|
Revenue
|
3,907.00M | 3,494.00M | 3,588.00M | 3,686.00M | 3,761.00M | 4,387.00M | 4,665.00M | 5,160.00M | 5,282.00M | 5,935.00M | 6,548.00M | 7,064.00M | 6,868.00M | 7,234.00M | 7,111.00M | 7,290.00M | 6,974.00M | 7,317.00M | 7,472.00M | 7,639.00M | 7,348.00M | 8,051.00M | 8,701.00M | 8,770.00M | 7,050.00M | 5,919.00M | 5,582.00M | 5,082.00M | 4,198.00M | 3,835.00M | 3,833.00M | 4,021.00M | 4,279.00M | 4,957.00M | 5,444.00M | 5,940.00M | 5,740.00M | 6,147.00M | 6,172.00M | 5,936.00M | 5,737.00M | 5,930.00M | 5,550.00M | 5,191.00M | 5,037.00M | 3,196.00M | 2,975.00M | 3,237.00M | 3,451.00M | 3,707.00M | 3,860.00M | 4,277.00M | 4,284.00M | 5,074.00M | 5,357.00M | 5,582.00M | 5,677.00M | 5,798.00M | 5,804.00M | 5,739.00M | 5,804.00M | 5,833.00M | 5,697.00M | 5,610.00M | 5,417.00M | 5,510.00M | 5,600.00M | 5,657.00M |
|
Cost of Revenue
|
2,411.00M | 2,163.00M | 2,269.00M | 2,376.00M | 2,473.00M | 2,716.00M | 2,891.00M | 3,152.00M | 3,428.00M | 3,659.00M | 4,030.00M | 4,315.00M | 4,233.00M | 4,638.00M | 4,751.00M | 4,825.00M | 4,614.00M | 4,765.00M | 4,765.00M | 4,815.00M | 4,765.00M | 5,151.00M | 5,291.00M | 5,648.00M | 4,823.00M | 3,971.00M | 3,818.00M | 3,402.00M | 2,956.00M | 2,777.00M | 2,743.00M | 2,773.00M | 3,103.00M | 3,453.00M | 3,681.00M | 3,968.00M | 4,007.00M | 4,221.00M | 4,280.00M | 4,083.00M | 4,156.00M | 4,204.00M | 3,860.00M | 3,464.00M | 3,393.00M | 2,097.00M | 1,904.00M | 2,064.00M | 2,251.00M | 2,370.00M | 2,467.00M | 2,657.00M | 2,710.00M | 3,123.00M | 3,251.00M | 3,297.00M | 3,399.00M | 3,404.00M | 3,349.00M | 3,250.00M | 3,428.00M | 3,417.00M | 3,361.00M | 3,264.00M | 3,286.00M | 3,431.00M | 3,483.00M | 3,411.00M |
|
Gross Profit
|
1,496.00M | 1,331.00M | 1,319.00M | 1,310.00M | 1,288.00M | 1,671.00M | 1,774.00M | 2,008.00M | 1,854.00M | 2,276.00M | 2,518.00M | 2,749.00M | 2,635.00M | 2,596.00M | 2,360.00M | 2,465.00M | 2,360.00M | 2,552.00M | 2,707.00M | 2,824.00M | 2,583.00M | 2,900.00M | 3,410.00M | 3,122.00M | 2,227.00M | 1,948.00M | 1,764.00M | 1,680.00M | 1,242.00M | 1,058.00M | 1,090.00M | 1,248.00M | 1,176.00M | 1,504.00M | 1,763.00M | 1,972.00M | 1,733.00M | 1,926.00M | 1,892.00M | 1,853.00M | 1,581.00M | 1,726.00M | 1,690.00M | 1,727.00M | 1,644.00M | 1,099.00M | 1,071.00M | 1,173.00M | 1,200.00M | 1,337.00M | 1,393.00M | 1,620.00M | 1,574.00M | 1,951.00M | 2,106.00M | 2,285.00M | 2,278.00M | 2,394.00M | 2,455.00M | 2,489.00M | 2,376.00M | 2,416.00M | 2,336.00M | 2,346.00M | 2,131.00M | 2,079.00M | 2,117.00M | 2,246.00M |
|
Selling, General & Administrative
|
52.00M | 48.00M | 49.00M | 58.00M | 58.00M | 47.00M | 62.00M | 62.00M | 70.00M | 65.00M | 79.00M | 67.00M | 68.00M | 67.00M | 67.00M | 73.00M | 72.00M | 87.00M | 80.00M | 94.00M | 75.00M | 89.00M | 74.00M | 55.00M | 66.00M | 43.00M | 37.00M | 53.00M | 48.00M | 41.00M | 43.00M | 94.00M | 55.00M | 75.00M | 55.00M | 71.00M | 58.00M | 65.00M | 72.00M | 59.00M | 59.00M | 56.00M | 53.00M | 59.00M | 54.00M | 43.00M | 41.00M | 44.00M | 48.00M | 51.00M | 46.00M | 59.00M | 52.00M | 67.00M | 59.00M | 62.00M | 54.00M | 54.00M | 58.00M | 60.00M | 61.00M | 62.00M | 55.00M | 61.00M | 62.00M | 60.00M | 58.00M | 59.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | 129.00M | 1,208.00M | 306.00M | 381.00M | 282.00M | 2,766.00M | 3,519.00M | | | | 262.00M | | 385.00M | 265.00M | | | | 61.00M | 247.00M | | 2,198.00M | 1,073.00M | 2,147.00M | 133.00M | 446.00M | | | 12.00M | | 22.00M | 344.00M | | | | | | | | | 116.00M | | 356.00M | | 392.00M | 83.00M |
|
Other Operating Expenses
|
| 1.00M | 1.00M | 3.00M | 5.00M | 3,578.00M | 3,785.00M | 4,118.00M | | 4,709.00M | 5,137.00M | 5,567.00M | 5,777.00M | 5,966.00M | 6,090.00M | 6,236.00M | 7,000.00M | 6,246.00M | 6,284.00M | 6,401.00M | 6,303.00M | 6,768.00M | 6,993.00M | 7,287.00M | 6,324.00M | 5,316.00M | 5,121.00M | 4,661.00M | 4,463.00M | 4,155.00M | 3,662.00M | 3,866.00M | 4,021.00M | 4,474.00M | 4,747.00M | 5,101.00M | 5,063.00M | 5,293.00M | 5,384.00M | 5,269.00M | 5,252.00M | 5,324.00M | 4,961.00M | 4,586.00M | 4,481.00M | 2,917.00M | 2,659.00M | 2,843.00M | 3,033.00M | 3,222.00M | 3,356.00M | 3,668.00M | 3,699.00M | 4,289.00M | 4,452.00M | 4,544.00M | 4,646.00M | 4,733.00M | 4,709.00M | 4,621.00M | 4,756.00M | 4,739.00M | 4,655.00M | 4,617.00M | 4,568.00M | 4,723.00M | 4,794.00M | 4,769.00M |
|
Operating Expenses
|
3,291.00M | 3,018.00M | 3,114.00M | 3,258.00M | 3,312.00M | 3,625.00M | 3,847.00M | 4,180.00M | 4,468.00M | 4,774.00M | 5,216.00M | 5,634.00M | 5,845.00M | 6,033.00M | 6,157.00M | 6,309.00M | 7,072.00M | 6,333.00M | 6,364.00M | 6,495.00M | 6,378.00M | 6,857.00M | 7,067.00M | 7,471.00M | 7,598.00M | 5,665.00M | 5,539.00M | 4,996.00M | 7,277.00M | 7,715.00M | 3,705.00M | 3,960.00M | 4,076.00M | 4,811.00M | 4,802.00M | 5,557.00M | 5,386.00M | 5,358.00M | 5,456.00M | 5,328.00M | 5,372.00M | 5,627.00M | 5,014.00M | 6,843.00M | 5,608.00M | 5,107.00M | 2,833.00M | 3,333.00M | 3,081.00M | 3,273.00M | 3,414.00M | 3,727.00M | 3,773.00M | 4,700.00M | 4,511.00M | 4,606.00M | 4,700.00M | 4,787.00M | 4,767.00M | 4,681.00M | 4,817.00M | 4,801.00M | 4,826.00M | 4,678.00M | 4,986.00M | 4,783.00M | 5,244.00M | 4,911.00M |
|
Operating Income
|
616.00M | 476.00M | 474.00M | 428.00M | 449.00M | 762.00M | 818.00M | 980.00M | 814.00M | 1,161.00M | 1,332.00M | 1,430.00M | 1,023.00M | 1,201.00M | 954.00M | 981.00M | -98.00M | 984.00M | 1,108.00M | 1,144.00M | 970.00M | 1,194.00M | 1,634.00M | 1,299.00M | -548.00M | 254.00M | 43.00M | 86.00M | -3079.00M | -3880.00M | 128.00M | 61.00M | 203.00M | 146.00M | 642.00M | 383.00M | 354.00M | 789.00M | 716.00M | 608.00M | 365.00M | 303.00M | 536.00M | -1652.00M | -571.00M | -1911.00M | 142.00M | -96.00M | 370.00M | 434.00M | 446.00M | 550.00M | 511.00M | 374.00M | 846.00M | 976.00M | 977.00M | 1,011.00M | 1,037.00M | 1,058.00M | 987.00M | 1,032.00M | 871.00M | 932.00M | 431.00M | 727.00M | 356.00M | 746.00M |
|
EBIT
|
616.00M | 476.00M | 474.00M | 428.00M | 449.00M | 762.00M | 818.00M | 980.00M | 814.00M | 1,161.00M | 1,332.00M | 1,430.00M | 1,023.00M | 1,201.00M | 954.00M | 981.00M | -98.00M | 984.00M | 1,108.00M | 1,144.00M | 970.00M | 1,194.00M | 1,634.00M | 1,299.00M | -548.00M | 254.00M | 43.00M | 86.00M | -3079.00M | -3880.00M | 128.00M | 61.00M | 203.00M | 146.00M | 642.00M | 383.00M | 354.00M | 789.00M | 716.00M | 608.00M | 365.00M | 303.00M | 536.00M | -1652.00M | -571.00M | -1911.00M | 142.00M | -96.00M | 370.00M | 434.00M | 446.00M | 550.00M | 511.00M | 374.00M | 846.00M | 976.00M | 977.00M | 1,011.00M | 1,037.00M | 1,058.00M | 987.00M | 1,032.00M | 871.00M | 932.00M | 431.00M | 727.00M | 356.00M | 746.00M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -104.00M | | | | | | | | | | |
|
Interest & Investment Income
|
2.00M | 3.00M | 3.00M | -293.00M | 3.00M | | -76.00M | -69.00M | -69.00M | -63.00M | -62.00M | -69.00M | -74.00M | -80.00M | -71.00M | -73.00M | -71.00M | -71.00M | -91.00M | -98.00M | -93.00M | -94.00M | -96.00M | -100.00M | -106.00M | -106.00M | -99.00M | -136.00M | -165.00M | -196.00M | -141.00M | -137.00M | -242.00M | -121.00M | -115.00M | -115.00M | -140.00M | -137.00M | -140.00M | -137.00M | -143.00M | -144.00M | -141.00M | -141.00M | -134.00M | -124.00M | -122.00M | -125.00M | -125.00M | -120.00M | -116.00M | -159.00M | -107.00M | -101.00M | -93.00M | -162.00M | -101.00M | -102.00M | -94.00M | -98.00M | -92.00M | -92.00M | -85.00M | -84.00M | -86.00M | -92.00M | -88.00M | -86.00M |
|
Other Non Operating Income
|
-5.00M | -14.00M | -4.00M | -4.00M | -40.00M | -9.00M | -7.00M | -1.00M | -4.00M | -5.00M | -9.00M | -7.00M | -7.00M | -17.00M | -6.00M | -9.00M | -14.00M | -11.00M | -12.00M | -6.00M | -31.00M | -24.00M | 12.00M | 41.00M | -224.00M | -23.00M | -34.00M | -43.00M | -47.00M | -31.00M | -39.00M | -99.00M | -18.00M | -26.00M | -31.00M | -24.00M | -25.00M | -19.00M | -42.00M | -13.00M | -30.00M | -8.00M | -23.00M | -44.00M | -168.00M | -48.00M | -21.00M | | -22.00M | -19.00M | -14.00M | 21.00M | -42.00M | -42.00M | -48.00M | 58.00M | -47.00M | -22.00M | -27.00M | 12.00M | -108.00M | -20.00M | -52.00M | -47.00M | -39.00M | -24.00M | -49.00M | -16.00M |
|
Non Operating Income
|
-5.00M | -14.00M | -4.00M | -4.00M | -40.00M | -9.00M | -7.00M | -1.00M | -4.00M | -5.00M | -9.00M | -7.00M | -7.00M | -17.00M | -6.00M | -9.00M | -14.00M | -11.00M | -12.00M | -6.00M | -31.00M | -24.00M | 12.00M | 41.00M | -224.00M | -23.00M | -34.00M | -43.00M | -47.00M | -31.00M | -39.00M | -99.00M | -18.00M | -26.00M | -31.00M | -24.00M | -25.00M | -19.00M | -42.00M | -13.00M | -30.00M | -8.00M | -23.00M | -44.00M | -23.00M | -48.00M | -21.00M | -19.00M | -22.00M | -19.00M | -14.00M | 21.00M | -30.00M | -42.00M | -48.00M | 58.00M | -47.00M | -22.00M | -27.00M | 12.00M | -108.00M | -20.00M | -52.00M | -47.00M | -39.00M | -24.00M | -49.00M | -16.00M |
|
EBT
|
560.00M | 383.00M | 393.00M | 346.00M | 333.00M | 677.00M | 735.00M | 910.00M | 741.00M | 1,093.00M | 1,261.00M | 1,354.00M | 942.00M | 1,104.00M | 877.00M | 899.00M | -183.00M | 902.00M | 1,005.00M | 1,040.00M | 846.00M | 1,076.00M | 1,550.00M | 1,240.00M | -878.00M | 125.00M | -100.00M | -93.00M | -3291.00M | -4107.00M | -52.00M | -175.00M | -57.00M | -1.00M | 496.00M | 244.00M | 189.00M | 633.00M | 534.00M | 458.00M | 192.00M | 151.00M | 372.00M | -1837.00M | -896.00M | -2083.00M | -1.00M | -240.00M | 223.00M | 295.00M | 316.00M | 466.00M | 332.00M | 231.00M | 705.00M | 810.00M | 829.00M | 783.00M | 916.00M | 872.00M | 787.00M | 920.00M | 734.00M | 793.00M | 306.00M | 611.00M | 219.00M | 664.00M |
|
Tax Provisions
|
-179.00M | 117.00M | 124.00M | 98.00M | 121.00M | 200.00M | 249.00M | 283.00M | 229.00M | 352.00M | 411.00M | 447.00M | 304.00M | 357.00M | 267.00M | 307.00M | -172.00M | 256.00M | 296.00M | 268.00M | 229.00M | 299.00M | 411.00M | 336.00M | -241.00M | 71.00M | -37.00M | -67.00M | -875.00M | -902.00M | -59.00M | -22.00M | -25.00M | -29.00M | 135.00M | 1,050.00M | 142.00M | 125.00M | 100.00M | -306.00M | 40.00M | 74.00M | 76.00M | -183.00M | 119.00M | -402.00M | 18.00M | -13.00M | 52.00M | 65.00M | 76.00M | -409.00M | 68.00M | 114.00M | 156.00M | 177.00M | 174.00M | 167.00M | 192.00M | 168.00M | 178.00M | 207.00M | 154.00M | 179.00M | 103.00M | 131.00M | 199.00M | 46.00M |
|
Profit After Tax
|
380.00M | 265.00M | 266.00M | 253.00M | 211.00M | 483.00M | 545.00M | 607.00M | 512.00M | 741.00M | 850.00M | 907.00M | 638.00M | 747.00M | 610.00M | 650.00M | -18.00M | 648.00M | 709.00M | 791.00M | 623.00M | 777.00M | 1,205.00M | 902.00M | -643.00M | 55.00M | -54.00M | -28.00M | -2418.00M | -3208.00M | 7.00M | -153.00M | -32.00M | 28.00M | 365.00M | -829.00M | 47.00M | 511.00M | 435.00M | 665.00M | 152.00M | 77.00M | 296.00M | -1656.00M | -1017.00M | -1681.00M | -19.00M | -230.00M | 171.00M | 230.00M | 240.00M | 827.00M | 264.00M | 117.00M | 549.00M | 665.00M | 655.00M | 616.00M | 724.00M | 667.00M | 609.00M | 713.00M | 580.00M | 614.00M | 204.00M | 480.00M | 20.00M | 589.00M |
|
Net Income - Minority
|
| -23.00M | -27.00M | -29.00M | | -31.00M | -13.00M | -14.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
2.00M | 3.00M | 4.00M | 1.00M | 1.00M | 3.00M | 1.00M | 2.00M | | 2.00M | 2.00M | 1.00M | 3.00M | 2.00M | 2.00M | 3.00M | 2.00M | 4.00M | 2.00M | 2.00M | -6.00M | 1.00M | 2.00M | 4.00M | 2.00M | -1.00M | 1.00M | 2.00M | -6.00M | 3.00M | 1.00M | -4.00M | | | -4.00M | -1.00M | 1.00M | -3.00M | -1.00M | 4.00M | | 2.00M | 1.00M | -1.00M | 2.00M | -5.00M | -2.00M | 8.00M | 1.00M | 3.00M | 4.00M | 3.00M | 1.00M | 8.00M | 5.00M | 9.00M | 4.00M | 6.00M | 8.00M | 6.00M | 3.00M | 4.00M | 9.00M | -1.00M | -1.00M | 8.00M | 2.00M | |
|
Income from Continuing Operations
|
739.00M | 266.00M | 269.00M | 248.00M | 212.00M | 477.00M | 486.00M | 627.00M | 512.00M | 741.00M | 850.00M | 907.00M | 638.00M | 747.00M | 610.00M | 592.00M | -11.00M | 646.00M | 709.00M | 772.00M | 617.00M | 777.00M | 1,139.00M | 904.00M | -637.00M | 54.00M | -63.00M | -26.00M | -2416.00M | -3205.00M | 7.00M | -153.00M | -32.00M | 28.00M | 361.00M | -806.00M | 47.00M | 508.00M | 434.00M | 764.00M | 152.00M | 77.00M | 296.00M | -1654.00M | -1015.00M | -1681.00M | -19.00M | -227.00M | 171.00M | 230.00M | 240.00M | 875.00M | 264.00M | 117.00M | 549.00M | 633.00M | 655.00M | 616.00M | 724.00M | 704.00M | 609.00M | 713.00M | 580.00M | 614.00M | 203.00M | 480.00M | 20.00M | 618.00M |
|
Consolidated Net Income
|
-1.00M | -1.00M | -3.00M | -4.00M | -5.00M | 6.00M | 59.00M | -20.00M | -1.00M | | -165.00M | | -8.00M | -8.00M | -6.00M | 80.00M | -5.00M | 2.00M | -1.00M | 23.00M | -1.00M | -2.00M | 66.00M | 1.00M | -4.00M | -1.00M | | | -2.00M | | | | | | | -19.00M | 47.00M | 508.00M | 434.00M | 764.00M | 152.00M | 77.00M | 296.00M | -1654.00M | -1015.00M | -1681.00M | -19.00M | -227.00M | 171.00M | 230.00M | 240.00M | 875.00M | 264.00M | 117.00M | 549.00M | 633.00M | 655.00M | 616.00M | 724.00M | 704.00M | 609.00M | 713.00M | 580.00M | 614.00M | 203.00M | 480.00M | 20.00M | 618.00M |
|
Income towards Parent Company
|
-1.00M | -24.00M | -30.00M | -33.00M | -5.00M | -25.00M | 46.00M | -34.00M | -1.00M | | -165.00M | | -8.00M | -8.00M | -6.00M | 80.00M | -5.00M | 2.00M | -1.00M | 23.00M | -1.00M | -2.00M | 66.00M | 1.00M | -4.00M | -1.00M | | | -2.00M | | | | | | | -19.00M | 47.00M | 508.00M | 434.00M | 764.00M | 152.00M | 77.00M | 296.00M | -1654.00M | -1015.00M | -1681.00M | -19.00M | -227.00M | 171.00M | 230.00M | 240.00M | 875.00M | 264.00M | 117.00M | 549.00M | 633.00M | 655.00M | 616.00M | 724.00M | 704.00M | 609.00M | 713.00M | 580.00M | 614.00M | 203.00M | 480.00M | 20.00M | 618.00M |
|
Net Income towards Common Stockholders
|
-1.00M | -24.00M | -30.00M | -33.00M | -5.00M | -25.00M | 46.00M | -34.00M | -1.00M | | -165.00M | | -8.00M | -8.00M | -6.00M | 80.00M | -5.00M | 2.00M | -1.00M | 23.00M | -1.00M | -2.00M | 66.00M | 1.00M | -4.00M | -1.00M | | | -2.00M | | | | | | | -19.00M | 47.00M | 508.00M | 434.00M | 764.00M | 152.00M | 77.00M | 296.00M | -1654.00M | -1015.00M | -1681.00M | -19.00M | -227.00M | 171.00M | 230.00M | 240.00M | 875.00M | 264.00M | 117.00M | 549.00M | 633.00M | 655.00M | 616.00M | 724.00M | 704.00M | 609.00M | 713.00M | 580.00M | 614.00M | 203.00M | 480.00M | 20.00M | 618.00M |
|
EPS (Basic)
|
0.42 | 0.29 | 0.29 | -0.04 | 0.23 | 0.53 | 0.60 | -0.04 | 0.56 | 0.81 | 0.92 | 0.98 | 0.69 | 0.81 | 0.66 | 0.09 | -0.02 | 0.70 | 0.79 | 0.03 | 0.73 | 0.92 | 1.42 | 0.00 | -0.76 | 0.06 | -0.06 | -0.03 | -2.81 | -3.73 | 0.01 | -0.16 | -0.04 | 0.03 | 0.42 | -0.02 | 0.05 | 0.58 | 0.50 | 0.87 | 0.17 | 0.09 | 0.34 | -1.89 | -1.16 | -1.91M | -0.02M | 3.08M | 0.19M | 0.26M | 0.26M | -0.71M | 0.29M | 0.12M | 0.60M | -1.01M | 0.72M | 0.68M | 0.80M | -2.19M | 0.68 | 0.80 | 0.65 | 0.71 | 0.24 | 0.55 | 0.02 | 0.69 |
|
EPS (Weighted Average and Diluted)
|
0.42 | 0.29 | 0.29 | -0.04 | 0.23 | 0.53 | 0.60 | -0.04 | 0.56 | 0.80 | 0.92 | 0.98 | 0.69 | 0.80 | 0.65 | 0.09 | -0.02 | 0.69 | 0.79 | 0.03 | 0.73 | 0.91 | 1.41 | 0.00 | -0.76 | 0.06 | -0.06 | -0.03 | 0.00 | -3.73 | 0.01 | -0.16 | | 0.03 | 0.42 | -0.02 | 0.05 | 0.58 | 0.49 | 0.87 | 0.17 | 0.09 | 0.34 | -1.89 | -1.16 | -1.92 | -0.02 | -0.26 | 0.19 | 0.26 | 0.26M | -0.71M | 0.29M | 0.12M | 0.60M | -1.01M | 0.72M | 0.68M | 0.79M | -2.19M | 0.68 | 0.80 | 0.65 | 0.70 | 0.24 | 0.55 | 0.02 | 0.69 |
|
Shares Outstanding (Weighted Average)
|
897.00M | 898.00M | 902.00M | 900.00M | 905.00M | 906.00M | 910.00M | 908.00M | | 916.00M | 920.00M | 918.00M | 923.00M | 924.00M | 928.00M | 926.00M | 931.00M | 928.00M | 915.00M | 898.00M | 849.00M | 847.00M | 848.00M | 848.00M | 850.00M | 852.00M | 855.00M | 853.00M | 858.00M | 860.00M | 862.00M | 861.00M | 867.00M | 869.00M | 872.00M | 870.00M | 875.00M | 877.00M | 877.00M | 875.00M | 873.00M | 874.00M | 876.00M | 875.00M | 878.00M | 877.00M | 882.00M | 881.00M | 889.00M | 890.00M | 894.00M | 892.00M | 899.00M | 904.00M | 908.00M | 904.00M | 904.00M | 902.00M | 901.00M | 899.00M | 889.00M | 886.00M | 885.00M | 882.00M | 866.00M | 862.00M | 857.00M | 853.00M |
|
Shares Outstanding (Diluted Average)
|
899.00M | 900.00M | 904.00M | 902.00M | 908.00M | 909.00M | 912.00M | 911.00M | | 921.00M | 925.00M | 922.00M | 926.00M | 926.00M | 930.00M | 928.00M | 931.00M | 931.00M | 919.00M | 902.00M | 853.00M | 853.00M | 854.00M | 852.00M | 850.00M | 854.00M | 855.00M | 853.00M | 858.00M | 860.00M | 864.00M | 861.00M | 867.00M | 871.00M | 873.00M | 870.00M | 878.00M | 880.00M | 879.00M | 877.00M | 873.00M | 875.00M | 876.00M | 875.00M | 878.00M | 877.00M | 882.00M | 881.00M | 889.00M | 890.00M | 894.00M | 892.00M | 903.00M | 909.00M | 910.00M | 908.00M | 907.00M | 905.00M | 904.00M | 902.00M | 891.00M | 888.00M | 886.00M | 883.00M | 866.00M | 862.00M | 858.00M | 853.00M |
|
EBITDA
|
616.00M | 476.00M | 474.00M | 428.00M | 449.00M | 762.00M | 818.00M | 980.00M | 814.00M | 1,161.00M | 1,332.00M | 1,430.00M | 1,023.00M | 1,201.00M | 954.00M | 981.00M | -98.00M | 984.00M | 1,108.00M | 1,144.00M | 970.00M | 1,194.00M | 1,634.00M | 1,299.00M | -548.00M | 254.00M | 43.00M | 86.00M | -3079.00M | -3880.00M | 128.00M | 61.00M | 203.00M | 146.00M | 642.00M | 383.00M | 354.00M | 789.00M | 716.00M | 608.00M | 365.00M | 303.00M | 536.00M | -1652.00M | -571.00M | -1911.00M | 142.00M | -96.00M | 370.00M | 434.00M | 446.00M | 550.00M | 511.00M | 374.00M | 846.00M | 976.00M | 977.00M | 1,011.00M | 1,037.00M | 1,058.00M | 987.00M | 1,032.00M | 871.00M | 932.00M | 431.00M | 727.00M | 356.00M | 746.00M |
|
Interest Expenses
|
-53.00M | 79.00M | 77.00M | 78.00M | 76.00M | 76.00M | 76.00M | 69.00M | 69.00M | 63.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-31.96% | 30.55% | 31.55% | 28.32% | 36.34% | 29.54% | 33.88% | 31.10% | 30.90% | 32.20% | 32.59% | 33.01% | 32.27% | 32.34% | 30.44% | 34.15% | 93.99% | 28.38% | 29.45% | 25.77% | 27.07% | 27.79% | 26.52% | 27.10% | 27.45% | 56.80% | 37.00% | 72.04% | 26.59% | 21.96% | 113.46% | 12.57% | 43.86% | 2,900.00% | 27.22% | 430.33% | 75.13% | 19.75% | 18.73% | -66.81% | 20.83% | 49.01% | 20.43% | 9.96% | -13.28% | 19.30% | -1,800.00% | 5.42% | 23.32% | 22.03% | 24.05% | -87.77% | 20.48% | 49.35% | 22.13% | 21.85% | 20.99% | 21.33% | 20.96% | 19.27% | 22.62% | 22.50% | 20.98% | 22.57% | 33.66% | 21.44% | 90.87% | 6.93% |