|
Revenue
|
312.50M | 354.88M | 286.67M | 215.70M | 225.73M | 243.85M | 315.10M | 203.64M | 385.63M | 321.38M | 408.86M | 328.69M | 323.06M | 277.02M | 332.80M | 259.59M | 228.94M | 297.53M | 338.44M | 263.08M | 369.00M | 321.00M | 196.00M | 229.00M | 187.00M | 405.00M | 375.00M | 289.00M | 507.00M | 387.00M | 366.00M | 215.00M | 409.00M | 438.00M | 487.00M | 593.00M | 621.00M | 553.00M | 558.00M | 171.00M | 558.00M | 413.00M | 466.00M | 500.00M | 532.00M | 539.00M | 548.00M | 599.00M | 893.00M | 754.00M | 464.00M | 603.00M | 645.00M | 656.00M | 790.00M | 976.00M | 1,056.00M | 1,000.00M | 1,145.00M | 1,139.00M | 1,203.00M | 1,230.00M | 1,365.00M | 1,387.00M | 1,427.00M | 1,480.00M | 1,655.00M |
|
Interest Income - Debt Securities
|
| 11.30M | 9.68M | 11.84M | 10.90M | 13.53M | 10.67M | 12.60M | 12.63M | 13.35M | 14.81M | 18.14M | 11.29M | 10.97M | 11.53M | 12.11M | 12.47M | 12.33M | 14.10M | 9.10M | 12.00M | 14.00M | 14.00M | 14.00M | 16.00M | 13.00M | 13.00M | 16.00M | 13.00M | 14.00M | 19.00M | 16.00M | 16.00M | 36.00M | 15.00M | 19.00M | 23.00M | 22.00M | 25.00M | 26.00M | 24.00M | 26.00M | 30.00M | 32.00M | 37.00M | 132.00M | 37.00M | 30.00M | 59.00M | 35.00M | 44.00M | 38.00M | 38.00M | 42.00M | 37.00M | 155.00M | 36.00M | 85.00M | 45.00M | 186.00M | 90.00M | 86.00M | 191.00M | 77.00M | 87.00M | 92.00M | 79.00M |
|
Interest Income - Total
|
26.30M | | 29.90M | 31.90M | 36.65M | 40.97M | 42.35M | 52.54M | 58.66M | 79.40M | 73.69M | 68.43M | 66.58M | 68.62M | 65.41M | 69.71M | 70.50M | 76.07M | 74.00M | 83.43M | 87.00M | 96.00M | 123.00M | 110.00M | 108.00M | 126.00M | 122.00M | 136.00M | 145.00M | 144.00M | 157.00M | 160.00M | 177.00M | 206.00M | 243.00M | 282.00M | 311.00M | 333.00M | 363.00M | 385.00M | 408.00M | 432.00M | 468.00M | 418.00M | 369.00M | 244.00M | 240.00M | 280.00M | 390.00M | 307.00M | 325.00M | 350.00M | 332.00M | 460.00M | 783.00M | 1,111.00M | 1,347.00M | 1,545.00M | 1,643.00M | 1,695.00M | 1,760.00M | 1,828.00M | 1,888.00M | 1,863.00M | 1,718.00M | 1,891.00M | 2,101.00M |
|
Interest Expense - Debt
|
20.86M | | | | | | | | | | | | | | | 0.60M | | | | 1.00M | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expense - Others
|
| | 16.82M | 17.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
16.20M | 22.80M | 15.10M | | 15.10M | 17.80M | | | | 24.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.00M | 173.00M | 177.00M | 131.00M | 113.00M | 48.00M | 45.00M | 55.00M | 85.00M | 33.00M | 51.00M | 55.00M | 50.00M | 112.00M | 310.00M | 546.00M | 710.00M | 851.00M | 910.00M | 965.00M | 1,013.00M | 1,036.00M | 1,086.00M | 1,056.00M | 948.00M | 1,031.00M | 1,134.00M |
|
Interest Income - Net
|
10.10M | | 14.80M | 31.90M | 21.55M | 23.17M | 42.35M | 52.54M | 58.66M | 54.90M | 73.69M | 68.43M | 66.58M | 68.62M | 65.41M | 69.71M | 70.50M | 76.07M | 74.00M | 83.43M | 87.00M | 96.00M | 123.00M | 110.00M | 108.00M | 126.00M | 122.00M | 136.00M | 145.00M | 144.00M | 157.00M | 160.00M | 177.00M | 206.00M | 243.00M | 282.00M | 311.00M | 333.00M | 363.00M | 385.00M | 246.00M | 259.00M | 291.00M | 287.00M | 256.00M | 196.00M | 195.00M | 225.00M | 305.00M | 274.00M | 274.00M | 295.00M | 282.00M | 348.00M | 473.00M | 565.00M | 637.00M | 694.00M | 733.00M | 730.00M | 747.00M | 792.00M | 802.00M | 807.00M | 770.00M | 860.00M | 967.00M |
|
Financial Services Fees
|
84.30M | 90.18M | 89.01M | 89.58M | 91.73M | 107.52M | 90.14M | 97.37M | 109.20M | 106.43M | 130.66M | 109.92M | 100.89M | 108.07M | 100.58M | 103.07M | 119.54M | 138.09M | 120.33M | 124.04M | 137.00M | 124.00M | 133.00M | 155.00M | 149.00M | 157.00M | 167.00M | 144.00M | 166.00M | 152.00M | 144.00M | 150.00M | 154.00M | 160.00M | 163.00M | 170.00M | 220.00M | 185.00M | 167.00M | 205.00M | 173.00M | 178.00M | 187.00M | 168.00M | 269.00M | 276.00M | 279.00M | 288.00M | 412.00M | 307.00M | 311.00M | 320.00M | 349.00M | 322.00M | 320.00M | 331.00M | 357.00M | 322.00M | 333.00M | 348.00M | 379.00M | 406.00M | 435.00M | 477.00M | 514.00M | 516.00M | 537.00M |
|
Principal Transactions
|
| 223.69M | 154.71M | 75.01M | 80.57M | 77.64M | 168.68M | 41.74M | 200.34M | 120.57M | 193.78M | 150.50M | 137.28M | 85.01M | 149.70M | 63.11M | 18.99M | 59.11M | 123.29M | 43.82M | 127.51M | | | | | | | | | | | | | | | | | | | | 123.00M | -54.00M | | -2.00M | 10.00M | 12.00M | 14.00M | 50.00M | 120.00M | 123.00M | -175.00M | -46.00M | -23.00M | -1.00M | -10.00M | 18.00M | 6.00M | -5.00M | 37.00M | 10.00M | 13.00M | 28.00M | 40.00M | 46.00M | 41.00M | 44.00M | 76.00M |
|
Trading Income
|
180.45M | 223.69M | 154.71M | 75.01M | | 77.60M | | | | 120.60M | | | | | 149.70M | 93.97M | | 59.11M | 123.29M | 129.61M | 105.00M | 64.00M | 42.00M | 50.00M | 62.00M | 67.00M | 87.00M | 53.00M | 52.00M | 34.00M | 38.00M | 39.00M | 2.00M | 13.00M | 11.00M | 14.00M | 13.00M | 12.00M | 7.00M | 7.00M | 7.00M | 6.00M | 7.00M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 35.00M | 35.00M | 36.00M | -3.00M | 55.00M | 60.00M | 36.00M | 56.00M | 50.00M | 54.00M | 34.00M | 37.00M | -13.00M | 7.00M | 62.00M | 56.00M | -11.00M | 42.00M | 51.00M | 13.00M | 18.00M | 16.00M | 20.00M | 21.00M | 26.00M | 27.00M |
|
Non-Interest Income
|
264.75M | 537.56M | 398.43M | 239.60M | 172.31M | 262.76M | 258.82M | 139.11M | 309.54M | 347.60M | 324.44M | 260.41M | 238.16M | 193.08M | 399.98M | 260.16M | 138.53M | 256.30M | 366.90M | 297.47M | 369.51M | 188.00M | 175.00M | 205.00M | 211.00M | 224.00M | 254.00M | 197.00M | 218.00M | 186.00M | 182.00M | 189.00M | 156.00M | 173.00M | 174.00M | 184.00M | 233.00M | 197.00M | 174.00M | 212.00M | 312.00M | 154.00M | 175.00M | 213.00M | 276.00M | 343.00M | 353.00M | 374.00M | 588.00M | 480.00M | 190.00M | 308.00M | 363.00M | 308.00M | 317.00M | 411.00M | 419.00M | 306.00M | 412.00M | 409.00M | 456.00M | 438.00M | 563.00M | 580.00M | 657.00M | 620.00M | 688.00M |
|
Research & Development
|
5.00M | 5.50M | 6.10M | | 5.40M | 6.30M | | | | 6.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
42.80M | 42.48M | 43.02M | 53.73M | 50.46M | 49.58M | 49.61M | 53.91M | 52.36M | 52.65M | 56.16M | 55.14M | 62.73M | 59.80M | 57.68M | 64.30M | 46.32M | 58.02M | 44.24M | 56.42M | 54.00M | 53.00M | 49.00M | 49.00M | 57.00M | 58.00M | 56.00M | 56.00M | 58.00M | 58.00M | 58.00M | 68.00M | 62.00M | 66.00M | 64.00M | 57.00M | 70.00M | 68.00M | 63.00M | 63.00M | 71.00M | 75.00M | 67.00M | 75.00M | 80.00M | 82.00M | 77.00M | 86.00M | 97.00M | 96.00M | 98.00M | 108.00M | 111.00M | 112.00M | 112.00M | 119.00M | 128.00M | 136.00M | 127.00M | 136.00M | 145.00M | 146.00M | 145.00M | 138.00M | 154.00M | 163.00M | 156.00M |
|
Selling, General & Administrative
|
10.90M | 11.20M | 9.80M | | 10.90M | 13.50M | | | | 13.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 52.00M | 153.00M | 59.00M | 62.00M | 61.00M | 62.00M |
|
Other Operating Expenses
|
113.50M | 123.29M | 122.33M | 154.45M | 129.36M | 134.26M | 137.22M | 147.76M | 145.92M | 127.80M | 167.77M | 155.76M | 154.25M | 152.38M | 145.98M | 150.91M | 133.85M | 150.03M | 129.87M | 211.25M | 137.00M | 135.00M | 131.00M | 134.00M | 283.00M | 147.00M | 157.00M | 144.00M | 152.00M | 156.00M | 162.00M | 165.00M | 161.00M | 183.00M | 158.00M | 151.00M | 187.00M | 174.00M | 163.00M | 183.00M | 219.00M | 188.00M | 185.00M | 188.00M | 8.00M | -1.00M | -12.00M | -3.00M | 2.00M | 4.00M | 8.00M | -1.00M | 2.00M | -3.00M | 2.00M | 8.00M | 12.00M | -3.00M | 7.00M | 5.00M | 7.00M | -44.00M | -9.00M | -6.00M | 4.00M | 3.00M | 5.00M |
|
Operating Expenses
|
129.40M | 139.99M | 138.22M | 154.45M | 145.66M | 154.06M | 137.22M | 147.76M | 145.92M | 147.80M | 167.77M | 155.76M | 154.25M | 152.38M | 145.98M | 150.91M | 133.85M | 150.03M | 129.87M | 211.25M | 137.00M | 135.00M | 131.00M | 134.00M | 283.00M | 147.00M | 157.00M | 144.00M | 152.00M | 156.00M | 162.00M | 165.00M | 161.00M | 183.00M | 158.00M | 151.00M | 187.00M | 174.00M | 163.00M | 183.00M | 219.00M | 188.00M | 185.00M | 188.00M | 224.00M | 317.00M | 214.00M | 207.00M | 254.00M | 213.00M | 230.00M | 230.00M | 251.00M | 264.00M | 267.00M | 287.00M | 295.00M | 348.00M | 305.00M | 323.00M | 337.00M | 350.00M | 456.00M | 347.00M | 372.00M | 376.00M | 343.00M |
|
EBIT
|
183.10M | 214.91M | 148.37M | 45.96M | 80.01M | 89.88M | 161.92M | 38.51M | 221.97M | 173.64M | 217.76M | 152.19M | 149.68M | 108.51M | 172.62M | 96.20M | 82.22M | 133.93M | 196.38M | 38.47M | 218.00M | 174.00M | 40.00M | 74.00M | -111.00M | 240.00M | 202.00M | 127.00M | 337.00M | 213.00M | 183.00M | 28.00M | 213.00M | 204.00M | 268.00M | 364.00M | 340.00M | 271.00M | 276.00M | 309.00M | 501.00M | 398.00M | 458.00M | 443.00M | 421.00M | 270.00M | 379.00M | 447.00M | 724.00M | 574.00M | 285.00M | 428.00M | 444.00M | 504.00M | 833.00M | 1,235.00M | 1,471.00M | 1,503.00M | 1,750.00M | 1,781.00M | 1,879.00M | 1,916.00M | 1,995.00M | 2,096.00M | 2,003.00M | 2,135.00M | 2,446.00M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | -132.00M | 55.00M | -1.00M | -44.00M | 144.00M | 57.00M | 27.00M | -134.00M | 76.00M | 59.00M | 70.00M | 127.00M | 77.00M | 23.00M | 21.00M | -72.00M | 104.00M | -59.00M | -47.00M | 9.00M | -31.00M | 27.00M | 29.00M | 34.00M | 120.00M | 118.00M | -170.00M | -70.00M | -39.00M | -57.00M | -48.00M | 37.00M | 19.00M | -63.00M | 27.00M | 6.00M | 18.00M | -36.00M | 56.00M | 22.00M | 65.00M | 42.00M | 85.00M |
|
EBT
|
166.90M | 192.11M | 133.27M | 45.96M | 64.91M | 72.08M | 161.92M | 38.51M | 221.97M | 149.14M | 217.76M | 152.19M | 149.68M | 108.51M | 172.62M | 96.20M | 82.22M | 133.93M | 196.38M | 38.47M | 218.00M | 174.00M | 40.00M | 74.00M | -111.00M | 240.00M | 202.00M | 127.00M | 337.00M | 213.00M | 183.00M | 28.00M | 213.00M | 204.00M | 268.00M | 364.00M | 340.00M | 271.00M | 276.00M | 309.00M | 339.00M | 225.00M | 281.00M | 312.00M | 308.00M | 222.00M | 334.00M | 392.00M | 639.00M | 541.00M | 234.00M | 373.00M | 394.00M | 392.00M | 523.00M | 689.00M | 761.00M | 652.00M | 840.00M | 816.00M | 866.00M | 880.00M | 909.00M | 1,040.00M | 1,055.00M | 1,104.00M | 1,312.00M |
|
Tax Provisions
|
11.80M | 25.19M | 13.17M | 26.26M | 5.23M | 7.31M | 13.20M | 34.55M | 18.73M | 12.50M | 15.27M | 7.39M | 8.73M | 10.98M | 14.75M | -4.44M | 6.93M | 13.89M | 10.41M | 1.76M | 17.00M | 13.00M | 9.00M | 8.00M | -2.00M | 19.00M | 20.00M | 6.00M | 27.00M | 13.00M | 15.00M | 7.00M | 18.00M | 17.00M | 21.00M | 200.00M | 21.00M | 13.00M | 18.00M | 19.00M | 15.00M | 15.00M | 20.00M | 18.00M | 18.00M | 15.00M | 32.00M | 12.00M | 53.00M | 35.00M | 28.00M | 35.00M | 28.00M | 32.00M | 40.00M | 56.00M | 61.00M | 51.00M | 68.00M | 77.00M | 71.00M | 71.00M | 75.00M | 73.00M | 91.00M | 98.00M | 126.00M |
|
Profit After Tax
|
155.10M | 166.92M | 120.10M | 42.01M | 59.69M | 64.77M | 148.72M | 3.96M | 203.24M | 136.65M | 202.49M | 144.80M | 140.94M | 97.53M | 157.87M | 100.64M | 75.29M | 120.04M | 185.97M | 36.71M | 201.00M | 161.00M | 31.00M | 66.00M | -109.00M | 221.00M | 182.00M | 121.00M | 310.00M | 200.00M | 168.00M | 21.00M | 195.00M | 187.00M | 247.00M | 164.00M | 319.00M | 258.00M | 258.00M | 290.00M | 324.00M | 210.00M | 261.00M | 294.00M | 290.00M | 207.00M | 302.00M | 380.00M | 586.00M | 506.00M | 206.00M | 338.00M | 366.00M | 360.00M | 483.00M | 633.00M | 700.00M | 601.00M | 772.00M | 739.00M | 795.00M | 809.00M | 834.00M | 969.00M | 964.00M | 1,006.00M | 1,186.00M |
|
Net Income - Minority
|
| | | -4302.19M | | -4242.37M | -4491.71M | -1.46M | -3935.54M | -4054.95M | -4067.59M | -1.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
142.50M | 154.10M | 111.69M | 133.76M | 55.80M | 60.93M | 282.38M | 87.92M | 203.61M | 177.23M | 179.99M | 131.25M | 161.41M | 89.55M | 167.32M | 98.61M | 68.73M | 109.66M | 195.53M | 33.09M | 185.00M | 155.00M | -38.00M | 58.00M | -105.00M | 222.00M | 160.00M | 104.00M | 310.00M | 173.00M | 150.00M | -2.00M | 190.00M | 195.00M | 221.00M | 165.00M | 280.00M | 217.00M | 219.00M | 247.00M | 275.00M | 190.00M | 225.00M | 270.00M | 244.00M | 193.00M | 293.00M | 383.00M | 479.00M | 430.00M | 164.00M | 271.00M | 293.00M | 288.00M | 384.00M | 497.00M | 552.00M | 476.00M | 605.00M | 579.00M | 620.00M | 630.00M | 650.00M | 752.00M | 751.00M | 782.00M | 923.00M |
|
Income from Continuing Operations
|
155.10M | 166.92M | 120.10M | 19.70M | 59.69M | 64.77M | 148.72M | 3.96M | 203.24M | 136.65M | 202.49M | 144.80M | 140.94M | 97.53M | 157.87M | 100.64M | 75.29M | 120.04M | 185.97M | 36.71M | 201.00M | 161.00M | 31.00M | 66.00M | -109.00M | 221.00M | 182.00M | 121.00M | 310.00M | 200.00M | 168.00M | 21.00M | 195.00M | 187.00M | 247.00M | 164.00M | 319.00M | 258.00M | 258.00M | 290.00M | 324.00M | 210.00M | 261.00M | 294.00M | 290.00M | 207.00M | 302.00M | 380.00M | 586.00M | 506.00M | 206.00M | 338.00M | 366.00M | 360.00M | 483.00M | 633.00M | 700.00M | 601.00M | 772.00M | 739.00M | 795.00M | 809.00M | 834.00M | 967.00M | 964.00M | 1,006.00M | 1,186.00M |
|
Consolidated Net Income
|
155.10M | 166.92M | 120.10M | 19.70M | 59.69M | 64.77M | 148.72M | 3.96M | 203.24M | 136.65M | 202.49M | 144.80M | 140.94M | 97.53M | 157.87M | 100.64M | 75.29M | 120.04M | 185.97M | 36.71M | 201.00M | 161.00M | 31.00M | 66.00M | -109.00M | 221.00M | 182.00M | 121.00M | 310.00M | 200.00M | 168.00M | 21.00M | 195.00M | 187.00M | 247.00M | 164.00M | 319.00M | 258.00M | 258.00M | 290.00M | 324.00M | 210.00M | 261.00M | 294.00M | 290.00M | 207.00M | 302.00M | 380.00M | 586.00M | 506.00M | 206.00M | 338.00M | 366.00M | 360.00M | 483.00M | 633.00M | 700.00M | 601.00M | 772.00M | 739.00M | 795.00M | 809.00M | 834.00M | 967.00M | 964.00M | 1,006.00M | 1,186.00M |
|
Income towards Parent Company
|
155.10M | 166.92M | 120.10M | -4282.48M | 59.69M | -4177.60M | -4342.99M | 2.50M | -3732.30M | -3918.30M | -3865.10M | 142.97M | 140.94M | 97.53M | 157.87M | 100.64M | 75.29M | 120.04M | 185.97M | 36.71M | 201.00M | 161.00M | 31.00M | 66.00M | -109.00M | 221.00M | 182.00M | 121.00M | 310.00M | 200.00M | 168.00M | 21.00M | 195.00M | 187.00M | 247.00M | 164.00M | 319.00M | 258.00M | 258.00M | 290.00M | 324.00M | 210.00M | 261.00M | 294.00M | 290.00M | 207.00M | 302.00M | 380.00M | 586.00M | 506.00M | 206.00M | 338.00M | 366.00M | 360.00M | 483.00M | 633.00M | 700.00M | 601.00M | 772.00M | 739.00M | 795.00M | 809.00M | 834.00M | 967.00M | 964.00M | 1,006.00M | 1,186.00M |
|
Net Income towards Common Stockholders
|
12.60M | 12.80M | 8.41M | -0.93M | 3.90M | 3.84M | 11.04M | -28.38M | 16.25M | 9.56M | 22.49M | 12.67M | 12.32M | 7.85M | 12.49M | 8.00M | 6.56M | 10.38M | 16.45M | 3.62M | 19.00M | 15.00M | 3.00M | 8.00M | -13.00M | 23.00M | 22.00M | 17.00M | 33.00M | 27.00M | 20.00M | 4.00M | 24.00M | 23.00M | 31.00M | -2.00M | 46.00M | 41.00M | 39.00M | 43.00M | 49.00M | 32.00M | 36.00M | 44.00M | 46.00M | 32.00M | 46.00M | 71.00M | 107.00M | 92.00M | 42.00M | 67.00M | 73.00M | 72.00M | 99.00M | 136.00M | 148.00M | 125.00M | 167.00M | 160.00M | 175.00M | 179.00M | 184.00M | 217.00M | 213.00M | 224.00M | 263.00M |
|
EPS (Basic)
|
0.04M | 0.31 | 0.20 | -0.02 | 0.09 | 0.09 | 0.26 | -0.68 | 0.39 | 0.22 | 0.48 | 0.29 | 0.27 | 0.17 | 0.26 | 0.19 | 0.14 | 0.21 | 0.33 | 0.06 | 0.35 | 0.27 | 0.06 | 0.12 | -0.22 | 0.38 | 0.35 | 0.27 | 0.52 | 0.41 | 0.30 | 0.06 | 0.35 | 0.33 | 0.44 | -0.03 | 0.64 | 0.57 | 0.52 | 0.57 | 0.65 | 0.43 | 0.46 | 0.57 | 0.60 | 0.41 | 0.59 | 0.84 | 1.18 | 1.01 | 0.44 | 0.67 | 0.74 | 0.73 | 0.98 | 1.33 | 1.44 | 1.21 | 1.57 | 1.50 | 1.63 | 0.42 | 0.42 | 5.74 | 1.95 | 0.51 | 0.59 |
|
EPS (Weighted Average and Diluted)
|
0.04M | 0.31 | 0.20 | -0.02 | 0.09 | 0.02M | 0.26 | -0.67 | 0.39 | 0.22 | 0.48 | 0.29 | 0.27 | 0.17 | 0.26 | 0.19 | 0.14 | 0.21 | 0.32 | 0.06 | 0.34 | 0.26 | 0.05 | 0.12 | -0.22 | 0.37 | 0.35 | 0.26 | 0.51 | 0.40 | 0.30 | 0.05 | 0.34 | 0.32 | 0.43 | -0.03 | 0.63 | 0.57 | 0.51 | 0.57 | 0.64 | 0.43 | 0.45 | 0.58 | 0.60 | 0.40 | 0.58 | 0.84 | 1.16 | 1.00 | 0.43 | 0.66 | 0.74 | 0.72 | 0.97 | 1.32 | 1.42 | 1.20 | 1.56 | 1.48 | 1.61 | 0.41 | 0.42 | 5.69 | 1.94 | 0.51 | 0.59 |
|
Shares Outstanding (Weighted Average)
|
310.00 | 40.92M | 41.21M | 40.97M | 41.22M | 41.80M | 42.22M | 41.87M | 42.23M | 43.02M | 44.83M | 43.92M | | | 700.00 | | | | 680.00 | | | | | | 58.47M | | | | 63.99M | | | | 67.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
300.00 | 610.00 | 810.00 | 41.80M | 41.97M | 180.00 | 42.78M | 42.50M | 42.79M | 600.00 | 45.21M | 44.36M | | | 700.00 | | | | 670.00 | | | | | | 58.47M | | | | 65.26M | | | | 69.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
183.10M | 214.91M | 148.37M | 45.96M | 80.01M | 0.18M | 22.07M | -23.78M | 17.62M | 656.73M | 656.73M | 12.29M | 13.80M | 13.80M | 14.38M | 118.17M | 43.92M | 43.92M | 20.08M | 42.03M | 204.00M | 17.00M | -8.00M | 22.00M | -14.00M | 27.00M | 14.00M | 92.00M | 39.00M | 24.00M | 20.00M | -26.00M | 218.00M | 29.00M | 32.00M | 163.00M | 327.00M | 180.00M | 255.00M | 933.00M | 322.00M | 226.00M | 233.00M | 999.00M | 252.00M | 229.00M | 347.00M | 1,174.00M | 510.00M | 527.00M | 166.00M | 1,319.00M | 325.00M | 255.00M | 360.00M | 1,551.00M | 719.00M | 632.00M | 696.00M | 2,501.00M | 693.00M | 799.00M | 987.00M | 2,651.00M | 1,071.00M | 1,312.00M | 1,148.00M |
|
Tax Rate
|
7.07% | 13.11% | 9.88% | 57.14% | 8.05% | 10.14% | 8.15% | 89.72% | 8.44% | 8.38% | 7.01% | 4.86% | 5.84% | 10.12% | 8.54% | -4.62% | 8.43% | 10.37% | 5.30% | 4.58% | 7.80% | 7.47% | 22.50% | 10.81% | 1.80% | 7.92% | 9.90% | 4.72% | 8.01% | 6.10% | 8.20% | 25.00% | 8.45% | 8.33% | 7.84% | 54.95% | 6.18% | 4.80% | 6.52% | 6.15% | 4.42% | 6.67% | 7.12% | 5.77% | 5.84% | 6.76% | 9.58% | 3.06% | 8.29% | 6.47% | 11.97% | 9.38% | 7.11% | 8.16% | 7.65% | 8.13% | 8.02% | 7.82% | 8.10% | 9.44% | 8.20% | 8.07% | 8.25% | 7.02% | 8.63% | 8.88% | 9.60% |