|
Revenue
|
1,680.00M | 1,846.00M | 2,075.00M | 2,064.00M | 2,094.00M | 2,343.00M | 2,401.00M | 2,412.00M | 2,679.00M | 2,934.00M | 2,976.00M | 2,632.00M | 2,913.00M | 2,914.00M | 2,741.00M | 2,619.00M | 2,702.00M | 2,830.00M | 2,842.00M | 2,705.00M | 2,755.00M | 2,988.00M | 2,884.00M | 2,951.00M | 2,589.00M | 2,740.00M | 2,638.00M | 2,332.00M | 1,815.00M | 1,968.00M | 1,831.00M | 1,904.00M | 1,932.00M | 2,054.00M | 2,169.00M | 2,203.00M | 1,838.00M | 1,977.00M | 1,968.00M | 1,821.00M | 1,669.00M | 1,784.00M | 1,687.00M | 1,657.00M | 1,593.00M | 1,247.00M | 1,510.00M | 1,071.00M | 1,837.00M | 2,024.00M | 2,097.00M | 2,112.00M | 2,192.00M | 2,170.00M | 2,011.00M | 1,650.00M | 1,606.00M | 1,596.00M | 1,506.00M | 1,403.00M | 1,470.00M | 1,574.00M | 1,540.00M | 1,452.00M | 1,410.00M | 1,458.00M | 1,460.00M |
|
Cost of Revenue
|
1,526.00M | 1,613.00M | 1,733.00M | 1,710.00M | 1,813.00M | 1,958.00M | 1,986.00M | 2,032.00M | 2,219.00M | 2,433.00M | 2,486.00M | 2,243.00M | 2,363.00M | 2,387.00M | 2,204.00M | 2,199.00M | 2,353.00M | 2,379.00M | 2,335.00M | 2,259.00M | 2,305.00M | 2,483.00M | 2,369.00M | 2,502.00M | 2,139.00M | 2,191.00M | 2,165.00M | -90.00M | 1,939.00M | 2,087.00M | 1,475.00M | 1,556.00M | 1,542.00M | 1,618.00M | 1,697.00M | 337.00M | 1,755.00M | 1,849.00M | 1,501.00M | 1,469.00M | 1,310.00M | 1,411.00M | 1,347.00M | 1,347.00M | 1,296.00M | 1,085.00M | 1,231.00M | 832.00M | 1,445.00M | 1,593.00M | 1,660.00M | 1,689.00M | 1,677.00M | 1,678.00M | 1,662.00M | 1,460.00M | 1,337.00M | 1,342.00M | 1,275.00M | 1,251.00M | 1,269.00M | 1,331.00M | 1,306.00M | 1,264.00M | 1,209.00M | 1,276.00M | 1,256.00M |
|
Gross Profit
|
154.00M | 233.00M | 342.00M | 354.00M | 281.00M | 385.00M | 415.00M | 380.00M | 460.00M | 501.00M | 490.00M | 389.00M | 550.00M | 527.00M | 537.00M | 420.00M | 349.00M | 451.00M | 507.00M | 446.00M | 450.00M | 505.00M | 515.00M | 449.00M | 450.00M | 549.00M | 473.00M | 376.00M | 390.00M | 424.00M | 356.00M | 356.00M | 390.00M | 436.00M | 472.00M | 508.00M | 466.00M | 479.00M | 467.00M | 352.00M | 359.00M | 373.00M | 340.00M | 310.00M | 297.00M | 162.00M | 279.00M | 239.00M | 392.00M | 431.00M | 437.00M | 423.00M | 515.00M | 492.00M | 349.00M | 190.00M | 269.00M | 254.00M | 231.00M | 152.00M | 201.00M | 243.00M | 234.00M | 188.00M | 201.00M | 182.00M | 204.00M |
|
Research & Development
|
36.00M | 36.00M | 36.00M | 37.00M | 36.00M | 36.00M | 39.00M | 40.00M | 39.00M | 42.00M | 42.00M | 43.00M | 39.00M | 38.00M | 35.00M | 40.00M | 36.00M | 34.00M | 35.00M | 35.00M | 36.00M | 37.00M | 40.00M | 45.00M | 42.00M | 41.00M | 41.00M | 19.00M | 37.00M | 39.00M | 34.00M | 34.00M | 34.00M | 34.00M | 35.00M | 29.00M | 38.00M | 38.00M | 35.00M | 37.00M | 36.00M | 38.00M | 35.00M | 28.00M | 36.00M | 32.00M | 33.00M | 20.00M | 38.00M | 37.00M | 35.00M | 33.00M | 34.00M | 32.00M | 31.00M | 28.00M | 30.00M | 29.00M | 28.00M | 28.00M | 31.00M | 33.00M | 27.00M | 30.00M | 32.00M | 33.00M | 29.00M |
|
Selling, General & Administrative
|
189.00M | 198.00M | 214.00M | 244.00M | 218.00M | 208.00M | 202.00M | 233.00M | 218.00M | 256.00M | 217.00M | 230.00M | 221.00M | 232.00M | 220.00M | 278.00M | 226.00M | 233.00M | 238.00M | 245.00M | 229.00M | 244.00M | 227.00M | 274.00M | 246.00M | 249.00M | 232.00M | 64.00M | 223.00M | 234.00M | 185.00M | 208.00M | 192.00M | 193.00M | 198.00M | 176.00M | 192.00M | 207.00M | 203.00M | 211.00M | 207.00M | 185.00M | 193.00M | 201.00M | 199.00M | 186.00M | 178.00M | 107.00M | 207.00M | 209.00M | 176.00M | 203.00M | 190.00M | 177.00M | 165.00M | 179.00M | 188.00M | 167.00M | 165.00M | 169.00M | 176.00M | 176.00M | 153.00M | 166.00M | 166.00M | 160.00M | 163.00M |
|
Restructuring Costs
|
14.00M | 62.00M | 7.00M | 5.00M | 3.00M | 17.00M | 4.00M | 5.00M | 7.00M | 9.00M | 155.00M | -4.00M | | 5.00M | 47.00M | 40.00M | 44.00M | 29.00M | 37.00M | 41.00M | 39.00M | 13.00M | 39.00M | 67.00M | 93.00M | 114.00M | 14.00M | 81.00M | 2.00M | 16.00M | 38.00M | -9.00M | 9.00M | 3.00M | 1.00M | 7.00M | 2.00M | 1.00M | 5.00M | -15.00M | 1.00M | | -43.00M | 1.00M | 13.00M | 19.00M | 12.00M | -34.00M | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-8.00M | 1.00M | | 9.00M | -2.00M | 3.00M | -3.00M | -8.00M | -34.00M | 26.00M | 1.00M | 27.00M | -5.00M | -2.00M | | 13.00M | 7.00M | -14.00M | 1.00M | -4.00M | 4.00M | 5.00M | -7.00M | 2.00M | 8.00M | -1.00M | -17.00M | 7.00M | -5.00M | 21.00M | 2.00M | 98.00M | 7.00M | 165.00M | 148.00M | 239.00M | 263.00M | 414.00M | -1.00M | -674.00M | 117.00M | 2.00M | -3.00M | -30.00M | -5.00M | -67.00M | 46.00M | 341.00M | 71.00M | 28.00M | 3.00M | 597.00M | -8.00M | 19.00M | -3.00M | 40.00M | 3.00M | | -5.00M | 2.00M | -2.00M | 5.00M | -7.00M | 3.00M | 33.00M | 15.00M | 6.00M |
|
Operating Expenses
|
231.00M | 295.00M | 257.00M | 277.00M | 259.00M | 258.00M | 248.00M | 286.00M | 298.00M | 281.00M | 413.00M | 242.00M | 265.00M | 277.00M | 302.00M | 345.00M | 299.00M | 310.00M | 309.00M | 325.00M | 300.00M | 289.00M | 313.00M | 384.00M | 373.00M | 403.00M | 304.00M | -63.00M | 278.00M | 281.00M | 255.00M | 135.00M | 228.00M | 229.00M | 251.00M | 214.00M | 244.00M | 256.00M | 244.00M | 216.00M | 244.00M | 221.00M | 188.00M | 260.00M | 243.00M | 231.00M | 220.00M | -149.00M | 266.00M | 222.00M | 207.00M | 222.00M | 232.00M | 214.00M | 211.00M | 217.00M | 208.00M | 204.00M | 204.00M | 206.00M | 239.00M | 209.00M | 192.00M | 251.00M | 159.00M | 302.00M | 198.00M |
|
Operating Income
|
-77.00M | -62.00M | 85.00M | 170.00M | -172.00M | 116.00M | 56.00M | 33.00M | 66.00M | 123.00M | -32.00M | 93.00M | 163.00M | 128.00M | 119.00M | -39.00M | 50.00M | 141.00M | 198.00M | 121.00M | 150.00M | 216.00M | 202.00M | 65.00M | 77.00M | 146.00M | 169.00M | 325.00M | 138.00M | 176.00M | 101.00M | 213.00M | 162.00M | 207.00M | 221.00M | 139.00M | 296.00M | 299.00M | 223.00M | 136.00M | 115.00M | 152.00M | 152.00M | 50.00M | 54.00M | -69.00M | 59.00M | 388.00M | 126.00M | 209.00M | 230.00M | 201.00M | 283.00M | 278.00M | 138.00M | -27.00M | 61.00M | 50.00M | 27.00M | -54.00M | -38.00M | 34.00M | 42.00M | -63.00M | 42.00M | -120.00M | 6.00M |
|
EBIT
|
-77.00M | -62.00M | 85.00M | 170.00M | -172.00M | 116.00M | 56.00M | 33.00M | 66.00M | 123.00M | -32.00M | 93.00M | 163.00M | 128.00M | 119.00M | -39.00M | 50.00M | 141.00M | 198.00M | 121.00M | 150.00M | 216.00M | 202.00M | 65.00M | 77.00M | 146.00M | 169.00M | 325.00M | 138.00M | 176.00M | 101.00M | 213.00M | 162.00M | 207.00M | 221.00M | 139.00M | 296.00M | 299.00M | 223.00M | 136.00M | 115.00M | 152.00M | 152.00M | 50.00M | 54.00M | -69.00M | 59.00M | 388.00M | 126.00M | 209.00M | 230.00M | 201.00M | 283.00M | 278.00M | 138.00M | -27.00M | 61.00M | 50.00M | 27.00M | -54.00M | -38.00M | 34.00M | 42.00M | -63.00M | 42.00M | -120.00M | 6.00M |
|
Interest & Investment Income
|
-55.00M | -58.00M | -64.00M | -63.00M | -66.00M | | | | | | | | | | | | | | | | | | | | | | | | | -50.00M | -52.00M | -50.00M | -48.00M | -47.00M | -39.00M | -31.00M | -27.00M | -29.00M | -30.00M | -29.00M | -30.00M | -29.00M | -27.00M | -25.00M | -18.00M | -21.00M | -24.00M | -23.00M | -19.00M | -18.00M | -15.00M | -15.00M | -14.00M | -16.00M | -16.00M | -16.00M | -18.00M | -15.00M | -15.00M | -17.00M | -19.00M | -20.00M | -21.00M | -19.00M | -19.00M | -21.00M | -20.00M |
|
Other Non Operating Income
|
| | -21.00M | | -7.00M | 2.00M | -7.00M | -14.00M | -3.00M | | -2.00M | -2.00M | -1.00M | 1.00M | 1.00M | -82.00M | -35.00M | 2.00M | | -16.00M | 1.00M | | -1.00M | -28.00M | -3.00M | -20.00M | -7.00M | | 1.00M | -2.00M | -3.00M | 15.00M | 4.00M | -1.00M | -35.00M | -18.00M | 7.00M | 8.00M | 6.00M | 10.00M | -23.00M | 4.00M | 7.00M | | 10.00M | 7.00M | 10.00M | 4.00M | 7.00M | -27.00M | 7.00M | 56.00M | | 13.00M | 3.00M | 6.00M | | -2.00M | | -1.00M | 2.00M | 12.00M | 8.00M | -1.00M | 3.00M | 4.00M | 6.00M |
|
Non Operating Income
|
| | | | | | | | | | -1.00M | | | 1.00M | 1.00M | -57.00M | | 2.00M | | -73.00M | 1.00M | | -1.00M | -48.00M | -1.00M | -1.00M | | -35.00M | 1.00M | 1.00M | -3.00M | -31.00M | 4.00M | -1.00M | 3.00M | -74.00M | 7.00M | 8.00M | 6.00M | -157.00M | 5.00M | 4.00M | 7.00M | 73.00M | 10.00M | 7.00M | 10.00M | 4.00M | 7.00M | 9.00M | 7.00M | 10.00M | | 13.00M | 3.00M | 18.00M | | -2.00M | | 27.00M | 2.00M | 12.00M | 8.00M | 1.00M | 3.00M | 4.00M | 6.00M |
|
EBT
|
-135.00M | 719.00M | -6.00M | 340.00M | -193.00M | 93.00M | 98.00M | 148.00M | 102.00M | 158.00M | 13.00M | 87.00M | 227.00M | 195.00M | 181.00M | -56.00M | -35.00M | 98.00M | 153.00M | 203.00M | 105.00M | 167.00M | 154.00M | 9.00M | 19.00M | 75.00M | 112.00M | 282.00M | 90.00M | 127.00M | 46.00M | 177.00M | 118.00M | 162.00M | 151.00M | 243.00M | 289.00M | 293.00M | 213.00M | 103.00M | 153.00M | 121.00M | 3.00M | 220.00M | -62.00M | -77.00M | 72.00M | 629.00M | 133.00M | 213.00M | 253.00M | 684.00M | 282.00M | 294.00M | 146.00M | -25.00M | 55.00M | 61.00M | 42.00M | 96.00M | -36.00M | 44.00M | 34.00M | -218.00M | 27.00M | -139.00M | -7.00M |
|
Tax Provisions
|
-146.00M | 311.00M | 68.00M | -73.00M | -34.00M | 39.00M | 41.00M | -5.00M | 22.00M | 34.00M | 55.00M | -2.00M | 60.00M | 65.00M | 61.00M | -17.00M | -20.00M | 44.00M | 81.00M | 20.00M | 36.00M | 43.00M | -40.00M | 16.00M | 2.00M | 34.00M | 49.00M | -25.00M | 27.00M | 32.00M | 6.00M | 44.00M | 19.00M | 24.00M | 35.00M | 10.00M | 53.00M | 4.00M | 16.00M | 112.00M | 45.00M | 38.00M | 30.00M | -42.00M | 7.00M | -13.00M | 15.00M | -225.00M | 34.00M | 42.00M | 34.00M | 90.00M | 60.00M | 65.00M | 30.00M | 31.00M | 11.00M | 28.00M | 27.00M | | -20.00M | 13.00M | 39.00M | 43.00M | 15.00M | 7.00M | 3.00M |
|
Profit After Tax
|
285.00M | 408.00M | -74.00M | 77.00M | -172.00M | 116.00M | 57.00M | 39.00M | 80.00M | 124.00M | -42.00M | 105.00M | 167.00M | 130.00M | 120.00M | -40.00M | -24.00M | 54.00M | 72.00M | 43.00M | 69.00M | 124.00M | 194.00M | -38.00M | 17.00M | 41.00M | 63.00M | 9.00M | 85.00M | 107.00M | 64.00M | 137.00M | 99.00M | 183.00M | 179.00M | 287.00M | 350.00M | 623.00M | 197.00M | -340.00M | 131.00M | 118.00M | 41.00M | 308.00M | 708.00M | -67.00M | 57.00M | 360.00M | 100.00M | 172.00M | 225.00M | 607.00M | 240.00M | 242.00M | 116.00M | -74.00M | 166.00M | 33.00M | 15.00M | -59.00M | -37.00M | 38.00M | -33.00M | -141.00M | 12.00M | -159.00M | -25.00M |
|
Equity Income
|
-1.00M | 1.00M | -1.00M | 2.00M | 1.00M | 15.00M | 3.00M | 4.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 1.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | | 2.00M | 3.00M | | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | -220.00M | 3.00M | 1.00M | 9.00M | 13.00M | 18.00M | 14.00M | -107.00M | 76.00M | -18.00M | -148.00M | 144.00M | 2.00M | 4.00M | 21.00M | 12.00M | 38.00M | 46.00M | 34.00M | 25.00M | 15.00M | 19.00M | 21.00M | 12.00M | 12.00M | 28.00M | 30.00M | 13.00M | 19.00M | 18.00M | 5.00M | 2.00M | 1.00M | -2.00M | 1.00M |
|
Income from Non-Controlling Interests
|
4.00M | -8.00M | -1.00M | 2.00M | | 2.00M | 1.00M | 2.00M | 5.00M | 10.00M | 2.00M | -10.00M | 1.00M | 4.00M | 4.00M | 2.00M | 7.00M | 7.00M | 6.00M | 1.00M | 8.00M | 5.00M | 6.00M | 3.00M | 10.00M | 10.00M | 8.00M | 5.00M | 6.00M | 7.00M | 9.00M | 9.00M | 16.00M | 16.00M | 32.00M | 41.00M | 76.00M | 209.00M | 3.00M | 25.00M | 12.00M | 8.00M | 11.00M | 5.00M | 3.00M | 3.00M | 9.00M | 17.00M | 17.00M | 16.00M | 16.00M | 10.00M | 17.00M | 14.00M | 15.00M | 17.00M | 13.00M | 12.00M | 15.00M | 12.00M | 14.00M | 16.00M | 16.00M | 16.00M | 16.00M | 13.00M | 14.00M |
|
Income from Continuing Operations
|
11.00M | 408.00M | -74.00M | 413.00M | -159.00M | 54.00M | 57.00M | 153.00M | 80.00M | 124.00M | -42.00M | 89.00M | 167.00M | 130.00M | 120.00M | -39.00M | -15.00M | 54.00M | 72.00M | 183.00M | 69.00M | 124.00M | 194.00M | -7.00M | 17.00M | 41.00M | 63.00M | 307.00M | 63.00M | 95.00M | 40.00M | 133.00M | 99.00M | 138.00M | 116.00M | 233.00M | 236.00M | 289.00M | 197.00M | -9.00M | 108.00M | 83.00M | -27.00M | 262.00M | -69.00M | -64.00M | 57.00M | 854.00M | 99.00M | 171.00M | 219.00M | 594.00M | 222.00M | 229.00M | 116.00M | -56.00M | 44.00M | 33.00M | 15.00M | 96.00M | -16.00M | 31.00M | -5.00M | -261.00M | 12.00M | -146.00M | -10.00M |
|
Consolidated Net Income
|
-4.00M | -2.00M | 6.00M | -17.00M | -13.00M | 62.00M | -1.00M | -6.00M | -14.00M | -1.00M | 10.00M | 4.00M | -4.00M | -2.00M | -1.00M | | -2.00M | | -2.00M | -1.00M | -7.00M | | | -1.00M | -2.00M | -2.00M | | -298.00M | -1.00M | -1.00M | 24.00M | 4.00M | -7.00M | 45.00M | 63.00M | 129.00M | 114.00M | 334.00M | -205.00M | -608.00M | 23.00M | 35.00M | 68.00M | 43.00M | 777.00M | 5.00M | | -5.00M | 1.00M | 1.00M | 6.00M | 13.00M | 18.00M | 13.00M | -1.00M | -18.00M | 122.00M | -2.00M | | -2.00M | -7.00M | 7.00M | -12.00M | -15.00M | -1.00M | 1.00M | -1.00M |
|
Income towards Parent Company
|
-4.00M | -2.00M | 6.00M | -17.00M | -13.00M | 62.00M | -1.00M | -6.00M | -14.00M | -1.00M | 10.00M | 4.00M | -4.00M | -2.00M | -1.00M | | -2.00M | | -2.00M | -1.00M | -7.00M | | | -1.00M | -2.00M | -2.00M | | -298.00M | -1.00M | -1.00M | 24.00M | 4.00M | -7.00M | 45.00M | 63.00M | 129.00M | 114.00M | 334.00M | -205.00M | -608.00M | 23.00M | 35.00M | 68.00M | 43.00M | 777.00M | 5.00M | | -5.00M | 1.00M | 1.00M | 6.00M | 13.00M | 18.00M | 13.00M | -1.00M | -18.00M | 122.00M | -2.00M | | -2.00M | -7.00M | 7.00M | -12.00M | -15.00M | -1.00M | 1.00M | -1.00M |
|
Net Income towards Common Stockholders
|
-4.00M | -2.00M | 6.00M | -17.00M | -13.00M | 62.00M | -1.00M | -6.00M | -14.00M | -1.00M | 10.00M | 4.00M | -4.00M | -2.00M | -1.00M | | -2.00M | | -2.00M | -1.00M | -7.00M | | | -1.00M | -2.00M | -2.00M | | -298.00M | -1.00M | -1.00M | 24.00M | 4.00M | -7.00M | 45.00M | 63.00M | 129.00M | 114.00M | 334.00M | -205.00M | -608.00M | 23.00M | 35.00M | 68.00M | 43.00M | 705.00M | 5.00M | | -5.00M | 83.00M | 1.00M | 6.00M | 13.00M | 18.00M | 228.00M | 100.00M | -18.00M | 122.00M | 19.00M | | -2.00M | -7.00M | 7.00M | -12.00M | -15.00M | -1.00M | 1.00M | -1.00M |
|
EPS (Basic)
|
| 1.75 | -0.32 | -0.07 | -0.73 | 0.48 | 0.24 | -0.03 | 0.32 | 0.48 | -0.19 | 0.02 | 0.71 | 0.53 | 0.49 | -0.17 | -0.10 | 0.20 | 0.28 | 0.00 | 0.25 | 0.49 | 0.77 | -0.16 | 0.03 | 0.13 | 0.23 | 0.02 | 0.33 | 0.42 | 0.23 | 0.54 | 0.35 | 0.70 | 0.62 | 1.03 | 1.14 | 1.73 | 0.72 | -2.55 | 0.51 | 0.48 | -0.17 | 0.19 | 3.16 | -0.30 | 0.22 | 1.56 | 0.38 | 0.71 | 0.95 | 2.74 | 1.05 | 1.11 | 0.52 | -0.40 | 0.84 | 0.12 | | -0.39 | -0.22 | 0.13 | -0.19 | -0.09 | -0.03 | -0.92 | -0.14 |
|
EPS (Weighted Average and Diluted)
|
| 1.52 | -0.32 | -0.07 | -0.73 | 0.47 | 0.23 | -0.03 | 0.31 | 0.47 | -0.19 | 0.02 | 0.70 | 0.52 | 0.48 | -0.17 | -0.10 | 0.19 | 0.27 | 0.00 | 0.25 | 0.48 | 0.76 | -0.16 | 0.03 | 0.13 | 0.22 | 0.02 | 0.33 | 0.42 | 0.23 | 0.53 | 0.34 | 0.69 | 0.60 | 1.00 | 1.11 | 1.71 | 0.72 | -2.52 | 0.51 | 0.47 | -0.17 | 0.19 | 3.16 | -0.30 | 0.22 | 1.53 | 0.37 | 0.70 | 0.94 | 2.70 | 1.04 | 1.10 | 0.51 | -0.39 | 0.83 | 0.12 | | -0.38 | -0.22 | 0.13 | -0.19 | -0.09 | -0.03 | -0.92 | -0.14 |
|
Shares Outstanding (Weighted Average)
|
| 234.00M | 234.00M | 233.90M | 234.80M | 236.40M | 236.40M | 236.00M | 237.60M | 239.40M | | 237.60M | | | 237.90M | 237.60M | | 239.70M | 239.80M | 239.70M | | 241.80M | | | | | | | | | | | | | | | | | | 238.10M | | | | 228.90M | 223.20M | 221.40M | 220.80M | 220.60M | 220.40M | 220.90M | 220.20M | 219.20M | 212.70 | 209.00M | 205.20M | 201.00M | 182.70M | 180.90M | 179.10M | 177.40M | 171.80M | 172.10M | 172.10M | 172.10M | 172.40M | 172.60M | 172.60M |
|
Shares Outstanding (Diluted Average)
|
| 271.30M | 238.10M | 238.30M | 234.80M | 240.80M | 241.00M | 236.00M | 242.90M | 243.70M | | 241.70M | | | 240.80M | 240.60M | | 242.20M | 242.50M | 242.40M | | 245.70M | | | | | | | | | | | | | | | | | | 241.60M | | | | 230.60M | 223.20M | 221.40M | 221.30M | 221.90M | 222.60M | 222.90M | 222.20M | 221.40M | 215.40 | 211.20M | 207.20M | 203.00M | 184.40M | 182.30M | 180.50M | 177.40M | 171.80M | 172.80M | 172.10M | 172.10M | 172.40M | 172.60M | 172.60M |
|
EBITDA
|
-364.00M | 1.00M | -2.00M | 160.00M | -69.00M | 116.00M | 56.00M | 33.00M | 66.00M | 123.00M | -32.00M | 93.00M | 163.00M | 128.00M | 119.00M | -39.00M | 50.00M | 141.00M | 198.00M | 121.00M | 150.00M | 216.00M | 202.00M | 65.00M | 77.00M | 146.00M | 169.00M | 325.00M | 138.00M | 176.00M | 101.00M | 213.00M | 162.00M | 207.00M | 221.00M | 139.00M | 296.00M | 299.00M | 223.00M | 136.00M | 115.00M | 152.00M | 152.00M | 50.00M | 54.00M | -69.00M | 59.00M | 388.00M | 126.00M | 209.00M | 230.00M | 201.00M | 283.00M | 278.00M | 138.00M | -27.00M | 61.00M | 50.00M | 27.00M | -54.00M | -38.00M | 34.00M | 42.00M | -63.00M | 42.00M | -120.00M | 6.00M |
|
Interest Expenses
|
| 58.00M | 65.00M | 60.00M | 61.00M | 43.00M | 64.00M | 61.00M | 59.00M | 65.00M | 63.00M | 62.00M | 59.00M | 57.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
108.15% | 43.25% | -1,133.33% | -21.47% | 17.62% | 41.94% | 41.84% | -3.38% | 21.57% | 21.52% | 423.08% | -2.30% | 26.43% | 33.33% | 33.70% | 30.36% | 57.14% | 44.90% | 52.94% | 9.85% | 34.29% | 25.75% | -25.97% | 177.78% | 10.53% | 45.33% | 43.75% | -8.87% | 30.00% | 25.20% | 13.04% | 24.86% | 16.10% | 14.81% | 23.18% | 4.12% | 18.34% | 1.37% | 7.51% | 108.74% | 29.41% | 31.40% | 1,000.00% | -19.09% | -11.29% | 16.88% | 20.83% | -35.77% | 25.56% | 19.72% | 13.44% | 13.16% | 21.28% | 22.11% | 20.55% | -124.00% | 20.00% | 45.90% | 64.29% | | 55.56% | 29.55% | 114.71% | -19.72% | 55.56% | -5.04% | -42.86% |