|
Revenue
|
989.00M | 1,395.00M | 1,479.00M | 1,532.00M | 1,553.00M | 1,712.00M | 1,602.00M | 1,765.00M | 1,923.00M | 2,005.00M | 2,075.00M | 1,887.00M | 1,920.00M | 1,908.00M | 2,038.00M | 2,146.00M | 1,814.00M | 1,982.00M | 2,067.00M | 1,956.00M | 2,289.00M | 2,482.00M | 2,540.00M | 2,404.00M | 2,265.00M | 2,343.00M | 2,272.00M | 2,231.00M | 2,047.00M | 2,360.00M | 2,507.00M | 2,476.00M | 2,375.00M | 2,497.00M | 2,607.00M | 2,637.00M | 2,500.00M | 2,747.00M | 3,008.00M | 3,035.00M | 2,812.00M | 2,940.00M | 2,934.00M | 2,817.00M | 2,391.00M | 2,561.00M | 3,001.00M | 3,350.00M | 3,290.00M | 3,501.00M | 3,615.00M | 3,676.00M | 3,680.00M | 3,615.00M | 3,488.00M | 3,406.00M | 3,178.00M | 3,243.00M | 3,173.00M | 2,994.00M | 2,975.00M | 3,251.00M | 3,391.00M | 3,501.00M | 3,452.00M | 3,862.00M | 4,100.00M | 4,215.00M |
|
Cost of Revenue
|
719.00M | 820.00M | 880.00M | 883.00M | 822.00M | 885.00M | 878.00M | 998.00M | 1,049.00M | 1,116.00M | 1,097.00M | 1,052.00M | 1,096.00M | 1,100.00M | 1,149.00M | 1,348.00M | 1,044.00M | 1,099.00M | 1,166.00M | 1,186.00M | 1,354.00M | 1,450.00M | 1,451.00M | 1,408.00M | 1,336.00M | 1,368.00M | 1,380.00M | 1,374.00M | 1,283.00M | 1,409.00M | 1,466.00M | 1,469.00M | 1,418.00M | 1,510.00M | 1,557.00M | 1,605.00M | 1,545.00M | 1,675.00M | 1,776.00M | 1,833.00M | 1,713.00M | 1,875.00M | 1,917.00M | 1,963.00M | 1,830.00M | 1,805.00M | 2,000.00M | 2,137.00M | 2,134.00M | 2,186.00M | 2,294.00M | 2,405.00M | 2,397.00M | 2,369.00M | 2,426.00M | 2,491.00M | 2,175.00M | 2,230.00M | 2,169.00M | 2,083.00M | 1,982.00M | 2,302.00M | 2,254.00M | 2,304.00M | 2,238.00M | 2,470.00M | 2,580.00M | 2,720.00M |
|
Gross Profit
|
270.00M | 575.00M | 599.00M | 649.00M | 731.00M | 827.00M | 724.00M | 767.00M | 874.00M | 889.00M | 978.00M | 835.00M | 824.00M | 808.00M | 889.00M | 798.00M | 770.00M | 883.00M | 901.00M | 770.00M | 935.00M | 1,032.00M | 1,089.00M | 996.00M | 929.00M | 975.00M | 892.00M | 857.00M | 764.00M | 951.00M | 1,041.00M | 990.00M | 951.00M | 987.00M | 1,050.00M | 1,032.00M | 955.00M | 1,072.00M | 1,232.00M | 1,202.00M | 1,099.00M | 1,065.00M | 1,017.00M | 854.00M | 561.00M | 756.00M | 1,001.00M | 1,213.00M | 1,156.00M | 1,315.00M | 1,321.00M | 1,271.00M | 1,283.00M | 1,246.00M | 1,062.00M | 915.00M | 1,003.00M | 1,013.00M | 1,004.00M | 911.00M | 993.00M | 949.00M | 1,137.00M | 1,197.00M | 1,214.00M | 1,392.00M | 1,520.00M | 1,495.00M |
|
Amortization - Intangibles
|
3.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 4.00M | 4.00M | 4.00M | 5.00M | 4.00M | 4.00M | 6.00M | 7.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 9.00M | 8.00M | 12.00M | 16.00M | 12.00M | 14.00M | 14.00M | 15.00M | 17.00M | 18.00M | 17.00M | 18.00M | 18.00M | 22.00M | 19.00M | 22.00M | 27.00M | 26.00M | 29.00M | 28.00M | 28.00M | 28.00M | 26.00M | 28.00M | 33.00M | 34.00M | 32.00M | 33.00M | 32.00M | 32.00M | 31.00M | 30.00M | 31.00M | 31.00M | 31.00M | 31.00M | 30.00M | 30.00M | 30.00M | 30.00M | 31.00M | 30.00M | 28.00M | 28.00M | 27.00M | 27.00M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.00M | | | | 358.00M | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
151.00M | 136.00M | 131.00M | 145.00M | 145.00M | 144.00M | -148.00M | 1,040.00M | 156.00M | 172.00M | 166.00M | 174.00M | 184.00M | 185.00M | 182.00M | 219.00M | 178.00M | 179.00M | 184.00M | 169.00M | 198.00M | 208.00M | 199.00M | 210.00M | 189.00M | 191.00M | 181.00M | 208.00M | 190.00M | 192.00M | 187.00M | 167.00M | 200.00M | 206.00M | 215.00M | 241.00M | 241.00M | 243.00M | 244.00M | 265.00M | 249.00M | 249.00M | 255.00M | 278.00M | 261.00M | 430.00M | 231.00M | 232.00M | 222.00M | 242.00M | 251.00M | 280.00M | 248.00M | 240.00M | 278.00M | 281.00M | 254.00M | 263.00M | 270.00M | 289.00M | 258.00M | 262.00M | 294.00M | 275.00M | 270.00M | 276.00M | 280.00M | 284.00M |
|
Selling, General & Administrative
|
207.00M | 211.00M | 219.00M | 244.00M | 235.00M | 246.00M | 250.00M | 284.00M | 250.00M | 284.00M | 216.00M | 278.00M | 273.00M | 286.00M | 289.00M | 356.00M | 259.00M | 266.00M | 265.00M | 332.00M | 397.00M | 322.00M | 261.00M | 222.00M | 316.00M | 337.00M | 307.00M | 548.00M | 303.00M | 499.00M | 302.00M | 358.00M | 316.00M | 378.00M | 375.00M | 401.00M | 501.00M | 412.00M | 439.00M | 447.00M | 401.00M | 414.00M | 369.00M | 401.00M | 395.00M | 401.00M | 480.00M | 471.00M | 400.00M | 465.00M | 486.00M | 476.00M | 434.00M | 486.00M | 461.00M | 517.00M | 421.00M | 440.00M | 468.00M | 514.00M | 451.00M | 471.00M | 510.00M | 499.00M | 471.00M | 515.00M | 624.00M | 512.00M |
|
Restructuring Costs
|
165.00M | | 10.00M | 53.00M | -2.00M | | 1.00M | -332.00M | | | | | | | | | | | | | 17.00M | 34.00M | | 20.00M | -1.00M | 3.00M | | | 80.00M | -2.00M | | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -130.00M | -179.00M | | | -143.00M | -87.00M | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
523.00M | 347.00M | 360.00M | 442.00M | 378.00M | 390.00M | 103.00M | 992.00M | 406.00M | 456.00M | 382.00M | 452.00M | 457.00M | 471.00M | 471.00M | 575.00M | 437.00M | 445.00M | 449.00M | 501.00M | 612.00M | 564.00M | 460.00M | 452.00M | 504.00M | 531.00M | 488.00M | 756.00M | 573.00M | 689.00M | 489.00M | 524.00M | 516.00M | 584.00M | 590.00M | 642.00M | 742.00M | 655.00M | 683.00M | 712.00M | 650.00M | 663.00M | 624.00M | 1,043.00M | 656.00M | 831.00M | 711.00M | 1,061.00M | 622.00M | 707.00M | 737.00M | 756.00M | 682.00M | 726.00M | 739.00M | 798.00M | 675.00M | 703.00M | 738.00M | 803.00M | 709.00M | 733.00M | 804.00M | 774.00M | 741.00M | 791.00M | 904.00M | 796.00M |
|
Operating Income
|
-260.00M | 221.00M | 230.00M | 200.00M | 403.00M | 430.00M | 319.00M | 649.00M | 460.00M | 424.00M | 587.00M | 241.00M | 361.00M | 328.00M | 411.00M | 79.00M | 324.00M | 424.00M | 439.00M | 184.00M | 315.00M | 460.00M | 620.00M | 536.00M | 412.00M | 431.00M | 392.00M | 87.00M | 177.00M | 247.00M | 535.00M | 465.00M | 424.00M | 385.00M | 442.00M | 368.00M | 194.00M | 395.00M | 522.00M | 464.00M | 420.00M | 374.00M | 365.00M | 147.00M | -121.00M | -103.00M | 257.00M | 476.00M | 502.00M | 575.00M | 552.00M | 483.00M | 570.00M | 490.00M | 292.00M | 86.00M | 297.00M | 279.00M | 236.00M | 78.00M | 254.00M | 186.00M | 302.00M | 393.00M | 445.00M | 573.00M | 589.00M | 672.00M |
|
EBIT
|
-260.00M | 221.00M | 230.00M | 200.00M | 403.00M | 430.00M | 319.00M | 649.00M | 460.00M | 424.00M | 587.00M | 241.00M | 361.00M | 328.00M | 411.00M | 79.00M | 324.00M | 424.00M | 439.00M | 184.00M | 315.00M | 460.00M | 620.00M | 536.00M | 412.00M | 431.00M | 392.00M | 87.00M | 177.00M | 247.00M | 535.00M | 465.00M | 424.00M | 385.00M | 442.00M | 368.00M | 194.00M | 395.00M | 522.00M | 464.00M | 420.00M | 374.00M | 365.00M | 147.00M | -121.00M | -103.00M | 257.00M | 476.00M | 502.00M | 575.00M | 552.00M | 483.00M | 570.00M | 490.00M | 292.00M | 86.00M | 297.00M | 279.00M | 236.00M | 78.00M | 254.00M | 186.00M | 302.00M | 393.00M | 445.00M | 573.00M | 589.00M | 672.00M |
|
Interest & Investment Income
|
7.00M | 5.00M | 4.00M | 3.00M | 3.00M | 2.00M | 3.00M | 3.00M | 4.00M | 5.00M | 6.00M | 4.00M | 4.00M | 3.00M | 3.00M | 4.00M | 2.00M | 2.00M | 1.00M | 3.00M | 12.00M | 4.00M | 5.00M | 5.00M | 5.00M | 5.00M | 6.00M | 5.00M | 6.00M | 6.00M | 9.00M | 11.00M | 12.00M | 11.00M | 10.00M | 12.00M | 13.00M | 9.00M | 7.00M | 9.00M | 7.00M | 5.00M | 4.00M | 5.00M | 6.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 6.00M | 7.00M | 8.00M | 10.00M | 13.00M | 12.00M | 10.00M | 12.00M | 13.00M | 12.00M | 5.00M | 10.00M | 11.00M |
|
Other Non Operating Income
|
20.00M | 41.00M | 48.00M | 62.00M | 64.00M | 64.00M | 2.00M | 54.00M | 27.00M | 43.00M | 27.00M | 21.00M | 29.00M | -13.00M | -15.00M | 41.00M | 65.00M | 265.00M | 18.00M | -284.00M | 30.00M | -18.00M | -45.00M | 1,402.00M | -30.00M | -21.00M | -32.00M | -26.00M | -857.00M | -1201.00M | -237.00M | 1,847.00M | -438.00M | 219.00M | 26.00M | 112.00M | -622.00M | 458.00M | 12.00M | -205.00M | 184.00M | -107.00M | -15.00M | -96.00M | -11.00M | 2.00M | -62.00M | -3.00M | 125.00M | 19.00M | 23.00M | 80.00M | 152.00M | 133.00M | 106.00M | -106.00M | 8.00M | 87.00M | 33.00M | -72.00M | 74.00M | 33.00M | -166.00M | -64.00M | -34.00M | -42.00M | -4.00M | 1.00M |
|
Non Operating Income
|
20.00M | 41.00M | 48.00M | 62.00M | 64.00M | 64.00M | 2.00M | 54.00M | 27.00M | 43.00M | 27.00M | 21.00M | 29.00M | 8.00M | 5.00M | -158.00M | 65.00M | 265.00M | -1.00M | -284.00M | 74.00M | -18.00M | -45.00M | 136.00M | -30.00M | 162.00M | -149.00M | -50.00M | -16.00M | -26.00M | -28.00M | -47.00M | -21.00M | -22.00M | 7.00M | -56.00M | -37.00M | 14.00M | 12.00M | -205.00M | -9.00M | -35.00M | -15.00M | -96.00M | -11.00M | 2.00M | -62.00M | -3.00M | 125.00M | 19.00M | 23.00M | 80.00M | 152.00M | 133.00M | 106.00M | -106.00M | 8.00M | 87.00M | 33.00M | -72.00M | 74.00M | 33.00M | -166.00M | -64.00M | -34.00M | -42.00M | -4.00M | 1.00M |
|
EBT
|
-52.00M | 607.00M | 675.00M | 704.00M | 913.00M | 944.00M | 799.00M | 1,189.00M | 862.00M | 878.00M | 921.00M | 570.00M | 592.00M | 574.00M | 627.00M | 183.00M | 528.00M | 829.00M | 549.00M | 567.00M | 481.00M | 341.00M | 1,409.00M | 1,337.00M | 493.00M | 606.00M | 218.00M | 169.00M | -672.00M | 1,703.00M | 257.00M | 2,404.00M | 20.00M | 592.00M | 479.00M | 566.00M | -465.00M | 864.00M | 758.00M | 346.00M | 575.00M | 216.00M | 408.00M | 17.00M | -108.00M | -49.00M | 450.00M | 403.00M | 825.00M | 521.00M | 493.00M | 585.00M | 783.00M | 750.00M | 260.00M | 4.00M | 228.00M | 409.00M | 217.00M | -38.00M | 296.00M | 172.00M | -92.00M | 437.00M | 240.00M | 584.00M | 550.00M | 678.00M |
|
Tax Provisions
|
-66.00M | -4.00M | 32.00M | -36.00M | 97.00M | 31.00M | 14.00M | 145.00M | -114.00M | 123.00M | 110.00M | 67.00M | 118.00M | 100.00M | 94.00M | 28.00M | 34.00M | 191.00M | 141.00M | 146.00M | 180.00M | 172.00M | 395.00M | 349.00M | 86.00M | 110.00M | 6.00M | -55.00M | -304.00M | -504.00M | -27.00M | 832.00M | -66.00M | 153.00M | 89.00M | 1,978.00M | 124.00M | 126.00M | 133.00M | 54.00M | 76.00M | 124.00M | 71.00M | 83.00M | -12.00M | 22.00M | 23.00M | 170.00M | 226.00M | 67.00M | 109.00M | 89.00M | 180.00M | 166.00M | 34.00M | 31.00M | 37.00M | 106.00M | 35.00M | -10.00M | 71.00M | 50.00M | 3.00M | 97.00M | 55.00M | 84.00M | 80.00M | 91.00M |
|
Profit After Tax
|
14.00M | 611.00M | 643.00M | 740.00M | 816.00M | 913.00M | 785.00M | 1,044.00M | 976.00M | 755.00M | 811.00M | 503.00M | 474.00M | 474.00M | 533.00M | 155.00M | 494.00M | 638.00M | 408.00M | 421.00M | 301.00M | 169.00M | 1,014.00M | 988.00M | 407.00M | 496.00M | 212.00M | 224.00M | -672.00M | 2,207.00M | 284.00M | 1,572.00M | 86.00M | 439.00M | 390.00M | -1412.00M | -589.00M | 738.00M | 625.00M | 292.00M | 499.00M | 92.00M | 337.00M | 32.00M | -96.00M | -71.00M | 427.00M | 263.00M | 599.00M | 454.00M | 384.00M | 496.00M | 603.00M | 584.00M | 226.00M | -27.00M | 191.00M | 303.00M | 182.00M | -28.00M | 225.00M | 122.00M | -117.00M | 340.00M | 185.00M | 500.00M | 470.00M | 587.00M |
|
Equity Income
|
195.00M | 361.00M | 418.00M | 461.00M | 469.00M | 474.00M | 504.00M | 511.00M | 398.00M | 428.00M | 324.00M | 321.00M | 218.00M | 259.00M | 240.00M | 93.00M | 173.00M | 166.00M | 138.00M | 70.00M | 86.00M | 62.00M | 95.00M | 23.00M | 94.00M | 62.00M | 39.00M | 104.00M | 59.00M | 41.00M | 19.00M | 165.00M | 80.00M | 37.00M | 31.00M | 213.00M | 39.00M | 31.00M | 32.00M | 288.00M | 25.00M | 33.00M | 23.00M | -64.00M | 14.00M | 79.00M | -76.00M | -42.00M | 8.00M | 7.00M | 16.00M | 4.00M | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| -49.00M | -51.00M | -52.00M | -51.00M | -50.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | 5.00M | | -1.00M | 1.00M | -4.00M | | -1.00M | 2.00M | -3.00M | -1.00M | -1.00M | 1.00M | 1.00M | -9.00M | -1.00M | -1.00M | 1.00M | | -3.00M | 1.00M | 2.00M | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 13.00M | 9.00M | 22.00M | 21.00M | 18.00M | 9.00M | 15.00M | 22.00M | 18.00M | 12.00M | 16.00M | 18.00M | 22.00M | 30.00M | 28.00M | 31.00M | 40.00M | 47.00M |
|
Income from Continuing Operations
|
14.00M | 611.00M | 643.00M | 740.00M | 816.00M | 913.00M | 785.00M | 1,044.00M | 976.00M | 755.00M | 811.00M | 503.00M | 474.00M | 474.00M | 533.00M | 155.00M | 494.00M | 638.00M | 408.00M | 421.00M | 301.00M | 169.00M | 1,014.00M | 988.00M | 407.00M | 496.00M | 212.00M | 224.00M | -368.00M | 2,207.00M | 284.00M | 1,572.00M | 86.00M | 439.00M | 390.00M | -1412.00M | -589.00M | 738.00M | 625.00M | 292.00M | 499.00M | 92.00M | 337.00M | -66.00M | -96.00M | -71.00M | 427.00M | 233.00M | 599.00M | 454.00M | 384.00M | 496.00M | 603.00M | 584.00M | 226.00M | -27.00M | 191.00M | 303.00M | 182.00M | -28.00M | 225.00M | 122.00M | -95.00M | 340.00M | 185.00M | 500.00M | 470.00M | 587.00M |
|
Consolidated Net Income
|
14.00M | 611.00M | 643.00M | 740.00M | 816.00M | 913.00M | 785.00M | 1,044.00M | 976.00M | 755.00M | 811.00M | 503.00M | 474.00M | 474.00M | 533.00M | 155.00M | 494.00M | 638.00M | 408.00M | 421.00M | 301.00M | 169.00M | 1,014.00M | 988.00M | 407.00M | 496.00M | 212.00M | 224.00M | -368.00M | 2,207.00M | 284.00M | 1,572.00M | 86.00M | 439.00M | 390.00M | -1412.00M | -589.00M | 738.00M | 625.00M | 292.00M | 499.00M | 92.00M | 337.00M | -66.00M | -96.00M | -71.00M | 427.00M | 233.00M | 599.00M | 454.00M | 384.00M | 496.00M | 603.00M | 584.00M | 226.00M | -27.00M | 191.00M | 303.00M | 182.00M | -28.00M | 225.00M | 122.00M | -95.00M | 340.00M | 185.00M | 500.00M | 470.00M | 587.00M |
|
Income towards Parent Company
|
14.00M | 562.00M | 592.00M | 688.00M | 765.00M | 863.00M | 785.00M | 1,044.00M | 976.00M | 755.00M | 811.00M | 503.00M | 474.00M | 474.00M | 533.00M | 155.00M | 494.00M | 638.00M | 408.00M | 421.00M | 301.00M | 169.00M | 1,014.00M | 988.00M | 407.00M | 496.00M | 212.00M | 224.00M | -368.00M | 2,207.00M | 284.00M | 1,572.00M | 86.00M | 439.00M | 390.00M | -1412.00M | -589.00M | 738.00M | 625.00M | 292.00M | 499.00M | 92.00M | 337.00M | -66.00M | -96.00M | -71.00M | 427.00M | 233.00M | 599.00M | 454.00M | 384.00M | 496.00M | 603.00M | 584.00M | 226.00M | -27.00M | 191.00M | 303.00M | 182.00M | -28.00M | 225.00M | 122.00M | -95.00M | 340.00M | 185.00M | 500.00M | 470.00M | 587.00M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 25.00M | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
14.00M | 589.00M | 592.00M | 688.00M | 765.00M | 715.00M | 785.00M | 1,044.00M | 976.00M | 755.00M | 811.00M | 503.00M | 474.00M | 474.00M | 533.00M | 155.00M | 494.00M | 638.00M | 408.00M | 421.00M | 280.00M | 145.00M | 1,014.00M | 988.00M | 407.00M | 496.00M | 188.00M | 224.00M | -392.00M | 2,207.00M | 284.00M | 1,572.00M | 62.00M | 439.00M | 390.00M | -1510.00M | -613.00M | 738.00M | 625.00M | 292.00M | 499.00M | 68.00M | 337.00M | 32.00M | -96.00M | -71.00M | 427.00M | 227.00M | 599.00M | -354.00M | 371.00M | 487.00M | 581.00M | 563.00M | 208.00M | -36.00M | 191.00M | 303.00M | 182.00M | -28.00M | 225.00M | 122.00M | -95.00M | 340.00M | 185.00M | 500.00M | 470.00M | 587.00M |
|
EPS (Basic)
|
0.01 | 0.39 | 0.41 | 0.48 | 0.52 | 0.59 | 0.50 | 0.67 | 0.48 | 0.48 | 0.52 | 0.32 | 0.31 | 0.31 | 0.36 | 0.11 | 0.33 | 0.43 | 0.28 | 0.30 | 0.21 | 0.11 | 0.77 | 0.76 | 0.30 | 0.38 | 0.16 | 0.17 | -0.36 | 2.06 | 0.27 | 1.64 | 0.07 | 0.46 | 0.41 | -1.66 | -0.72 | 0.87 | 0.75 | 0.27 | 0.61 | 0.09 | 0.40 | 0.01 | -0.16 | -0.13 | 0.53 | 0.29 | 0.75 | -0.42 | 0.44 | 0.58 | 0.69 | 0.67 | 0.25 | -0.04 | 0.21 | 0.33 | 0.19 | -0.04 | 0.25 | 0.12 | -0.14 | 0.36 | 0.18 | 0.55 | 0.50 | 0.63 |
|
EPS (Weighted Average and Diluted)
|
0.01 | 0.39 | 0.41 | 0.47 | 0.52 | 0.58 | 0.50 | 0.66 | 0.47 | 0.47 | 0.51 | 0.32 | 0.31 | 0.31 | 0.36 | 0.10 | 0.33 | 0.43 | 0.28 | 0.30 | 0.20 | 0.11 | 0.72 | 0.70 | 0.29 | 0.36 | 0.15 | 0.17 | -0.36 | 1.87 | 0.26 | 1.47 | 0.07 | 0.42 | 0.39 | -1.66 | -0.72 | 0.78 | 0.67 | 0.26 | 0.55 | 0.09 | 0.38 | 0.04 | -0.16 | -0.13 | 0.48 | 0.30 | 0.67 | -0.42 | 0.43 | 0.57 | 0.68 | 0.66 | 0.24 | -0.04 | 0.20 | 0.33 | 0.19 | -0.04 | 0.24 | 0.12 | -0.14 | 0.35 | 0.18 | 0.54 | 0.50 | 0.62 |
|
EBITDA
|
-260.00M | 221.00M | 230.00M | 200.00M | 403.00M | 430.00M | 319.00M | 649.00M | 460.00M | 424.00M | 587.00M | 241.00M | 361.00M | 328.00M | 411.00M | 79.00M | 324.00M | 424.00M | 439.00M | 184.00M | 315.00M | 460.00M | 620.00M | 536.00M | 412.00M | 431.00M | 392.00M | 87.00M | 177.00M | 247.00M | 535.00M | 465.00M | 566.00M | 385.00M | 442.00M | 368.00M | -324.00M | 395.00M | 522.00M | 464.00M | 420.00M | 374.00M | 365.00M | 511.00M | -121.00M | -103.00M | 257.00M | 834.00M | 502.00M | 575.00M | 552.00M | 483.00M | 570.00M | 490.00M | 292.00M | 86.00M | 297.00M | 279.00M | -39.00M | 78.00M | 254.00M | 186.00M | 489.00M | 393.00M | 445.00M | 573.00M | 589.00M | 672.00M |
|
Interest Expenses
|
14.00M | 20.00M | 24.00M | 24.00M | 26.00M | 26.00M | 29.00M | 28.00M | 27.00M | 22.00M | 23.00M | 17.00M | 20.00M | 24.00M | 32.00M | 35.00M | 36.00M | 28.00M | 28.00M | 28.00M | 30.00M | 30.00M | 31.00M | 32.00M | 30.00M | 33.00M | 38.00M | 39.00M | 41.00M | 40.00M | 41.00M | 37.00M | 37.00M | 38.00M | 37.00M | 43.00M | 52.00M | 43.00M | 45.00M | 51.00M | 52.00M | 54.00M | 55.00M | 60.00M | 64.00M | 67.00M | 70.00M | 75.00M | 77.00M | 78.00M | 72.00M | 73.00M | 71.00M | 72.00M | 73.00M | 76.00M | 76.00M | 81.00M | 82.00M | 90.00M | 83.00M | 84.00M | 83.00M | 79.00M | 82.00M | 83.00M | 78.00M | 93.00M |
|
Tax Rate
|
126.92% | -0.66% | 4.74% | -5.11% | 10.62% | 3.28% | 1.75% | 12.20% | -13.23% | 14.01% | 11.94% | 11.75% | 19.93% | 17.42% | 14.99% | 15.30% | 6.44% | 23.04% | 25.68% | 25.75% | 37.42% | 50.44% | 28.03% | 26.10% | 17.44% | 18.15% | 2.75% | -32.54% | 45.24% | -29.59% | -10.51% | 34.61% | -330.00% | 25.84% | 18.58% | 349.47% | -26.67% | 14.58% | 17.55% | 15.61% | 13.22% | 57.41% | 17.40% | 488.24% | 11.11% | -44.90% | 5.11% | 42.18% | 27.39% | 12.86% | 22.11% | 15.21% | 22.99% | 22.13% | 13.08% | 775.00% | 16.23% | 25.92% | 16.13% | 26.32% | 23.99% | 29.07% | -3.26% | 22.20% | 22.92% | 14.38% | 14.55% | 13.42% |