | 793.00M | 723.00M | 754.00M | 746.00M | 759.00M | 726.00M | 735.00M | 769.00M | 806.00M | 662.00M | 918.00M | 978.00M | 960.00M | -214.00M | 907.00M | 496.00M | 505.00M | 493.00M | 554.00M | 511.00M | 515.00M | 517.00M | 528.00M | 536.00M | 552.00M | 573.00M | 584.00M | 592.00M | 597.00M | 615.00M | 605.00M | 629.00M | 758.00M | 736.00M | 764.00M | 765.00M | 766.00M | 774.00M | 775.00M | 780.00M | 793.00M | 811.00M | 990.00M | 954.00M |
|
Amortization - Intangibles
|
90.00M | 90.00M | 98.00M | 63.00M | 61.00M | 58.00M | 61.00M | 67.00M | 70.00M | -83.00M | 71.00M | 23.00M | 22.00M | 24.00M | 18.00M | 19.00M | 16.00M | 302.00M | 15.00M | 13.00M | 13.00M | -39.00M | 42.00M | 13.00M | 12.00M | 30.00M | 23.00M | 20.00M | 20.00M | -6.00M | 20.00M | 69.00M | 94.00M | -36.00M | 59.00M | 55.00M | 52.00M | -79.00M | 53.00M | 20.00M | 19.00M | 21.00M | 20.00M | 21.00M | 20.00M | 18.00M | 18.00M | 18.00M | 18.00M | 20.00M | 21.00M | 21.00M | 21.00M | 22.00M | 21.00M | 29.00M | 61.00M | 61.00M | 61.00M | 61.00M | 61.00M | 50.00M | 43.00M | 44.00M | 43.00M | 44.00M | 54.00M | 55.00M |
|
Research & Development
|
194.00M | 225.00M | 221.00M | 210.00M | 210.00M | 216.00M | 208.00M | 208.00M | 220.00M | 226.00M | 239.00M | 247.00M | 242.00M | 241.00M | 249.00M | 247.00M | 249.00M | 281.00M | 262.00M | 248.00M | 252.00M | -40.00M | 308.00M | 276.00M | 193.00M | 208.00M | 198.00M | 199.00M | 174.00M | 177.00M | 170.00M | 200.00M | 204.00M | 249.00M | 233.00M | 241.00M | 225.00M | -244.00M | 237.00M | 105.00M | 110.00M | 98.00M | 101.00M | 85.00M | 72.00M | 70.00M | 65.00M | 63.00M | 71.00M | 68.00M | 68.00M | 66.00M | 60.00M | 59.00M | 61.00M | 73.00M | 91.00M | 88.00M | 90.00M | 85.00M | 77.00M | 80.00M | 81.00M | 83.00M | 84.00M | 81.00M | 109.00M | 100.00M |
|
Selling, General & Administrative
|
83.00M | 82.00M | 89.00M | 84.00M | 92.00M | 87.00M | 92.00M | 100.00M | 97.00M | 100.00M | 105.00M | 106.00M | 113.00M | 113.00M | 110.00M | 109.00M | 117.00M | 111.00M | 119.00M | 114.00M | 98.00M | 89.00M | 103.00M | 93.00M | 91.00M | 86.00M | 84.00M | 66.00M | 68.00M | 77.00M | 84.00M | 145.00M | 131.00M | 204.00M | 149.00M | 160.00M | 122.00M | 56.00M | 133.00M | 101.00M | 98.00M | 93.00M | 96.00M | 90.00M | 85.00M | 97.00M | 53.00M | 68.00M | 42.00M | 52.00M | 45.00M | 63.00M | 42.00M | 242.00M | 104.00M | 110.00M | 11.00M | 61.00M | 56.00M | 393.00M | 110.00M | 45.00M | 52.00M | 64.00M | 108.00M | 67.00M | 74.00M | 60.00M |
|
Restructuring Costs
|
47.00M | 23.00M | 34.00M | 25.00M | 5.00M | 30.00M | 40.00M | 28.00M | 20.00M | 4.00M | 12.00M | 8.00M | 5.00M | 31.00M | 35.00M | | | | | | | | | | | | | | 50.00M | 20.00M | | | | 132.00M | 88.00M | 97.00M | 93.00M | 102.00M | 96.00M | 52.00M | 50.00M | 34.00M | 13.00M | 17.00M | 98.00M | 138.00M | 127.00M | 14.00M | 1.00M | 19.00M | 7.00M | 5.00M | 12.00M | 7.00M | 2.00M | 9.00M | 44.00M | 14.00M | 17.00M | 17.00M | 2.00M | 21.00M | -1.00M | 3.00M | 2.00M | 3.00M | 10.00M | 4.00M |
|
Other Operating Expenses
|
7,664.00M | 1,023.00M | 624.00M | 639.00M | 706.00M | 675.00M | 634.00M | 680.00M | 774.00M | 834.00M | 736.00M | 770.00M | 784.00M | 792.00M | 740.00M | 762.00M | 822.00M | 793.00M | 804.00M | 743.00M | 667.00M | -108.00M | 693.00M | 622.00M | 475.00M | 478.00M | 389.00M | 381.00M | 321.00M | 324.00M | 375.00M | 436.00M | 487.00M | 449.00M | 492.00M | 489.00M | 658.00M | -5.00M | 439.00M | 195.00M | 185.00M | 196.00M | 204.00M | 210.00M | 198.00M | 168.00M | 163.00M | 161.00M | 158.00M | 168.00M | 177.00M | 171.00M | 181.00M | 178.00M | 177.00M | 196.00M | 244.00M | 237.00M | 242.00M | 248.00M | 245.00M | 231.00M | 226.00M | 228.00M | 225.00M | 243.00M | 351.00M | 352.00M |
|
Operating Expenses
|
7,988.00M | 1,353.00M | 968.00M | 958.00M | 1,013.00M | 1,008.00M | 974.00M | 1,016.00M | 1,111.00M | 1,164.00M | 1,092.00M | 1,131.00M | 1,144.00M | 1,177.00M | 1,134.00M | 1,118.00M | 1,188.00M | 1,185.00M | 1,185.00M | 1,105.00M | 1,017.00M | -59.00M | 1,104.00M | 991.00M | 759.00M | 772.00M | 671.00M | 646.00M | 613.00M | 598.00M | 629.00M | 781.00M | 822.00M | 1,034.00M | 962.00M | 987.00M | 864.00M | -563.00M | 905.00M | 453.00M | 443.00M | 421.00M | 414.00M | 402.00M | 453.00M | 473.00M | 408.00M | 306.00M | 272.00M | 307.00M | 297.00M | 305.00M | 295.00M | 486.00M | 344.00M | 388.00M | 390.00M | 400.00M | 405.00M | 743.00M | 434.00M | 377.00M | 358.00M | 378.00M | 419.00M | 394.00M | 544.00M | 516.00M |
|
Operating Income
|
-6773.00M | -192.00M | 152.00M | 257.00M | 277.00M | 247.00M | 194.00M | 218.00M | 229.00M | 239.00M | 302.00M | 285.00M | 300.00M | 217.00M | 250.00M | 297.00M | 304.00M | 255.00M | 224.00M | 248.00M | 405.00M | -733.00M | 322.00M | 348.00M | 34.00M | -49.00M | 83.00M | 100.00M | 146.00M | 128.00M | 106.00M | -12.00M | -16.00M | -178.00M | -44.00M | -9.00M | 96.00M | -197.00M | 2.00M | 43.00M | 62.00M | 72.00M | 140.00M | 109.00M | 62.00M | 44.00M | 120.00M | 230.00M | 280.00M | 266.00M | 287.00M | 287.00M | 302.00M | 129.00M | 261.00M | 241.00M | 368.00M | 336.00M | 359.00M | 22.00M | 332.00M | 397.00M | 417.00M | 402.00M | 374.00M | 417.00M | 446.00M | 438.00M |
|
EBIT
|
-6773.00M | -192.00M | 152.00M | 257.00M | 277.00M | 247.00M | 194.00M | 218.00M | 229.00M | 239.00M | 302.00M | 285.00M | 300.00M | 217.00M | 250.00M | 297.00M | 304.00M | 255.00M | 224.00M | 248.00M | 405.00M | -733.00M | 322.00M | 348.00M | 34.00M | -49.00M | 83.00M | 100.00M | 146.00M | 128.00M | 106.00M | -12.00M | -16.00M | -178.00M | -44.00M | -9.00M | 96.00M | -197.00M | 2.00M | 43.00M | 62.00M | 72.00M | 140.00M | 109.00M | 62.00M | 44.00M | 120.00M | 230.00M | 280.00M | 266.00M | 287.00M | 287.00M | 302.00M | 129.00M | 261.00M | 241.00M | 368.00M | 336.00M | 359.00M | 22.00M | 332.00M | 397.00M | 417.00M | 402.00M | 374.00M | 417.00M | 446.00M | 438.00M |
|
Interest & Investment Income
|
5.00M | 2.00M | 2.00M | 1.00M | 1.00M | 2.00M | 2.00M | 2.00M | 3.00M | 3.00M | 4.00M | 4.00M | 2.00M | 3.00M | 3.00M | 2.00M | 4.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M | 3.00M | 3.00M | 3.00M | 2.00M | 3.00M | 2.00M | 1.00M | 4.00M | 5.00M | 4.00M | 5.00M | 7.00M | 6.00M | 5.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
17.00M | | 6.00M | 2.00M | 44.00M | 3.00M | 1.00M | -16.00M | -18.00M | | -4.00M | 2.00M | -2.00M | -2.00M | -6.00M | 1.00M | 20.00M | 12.00M | 18.00M | 20.00M | -1.00M | -1.00M | 1.00M | 1.00M | 1.00M | 8.00M | -6.00M | 4.00M | -1.00M | 13.00M | 13.00M | 10.00M | 5.00M | 18.00M | -6.00M | -3.00M | 9.00M | -9.00M | -19.00M | -22.00M | -19.00M | -4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
17.00M | | 6.00M | 2.00M | 44.00M | 3.00M | 1.00M | 14.00M | -18.00M | 1.00M | -4.00M | 2.00M | -2.00M | -2.00M | -6.00M | 1.00M | 20.00M | 12.00M | 18.00M | 20.00M | -1.00M | -1.00M | 1.00M | 1.00M | 1.00M | 8.00M | -6.00M | 4.00M | -1.00M | 13.00M | 13.00M | 10.00M | 5.00M | 18.00M | -6.00M | -3.00M | 9.00M | 654.00M | -19.00M | -23.00M | -18.00M | -1.00M | 1.00M | -3.00M | 399.00M | 263.00M | 19.00M | 38.00M | 5.00M | 58.00M | -3.00M | 177.00M | -9.00M | -2.00M | -1.00M | 2.00M | 2.00M | -25.00M | 12.00M | 7.00M | 11.00M | -24.00M | 12.00M | 5.00M | -25.00M | 5.00M | 10.00M | -59.00M |
|
EBT
|
-6782.00M | -221.00M | 128.00M | 229.00M | 289.00M | 180.00M | 164.00M | 182.00M | 177.00M | 175.00M | 257.00M | 249.00M | 273.00M | 716.00M | 218.00M | 265.00M | 290.00M | 233.00M | 220.00M | 251.00M | 387.00M | -751.00M | 305.00M | 333.00M | 19.00M | -58.00M | 60.00M | 87.00M | 129.00M | 116.00M | 97.00M | -50.00M | -61.00M | -248.00M | -134.00M | -69.00M | 705.00M | -258.00M | -69.00M | -32.00M | -9.00M | 20.00M | 92.00M | 60.00M | 410.00M | 257.00M | 99.00M | 231.00M | 253.00M | 289.00M | 252.00M | 433.00M | 261.00M | 96.00M | 229.00M | 195.00M | 216.00M | 143.00M | 201.00M | -144.00M | 178.00M | 212.00M | 276.00M | 258.00M | 208.00M | 287.00M | 300.00M | 233.00M |
|
Tax Provisions
|
| | | | | | | | | | 67.00M | 67.00M | 32.00M | | 58.00M | 76.00M | 74.00M | 43.00M | 63.00M | 10.00M | 104.00M | -161.00M | 69.00M | 89.00M | 44.00M | -113.00M | 35.00M | 34.00M | 15.00M | 1,129.00M | 31.00M | 19.00M | -5.00M | -71.00M | -24.00M | -53.00M | -606.00M | -37.00M | -4.00M | 30.00M | 10.00M | -17.00M | 54.00M | 22.00M | 57.00M | 108.00M | -50.00M | 65.00M | 80.00M | 81.00M | 71.00M | 100.00M | 59.00M | -24.00M | 29.00M | 126.00M | 51.00M | -757.00M | 14.00M | -291.00M | 36.00M | 81.00M | 95.00M | 97.00M | 49.00M | 145.00M | 165.00M | 99.00M |
|
Profit After Tax
|
-6782.00M | -221.00M | 74.00M | 155.00M | 301.00M | 184.00M | 161.00M | 136.00M | 132.00M | 168.00M | 191.00M | 182.00M | 241.00M | 574.00M | 160.00M | 189.00M | 216.00M | 190.00M | 157.00M | 241.00M | 283.00M | 217.00M | 236.00M | 244.00M | 222.00M | 176.00M | 117.00M | 156.00M | 170.00M | 2,045.00M | 135.00M | -144.00M | -56.00M | -177.00M | -133.00M | -16.00M | 1,342.00M | -59.00M | -65.00M | -62.00M | 65.00M | 37.00M | 38.00M | 785.00M | 2,845.00M | 231.00M | 149.00M | 166.00M | 178.00M | 208.00M | 181.00M | 333.00M | 202.00M | 120.00M | 200.00M | 69.00M | 165.00M | 900.00M | 187.00M | 147.00M | 142.00M | 131.00M | 181.00M | 161.00M | 159.00M | 142.00M | 135.00M | 134.00M |
|
Equity Income
|
-16.00M | -20.00M | -12.00M | -6.00M | -9.00M | -12.00M | -7.00M | -4.00M | -10.00M | -10.00M | -13.00M | -14.00M | | 553.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | -2.00M | -1.00M | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-6782.00M | -221.00M | 128.00M | 229.00M | 289.00M | 180.00M | 164.00M | 182.00M | 177.00M | 175.00M | 190.00M | 182.00M | 241.00M | 716.00M | 160.00M | 189.00M | 216.00M | 190.00M | 157.00M | 241.00M | 283.00M | -590.00M | 236.00M | 244.00M | -25.00M | 55.00M | 25.00M | 53.00M | 114.00M | -1013.00M | 66.00M | -69.00M | -56.00M | -177.00M | -110.00M | -16.00M | 1,311.00M | -221.00M | -65.00M | -62.00M | -19.00M | 37.00M | 38.00M | 38.00M | 353.00M | 149.00M | 149.00M | 166.00M | 173.00M | 208.00M | 181.00M | 333.00M | 202.00M | 120.00M | 200.00M | 69.00M | 165.00M | 900.00M | 187.00M | 147.00M | 142.00M | 131.00M | 181.00M | 161.00M | 159.00M | 142.00M | 135.00M | 134.00M |
|
Consolidated Net Income
|
-6782.00M | -221.00M | 128.00M | 229.00M | 289.00M | 180.00M | 164.00M | 182.00M | 177.00M | 175.00M | 190.00M | 182.00M | 241.00M | 716.00M | 160.00M | 189.00M | 216.00M | 190.00M | 157.00M | 241.00M | 283.00M | -590.00M | 236.00M | 244.00M | 247.00M | 121.00M | 92.00M | 103.00M | 56.00M | 3,058.00M | 69.00M | -75.00M | 102.00M | 34.00M | -23.00M | 4.00M | 31.00M | 162.00M | 5.00M | 54.00M | 84.00M | -3.00M | -12.00M | 747.00M | 2,492.00M | 82.00M | -31.00M | -102.00M | 5.00M | -14.00M | 181.00M | 333.00M | 202.00M | 120.00M | 200.00M | 69.00M | 165.00M | 900.00M | 187.00M | 147.00M | 142.00M | 131.00M | 181.00M | 161.00M | 159.00M | 142.00M | 135.00M | 134.00M |
|
Income towards Parent Company
|
-6782.00M | -221.00M | 128.00M | 229.00M | 289.00M | 180.00M | 164.00M | 182.00M | 177.00M | 175.00M | 190.00M | 182.00M | 241.00M | 716.00M | 160.00M | 189.00M | 216.00M | 190.00M | 157.00M | 241.00M | 283.00M | -590.00M | 236.00M | 244.00M | 247.00M | 121.00M | 92.00M | 103.00M | 56.00M | 3,058.00M | 69.00M | -75.00M | 102.00M | 34.00M | -23.00M | 4.00M | 31.00M | 162.00M | 5.00M | 54.00M | 84.00M | -3.00M | -12.00M | 747.00M | 2,492.00M | 82.00M | -31.00M | -102.00M | 5.00M | -14.00M | 181.00M | 333.00M | 202.00M | 120.00M | 200.00M | 69.00M | 165.00M | 900.00M | 187.00M | 147.00M | 142.00M | 131.00M | 181.00M | 161.00M | 159.00M | 142.00M | 135.00M | 134.00M |
|
Net Income towards Common Stockholders
|
-6782.00M | -221.00M | 128.00M | 229.00M | 289.00M | 180.00M | 164.00M | 182.00M | 177.00M | 175.00M | 190.00M | 182.00M | 241.00M | 716.00M | 160.00M | 189.00M | 216.00M | 190.00M | 157.00M | 241.00M | 283.00M | -590.00M | 236.00M | 244.00M | 247.00M | 121.00M | 92.00M | 103.00M | 56.00M | 3,058.00M | 69.00M | -75.00M | 102.00M | 34.00M | -23.00M | 4.00M | 31.00M | 162.00M | 5.00M | 54.00M | 84.00M | -3.00M | -12.00M | 747.00M | 2,492.00M | 82.00M | -31.00M | -102.00M | 5.00M | -14.00M | 181.00M | 333.00M | 202.00M | 120.00M | 200.00M | 69.00M | 165.00M | 900.00M | 187.00M | 147.00M | 142.00M | 131.00M | 181.00M | 161.00M | 159.00M | 142.00M | 135.00M | 134.00M |
|
EPS (Basic)
|
-8.25 | -0.36 | 0.09 | 0.19 | 0.37 | 0.23 | 0.20 | 0.17 | 0.17 | 0.22 | 0.25 | 0.24 | 0.33 | 0.78 | 0.22 | 0.27 | 0.31 | 0.28 | 0.23 | 0.34 | 0.41 | 0.31 | 0.34 | 0.35 | 0.32 | 0.25 | 0.17 | 0.23 | 0.26 | 3.06 | 0.22 | -0.23 | -0.09 | -0.28 | -0.22 | -0.03 | 2.17 | -0.10 | -0.10 | -0.10 | 0.10 | 0.06 | 0.06 | 1.27 | 4.58 | 0.42 | 0.25 | 0.28 | 0.30 | 0.35 | 0.31 | 0.57 | 0.35 | 0.21 | 0.35 | 0.12 | 0.26 | 1.45 | 0.29 | 0.23 | 0.22 | 0.21 | 0.29 | 0.26 | 0.26 | 0.23 | 0.22 | 0.22 |
|
EPS (Weighted Average and Diluted)
|
-8.25 | -0.36 | 0.09 | 0.19 | 0.37 | 0.23 | 0.20 | 0.17 | 0.17 | 0.22 | 0.25 | 0.24 | 0.32 | 0.77 | 0.22 | 0.27 | 0.31 | 0.26 | 0.22 | 0.34 | 0.40 | 0.32 | 0.34 | 0.35 | 0.32 | 0.25 | 0.17 | 0.23 | 0.25 | 3.06 | 0.22 | -0.23 | -0.09 | -0.28 | -0.22 | | 2.01 | 0.01 | -0.10 | -0.10 | 0.10 | 0.06 | 0.06 | 1.22 | 4.40 | 0.37 | 0.24 | 0.28 | 0.30 | 0.35 | 0.31 | 0.56 | 0.34 | 0.20 | 0.33 | 0.12 | 0.25 | 1.44 | 0.29 | 0.23 | 0.22 | 0.21 | 0.29 | 0.26 | 0.26 | 0.23 | 0.22 | 0.21 |
|
Shares Outstanding (Weighted Average)
|
836.01M | 820.98M | 814.50M | 814.50M | 810.56M | 798.89M | 798.89M | 789.34M | 776.25M | 763.25M | 755.54M | 749.75M | 737.16M | 729.44M | 720.75M | 702.95M | 693.90M | 689.19M | 696.63M | 698.62M | 696.03M | 691.55M | 690.47M | 690.47M | 690.15M | 682.38M | 680.73M | 684.17M | 652.22M | 652.22M | 612.29M | 615.59M | 623.42M | 618.83M | 608.24M | 612.80M | 619.98M | 621.54M | 621.54M | 621.54M | 638.89M | 639.22M | 618.19M | 618.03M | 623.00M | 600.38M | 591.00M | 591.00M | 591.87M | 581.90M | 581.27M | 581.27M | 581.86M | 581.86M | 580.06M | 571.37M | 651.36M | 639.13M | 640.77M | 640.72M | 640.72M | 636.91M | 615.53M | 616.20M | 616.20M | 620.23M | 620.23M | 615.87M |
|
Shares Outstanding (Diluted Average)
|
835.00M | 831.00M | 827.00M | 823.00M | 822.00M | 819.00M | 805.00M | 795.00M | 790.00M | 786.00M | 765.00M | 758.00M | 752.00M | 748.00M | 720.00M | 714.00M | 710.00M | 711.00M | 707.00M | 707.00M | 706.00M | 704.00M | 697.00M | 697.00M | 697.00M | 696.00M | 691.00M | 689.00M | 683.00M | 670.00M | 620.00M | 620.00M | 620.00M | 618.00M | 609.00M | | 667.00M | 668.00M | 624.00M | 630.00M | 637.00M | 632.00M | 642.00M | 644.00M | 647.00M | 643.00M | 614.00M | 607.00M | 604.00M | 600.00M | 591.00M | 591.00M | 591.00M | 591.00M | 604.00M | 599.00M | 651.00M | 624.00M | 643.00M | 644.00M | 645.00M | 642.00M | 627.00M | 624.00M | 624.00M | 624.00M | 624.00M | 624.00M |
|
EBITDA
|
-6773.00M | -192.00M | 152.00M | 257.00M | 277.00M | 247.00M | 194.00M | 218.00M | 229.00M | 239.00M | 302.00M | 285.00M | 300.00M | 217.00M | 250.00M | 297.00M | 304.00M | 255.00M | 224.00M | 248.00M | 405.00M | -733.00M | 322.00M | 348.00M | 34.00M | -49.00M | 83.00M | 100.00M | 146.00M | 128.00M | 106.00M | -12.00M | -16.00M | -178.00M | -44.00M | -9.00M | 96.00M | -197.00M | 2.00M | 43.00M | 62.00M | 72.00M | 140.00M | 109.00M | 62.00M | 44.00M | 120.00M | 230.00M | 280.00M | 266.00M | 287.00M | 287.00M | 302.00M | 129.00M | 261.00M | 241.00M | 368.00M | 336.00M | 359.00M | 22.00M | 332.00M | 397.00M | 417.00M | 402.00M | 374.00M | 417.00M | 446.00M | 438.00M |
|
Interest Expenses
|
31.00M | 31.00M | 32.00M | 31.00M | 33.00M | 33.00M | 33.00M | 36.00M | 37.00M | 37.00M | 32.00M | 28.00M | 27.00M | 28.00M | 29.00M | 35.00M | 38.00M | 37.00M | 25.00M | 20.00M | 20.00M | 19.00M | 21.00M | 19.00M | 19.00M | 19.00M | 20.00M | 19.00M | 17.00M | 19.00M | 27.00M | 52.00M | 55.00M | 74.00M | 84.00M | 57.00M | 58.00M | 57.00M | 52.00M | 52.00M | 53.00M | 51.00M | 49.00M | 46.00M | 51.00M | 50.00M | 40.00M | 37.00M | 32.00M | 35.00M | 32.00M | 31.00M | 32.00M | 31.00M | 31.00M | 48.00M | 154.00M | 168.00M | 170.00M | 173.00M | 165.00M | 161.00M | 153.00M | 149.00M | 141.00M | 135.00M | 156.00M | 146.00M |
|
Tax Rate
|
| | | | | | | | | | 26.07% | 26.91% | 11.72% | | 26.61% | 28.68% | 25.52% | 18.45% | 28.64% | 3.98% | 26.87% | 21.44% | 22.62% | 26.73% | | | 58.33% | 39.08% | 11.63% | | 31.96% | | 8.20% | 28.63% | 17.91% | 76.81% | | 14.34% | 5.80% | | | | 58.70% | 36.67% | 13.90% | 42.02% | | 28.14% | 31.62% | 28.03% | 28.17% | 23.09% | 22.61% | | 12.66% | 64.62% | 23.61% | | 6.97% | | 20.22% | 38.21% | 34.42% | 37.60% | 23.56% | 50.52% | 55.00% | 42.49% |