|
Revenue
|
3,943.00M | 4,385.00M | 4,437.00M | 4,270.00M | 4,528.00M | 4,962.00M | 5,072.00M | 5,402.00M | 5,620.00M | 6,062.00M | 5,683.00M | 5,533.00M | 5,150.00M | 5,264.00M | 5,045.00M | 4,853.00M | 4,894.00M | 5,002.00M | 4,791.00M | 4,469.00M | 4,656.00M | 4,657.00M | 4,356.00M | 4,024.00M | 4,172.00M | 4,184.00M | 4,063.00M | 3,691.00M | 3,879.00M | 3,847.00M | 3,741.00M | 3,699.00M | 3,686.00M | 3,921.00M | 4,071.00M | 3,830.00M | 3,841.00M | 3,928.00M | 3,876.00M | 3,598.00M | 3,632.00M | 3,802.00M | 3,713.00M | 3,056.00M | 2,144.00M | 3,465.00M | 3,656.00M | 3,511.00M | 3,979.00M | 4,934.00M | 5,054.00M | 4,908.00M | 5,212.00M | 5,311.00M | 5,374.00M | 4,941.00M | 4,867.00M | 5,142.00M | 5,116.00M | 4,537.00M | 4,570.00M | 4,824.00M | 4,947.00M | 4,253.00M | 4,465.00M | 4,645.00M | 4,917.00M |
|
Cost of Revenue
|
3,353.00M | 3,523.00M | 3,581.00M | 3,456.00M | 3,686.00M | 4,120.00M | 4,190.00M | 4,461.00M | 4,572.00M | 4,973.00M | 4,815.00M | 4,607.00M | 4,141.00M | 4,315.00M | 4,100.00M | 3,940.00M | 3,846.00M | 3,946.00M | 3,690.00M | 3,518.00M | 3,532.00M | 3,516.00M | 3,340.00M | 3,066.00M | 3,027.00M | 3,000.00M | 3,071.00M | 2,701.00M | 24.00M | 2,736.00M | 2,685.00M | 2,760.00M | 2,785.00M | 3,054.00M | 3,081.00M | 2,976.00M | 2,949.00M | 3,028.00M | 3,008.00M | 2,879.00M | 2,855.00M | 2,965.00M | 2,903.00M | 2,552.00M | 2,216.00M | 2,775.00M | 2,794.00M | 2,751.00M | 3,078.00M | 3,894.00M | 3,969.00M | 3,966.00M | 4,172.00M | 4,305.00M | 4,512.00M | 4,193.00M | 4,123.00M | 4,171.00M | 4,095.00M | 3,722.00M | 3,627.00M | 3,882.00M | 3,961.00M | 3,513.00M | 3,705.00M | 3,801.00M | 3,890.00M |
|
Gross Profit
|
590.00M | 862.00M | 856.00M | 814.00M | 842.00M | 842.00M | 882.00M | 941.00M | 1,048.00M | 1,089.00M | 868.00M | 926.00M | 1,009.00M | 949.00M | 945.00M | 913.00M | 1,048.00M | 1,056.00M | 1,101.00M | 951.00M | 1,124.00M | 1,141.00M | 1,016.00M | 958.00M | 1,145.00M | 1,184.00M | 992.00M | 990.00M | 3,855.00M | 1,111.00M | 1,056.00M | 939.00M | 901.00M | 867.00M | 990.00M | 854.00M | 892.00M | 900.00M | 868.00M | 719.00M | 777.00M | 837.00M | 810.00M | 504.00M | -72.00M | 690.00M | 862.00M | 760.00M | 901.00M | 1,040.00M | 1,085.00M | 942.00M | 1,040.00M | 1,006.00M | 862.00M | 748.00M | 744.00M | 971.00M | 1,021.00M | 815.00M | 943.00M | 942.00M | 986.00M | 740.00M | 760.00M | 844.00M | 1,027.00M |
|
Selling, General & Administrative
|
614.00M | 617.00M | 640.00M | 605.00M | 670.00M | 640.00M | 715.00M | 668.00M | 753.00M | 677.00M | 724.00M | 662.00M | 697.00M | 652.00M | 707.00M | 645.00M | 691.00M | 686.00M | 736.00M | 667.00M | 698.00M | 653.00M | 702.00M | 608.00M | 648.00M | 633.00M | 725.00M | 615.00M | 593.00M | 599.00M | 602.00M | 576.00M | 579.00M | 545.00M | 579.00M | 591.00M | 588.00M | 553.00M | 580.00M | 547.00M | 586.00M | 572.00M | 618.00M | 581.00M | 451.00M | 555.00M | 605.00M | 564.00M | 658.00M | 727.00M | 750.00M | 688.00M | 717.00M | 696.00M | 697.00M | 664.00M | 708.00M | 673.00M | 769.00M | 696.00M | 731.00M | 663.00M | 692.00M | 650.00M | 692.00M | 676.00M | 701.00M |
|
Restructuring Costs
|
136.00M | 16.00M | 20.00M | 2.00M | 6.00M | 8.00M | 224.00M | 9.00M | 46.00M | 25.00M | 23.00M | 15.00M | 26.00M | 26.00M | 108.00M | 7.00M | 13.00M | 21.00M | 17.00M | 41.00M | 24.00M | 15.00M | 15.00M | 16.00M | 46.00M | 20.00M | 32.00M | 11.00M | 48.00M | 135.00M | 16.00M | 29.00M | 27.00M | 46.00M | 33.00M | 37.00M | -2.00M | 5.00M | 4.00M | 103.00M | 4.00M | 21.00M | 77.00M | 9.00M | 99.00M | 25.00M | 26.00M | 50.00M | 18.00M | 13.00M | 12.00M | 11.00M | 26.00M | 45.00M | 47.00M | 32.00M | 72.00M | 198.00M | 200.00M | 22.00M | 19.00M | 11.00M | 34.00M | 81.00M | 59.00M | 21.00M | 33.00M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 1.00M | -1.00M | 11.00M | 1.00M | -748.00M | 115.00M | 105.00M | 63.00M | 178.00M | 179.00M | 554.00M | 4.00M | 95.00M | | 24.00M | 2.00M | 60.00M | 6.00M | 36.00M | -2.00M | 96.00M | 1.00M | | | | | |
|
Operating Expenses
|
750.00M | 633.00M | 660.00M | 607.00M | 676.00M | 648.00M | 939.00M | 677.00M | 799.00M | 702.00M | 747.00M | 677.00M | 723.00M | 678.00M | 815.00M | 652.00M | 704.00M | 707.00M | 753.00M | 708.00M | 722.00M | 668.00M | 717.00M | 624.00M | 694.00M | 653.00M | 757.00M | 626.00M | 641.00M | 734.00M | 618.00M | 605.00M | 606.00M | 591.00M | 612.00M | 628.00M | 586.00M | 558.00M | 584.00M | 650.00M | 590.00M | 593.00M | 695.00M | 590.00M | 550.00M | 580.00M | 631.00M | 614.00M | 676.00M | 740.00M | 762.00M | 699.00M | 743.00M | 741.00M | 744.00M | 696.00M | 780.00M | 871.00M | 969.00M | 718.00M | 750.00M | 674.00M | 726.00M | 731.00M | 751.00M | 697.00M | 734.00M |
|
Operating Income
|
-160.00M | 229.00M | 196.00M | 207.00M | 166.00M | 194.00M | -57.00M | 264.00M | 249.00M | 387.00M | 121.00M | 249.00M | 286.00M | 271.00M | 130.00M | 261.00M | 344.00M | 349.00M | 348.00M | 243.00M | 402.00M | 473.00M | 299.00M | 334.00M | 451.00M | 531.00M | 235.00M | 364.00M | 3,214.00M | 377.00M | 438.00M | 334.00M | 295.00M | 276.00M | 378.00M | 226.00M | 306.00M | 342.00M | 284.00M | 69.00M | 187.00M | 244.00M | 115.00M | -86.00M | -622.00M | 110.00M | 231.00M | 146.00M | 225.00M | 300.00M | 323.00M | 243.00M | 297.00M | 265.00M | 118.00M | 52.00M | -36.00M | 100.00M | 52.00M | 97.00M | 193.00M | 268.00M | 260.00M | 9.00M | 9.00M | 147.00M | 293.00M |
|
EBIT
|
-160.00M | 229.00M | 196.00M | 207.00M | 166.00M | 194.00M | -57.00M | 264.00M | 249.00M | 387.00M | 121.00M | 249.00M | 286.00M | 271.00M | 130.00M | 261.00M | 344.00M | 349.00M | 348.00M | 243.00M | 402.00M | 473.00M | 299.00M | 334.00M | 451.00M | 531.00M | 235.00M | 364.00M | 3,214.00M | 377.00M | 438.00M | 334.00M | 295.00M | 276.00M | 378.00M | 226.00M | 306.00M | 342.00M | 284.00M | 69.00M | 187.00M | 244.00M | 115.00M | -86.00M | -622.00M | 110.00M | 231.00M | 146.00M | 225.00M | 300.00M | 323.00M | 243.00M | 297.00M | 265.00M | 118.00M | 52.00M | -36.00M | 100.00M | 52.00M | 97.00M | 193.00M | 268.00M | 260.00M | 9.00M | 9.00M | 147.00M | 293.00M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 4.00M | 5.00M | 5.00M | 3.00M | 3.00M | 3.00M | 5.00M | 5.00M | 5.00M | 6.00M | 7.00M | 5.00M | 6.00M | 11.00M | 12.00M | 16.00M | 18.00M | 21.00M | 29.00M | 15.00M | 12.00M | 14.00M | | 10.00M | | | |
|
Other Non Operating Income
|
-32.00M | -4.00M | 26.00M | -104.00M | -7.00M | -62.00M | -13.00M | -4.00M | -48.00M | 4.00M | -25.00M | -92.00M | -37.00M | 1.00M | -11.00M | -126.00M | 14.00M | | 15.00M | -168.00M | -8.00M | -66.00M | -44.00M | 132.00M | -13.00M | 5.00M | 17.00M | -6.00M | -20.00M | 23.00M | -22.00M | -8.00M | -16.00M | -30.00M | -16.00M | -37.00M | -45.00M | 253.00M | 3.00M | -22.00M | -17.00M | -35.00M | 172.00M | -27.00M | -34.00M | -32.00M | -26.00M | -34.00M | -30.00M | -9.00M | -21.00M | -5.00M | 65.00M | -42.00M | -227.00M | -25.00M | -36.00M | -21.00M | -149.00M | -33.00M | -26.00M | -36.00M | -39.00M | -25.00M | -31.00M | -91.00M | -141.00M |
|
Non Operating Income
|
-32.00M | -4.00M | 26.00M | -104.00M | -7.00M | -62.00M | -13.00M | -4.00M | -48.00M | 4.00M | -25.00M | -92.00M | -37.00M | 1.00M | -11.00M | -126.00M | 14.00M | | 15.00M | -168.00M | -8.00M | -66.00M | -44.00M | 132.00M | -13.00M | 5.00M | 17.00M | -6.00M | -20.00M | 23.00M | -22.00M | -8.00M | -16.00M | -30.00M | -16.00M | -37.00M | -45.00M | 253.00M | 3.00M | -22.00M | -17.00M | -35.00M | 172.00M | -27.00M | -34.00M | -32.00M | -26.00M | -34.00M | -30.00M | -9.00M | -21.00M | -5.00M | 65.00M | -42.00M | -227.00M | -25.00M | -36.00M | -21.00M | -149.00M | -33.00M | -26.00M | -36.00M | -39.00M | -25.00M | -31.00M | -91.00M | -141.00M |
|
EBT
|
-271.00M | 140.00M | 139.00M | 29.00M | 82.00M | 42.00M | -145.00M | 186.00M | 120.00M | 305.00M | 7.00M | 56.00M | 166.00M | 186.00M | 32.00M | 50.00M | 256.00M | 249.00M | 258.00M | -30.00M | 292.00M | 299.00M | 126.00M | 359.00M | 328.00M | 431.00M | -510.00M | 267.00M | 301.00M | 310.00M | 329.00M | 239.00M | 190.00M | 162.00M | 287.00M | 113.00M | 183.00M | 513.00M | 202.00M | -38.00M | 82.00M | 121.00M | 51.00M | -368.00M | -889.00M | -10.00M | 127.00M | 33.00M | 98.00M | 187.00M | 297.00M | 134.00M | 252.00M | 106.00M | -93.00M | 59.00M | -210.00M | -59.00M | -352.00M | -52.00M | 133.00M | -27.00M | 88.00M | 131.00M | 305.00M | -733.00M | 164.00M |
|
Tax Provisions
|
-18.00M | 38.00M | 4.00M | 53.00M | 43.00M | 55.00M | 21.00M | 62.00M | 64.00M | 94.00M | -19.00M | 48.00M | 63.00M | 53.00M | 39.00M | 19.00M | 63.00M | 54.00M | 2.00M | 8.00M | 60.00M | 100.00M | -2002.00M | 123.00M | 120.00M | 126.00M | -137.00M | 78.00M | 93.00M | -10.00M | -238.00M | 70.00M | 36.00M | 30.00M | 377.00M | 33.00M | 19.00M | 159.00M | 92.00M | 6.00M | 26.00M | 31.00M | 411.00M | 249.00M | -186.00M | -13.00M | 60.00M | 15.00M | 27.00M | 53.00M | 1.50M | 38.00M | 82.00M | 58.00M | 12.00M | -1.00M | -2.00M | 25.00M | -12.00M | 6.00M | 60.00M | 9.00M | 20.00M | 13.00M | 24.00M | 1,464.00M | 66.00M |
|
Profit After Tax
|
-253.00M | 102.00M | 124.00M | -47.00M | 39.00M | -20.00M | -177.00M | 124.00M | 56.00M | 211.00M | 26.00M | 8.00M | 103.00M | 133.00M | -7.00M | 33.00M | 193.00M | 195.00M | 256.00M | -51.00M | 232.00M | 199.00M | 2,128.00M | 236.00M | 208.00M | 305.00M | -373.00M | 189.00M | 208.00M | 320.00M | 567.00M | 169.00M | 154.00M | 132.00M | -90.00M | 80.00M | 164.00M | 354.00M | 110.00M | -61.00M | 56.00M | 90.00M | -413.00M | -619.00M | -703.00M | 3.00M | 63.00M | 18.00M | 71.00M | 134.00M | 557.00M | 96.00M | 170.00M | 48.00M | -119.00M | -101.00M | -208.00M | -89.00M | -333.00M | -70.00M | 79.00M | -37.00M | 79.00M | 118.00M | 281.00M | -2197.00M | 105.00M |
|
Net Income - Minority
|
| | -251.00M | | -249.00M | -268.00M | -277.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-32.00M | 30.00M | 28.00M | 23.00M | 11.00M | 7.00M | 11.00M | 21.00M | 9.00M | 43.00M | 1.00M | 12.00M | 11.00M | 16.00M | -14.00M | -2.00M | 5.00M | 22.00M | 21.00M | 13.00M | 19.00M | 38.00M | -1.00M | 12.00M | 16.00M | 34.00M | 7.00M | 5.00M | 6.00M | 3.00M | 6.00M | 3.00M | 7.00M | 3.00M | 6.00M | 5.00M | 7.00M | 3.00M | | 17.00M | 2.00M | 2.00M | -7.00M | 2.00M | -7.00M | 5.00M | 4.00M | 6.00M | 4.00M | 2.00M | 4.00M | | 4.00M | 4.00M | -4.00M | 2.00M | | 5.00M | -9.00M | -1.00M | -6.00M | 1.00M | -5.00M | 3.00M | 27.00M | -2.00M | -7.00M |
|
Income from Continuing Operations
|
-253.00M | 102.00M | 135.00M | -24.00M | 39.00M | -13.00M | -166.00M | 124.00M | 56.00M | 211.00M | 26.00M | 8.00M | 103.00M | 133.00M | -7.00M | 31.00M | 193.00M | 195.00M | 256.00M | -38.00M | 232.00M | 199.00M | 2,128.00M | 236.00M | 208.00M | 305.00M | -373.00M | 189.00M | 208.00M | 320.00M | 567.00M | 169.00M | 154.00M | 132.00M | -90.00M | 80.00M | 164.00M | 354.00M | 110.00M | -44.00M | 56.00M | 90.00M | -360.00M | -617.00M | -703.00M | 3.00M | 67.00M | 18.00M | 71.00M | 134.00M | 295.50M | 96.00M | 170.00M | 48.00M | -105.00M | 60.00M | -208.00M | -84.00M | -340.00M | -58.00M | 73.00M | -36.00M | 68.00M | 118.00M | 281.00M | -2197.00M | 98.00M |
|
Consolidated Net Income
|
-253.00M | 102.00M | 135.00M | -24.00M | 39.00M | -13.00M | -166.00M | 124.00M | 56.00M | 211.00M | 26.00M | 8.00M | 103.00M | 133.00M | -7.00M | 31.00M | 193.00M | 195.00M | 256.00M | -38.00M | 232.00M | 199.00M | 2,128.00M | 236.00M | 208.00M | 305.00M | -373.00M | 189.00M | 208.00M | 320.00M | 567.00M | 169.00M | 154.00M | 132.00M | -90.00M | 80.00M | 164.00M | 354.00M | 110.00M | -44.00M | 56.00M | 90.00M | -360.00M | -617.00M | -703.00M | 3.00M | 67.00M | 18.00M | 71.00M | 134.00M | 295.50M | 96.00M | 170.00M | 48.00M | -105.00M | 60.00M | -208.00M | -84.00M | -340.00M | -58.00M | 73.00M | -36.00M | 68.00M | 118.00M | 281.00M | -2197.00M | 98.00M |
|
Income towards Parent Company
|
-253.00M | 102.00M | -116.00M | -24.00M | -210.00M | -281.00M | -443.00M | 124.00M | 56.00M | 211.00M | 26.00M | 8.00M | 103.00M | 133.00M | -7.00M | 31.00M | 193.00M | 195.00M | 256.00M | -38.00M | 232.00M | 199.00M | 2,128.00M | 236.00M | 208.00M | 305.00M | -373.00M | 189.00M | 208.00M | 320.00M | 567.00M | 169.00M | 154.00M | 132.00M | -90.00M | 80.00M | 164.00M | 354.00M | 110.00M | -44.00M | 56.00M | 90.00M | -360.00M | -617.00M | -703.00M | 3.00M | 67.00M | 18.00M | 71.00M | 134.00M | 295.50M | 96.00M | 170.00M | 48.00M | -105.00M | 60.00M | -208.00M | -84.00M | -340.00M | -58.00M | 73.00M | -36.00M | 68.00M | 118.00M | 281.00M | -2197.00M | 98.00M |
|
Preferred Dividend Payments
|
| | | | | | | | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-253.00M | 102.00M | -116.00M | -24.00M | 28.00M | -20.00M | -177.00M | 103.00M | 40.00M | 161.00M | 18.00M | -11.00M | 85.00M | 110.00M | | 26.00M | 181.00M | 166.00M | 228.00M | -58.00M | 213.00M | 161.00M | 2,129.00M | 224.00M | 192.00M | 271.00M | -380.00M | 189.00M | 208.00M | 320.00M | 567.00M | 169.00M | 154.00M | 132.00M | -90.00M | 80.00M | 164.00M | 354.00M | 110.00M | -44.00M | 56.00M | 90.00M | -360.00M | -617.00M | -703.00M | 3.00M | 67.00M | 18.00M | 71.00M | 134.00M | 295.50M | 96.00M | 170.00M | 48.00M | -105.00M | 60.00M | -208.00M | -84.00M | -340.00M | -58.00M | 73.00M | -36.00M | 68.00M | 118.00M | 281.00M | -2197.00M | 98.00M |
|
EPS (Basic)
|
-0.92 | 0.30 | -0.48 | -0.19 | 0.11 | -0.08 | -0.73 | 0.42 | 0.16 | 0.66 | 0.07 | -0.05 | 0.35 | 0.45 | | 0.10 | 0.74 | 0.67 | 0.93 | -0.23 | 0.77 | 0.58 | 7.95 | 0.83 | 0.71 | 1.01 | -1.41 | 0.69 | 0.78 | 1.21 | 2.15 | 0.66 | 0.58 | 0.52 | -0.37 | 0.31 | 0.66 | 1.49 | 0.47 | -0.26 | 0.23 | 0.38 | -1.68 | -2.65 | -2.97 | -0.01 | 0.27 | 0.05 | 0.27 | 0.47 | 2.09 | 0.34 | 0.58 | 0.16 | -0.41 | -0.35 | -0.73 | -0.31 | -1.16 | -0.24 | 0.28 | -0.13 | 0.25 | 0.40 | 0.88 | -7.62 | 0.36 |
|
EPS (Weighted Average and Diluted)
|
-0.92 | 0.30 | -0.48 | -0.19 | 0.11 | -0.08 | -0.73 | 0.42 | 0.16 | 0.60 | 0.07 | -0.05 | 0.33 | 0.41 | 0.01 | 0.10 | 0.67 | 0.62 | 0.82 | -0.23 | 0.76 | 0.58 | 7.63 | 0.82 | 0.70 | 0.99 | -1.39 | 0.68 | 0.77 | 1.19 | 2.12 | 0.65 | 0.58 | 0.50 | -0.36 | 0.31 | 0.65 | 1.48 | 0.47 | -0.26 | 0.23 | 0.38 | -1.68 | -2.65 | -2.97 | -0.01 | 0.27 | 0.05 | 0.27 | 0.46 | 2.07 | 0.33 | 0.58 | 0.16 | -0.40 | -0.35 | -0.73 | -0.31 | -1.16 | -0.24 | 0.28 | -0.13 | 0.25 | 0.40 | 0.87 | -7.62 | 0.36 |
|
Shares Outstanding (Weighted Average)
|
241.00M | 242.00M | 241.00M | 242.00M | 242.00M | 242.00M | 242.00M | 243.00M | 244.00M | 244.00M | 244.00M | 244.00M | 245.00M | 245.00M | 245.00M | 245.00M | 246.00M | 246.00M | 246.00M | 248.00M | 276.00M | 275.00M | 268.00M | 270.00M | 270.00M | 270.00M | 269.00M | 267.00M | 266.00M | 264.00M | 263.00M | 252.00M | 252.00M | 251.00M | 249.00M | 240.00M | 240.00M | 238.00M | 237.00M | 232.00M | 233.00M | 233.00M | 233.00 | | | | 234.00M | | | | 261.00M | | | | 284.00M | | | | 285.00M | 286.00M | 287.00M | 287.00M | 287.00M | 287.00M | 287.00M | 288.00M | 288.00M |
|
Shares Outstanding (Diluted Average)
|
241.00M | 245.00M | 241.00M | 242.00M | 244.00M | 242.00M | 242.00M | 246.00M | 262.00M | 281.00M | 271.00M | 244.00M | 281.00M | 281.00M | 247.00M | 248.00M | 282.00M | 278.00M | 277.00M | 248.00M | 281.00M | 280.00M | 279.00M | 274.00M | 274.00M | 274.00M | 273.00M | 271.00M | 269.00M | 268.00M | 266.00M | 256.00M | 256.00M | 255.00M | 253.00M | 244.00M | 242.00M | 241.00M | 239.00M | 232.00M | 234.00M | 234.00M | 233.00 | | | | 234.00M | | | | 264.00M | | | | 286.00M | | | | 285.00M | 286.00M | 288.00M | 287.00M | 288.00M | 289.00M | 290.00M | 288.00M | 288.00M |
|
EBITDA
|
-160.00M | 229.00M | 196.00M | 207.00M | 166.00M | 194.00M | -57.00M | 264.00M | 249.00M | 387.00M | 121.00M | 249.00M | 286.00M | 271.00M | 130.00M | 261.00M | 344.00M | 349.00M | 348.00M | 243.00M | 402.00M | 473.00M | 299.00M | 334.00M | 451.00M | 531.00M | 235.00M | 364.00M | 3,214.00M | 377.00M | 438.00M | 334.00M | 295.00M | 276.00M | 378.00M | 226.00M | 306.00M | 342.00M | 284.00M | 69.00M | 187.00M | 244.00M | 115.00M | -86.00M | -622.00M | 110.00M | 231.00M | 146.00M | 225.00M | 300.00M | 323.00M | 243.00M | 297.00M | 265.00M | 118.00M | 52.00M | -36.00M | 100.00M | 52.00M | 97.00M | 193.00M | 268.00M | 260.00M | 9.00M | 9.00M | 147.00M | 293.00M |
|
Interest Expenses
|
79.00M | 85.00M | 83.00M | 74.00M | 77.00M | 90.00M | 75.00M | 74.00M | 81.00M | 86.00M | 89.00M | 101.00M | 83.00M | 86.00M | 87.00M | 85.00M | 102.00M | 100.00M | 105.00M | 105.00M | 102.00M | 108.00M | 129.00M | 107.00M | 110.00M | 105.00M | 116.00M | 91.00M | 104.00M | 90.00M | 87.00M | 87.00M | 89.00M | 84.00M | 75.00M | 76.00M | 78.00M | 82.00M | 99.00M | 85.00M | 88.00M | 88.00M | 90.00M | 73.00M | 85.00M | 88.00M | 93.00M | 79.00M | 97.00M | 104.00M | 123.00M | 104.00M | 110.00M | 117.00M | 139.00M | 127.00M | 138.00M | 138.00M | 129.00M | 126.00M | 130.00M | 135.00M | 131.00M | 115.00M | 112.00M | 114.00M | 104.00M |
|
Tax Rate
|
6.64% | 27.14% | 2.88% | 182.76% | 52.44% | 130.95% | -14.48% | 33.33% | 53.33% | 30.82% | -271.43% | 85.71% | 37.95% | 28.49% | 121.88% | 38.00% | 24.61% | 21.69% | 0.78% | -26.67% | 20.55% | 33.44% | -1,588.89% | 34.26% | 36.59% | 29.23% | 26.86% | 29.21% | 30.90% | -3.23% | -72.34% | 29.29% | 18.95% | 18.52% | 131.36% | 29.20% | 10.38% | 30.99% | 45.54% | -15.79% | 31.71% | 25.62% | 805.88% | -67.66% | 20.92% | 130.00% | 47.24% | 45.45% | 27.55% | 28.34% | 0.51% | 28.36% | 32.54% | 54.72% | -12.90% | -1.69% | 0.95% | -42.37% | 3.41% | -11.54% | 45.11% | -33.33% | 22.73% | 9.92% | 7.87% | -199.73% | 40.24% |