|
Revenue
|
402.01M | 403.12M | 402.77M | 412.45M | 418.11M | 420.69M | 428.30M | 432.57M | 438.65M | 451.08M | 467.05M | 472.71M | 471.17M | 470.23M | 588.55M | 631.40M | 612.70M | 626.10M | 622.10M | 612.40M | 625.00M | 632.60M | 660.60M | 652.80M | 655.50M | 693.90M | 702.80M | 695.20M | 693.30M | 717.40M | 726.80M | 0.70M | 0.70M | 0.80M | 0.80M | 791.10M | 789.30M | 824.00M | 813.50M | 830.70M | 818.40M | 852.40M | 865.80M | 850.50M | 756.10M | 822.90M | 1,347.00M | 1,609.80M | 1,537.60M | 1,168.30M | 1,316.60M | 1,471.10M | 1,435.70M | 1,002.70M | 953.20M | 1,074.20M | 1,026.50M | 984.40M | 945.30M | 1,013.10M | 1,017.80M | 1,011.40M | 988.00M | 1,021.80M | 1,005.30M | 1,023.80M | 1,049.60M |
|
Cost of Revenue
|
113.39M | 114.23M | 111.03M | 116.26M | 119.15M | 126.34M | 126.82M | 125.03M | 131.70M | 129.14M | 135.33M | 131.94M | 154.42M | 134.06M | 196.37M | 222.33M | 207.23M | 187.60M | 201.00M | 176.90M | 185.70M | 186.70M | 182.00M | 186.70M | 186.70M | 186.20M | 195.90M | 188.20M | 182.00M | 191.10M | 195.60M | 198.30M | 200.60M | 249.30M | -149.50M | 213.70M | 217.10M | 226.10M | -112.30M | 232.10M | 232.90M | 235.80M | -135.90M | 237.50M | 223.30M | 225.10M | -201.30M | 284.50M | 300.70M | 303.90M | -327.90M | 318.10M | 322.60M | 266.30M | -276.70M | 296.20M | 292.10M | 149.80M | 1,093.40M | 148.90M | 144.20M | 146.30M | 1,132.00M | 166.10M | 154.40M | 152.20M | 1,126.60M |
|
Gross Profit
|
288.63M | 288.89M | 291.74M | 296.19M | 298.96M | 294.36M | 301.48M | 307.55M | 306.95M | 321.94M | 331.72M | 340.77M | 316.74M | 336.17M | 392.18M | 281.70M | 279.30M | 309.80M | 290.60M | 305.60M | 282.10M | 312.80M | 345.00M | 338.60M | 336.00M | 378.70M | 379.40M | 379.10M | 385.00M | 393.10M | 406.10M | 0.40M | 0.40M | 0.40M | 0.40M | 424.50M | 415.10M | 436.00M | 421.10M | 434.10M | 42.40M | 444.80M | 249.50M | 433.80M | 395.80M | 466.10M | 931.80M | 1,180.40M | 1,085.80M | 701.60M | 828.10M | 986.30M | 946.60M | 549.80M | 514.70M | 617.90M | 585.80M | 367.50M | 500.30M | 567.50M | 542.30M | 560.30M | 557.70M | 580.50M | 377.30M | 576.60M | 583.50M |
|
Amortization - Intangibles
|
37.76M | 40.77M | 39.24M | 43.52M | 43.53M | 43.52M | 40.88M | 42.11M | 44.49M | 44.88M | 45.98M | 46.17M | 44.34M | 45.28M | 66.11M | 75.29M | 75.73M | 76.00M | 80.90M | 76.70M | 76.90M | 80.50M | 80.50M | 73.90M | 78.60M | 73.10M | 74.10M | 73.40M | 70.80M | 77.90M | 71.20M | 73.50M | 65.20M | 79.10M | 79.20M | 79.80M | 79.80M | 79.40M | 80.40M | 81.00M | 14.10M | 11.90M | 278.40M | 9.10M | 10.10M | 10.20M | 223.70M | 10.10M | 10.20M | 10.40M | 246.00M | 10.80M | 11.30M | 11.20M | 262.50M | 7.60M | 7.10M | 51.60M | 46.40M | 45.50M | 44.90M | 44.40M | 45.60M | 46.00M | 48.20M | 41.10M | 41.20M |
|
Research & Development
|
24.43M | 23.41M | 30.82M | 23.20M | 26.74M | 25.69M | 27.25M | 28.56M | 29.93M | 29.32M | 28.88M | 28.34M | 29.30M | 26.23M | 47.13M | 51.51M | 49.62M | 47.80M | 48.70M | 48.70M | 49.90M | 52.50M | 52.10M | 52.00M | 53.30M | 56.00M | 53.70M | 51.70M | 59.10M | 58.80M | 62.50M | 54.40M | 55.40M | 62.50M | 60.50M | 54.80M | 56.80M | 54.40M | 52.70M | 53.20M | 57.30M | 61.40M | 60.40M | 61.20M | 49.30M | 55.10M | 57.00M | 59.30M | 71.50M | 69.00M | 76.50M | 72.80M | 69.50M | 65.10M | 76.00M | 74.80M | 74.00M | 72.60M | 72.90M | 66.80M | 74.60M | 64.10M | 67.30M | 60.30M | 61.50M | 61.40M | 65.10M |
|
Selling, General & Administrative
|
38.81M | 37.04M | 30.05M | 42.62M | 37.25M | 32.43M | 37.47M | 40.45M | 38.80M | 39.76M | 40.50M | 46.49M | 41.84M | 43.42M | 88.74M | 54.39M | 64.23M | 60.50M | 48.00M | 67.80M | 62.10M | 64.70M | 65.20M | 61.30M | 60.30M | 73.10M | 66.30M | 77.00M | 62.40M | 62.50M | 65.30M | 69.80M | 117.40M | 65.50M | 90.60M | 77.90M | 83.80M | 86.30M | 118.10M | 78.60M | 89.90M | 79.90M | 83.80M | 87.60M | 67.00M | 105.30M | 95.80M | 91.50M | 88.90M | 117.30M | 135.50M | 117.90M | 100.50M | 91.90M | 97.20M | 108.50M | 100.80M | 90.20M | 92.90M | 111.80M | 100.40M | 94.00M | 103.20M | 115.70M | 119.70M | 99.10M | 114.80M |
|
Restructuring Costs
|
| | 0.40M | 0.49M | 0.21M | | 0.89M | 0.05M | | | | -0.09M | 0.78M | 0.14M | 16.70M | 3.93M | 12.50M | 6.70M | 9.70M | 18.40M | 11.60M | 6.70M | 15.10M | 8.00M | 2.00M | 11.90M | 6.50M | 2.30M | 3.80M | 1.50M | 2.90M | 3.20M | 1.60M | 6.00M | 2.50M | 3.80M | 1.80M | 5.80M | 2.80M | 1.70M | 1.60M | 2.70M | 0.60M | 0.90M | 2.90M | 1.00M | 10.50M | 1.40M | 1.60M | 3.60M | 2.70M | 0.20M | -0.20M | 0.80M | 1.60M | 1.10M | 1.80M | 2.10M | 7.10M | 22.50M | 6.10M | 6.20M | 6.30M | 3.90M | 7.40M | 6.30M | 11.00M |
|
Other Operating Expenses
|
2,603.63M | 263.93M | 265.79M | 274.18M | 292.01M | 283.80M | 1.10M | -1.10M | 84.50M | -0.63M | 324.24M | -10.20M | -77.17M | -10.04M | 105.82M | 53.90M | -0.80M | 133.70M | 1,220.30M | 109.40M | 108.30M | 112.70M | 120.60M | 113.80M | 110.60M | 121.70M | 127.20M | 122.00M | 123.60M | 130.90M | 128.40M | 131.40M | -785.50M | 160.60M | 155.00M | 153.90M | 876.90M | 156.40M | 148.40M | 160.10M | 216.80M | 155.50M | 191.20M | -0.90M | 0.50M | 113.70M | 0.10M | -4.60M | 14.70M | 153.10M | -3.40M | 4.10M | 182.70M | 35.40M | 199.00M | 171.10M | 12.40M | 201.20M | -14.90M | -1.70M | 150.80M | 152.00M | 150.90M | 170.80M | 195.70M | 155.20M | 155.70M |
|
Operating Expenses
|
2,666.87M | 324.37M | 327.06M | 340.48M | 356.21M | 341.92M | 571.01M | 360.85M | 283.26M | 377.17M | 393.62M | 405.95M | 461.03M | 389.70M | -375.98M | 568.13M | 273.87M | 248.70M | 1,326.70M | 244.30M | 231.90M | 236.60M | 253.00M | 235.10M | 226.20M | 262.70M | 253.70M | 253.00M | 248.90M | 253.70M | 259.10M | 258.80M | -611.10M | 294.60M | 308.60M | 290.40M | 1,019.30M | 302.90M | 322.00M | 293.60M | 365.60M | 299.50M | 336.00M | 309.00M | 239.40M | 275.10M | 299.00M | 294.90M | 289.00M | 343.00M | 388.60M | 345.00M | 352.50M | 285.90M | 373.80M | 355.50M | 313.70M | 366.10M | 367.80M | 369.30M | 331.90M | 316.30M | 327.70M | 350.70M | 384.30M | 322.00M | 346.60M |
|
Operating Income
|
-2264.85M | 78.75M | 75.71M | 71.97M | 61.90M | 78.77M | -142.71M | 71.72M | 155.39M | 73.92M | 73.42M | 66.76M | 10.13M | 80.53M | -43.72M | 63.23M | 5.54M | 61.10M | -1036.10M | 61.30M | 50.20M | 76.20M | 92.00M | 103.50M | 109.80M | 116.00M | 125.70M | 126.10M | 136.10M | 139.40M | 147.00M | 146.00M | 999.80M | 115.00M | 109.30M | 134.10M | -604.20M | 133.10M | 99.00M | 140.50M | -323.20M | 145.30M | -86.50M | 124.80M | 156.40M | 191.00M | 632.80M | 885.50M | 796.80M | 358.60M | 439.50M | 641.30M | 594.10M | 263.90M | 140.90M | 262.40M | 272.10M | 1.40M | 132.50M | 198.20M | 210.40M | 244.00M | 230.00M | 229.80M | -7.00M | 254.60M | 236.90M |
|
EBIT
|
-2264.85M | 78.75M | 75.71M | 71.97M | 61.90M | 78.77M | -142.71M | 71.72M | 155.39M | 73.92M | 73.42M | 66.76M | 10.13M | 80.53M | -43.72M | 63.23M | 5.54M | 61.10M | -1036.10M | 61.30M | 50.20M | 76.20M | 92.00M | 103.50M | 109.80M | 116.00M | 125.70M | 126.10M | 136.10M | 139.40M | 147.00M | 146.00M | 999.80M | 115.00M | 109.30M | 134.10M | -604.20M | 133.10M | 99.00M | 140.50M | -323.20M | 145.30M | -86.50M | 124.80M | 156.40M | 191.00M | 632.80M | 885.50M | 796.80M | 358.60M | 439.50M | 641.30M | 594.10M | 263.90M | 140.90M | 262.40M | 272.10M | 1.40M | 132.50M | 198.20M | 210.40M | 244.00M | 230.00M | 229.80M | -7.00M | 254.60M | 236.90M |
|
Interest & Investment Income
|
0.35M | 0.21M | 0.16M | 0.18M | 0.40M | 0.32M | 0.37M | 0.41M | 0.46M | 0.48M | 0.51M | 0.66M | 0.59M | 0.69M | 0.35M | 0.26M | 0.21M | 0.30M | 0.50M | 0.30M | 0.10M | 0.30M | 0.50M | 0.40M | 0.30M | 0.30M | 0.30M | 0.20M | 0.20M | 0.20M | 0.10M | 0.30M | 1.90M | 1.10M | 0.50M | 0.80M | 2.10M | 1.50M | 1.90M | 1.30M | 0.80M | 1.20M | 1.30M | 2.10M | 1.30M | 0.50M | 0.30M | 0.40M | 0.30M | 0.40M | 0.30M | 0.50M | 0.80M | 2.40M | 9.30M | 20.60M | 31.50M | 32.50M | 35.90M | 27.90M | 24.00M | 28.40M | 28.40M | 24.20M | 14.90M | 16.40M | 18.90M |
|
Other Non Operating Income
|
-0.67M | -0.73M | 0.82M | 0.74M | 0.78M | 0.30M | -0.92M | -0.80M | 1.16M | -1.30M | -28.95M | 29.90M | 42.30M | -0.62M | -45.20M | 1.24M | -3.20M | -1.20M | -6.00M | -2.90M | -4.40M | -1.50M | | -6.70M | 0.10M | -18.20M | 37.80M | 6.70M | -4.50M | 0.60M | -0.80M | 10.20M | 3.40M | -2.60M | 0.60M | -1.00M | -44.90M | 5.20M | | -1.00M | -44.90M | 2.90M | -2.70M | 3.30M | -7.50M | 4.30M | 9.00M | -21.60M | 4.70M | 0.10M | | 6.50M | 2.10M | 4.80M | 17.30M | -15.80M | 2.90M | 5.90M | 5.30M | -8.80M | 9.40M | 0.20M | -4.90M | 24.00M | -7.30M | -7.10M | |
|
Non Operating Income
|
-0.67M | -0.73M | 0.82M | 0.74M | 0.78M | 0.30M | -0.92M | -0.80M | 1.16M | -1.30M | -3.24M | 1.99M | 1.53M | -0.62M | 2.00M | 1.24M | -0.20M | -1.20M | 2.50M | 1.20M | -3.30M | -1.50M | -1.40M | -0.60M | 0.10M | 1.00M | -11.60M | 27.60M | -0.80M | 0.60M | -0.90M | 10.20M | 3.40M | 0.10M | -0.80M | 2.90M | -5.10M | 5.20M | 4.70M | -0.60M | 3.50M | 2.90M | -2.70M | 3.30M | -7.50M | 4.30M | 9.00M | -3.80M | 4.70M | 0.10M | -6.50M | 6.50M | 2.10M | 4.80M | 17.30M | -15.80M | 2.90M | 5.90M | 5.30M | -8.80M | 9.40M | 0.20M | -4.90M | 24.00M | -7.30M | -7.10M | |
|
EBT
|
-2298.39M | 44.07M | 36.32M | 41.09M | 30.76M | 45.75M | -188.35M | 12.53M | 128.83M | 44.42M | 49.42M | 39.90M | -58.61M | 55.01M | -98.00M | -7.35M | -73.75M | -7.00M | -1104.90M | -1.40M | -11.80M | 22.60M | 38.60M | 44.10M | 60.80M | 46.70M | 25.40M | 114.70M | 91.90M | 101.10M | 107.50M | 116.10M | 967.60M | 74.50M | 1,230.50M | 95.80M | -691.00M | 105.30M | 71.30M | 104.30M | -353.70M | 114.30M | -122.70M | 97.40M | 118.90M | 168.40M | 617.10M | 832.40M | 780.50M | 337.50M | 410.60M | 621.90M | 574.40M | 248.40M | 143.40M | 239.10M | 279.30M | 12.10M | 145.60M | 191.30M | 211.50M | 240.70M | 221.60M | 247.50M | -28.50M | 235.00M | 227.20M |
|
Tax Provisions
|
11.73M | 13.32M | 18.88M | 15.00M | 10.14M | 18.30M | -35.62M | 1.59M | 46.38M | 8.23M | 14.04M | 19.09M | -18.34M | 31.41M | -20.27M | -10.47M | -22.64M | 4.00M | 9.00M | 3.90M | 5.00M | 11.30M | 10.50M | 14.90M | 13.00M | 17.30M | 0.30M | 29.80M | 23.00M | 16.30M | 15.40M | 29.60M | 440.80M | 15.00M | -10.40M | 329.20M | -9.60M | -7.60M | 20.80M | 5.70M | -81.10M | 20.40M | 0.80M | -288.40M | 24.10M | 32.00M | 123.50M | 179.00M | 161.10M | 69.40M | 81.80M | 122.70M | 118.70M | 20.00M | 24.70M | 51.70M | 60.80M | 52.60M | 55.00M | -55.20M | 41.60M | 46.20M | 43.00M | 46.50M | -11.10M | 40.10M | 40.00M |
|
Profit After Tax
|
-2310.12M | 30.75M | 24.57M | 26.09M | 20.62M | 27.45M | -136.97M | 10.94M | 82.44M | 36.20M | 27.57M | 20.81M | -40.27M | 23.59M | -77.77M | 3.10M | -51.10M | -11.00M | -1113.90M | -5.40M | -16.80M | 11.30M | 28.20M | 29.20M | 47.80M | 29.40M | 25.20M | 84.90M | 68.90M | 84.80M | 92.20M | 0.10M | 0.50M | 0.10M | 0.10M | 406.70M | -681.40M | 112.90M | 50.50M | 98.60M | -272.60M | 93.90M | -123.50M | 385.80M | 94.80M | 136.40M | 495.00M | 653.40M | 619.40M | 268.10M | 330.60M | 499.20M | 455.70M | 228.40M | 118.70M | 187.40M | 218.50M | -40.50M | 90.60M | 246.50M | 169.90M | 194.50M | 178.60M | 201.00M | -17.40M | 194.90M | 187.20M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.90M | -5.10M | -3.50M | -2.10M | -1.10M | -0.60M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -1.50M | -1.50M | -1.30M | -1.00M | -0.50M | -0.30M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-2310.12M | 30.75M | 17.43M | 26.09M | 20.62M | 27.45M | -152.73M | 10.94M | 82.44M | 36.20M | 35.39M | 20.81M | -40.27M | 23.59M | -77.73M | 3.12M | -51.10M | -11.00M | -1113.90M | -5.30M | -16.80M | 11.30M | 28.10M | 29.20M | 47.80M | 29.40M | 25.10M | 84.90M | 68.90M | 84.80M | 92.10M | 86.50M | 526.80M | 59.50M | 1,240.90M | -233.40M | -681.40M | 112.90M | 50.50M | 98.60M | -272.60M | 93.90M | -123.50M | 385.80M | 94.80M | 136.40M | 493.60M | 653.40M | 619.40M | 268.10M | 328.80M | 499.20M | 455.70M | 228.40M | 118.70M | 187.40M | 218.50M | -40.50M | 90.60M | 246.50M | 169.90M | 194.50M | 178.60M | 201.00M | -17.40M | 194.90M | 187.20M |
|
Consolidated Net Income
|
-2310.12M | 30.75M | 17.43M | 26.09M | 20.62M | 27.45M | -152.73M | 10.94M | 82.44M | 36.20M | 35.39M | 20.81M | -40.27M | 23.59M | -77.73M | 3.12M | -51.10M | -11.00M | -1113.90M | -5.30M | -16.80M | 11.30M | 28.10M | 29.20M | 47.80M | 29.40M | 25.10M | 84.90M | 68.90M | 84.80M | 92.10M | 86.50M | 526.80M | 59.50M | 1,240.90M | -233.40M | -681.40M | 112.90M | 50.50M | 98.60M | -272.60M | 93.90M | -123.50M | 385.80M | 94.80M | 136.40M | 493.60M | 653.40M | 619.40M | 268.10M | 328.80M | 499.20M | 455.70M | 228.40M | 118.70M | 187.40M | 218.50M | -40.50M | 90.60M | 246.50M | 169.90M | 194.50M | 178.60M | 201.00M | -17.40M | 194.90M | 187.20M |
|
Income towards Parent Company
|
-2310.12M | 30.75M | 17.43M | 26.09M | 20.62M | 27.45M | -152.73M | 10.94M | 82.44M | 36.20M | 35.39M | 20.81M | -40.27M | 23.59M | -77.73M | 3.12M | -51.10M | -11.00M | -1113.90M | -5.30M | -16.80M | 11.30M | 28.10M | 29.20M | 47.80M | 29.40M | 25.10M | 84.90M | 68.90M | 84.80M | 92.10M | 86.50M | 526.80M | 59.50M | 1,240.90M | -233.40M | -681.40M | 112.90M | 50.50M | 98.60M | -272.60M | 93.90M | -123.50M | 386.10M | 96.30M | 137.90M | 491.50M | 654.40M | 619.90M | 268.40M | 328.80M | 499.20M | 455.70M | 228.40M | 118.70M | 187.40M | 218.50M | -40.50M | 90.60M | 246.50M | 169.90M | 194.50M | 178.60M | 201.00M | -17.40M | 194.90M | 187.20M |
|
Net Income towards Common Stockholders
|
-2310.12M | 30.75M | 17.43M | 26.09M | 20.62M | 27.45M | -152.73M | 10.94M | 82.44M | 36.20M | 35.39M | 20.81M | -40.27M | 23.59M | -77.73M | 3.12M | -51.10M | -11.00M | -1113.90M | -5.30M | -16.80M | 11.30M | 28.10M | 29.20M | 47.80M | 29.40M | 25.10M | 84.90M | 68.90M | 84.80M | 92.10M | 86.50M | 526.80M | 59.50M | 1,240.90M | -233.40M | -681.40M | 112.90M | 50.50M | 98.60M | -272.60M | 93.90M | -123.50M | 386.10M | 96.30M | 137.90M | 491.50M | 654.40M | 619.90M | 268.40M | 328.80M | 499.20M | 455.70M | 228.40M | 118.70M | 187.40M | 218.50M | -40.50M | 90.60M | 246.50M | 169.90M | 194.50M | 178.60M | 201.00M | -17.40M | 194.90M | 187.20M |
|
EPS (Basic)
|
-9.01 | 0.12 | 0.10 | 0.10 | 0.08 | 0.11 | -0.53 | 0.04 | 0.32 | 0.14 | 0.10 | 0.08 | -0.15 | 0.09 | -0.30 | 0.01 | -0.19 | -0.04 | -4.14 | -0.02 | -0.06 | 0.04 | 0.10 | 0.10 | 0.17 | 0.10 | 0.09 | 0.30 | 0.24 | 0.31 | 0.33 | 0.31 | 1.88 | 0.21 | 0.30 | 1.47 | -2.46 | 0.41 | 0.19 | 0.36 | -1.01 | 0.35 | -0.46 | 1.44 | 0.37 | 0.53 | 1.89 | 2.53 | 2.40 | 1.05 | 1.30 | 1.97 | 1.81 | 0.91 | 0.48 | 0.76 | 0.88 | -0.16 | 0.37 | 1.03 | 0.72 | 0.83 | 0.77 | 0.87 | -0.08 | 0.87 | 0.83 |
|
EPS (Weighted Average and Diluted)
|
-9.01 | 0.12 | 0.10 | 0.10 | 0.08 | 0.10 | -0.53 | 0.04 | 0.31 | 0.14 | 0.10 | 0.08 | -0.15 | 0.09 | -0.29 | 0.01 | -0.19 | -0.04 | -4.11 | -0.02 | -0.06 | 0.04 | 0.10 | 0.10 | 0.17 | 0.10 | 0.09 | 0.29 | 0.24 | 0.30 | 0.33 | 0.30 | 1.84 | 0.21 | 0.29 | 1.45 | -2.46 | 0.41 | 0.18 | 0.36 | -1.01 | 0.35 | -0.46 | 1.43 | 0.36 | 0.53 | 1.88 | 2.50 | 2.38 | 1.04 | 1.28 | 1.95 | 1.80 | 0.90 | 0.48 | 0.75 | 0.87 | -0.16 | 0.36 | 1.03 | 0.72 | 0.82 | 0.75 | 0.87 | -0.08 | 0.86 | 0.83 |
|
Shares Outstanding (Weighted Average)
|
256.34M | 256.54M | 256.63M | 257.96M | 258.46M | 259.15M | 259.15M | 259.89M | 260.81M | 261.53M | 262.14M | 263.78M | 263.78M | 264.58M | 264.69M | 266.77M | 267.70M | 269.31M | 270.44M | 273.13M | 274.39M | 276.32M | 277.76M | 278.66M | 279.95M | 280.97M | 281.80M | 282.91M | 283.82M | 278.83M | 278.22M | 278.22M | 279.30M | 280.01M | 280.47M | 275.68M | 273.01M | 273.01M | 289.21M | 289.21M | 291.31M | 268.05M | 268.15M | 268.15M | 263.30M | 258.21M | 258.99M | 257.01M | 257.66M | 256.23M | 253.49M | 251.42M | 249.98M | 249.65M | 249.65M | 245.83M | 246.55M | 246.12M | 244.94M | 240.00M | 234.73M | 233.38M | 232.27M | 226.94M | 224.39M | 222.85M | 222.42M |
|
Shares Outstanding (Diluted Average)
|
256.37M | 258.91M | 256.55M | 260.80M | 261.48M | 262.11M | 258.74M | 263.15M | 264.03M | | | | | | 264.04M | | | 269.43M | 268.70M | 272.71M | 274.59M | 279.20M | 278.36M | 283.18M | 287.58M | 292.61M | 289.54M | 291.97M | 289.91M | 287.38M | 286.16M | 284.22M | 286.01M | 287.64M | 285.65M | 280.80M | 277.11M | 275.90M | 275.11M | 272.37M | 269.91M | 270.79M | 269.41M | 269.72M | 267.11M | 265.09M | 264.61M | 261.79M | 261.27M | 260.37M | 259.71M | 256.07M | 254.86M | 254.27M | 253.84M | 249.28M | 249.79M | 249.39M | 248.83M | 240.21M | 238.89M | 238.08M | 237.55M | 232.11M | 229.55M | 228.19M | 227.57M |
|
EBITDA
|
-2264.85M | 78.75M | 75.71M | 71.97M | 61.90M | 78.77M | -142.71M | 71.72M | 155.39M | 73.92M | 73.42M | 66.76M | 10.13M | 80.53M | -43.72M | 63.23M | 5.54M | 61.10M | -1036.10M | 61.30M | 50.20M | 76.20M | 92.00M | 103.50M | 109.80M | 116.00M | 125.70M | 126.10M | 136.10M | 139.40M | 147.00M | 146.00M | 999.80M | 115.00M | 109.30M | 134.10M | -604.20M | 133.10M | 99.00M | 140.50M | -323.20M | 145.30M | -86.50M | 124.80M | 156.40M | 191.00M | 632.80M | 885.50M | 796.80M | 358.60M | 439.50M | 641.30M | 594.10M | 263.90M | 140.90M | 262.40M | 272.10M | 1.40M | 132.50M | 198.20M | 210.40M | 244.00M | 230.00M | 229.80M | -7.00M | 254.60M | 236.90M |
|
Interest Expenses
|
33.21M | 34.16M | 33.25M | 31.80M | 32.32M | 33.65M | 29.33M | 28.91M | 28.18M | 28.67M | 29.08M | 29.51M | 28.51M | 25.59M | 56.69M | 72.08M | 76.05M | 67.20M | 65.80M | 61.30M | 54.40M | 52.40M | 52.50M | 52.50M | 49.40M | 52.40M | 51.20M | 39.20M | 39.10M | 39.10M | 37.90M | 40.40M | 37.50M | 39.10M | 36.10M | 41.00M | 38.90M | 34.50M | 34.30M | 36.10M | 34.80M | 35.10M | 34.80M | 32.80M | 31.30M | 27.40M | 25.00M | 28.10M | 21.30M | 21.60M | 22.70M | 25.70M | 22.60M | 22.70M | 24.10M | 28.10M | 27.20M | 27.70M | 28.10M | 26.00M | 32.30M | 31.90M | 31.90M | 30.50M | 29.10M | 28.90M | 28.60M |
|
Tax Rate
|
| 30.22% | 51.99% | 36.50% | 32.97% | 40.00% | 18.91% | 12.68% | 36.00% | 18.52% | 28.40% | 47.84% | 31.28% | 57.11% | 20.68% | | 30.70% | | | | | 50.00% | 27.20% | 33.79% | 21.38% | 37.04% | 1.18% | 25.98% | 25.03% | 16.12% | 14.33% | 25.50% | 45.56% | 20.13% | | | 1.39% | | 29.17% | 5.47% | 22.93% | 17.85% | | | 20.27% | 19.00% | 20.01% | 21.50% | 20.64% | 20.56% | 19.92% | 19.73% | 20.67% | 8.05% | 17.22% | 21.62% | 21.77% | | 37.77% | | 19.67% | 19.19% | 19.40% | 18.79% | 38.95% | 17.06% | 17.61% |