|
Revenue
|
| 2,157.60M | 1,990.90M | 2,088.20M | 1,615.30M | 1,932.00M | 1,952.00M | 2,122.00M | 1,937.00M | 1,857.00M | 2,167.00M | 2,870.00M | 3,079.00M | 3,060.00M | 3,382.00M | 3,756.00M | 3,872.00M | 4,047.00M | 3,937.00M | 4,291.00M | 3,951.00M | 3,597.00M | 3,463.00M | 3,707.00M | 3,636.00M | 3,195.00M | 3,144.00M | 3,330.00M | 3,389.00M | 3,424.00M | 3,368.00M | 3,281.00M | 3,632.00M | 3,418.00M | 3,428.00M | 3,517.00M | 3,781.00M | 3,429.00M | 3,214.00M | 3,214.00M | 3,352.00M | 3,106.00M | 2,560.00M | 2,919.00M | 3,115.00M | 5,211.00M | 3,150.00M | 3,824.00M | 4,425.00M | 4,293.00M | 5,151.00M | 5,177.00M | 4,579.00M | 3,888.00M | 3,501.00M | 3,907.00M | 4,038.00M | 3,842.00M | 3,572.00M | 3,699.00M | 3,987.00M | 4,241.00M | 4,042.00M | 4,146.00M |
|
Cost of Revenue
|
| | | | | | | | | 580.00M | 637.00M | 854.00M | 986.00M | 970.00M | 1,254.00M | 1,543.00M | 1,486.00M | 1,643.00M | 1,610.00M | 1,642.00M | 1,383.00M | 1,090.00M | 1,085.00M | 1,106.00M | 778.00M | 731.00M | 752.00M | 971.00M | 975.00M | 1,061.00M | 1,070.00M | 1,007.00M | 1,207.00M | 1,019.00M | 1,068.00M | 1,135.00M | 1,199.00M | 948.00M | 777.00M | 762.00M | 776.00M | 663.00M | 441.00M | 655.00M | 786.00M | 2,009.00M | 936.00M | 1,559.00M | 1,989.00M | 1,894.00M | 2,683.00M | 2,717.00M | 1,961.00M | 1,215.00M | 971.00M | 1,405.00M | 1,347.00M | 1,107.00M | 967.00M | 1,024.00M | 1,239.00M | 1,476.00M | 1,211.00M | 1,395.00M |
|
Gross Profit
|
| | | | | | | | | 1,277.00M | 1,530.00M | 2,016.00M | 2,093.00M | 2,090.00M | 2,128.00M | 2,213.00M | 2,386.00M | 2,404.00M | 2,327.00M | 2,649.00M | 2,568.00M | 2,507.00M | 2,378.00M | 2,601.00M | 2,858.00M | 2,464.00M | 2,392.00M | 2,359.00M | 2,414.00M | 2,363.00M | 2,298.00M | 2,274.00M | 2,425.00M | 2,399.00M | 2,360.00M | 2,382.00M | 2,582.00M | 2,481.00M | 2,437.00M | 2,452.00M | 2,576.00M | 2,443.00M | 2,119.00M | 2,264.00M | 2,329.00M | 3,202.00M | 2,214.00M | 2,265.00M | 2,436.00M | 2,399.00M | 2,468.00M | 2,460.00M | 2,618.00M | 2,673.00M | 2,530.00M | 2,502.00M | 2,691.00M | 2,735.00M | 2,605.00M | 2,675.00M | 2,748.00M | 2,765.00M | 2,831.00M | 2,751.00M |
|
Selling, General & Administrative
|
| 115.70M | 104.80M | 308.20M | 102.30M | 180.00M | 110.00M | 109.00M | 116.00M | 129.00M | 501.00M | 186.00M | 113.00M | 140.00M | 183.00M | 158.00M | 132.00M | 172.00M | 154.00M | 135.00M | 149.00M | 216.00M | 164.00M | 160.00M | 150.00M | 190.00M | 189.00M | 171.00M | 153.00M | 184.00M | 157.00M | 168.00M | 179.00M | 173.00M | 164.00M | 154.00M | 110.00M | 154.00M | 148.00M | 154.00M | 134.00M | 153.00M | 155.00M | 153.00M | 187.00M | 156.00M | 160.00M | 174.00M | 165.00M | 156.00M | 152.00M | 162.00M | 167.00M | 166.00M | 169.00M | 162.00M | 171.00M | 175.00M | 179.00M | 176.00M | 182.00M | 187.00M | 188.00M | 183.00M |
|
Other Operating Expenses
|
| 1,797.50M | 1,480.70M | 1,598.90M | 1,210.90M | 1,387.00M | 1,606.00M | 1,632.00M | 1,380.00M | 1,212.00M | 1,406.00M | 1,832.00M | 2,001.00M | -1.00M | 17.00M | 65.00M | -80.00M | 4.00M | 2,770.00M | 2,824.00M | -1.00M | -1.00M | 4.00M | 2.00M | -2.00M | 1.00M | -2.00M | 1.00M | -387.00M | -7.00M | 1.00M | 2,287.00M | -13.00M | -880.00M | -653.00M | 588.00M | -102.00M | 2,257.00M | 10.00M | 3.00M | 929.00M | -971.00M | -1005.00M | -11.00M | 55.00M | 4.00M | -1602.00M | -4.00M | -22.00M | 10.00M | 11.00M | 9.00M | 9.00M | 1.00M | 13.00M | 3.00M | -3.00M | 41.00M | 46.00M | 2,508.00M | 5.00M | 2,909.00M | 9.00M | 1.00M |
|
Operating Expenses
|
| 1,913.20M | 1,585.50M | 1,907.10M | 1,313.20M | 1,567.00M | 1,716.00M | 1,741.00M | 1,496.00M | 1,341.00M | 1,907.00M | 2,018.00M | 2,114.00M | 2,043.00M | 2,610.00M | 2,715.00M | 2,712.00M | 2,900.00M | 2,924.00M | 2,959.00M | 2,995.00M | 2,519.00M | 2,571.00M | 2,986.00M | 3,880.00M | 2,379.00M | 2,204.00M | 2,448.00M | 2,489.00M | 2,447.00M | 2,450.00M | 2,455.00M | 2,824.00M | 2,469.00M | 3,156.00M | 2,002.00M | 2,723.00M | 2,411.00M | 2,241.00M | 2,263.00M | 1,421.00M | 3,063.00M | 2,842.00M | 2,100.00M | 2,135.00M | 3,325.00M | 3,914.00M | 2,980.00M | 3,475.00M | 3,269.00M | 4,145.00M | 4,246.00M | 3,475.00M | 2,694.00M | 2,471.00M | 2,969.00M | 2,937.00M | 2,619.00M | 2,534.00M | 2,684.00M | 2,879.00M | 3,096.00M | 2,890.00M | 3,083.00M |
|
Operating Income
|
| 244.40M | 405.40M | 181.10M | 302.10M | 365.00M | 236.00M | 381.00M | 441.00M | 516.00M | 260.00M | 852.00M | 965.00M | 1,017.00M | 772.00M | 1,041.00M | 1,160.00M | 1,147.00M | 1,013.00M | 1,332.00M | 956.00M | 1,078.00M | 892.00M | 721.00M | -244.00M | 816.00M | 940.00M | 882.00M | 900.00M | 977.00M | 918.00M | 826.00M | 808.00M | 949.00M | 272.00M | 1,515.00M | 1,058.00M | 1,018.00M | 973.00M | 951.00M | 1,931.00M | 43.00M | -282.00M | 819.00M | 980.00M | 1,886.00M | -764.00M | 844.00M | 950.00M | 1,024.00M | 1,006.00M | 931.00M | 1,104.00M | 1,194.00M | 1,030.00M | 938.00M | 1,101.00M | 1,223.00M | 1,038.00M | 1,015.00M | 1,108.00M | 1,145.00M | 1,152.00M | 1,063.00M |
|
EBIT
|
| 244.40M | 405.40M | 181.10M | 302.10M | 365.00M | 236.00M | 381.00M | 441.00M | 516.00M | 260.00M | 852.00M | 965.00M | 1,017.00M | 772.00M | 1,041.00M | 1,160.00M | 1,147.00M | 1,013.00M | 1,332.00M | 956.00M | 1,078.00M | 892.00M | 721.00M | -244.00M | 816.00M | 940.00M | 882.00M | 900.00M | 977.00M | 918.00M | 826.00M | 808.00M | 949.00M | 272.00M | 1,515.00M | 1,058.00M | 1,018.00M | 973.00M | 951.00M | 1,931.00M | 43.00M | -282.00M | 819.00M | 980.00M | 1,886.00M | -764.00M | 844.00M | 950.00M | 1,024.00M | 1,006.00M | 931.00M | 1,104.00M | 1,194.00M | 1,030.00M | 938.00M | 1,101.00M | 1,223.00M | 1,038.00M | 1,015.00M | 1,108.00M | 1,145.00M | 1,152.00M | 1,063.00M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | 225.00M | | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 5.60M | 7.30M | 5.00M | 3.10M | 5.00M | 6.00M | 6.00M | 4.00M | 5.00M | 6.00M | 9.00M | 8.00M | | | | | | | | | | | | | | | | | | | | | | | | | | -460.00M | -447.00M | -442.00M | -436.00M | -395.00M | -383.00M | -381.00M | -377.00M | -377.00M | -368.00M | -370.00M | -333.00M | -355.00M | -399.00M | -426.00M | -445.00M | -443.00M | -457.00M | -452.00M | -472.00M | -464.00M | -466.00M | -442.00M | -451.00M | -452.00M | -456.00M |
|
Other Non Operating Income
|
| -32.40M | -2.30M | 5.40M | 14.30M | 1.00M | 7.00M | 3.00M | 6.00M | 1.00M | 7.00M | 21.00M | -10.00M | 5.00M | 19.00M | 11.00M | 18.00M | 13.00M | 13.00M | 30.00M | 24.00M | 13.00M | 11.00M | 9.00M | 10.00M | 13.00M | 17.00M | 12.00M | 36.00M | 19.00M | 24.00M | 28.00M | 26.00M | 36.00M | 34.00M | 20.00M | 17.00M | 10.00M | 13.00M | 12.00M | 40.00M | 2.00M | 16.00M | 14.00M | 24.00M | 223.00M | 20.00M | 21.00M | 18.00M | 19.00M | 23.00M | 21.00M | -8.00M | 2.00M | 2.00M | 3.00M | -44.00M | | 1.00M | 16.00M | 10.00M | 15.00M | 13.00M | 11.00M |
|
Non Operating Income
|
| | -519.60M | -107.70M | -176.40M | -119.00M | -107.00M | -286.00M | -101.00M | -115.00M | -214.00M | -406.00M | -515.00M | -80.00M | 234.00M | -319.00M | -387.00M | -346.00M | -338.00M | -307.00M | -366.00M | -435.00M | -361.00M | -430.00M | -449.00M | -348.00M | -352.00M | -688.00M | -512.00M | -286.00M | -319.00M | -279.00M | -484.00M | -243.00M | -448.00M | -314.00M | -283.00M | -279.00M | -297.00M | -283.00M | -849.00M | -274.00M | -238.00M | -207.00M | -180.00M | 223.00M | -213.00M | -199.00M | -175.00M | -146.00M | -169.00M | -202.00M | -213.00M | -295.00M | -252.00M | -238.00M | -277.00M | -241.00M | -268.00M | -251.00M | -217.00M | -216.00M | -233.00M | -224.00M |
|
EBT
|
| -275.20M | 306.10M | 73.40M | 125.70M | 246.00M | 129.00M | 95.00M | 340.00M | 401.00M | 46.00M | 446.00M | 450.00M | 937.00M | 1,006.00M | 722.00M | 773.00M | 801.00M | 675.00M | 1,025.00M | 590.00M | 643.00M | 531.00M | 291.00M | -693.00M | 468.00M | 588.00M | 194.00M | 388.00M | 691.00M | 599.00M | 547.00M | 324.00M | 706.00M | -176.00M | 1,201.00M | 775.00M | 739.00M | 676.00M | 668.00M | 1,082.00M | -231.00M | -520.00M | 612.00M | 800.00M | 1,776.00M | -977.00M | 645.00M | 775.00M | 878.00M | 837.00M | 729.00M | 891.00M | 899.00M | 778.00M | 700.00M | 824.00M | 982.00M | 770.00M | 764.00M | 891.00M | 929.00M | 919.00M | 839.00M |
|
Tax Provisions
|
| 95.50M | 45.80M | 20.60M | 195.10M | 96.00M | 87.00M | 66.00M | 112.00M | 96.00M | 9.00M | 60.00M | -26.00M | 279.00M | 225.00M | 171.00M | 67.00M | 200.00M | 178.00M | 246.00M | 24.00M | 224.00M | 189.00M | 108.00M | 43.00M | 154.00M | 213.00M | 377.00M | 173.00M | 246.00M | 216.00M | 160.00M | 1,316.00M | 164.00M | -46.00M | 196.00M | 273.00M | 172.00M | 148.00M | 151.00M | 455.00M | 60.00M | 104.00M | 140.00M | 177.00M | 351.00M | -237.00M | 134.00M | 121.00M | 194.00M | 184.00M | 134.00M | 198.00M | 196.00M | 168.00M | 145.00M | 206.00M | 209.00M | 168.00M | 113.00M | 197.00M | 186.00M | 177.00M | 185.00M |
|
Profit After Tax
|
| -160.90M | 260.30M | 52.80M | 166.60M | 201.00M | 132.00M | 152.00M | 221.00M | 305.00M | -243.00M | 386.00M | 476.00M | 658.00M | 781.00M | 551.00M | 706.00M | 601.00M | 497.00M | 779.00M | 566.00M | 429.00M | 342.00M | 186.00M | -695.00M | 315.00M | 375.00M | -188.00M | 215.00M | 445.00M | 383.00M | 387.00M | -992.00M | 542.00M | -141.00M | 1,005.00M | 502.00M | 567.00M | 528.00M | 517.00M | 627.00M | -306.00M | -637.00M | 472.00M | 668.00M | 1,425.00M | -757.00M | 511.00M | 654.00M | 684.00M | 653.00M | 595.00M | 693.00M | 703.00M | 610.00M | 555.00M | 618.00M | 773.00M | 602.00M | 651.00M | 694.00M | 743.00M | 742.00M | 654.00M |
|
Equity Income
|
| -374.20M | 60.90M | 57.20M | -17.90M | 50.00M | 56.00M | 50.00M | 70.00M | 65.00M | 72.00M | 101.00M | -85.00M | 101.00M | 93.00M | 100.00M | 98.00M | 99.00M | 100.00M | 107.00M | 100.00M | 76.00M | 114.00M | 114.00M | 84.00M | 100.00M | 106.00M | 137.00M | 154.00M | 175.00M | 135.00M | 167.00M | -49.00M | 220.00M | 58.00M | 160.00M | 179.00M | 192.00M | 161.00M | 173.00M | -425.00M | 192.00M | 176.00M | 194.00M | 218.00M | 66.00M | 157.00M | 169.00M | 199.00M | 187.00M | 182.00M | 195.00M | 239.00M | 165.00M | 208.00M | 234.00M | 231.00M | 231.00M | 195.00M | 199.00M | 265.00M | 220.00M | 206.00M | 221.00M |
|
Investment Income
|
| -15.50M | | | | | 38.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | -19.00M | 42.00M | 103.70M | 46.00M | -50.00M | -68.00M | 138.00M | -94.00M | -117.00M | 55.00M | 268.00M | 364.00M | 504.00M | 265.00M | 366.00M | 314.00M | 213.00M | 450.00M | 440.00M | -10.00M | 9.00M | -3.00M | -41.00M | -1.00M | 3.00M | 5.00M | 6.00M | 5.00M | 7.00M | 14.00M | 14.00M | 18.00M | 11.00M | 273.00M | 8.00M | 11.00M | 10.00M | 11.00M | 17.00M | 15.00M | 13.00M | 17.00M | 16.00M | 16.00M | 17.00M | 16.00M | 17.00M | 17.00M | 18.00M | 19.00M | 23.00M | 24.00M | 24.00M | 23.00M | 24.00M | 27.00M | 27.00M | 26.00M | 27.00M | 26.00M | 27.00M | 26.00M |
|
Income from Continuing Operations
|
| -370.70M | 260.30M | 52.80M | -69.40M | 150.00M | 42.00M | 29.00M | 228.00M | 305.00M | 37.00M | 386.00M | 476.00M | 658.00M | 781.00M | 551.00M | 706.00M | 601.00M | 497.00M | 779.00M | 566.00M | 419.00M | 342.00M | 183.00M | -736.00M | 314.00M | 375.00M | -183.00M | 215.00M | 445.00M | 383.00M | 387.00M | -992.00M | 542.00M | -130.00M | 1,005.00M | 502.00M | 567.00M | 528.00M | 517.00M | 627.00M | -291.00M | -624.00M | 472.00M | 623.00M | 1,425.00M | -740.00M | 511.00M | 654.00M | 684.00M | 653.00M | 595.00M | 693.00M | 703.00M | 610.00M | 555.00M | 618.00M | 773.00M | 602.00M | 651.00M | 694.00M | 743.00M | 742.00M | 654.00M |
|
Consolidated Net Income
|
| 0.20M | 260.30M | -0.20M | 236.40M | 51.00M | 40.00M | 55.00M | 65.00M | -378.00M | -280.00M | -131.00M | 12.00M | -2.00M | 781.00M | 551.00M | -2.00M | 601.00M | 497.00M | 779.00M | 566.00M | 419.00M | 342.00M | 183.00M | -736.00M | 314.00M | 375.00M | -183.00M | 215.00M | 445.00M | 383.00M | 387.00M | -992.00M | 542.00M | -130.00M | 1,005.00M | 502.00M | 567.00M | 528.00M | 517.00M | 627.00M | -291.00M | -624.00M | 472.00M | 623.00M | 1,425.00M | -740.00M | 511.00M | 654.00M | 684.00M | 653.00M | 595.00M | 693.00M | 703.00M | 610.00M | 555.00M | 618.00M | 773.00M | 602.00M | 651.00M | 694.00M | 743.00M | 742.00M | 654.00M |
|
Income towards Parent Company
|
| 0.20M | 260.30M | -0.20M | 236.40M | 51.00M | 40.00M | 55.00M | 65.00M | -378.00M | -280.00M | -131.00M | 12.00M | -2.00M | 781.00M | 551.00M | -2.00M | 601.00M | 497.00M | 779.00M | 566.00M | 419.00M | 342.00M | 183.00M | -736.00M | 314.00M | 375.00M | -183.00M | 215.00M | 445.00M | 383.00M | 387.00M | -992.00M | 542.00M | -130.00M | 1,005.00M | 502.00M | 567.00M | 528.00M | 517.00M | 627.00M | -291.00M | -624.00M | 472.00M | 623.00M | 1,425.00M | -740.00M | 511.00M | 654.00M | 684.00M | 653.00M | 595.00M | 693.00M | 703.00M | 610.00M | 555.00M | 618.00M | 773.00M | 602.00M | 651.00M | 694.00M | 743.00M | 742.00M | 654.00M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 39.00M | 39.00M | 39.00M | 39.00M | 39.00M | 39.00M | 39.00M | 39.00M | 39.00M | 39.00M | 39.00M | 11.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| 0.20M | 260.30M | -0.20M | 236.40M | 51.00M | 40.00M | 55.00M | 65.00M | -378.00M | -280.00M | -131.00M | 12.00M | -2.00M | 781.00M | 551.00M | -2.00M | 601.00M | 497.00M | 779.00M | 566.00M | 429.00M | 333.00M | 186.00M | -721.00M | 276.00M | 333.00M | -227.00M | 170.00M | 401.00M | 337.00M | 334.00M | -1045.00M | 485.00M | -180.00M | 693.00M | 483.00M | 556.00M | 518.00M | 506.00M | 610.00M | -291.00M | -624.00M | 472.00M | 623.00M | 1,425.00M | -740.00M | 511.00M | 654.00M | 684.00M | 653.00M | 595.00M | 693.00M | 703.00M | 610.00M | 555.00M | 618.00M | 773.00M | 602.00M | 651.00M | 694.00M | 743.00M | 742.00M | 654.00M |
|
EPS (Basic)
|
| 0.00 | 0.37 | 0.00 | 0.33 | 0.12 | 0.19 | 0.21 | 0.22 | 0.23 | -0.17 | 0.21 | 0.23 | 0.28 | 0.27 | 0.27 | 0.33 | 0.28 | 0.27 | 0.32 | 0.02 | 0.20 | 0.15 | 0.08 | -0.33 | 0.12 | 0.15 | -0.10 | 0.08 | 0.18 | 0.15 | 0.15 | -0.47 | 0.22 | -0.08 | 0.31 | 0.21 | 0.24 | 0.23 | 0.22 | 0.27 | -0.14 | -0.28 | 0.20 | 0.27 | 0.62 | -0.34 | 0.22 | 0.28 | 0.29 | 0.28 | 0.25 | 0.29 | 0.30 | 0.26 | 0.24 | 0.26 | 0.33 | 0.26 | 0.28 | 0.30 | 0.32 | 0.32 | 0.28 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.12 | 0.19 | 0.21 | 0.22 | 0.03 | -0.17 | 0.19 | 0.24 | -0.00M | 0.75 | 0.53 | 0.00 | 0.28 | 0.27 | 0.32 | 0.02 | 0.20 | 0.15 | 0.08 | -0.33 | 0.12 | 0.15 | -0.10 | 0.08 | 0.18 | 0.15 | 0.15 | -0.47 | | | | | | | | 0.27 | -0.14 | -0.28 | 0.20 | 0.27 | 0.62 | -0.34 | 0.22 | 0.28 | 0.29 | 0.28 | 0.25 | 0.29 | 0.30 | 0.26 | 0.24 | 0.26 | 0.33 | 0.26 | 0.28 | 0.30 | 0.32 | 0.32 | 0.28 |
|
Shares Outstanding (Weighted Average)
|
707.00M | 707.00M | 707.00M | 707.00M | 707.00M | 809.46M | 809.46M | 809.46M | 809.46M | 803.34M | 803.35M | 1,133.10M | 1,084.45M | 1,035.67M | 1,035.75M | 1,035.85M | 1,035.85M | 1,030.68M | 1,027.91M | 1,028.22M | 1,028.23M | 2,130.05M | 2,168.15M | 2,191.94M | 2,231.51M | 2,231.56M | 2,231.56M | 2,232.32M | 2,232.36M | 2,232.44M | 2,232.44M | 2,233.23M | 2,233.24M | 2,206.07M | 2,206.07M | 2,206.83M | 2,207.02M | 2,263.66M | 2,263.74M | 2,263.81M | 2,264.97M | 2,265.06M | 2,261.49M | 2,263.54M | 2,263.79M | 2,264.45M | 2,264.58M | 2,266.52M | 2,267.43M | 2,267.48M | 2,267.47M | 2,253.00M | 2,247.74M | 2,248.00M | 2,241.21M | 2,228.17M | 2,222.77M | 2,219.37M | 2,219.38M | 2,219.46M | 2,221.64M | 2,221.96M | 2,222.07M | 2,222.08M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 707.00M | 707.00M | 708.00M | 708.00M | 708.00M | 843.00M | 1,039.00M | 908.00M | 0.00M | 1,038.00M | 1,036.00M | 1,036.00M | 1,029.00M | 1,028.00M | 1,028.00M | 1,137.00M | 2,151.00M | 2,187.00M | 2,203.00M | 2,193.00M | 2,229.00M | 2,229.00M | 2,230.00M | 2,230.00M | 2,230.00M | 2,230.00M | 2,231.00M | 2,230.00M | | | | | | | | 2,264.00M | 2,264.00M | 2,263.00M | 2,263.00M | 2,263.00M | 2,264.00M | 2,265.00M | 2,267.00M | 2,266.00M | 2,267.00M | 2,266.00M | 2,262.00M | 2,258.00M | 2,247.00M | 2,242.00M | 2,238.00M | 2,234.00M | 2,220.00M | 2,219.00M | 2,221.00M | 2,220.00M | 2,222.00M | 2,222.00M | 2,224.00M |
|
EBITDA
|
| -123.90 | 405.40M | 181.10M | 302.10M | 365.00M | 66.90M | 381.00M | 441.00M | 516.00M | 260.00M | 852.00M | 965.00M | 1,017.00M | 772.00M | 1,041.00M | 1,160.00M | 1,147.00M | 1,013.00M | 1,332.00M | 956.00M | 1,078.00M | 892.00M | 721.00M | -244.00M | 816.00M | 940.00M | 882.00M | 900.00M | 977.00M | 918.00M | 826.00M | 808.00M | 949.00M | 272.00M | 1,515.00M | 1,058.00M | 1,018.00M | 973.00M | 951.00M | 1,931.00M | 43.00M | -282.00M | 819.00M | 980.00M | 1,886.00M | -764.00M | 844.00M | 950.00M | 1,024.00M | 1,006.00M | 931.00M | 1,104.00M | 1,194.00M | 1,030.00M | 938.00M | 1,101.00M | 1,223.00M | 1,038.00M | 1,015.00M | 1,108.00M | 1,145.00M | 1,152.00M | 1,063.00M |
|
Interest Expenses
|
| -156.20M | 163.70M | 173.90M | 174.20M | 174.00M | 174.00M | 176.00M | 179.00M | 179.00M | 291.00M | 523.00M | 1,427.00M | 402.00M | 427.00M | 418.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | 14.96% | 28.07% | | 39.02% | 67.44% | 69.47% | 32.94% | 23.94% | 19.57% | 13.45% | | 29.78% | 22.37% | 23.68% | 8.67% | 24.97% | 26.37% | 24.00% | 4.07% | 34.84% | 35.59% | 37.11% | | 32.91% | 36.22% | | 44.59% | 35.60% | 36.06% | 29.25% | | 23.23% | 26.14% | 16.32% | 35.23% | 23.27% | 21.89% | 22.60% | 42.05% | | | 22.88% | 22.13% | 19.76% | 24.26% | 20.78% | 15.61% | 22.10% | 21.98% | 18.38% | 22.22% | 21.80% | 21.59% | 20.71% | 25.00% | 21.28% | 21.82% | 14.79% | 22.11% | 20.02% | 19.26% | 22.05% |