|
Revenue
|
1,155.70M | 1,188.80M | 1,185.10M | 1,165.10M | 1,193.60M | 1,238.40M | 1,276.50M | 1,295.40M | 1,368.40M | 1,403.30M | 1,404.50M | 1,366.10M | 1,423.30M | 1,423.40M | 1,419.40M | 1,405.30M | 1,440.90M | 1,468.20M | 1,462.20M | 1,437.00M | 6,011.60M | 1,516.40M | 1,551.80M | 1,512.70M | 1,772.30M | 2,218.70M | 2,269.90M | 2,244.80M | 9,641.80M | 2,382.00M | 2,372.70M | 2,387.30M | 2,413.70M | 2,528.20M | 2,621.40M | 2,744.70M | 2,848.30M | 2,866.30M | 2,831.30M | 2,787.50M | 2,791.20M | 2,881.70M | 2,928.50M | 2,953.40M | 2,823.80M | 2,768.80M | 3,896.10M | 4,489.80M | 4,161.50M | 3,840.70M | 4,062.60M | 1,071.30M | 3,899.60M | 2,923.00M | 2,866.80M | 2,929.70M | 3,037.80M | 3,033.70M | 3,056.80M | 3,033.30M | 3,176.60M | 3,220.90M | 3,282.00M | 3,329.40M | 3,345.10M | 3,527.30M | 3,563.50M |
|
Cost of Revenue
|
666.30M | 681.40M | 687.00M | 689.10M | 686.70M | 704.80M | 748.80M | 765.80M | 800.00M | 815.10M | 836.00M | 816.50M | 847.20M | 843.90M | 863.30M | 867.30M | 868.70M | 890.90M | 914.60M | 910.90M | 3,808.50M | 947.80M | 980.60M | 966.20M | 1,168.10M | 1,496.40M | 1,552.40M | 1,559.90M | 1,590.70M | 1,603.90M | 1,626.30M | 1,878.00M | 1,701.20M | 1,750.20M | 1,837.20M | 1,927.60M | 2,069.30M | 2,031.20M | 2,041.40M | 2,015.10M | 2,001.50M | 2,056.90M | 2,111.20M | 2,132.70M | 2,095.80M | 2,008.30M | 2,336.70M | 2,584.90M | 2,562.50M | 2,575.90M | 2,677.10M | 328.20M | 2,666.70M | 1,980.50M | 1,980.60M | 2,131.60M | 2,187.70M | 2,191.50M | 2,205.60M | 2,211.90M | 2,279.30M | 2,294.50M | 2,377.60M | 2,433.10M | 2,397.10M | 2,481.10M | 2,538.40M |
|
Gross Profit
|
489.40M | 507.40M | 498.10M | 476.00M | 506.90M | 533.60M | 527.70M | 529.60M | 568.40M | 588.20M | 568.50M | 549.60M | 576.10M | 579.50M | 556.10M | 538.00M | 572.20M | 577.30M | 547.60M | 526.10M | 2,203.10M | 568.60M | 571.20M | 546.50M | 625.10M | 772.60M | 764.90M | 740.70M | 777.30M | 826.80M | 788.40M | 788.00M | 712.50M | 778.00M | 784.20M | 817.10M | 779.00M | 835.10M | 789.90M | 772.40M | 789.70M | 824.80M | 817.30M | 820.70M | 728.00M | 760.50M | 1,559.40M | 1,904.90M | 1,599.00M | 1,264.80M | 1,385.50M | 743.10M | 1,232.90M | 942.50M | 886.20M | 798.10M | 850.10M | 842.20M | 851.20M | 821.40M | 897.30M | 926.40M | 904.40M | 896.30M | 948.00M | 1,046.20M | 1,025.10M |
|
Amortization - Intangibles
|
15.10M | 15.20M | 15.90M | 16.40M | 17.40M | 17.70M | 18.00M | 19.60M | 21.90M | 21.50M | 21.20M | 21.20M | 21.40M | 20.60M | 21.10M | 23.20M | 19.50M | 20.50M | 20.30M | 21.40M | 76.70M | 22.00M | 18.30M | 15.40M | 164.50M | 44.60M | 44.90M | 43.90M | 179.50M | 45.30M | 41.10M | 48.80M | 216.50M | 51.40M | 54.60M | 62.90M | 62.30M | 58.50M | 54.70M | 56.20M | 57.10M | 60.20M | 61.70M | 64.20M | 62.30M | 60.10M | 62.20M | 90.80M | 92.10M | 92.40M | 92.20M | -47.20M | 67.10M | 49.80M | 49.00M | 44.60M | 53.40M | 51.50M | 55.70M | 59.20M | 60.10M | 62.20M | 63.70M | 70.40M | 69.60M | 68.30M | 69.50M |
|
Selling, General & Administrative
|
233.80M | 237.30M | 247.30M | 240.50M | 246.00M | 245.40M | 270.50M | 272.40M | 282.80M | 322.70M | 283.80M | 270.30M | 271.20M | 279.50M | 285.10M | 278.80M | 283.20M | 280.90M | 279.00M | 285.70M | 1,204.30M | 297.90M | 305.70M | 309.70M | 442.30M | 390.50M | 385.60M | 406.20M | 414.30M | 409.40M | 400.50M | 121.30M | 342.90M | 357.70M | 381.30M | 417.30M | 397.00M | 395.20M | 381.80M | 396.90M | 393.80M | 415.30M | 401.50M | 413.90M | 395.50M | 396.30M | 419.50M | 518.00M | 429.80M | 458.70M | 519.90M | 281.90M | 464.10M | 432.40M | 453.20M | 455.50M | 457.20M | 505.80M | 525.50M | 532.90M | 508.40M | 557.80M | 568.60M | 595.20M | 546.00M | 579.30M | 552.40M |
|
Restructuring Costs
|
| 10.20M | | 3.30M | 9.30M | | | | 27.90M | 18.30M | 24.10M | 10.60M | -3.60M | 3.40M | 4.80M | 20.70M | 7.50M | 6.60M | 3.70M | 4.00M | 17.80M | 2.00M | 5.80M | 2.40M | 19.30M | 14.30M | 26.30M | 54.00M | 19.20M | 6.60M | 22.80M | 9.80M | 3.90M | 39.10M | 21.60M | 6.30M | 14.30M | 12.20M | 10.00M | 11.60M | 20.60M | 13.60M | 14.20M | 6.20M | 25.40M | 6.40M | 7.10M | 1.70M | 19.20M | 9.60M | 6.50M | -11.30M | 12.60M | 31.50M | 10.00M | 9.00M | 7.50M | 15.80M | 7.50M | 18.30M | 5.00M | 11.60M | 18.00M | 11.40M | 6.40M | 4.10M | 5.90M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
233.80M | 247.50M | 247.30M | 243.80M | 255.30M | 245.40M | 270.50M | 272.40M | 310.70M | 341.00M | 307.90M | 280.90M | 267.60M | 282.90M | 289.90M | 299.50M | 290.70M | 287.50M | 282.70M | 289.70M | 1,222.10M | 299.90M | 311.50M | 312.10M | 461.60M | 404.80M | 411.90M | 460.20M | 433.50M | 416.00M | 423.30M | 131.10M | 346.80M | 396.80M | 402.90M | 423.60M | 411.30M | 407.40M | 391.80M | 408.50M | 414.40M | 428.90M | 415.70M | 420.10M | 420.90M | 402.70M | 426.60M | 519.70M | 449.00M | 468.30M | 526.40M | 270.60M | 476.70M | 463.90M | 463.20M | 464.50M | 464.70M | 521.60M | 533.00M | 551.20M | 513.40M | 569.40M | 586.60M | 606.60M | 552.40M | 583.40M | 558.30M |
|
Operating Income
|
240.50M | 244.70M | 234.90M | 215.80M | 234.20M | 270.50M | 235.30M | 238.80M | 235.80M | 225.70M | 239.40M | 247.50M | 287.10M | 276.00M | 245.10M | 215.30M | 262.00M | 269.30M | 244.60M | 215.00M | 904.30M | 246.70M | 241.40M | 219.00M | 132.40M | 323.30M | 308.10M | 236.50M | 299.50M | 365.50M | 324.00M | 281.60M | 318.10M | 329.80M | 326.70M | 330.60M | 305.40M | 369.20M | 343.40M | 307.70M | 318.20M | 335.70M | 339.90M | 336.40M | -192.60M | 297.70M | 1,047.10M | 1,293.20M | 1,057.90M | 704.10M | 766.90M | 519.70M | 687.90M | 428.80M | 374.00M | 28.50M | 329.80M | 266.30M | 252.30M | -122.80M | 321.30M | 294.80M | 254.10M | 216.50M | 326.00M | 394.50M | 396.60M |
|
EBIT
|
240.50M | 244.70M | 234.90M | 215.80M | 234.20M | 270.50M | 235.30M | 238.80M | 235.80M | 225.70M | 239.40M | 247.50M | 287.10M | 276.00M | 245.10M | 215.30M | 262.00M | 269.30M | 244.60M | 215.00M | 904.30M | 246.70M | 241.40M | 219.00M | 132.40M | 323.30M | 308.10M | 236.50M | 299.50M | 365.50M | 324.00M | 281.60M | 318.10M | 329.80M | 326.70M | 330.60M | 305.40M | 369.20M | 343.40M | 307.70M | 318.20M | 335.70M | 339.90M | 336.40M | -192.60M | 297.70M | 1,047.10M | 1,293.20M | 1,057.90M | 704.10M | 766.90M | 519.70M | 687.90M | 428.80M | 374.00M | 28.50M | 329.80M | 266.30M | 252.30M | -122.80M | 321.30M | 294.80M | 254.10M | 216.50M | 326.00M | 394.50M | 396.60M |
|
Interest & Investment Income
|
0.40M | 0.40M | 0.30M | 0.50M | 0.30M | 0.20M | 0.30M | 0.30M | 0.30M | 0.20M | 0.20M | 0.60M | 0.20M | 0.20M | 0.30M | 0.30M | 0.20M | 0.20M | 1.80M | | 1.10M | 0.40M | 0.30M | 0.20M | 0.60M | 0.30M | 0.50M | 0.50M | 0.50M | 0.40M | 0.60M | 0.20M | 0.30M | 0.40M | 0.70M | 0.70M | 0.60M | 0.80M | 2.80M | 3.30M | 0.60M | 1.40M | 2.90M | 4.00M | 2.60M | 2.50M | 2.60M | 2.60M | 2.40M | 2.70M | 3.20M | 0.50M | 1.10M | 1.70M | 3.70M | 1.30M | 2.20M | 4.50M | 15.90M | 6.20M | 2.90M | 1.30M | 3.10M | 15.00M | 6.50M | 1.70M | 3.50M |
|
Other Non Operating Income
|
-0.50M | -0.70M | -1.30M | -1.30M | -0.60M | -0.80M | -1.60M | -1.90M | 0.10M | -0.20M | -1.70M | -3.80M | -0.50M | -6.70M | 0.50M | -0.50M | -0.60M | -0.80M | 4.70M | -1.20M | 10.40M | 7.50M | -0.50M | -3.50M | 1.10M | -2.30M | -3.20M | -3.40M | 6.70M | -2.40M | -5.60M | 436.20M | 104.30M | 141.10M | 136.10M | -387.50M | -3.50M | 2.80M | 209.80M | -41.40M | -10.40M | -10.50M | 2.70M | 15.00M | -16.10M | 47.70M | -54.20M | -9.50M | 5.50M | 14.10M | 31.90M | -36.00M | -10.10M | -29.50M | -17.60M | 30.60M | -6.90M | -16.90M | 21.10M | 18.20M | 20.00M | 19.50M | 4.30M | 16.40M | -1.00M | -32.70M | -1.90M |
|
Non Operating Income
|
-0.50M | -0.70M | -1.30M | -1.30M | -0.60M | -0.80M | -1.60M | -1.90M | 0.10M | -0.20M | -1.70M | -80.50M | -0.50M | 19.80M | 0.50M | -134.80M | -20.60M | 19.30M | -14.60M | 56.60M | -83.70M | -14.20M | -22.40M | 62.60M | -99.90M | -57.00M | -56.60M | -57.30M | -45.90M | -53.60M | -60.60M | -36.90M | -52.80M | -50.60M | -59.90M | -64.40M | -63.90M | -56.50M | 209.80M | -41.40M | -63.50M | -65.70M | -52.50M | 178.60M | -75.10M | 47.70M | -100.00M | 143.60M | 5.50M | 14.10M | 31.90M | -36.00M | -10.10M | -29.50M | -17.60M | 30.60M | -6.90M | -16.90M | 21.10M | 18.20M | 20.00M | 19.50M | 4.30M | 16.40M | -1.00M | -32.70M | -1.90M |
|
EBT
|
226.20M | 232.10M | 223.10M | 203.20M | 223.10M | 260.00M | 216.60M | 215.90M | 213.70M | 207.30M | 220.10M | 225.00M | 269.60M | 256.20M | 226.90M | 191.50M | 241.40M | 250.00M | 230.00M | 194.20M | 820.60M | 232.50M | 219.00M | 187.50M | 726.00M | 266.30M | 251.50M | 179.20M | 1,105.50M | 311.90M | 263.40M | 244.70M | 265.30M | 279.20M | 266.80M | 266.20M | 241.50M | 312.70M | 499.60M | 214.50M | 254.70M | 270.00M | 287.40M | 292.90M | -267.70M | 297.00M | 947.10M | 1,242.70M | 1,021.80M | 650.60M | 768.20M | 447.00M | 640.10M | 360.10M | 315.50M | 10.20M | 272.30M | 205.00M | 238.70M | -147.10M | 297.40M | 267.70M | 210.60M | 183.80M | 275.20M | 304.70M | 337.00M |
|
Tax Provisions
|
90.40M | 92.70M | 88.50M | 57.40M | 86.90M | 102.80M | 73.50M | 80.80M | 83.10M | 80.60M | 82.50M | 86.80M | 107.60M | 102.40M | 78.50M | 70.90M | 93.80M | 97.70M | 81.30M | 67.50M | 308.00M | 90.80M | 81.50M | 67.60M | 287.30M | 96.20M | 96.50M | 69.00M | 372.30M | 107.50M | 83.60M | 80.40M | -155.40M | 94.10M | 92.50M | -424.00M | 69.00M | 78.60M | 180.60M | 384.40M | 68.80M | 79.30M | 66.40M | 65.60M | 49.20M | 65.40M | 243.40M | 304.10M | 251.70M | 182.60M | 180.40M | 75.30M | 148.00M | 92.10M | 38.20M | -26.90M | 63.90M | 49.80M | 55.10M | 19.70M | 69.10M | 62.10M | 41.00M | 40.20M | 62.20M | 66.40M | 75.50M |
|
Profit After Tax
|
132.80M | 136.40M | 131.40M | 142.70M | 132.70M | 153.70M | 140.00M | 131.80M | 127.10M | 122.90M | 134.30M | 135.40M | 161.60M | 153.30M | 148.00M | 120.20M | 147.20M | 151.90M | 148.30M | 126.40M | 512.60M | 141.30M | 137.20M | 119.60M | 3.00M | 169.90M | 154.70M | 110.00M | 164.10M | 204.10M | 179.50M | 184.40M | 183.00M | 184.80M | 171.50M | 687.80M | 173.20M | 233.80M | 318.80M | 157.90M | 185.90M | 190.70M | 221.00M | 227.10M | -317.20M | 231.60M | 703.70M | 938.60M | 770.10M | 468.00M | 587.80M | 553.60M | 492.10M | 358.90M | 353.20M | 76.40M | 213.30M | 189.10M | 183.60M | -166.80M | 228.30M | 205.60M | 169.60M | 143.60M | 213.00M | 238.30M | 261.50M |
|
Equity Income
|
2.80M | 3.90M | 4.20M | 2.90M | 3.80M | 4.60M | 4.20M | -2.00M | 1.50M | 2.60M | 2.50M | 2.90M | 4.30M | 8.00M | 5.10M | 4.00M | 4.30M | 4.40M | 3.60M | 4.60M | 14.30M | 3.70M | 3.70M | 3.90M | 2.70M | 2.90M | 2.00M | 2.40M | 1.40M | 1.90M | 2.60M | 2.00M | 2.30M | 4.50M | 3.20M | 1.30M | 2.50M | 3.00M | 3.00M | 3.10M | 3.00M | 2.50M | 2.40M | 1.90M | -6.60M | 1.80M | 3.00M | 4.70M | 4.50M | 8.00M | 8.40M | 5.60M | 3.40M | 1.40M | 1.70M | -1.10M | -2.10M | 0.90M | -0.30M | 0.10M | 0.10M | -0.30M | -0.50M | -0.70M | -0.30M | -1.70M | -5.20M |
|
Net Income - Minority
|
| -129.10M | -140.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
3.00M | 3.00M | 3.20M | 3.10M | 3.50M | 3.50M | 3.10M | 3.30M | 3.50M | 3.80M | 3.30M | 2.80M | 0.40M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 1.40M | 0.40M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.20M | 0.30M | 0.30M | 0.30M | 0.20M | 0.30M | 0.30M | 2.80M | 2.40M | -0.70M | 0.30M | 0.20M | 0.30M | 0.30M | 0.30M | 0.30M | 0.20M | 0.30M | | 0.30M | 0.30M | 0.50M | 0.60M | 0.50M | 0.60M | 0.50M | 0.30M | 0.40M | 0.30M | 0.40M | 0.20M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.20M | 0.20M | 0.40M | 0.40M |
|
Income from Continuing Operations
|
135.80M | 139.40M | 134.60M | 145.80M | 136.20M | 157.20M | 143.10M | 135.10M | 130.60M | 126.70M | 137.60M | 138.20M | 162.00M | 153.80M | 148.40M | 120.60M | 147.60M | 152.30M | 148.70M | 126.70M | 512.60M | 141.70M | 137.50M | 119.90M | 438.70M | 170.10M | 155.00M | 110.20M | 733.20M | 204.40M | 179.80M | 164.30M | 420.70M | 185.10M | 174.30M | 690.20M | 172.50M | 234.10M | 319.00M | -169.90M | 185.90M | 190.70M | 221.00M | 227.30M | -316.90M | 231.60M | 703.70M | 938.60M | 770.10M | 468.00M | 587.80M | 371.70M | 492.10M | 268.00M | 277.30M | 37.10M | 208.40M | 155.20M | 183.60M | -166.80M | 228.30M | 205.60M | 169.60M | 143.60M | 213.00M | 238.30M | 261.50M |
|
Consolidated Net Income
|
135.80M | 139.40M | 134.60M | 145.80M | 136.20M | 157.20M | 143.10M | 135.10M | 130.60M | 126.70M | 137.60M | 138.20M | 162.00M | 153.80M | 148.40M | 120.60M | 147.60M | 152.30M | 148.70M | 126.70M | 512.60M | 141.70M | 137.50M | 119.90M | 438.70M | 170.10M | 155.00M | 110.20M | 733.20M | 204.40M | 179.80M | 164.30M | 420.70M | 185.10M | 174.30M | 690.20M | 172.50M | 234.10M | 319.00M | -169.90M | 185.90M | 190.70M | 221.00M | 227.30M | -316.90M | 231.60M | 703.70M | 938.60M | 770.10M | 468.00M | 587.80M | 371.70M | 492.10M | 71.00M | 75.90M | 39.30M | 4.90M | 33.90M | 183.60M | -166.80M | 228.30M | 205.60M | 169.60M | 143.60M | 213.00M | 238.30M | 261.50M |
|
Income towards Parent Company
|
135.80M | 10.30M | -5.80M | 145.80M | 136.20M | 157.20M | 143.10M | 135.10M | 130.60M | 126.70M | 137.60M | 138.20M | 162.00M | 153.80M | 148.40M | 120.60M | 147.60M | 152.30M | 148.70M | 126.70M | 512.60M | 141.70M | 137.50M | 119.90M | 438.70M | 170.10M | 155.00M | 110.20M | 733.20M | 204.40M | 179.80M | 164.30M | 420.70M | 185.10M | 174.30M | 690.20M | 172.50M | 234.10M | 319.00M | -169.90M | 185.90M | 190.70M | 221.00M | 227.30M | -316.90M | 231.60M | 703.70M | 938.60M | 770.10M | 468.00M | 587.80M | 371.70M | 492.10M | 71.00M | 75.90M | 39.30M | 4.90M | 33.90M | 183.60M | -166.80M | 228.30M | 205.60M | 169.60M | 143.60M | 213.00M | 238.30M | 261.50M |
|
Net Income towards Common Stockholders
|
135.80M | 10.30M | -5.80M | 145.80M | 136.20M | 157.20M | 143.10M | 135.10M | 130.60M | 126.70M | 137.60M | 138.20M | 162.00M | 153.80M | 148.40M | 120.60M | 147.60M | 152.30M | 148.70M | 126.70M | 512.60M | 141.70M | 137.50M | 119.90M | 438.70M | 170.10M | 155.00M | 110.20M | 733.20M | 204.40M | 179.80M | 164.30M | 420.70M | 185.10M | 174.30M | 690.20M | 172.50M | 234.10M | 319.00M | -169.90M | 185.90M | 190.70M | 221.00M | 227.30M | -316.90M | 231.60M | 703.70M | 938.60M | 770.10M | 468.00M | 587.80M | 371.70M | 492.10M | 71.00M | 75.90M | 39.30M | 4.90M | 33.90M | 183.60M | -166.80M | 228.30M | 205.60M | 169.60M | 143.60M | 213.00M | 238.30M | 261.50M |
|
EPS (Basic)
|
1.23 | 1.26 | 1.22 | 1.35 | 1.27 | 1.48 | 1.37 | 1.29 | 1.27 | 1.22 | 1.34 | 1.36 | 1.66 | 1.59 | 1.56 | 1.28 | 1.58 | 1.65 | 1.66 | 1.46 | 1.33 | 1.67 | 1.62 | 1.42 | 0.04 | 1.69 | 1.53 | 1.09 | 1.61 | 2.00 | 1.74 | 1.60 | 1.79 | 1.80 | 1.68 | 6.78 | 1.70 | 2.29 | 3.14 | -1.68 | 1.88 | 1.94 | 2.26 | 2.34 | -3.27 | 2.38 | 7.22 | 9.64 | 7.88 | 4.80 | 6.10 | 5.81 | 5.27 | 3.89 | 3.91 | 0.96 | 2.41 | 2.13 | 2.12 | -1.86 | 2.71 | 2.44 | 2.02 | 1.72 | 2.54 | 2.85 | 3.14 |
|
EPS (Weighted Average and Diluted)
|
1.22 | 1.24 | 1.21 | 1.33 | 1.25 | 1.46 | 1.34 | 1.26 | 1.23 | 1.20 | 1.31 | 1.34 | 1.63 | 1.56 | 1.53 | 1.26 | 1.56 | 1.62 | 1.63 | 1.43 | 1.31 | 1.64 | 1.59 | | 0.04 | 1.66 | 1.50 | | 1.58 | 1.96 | 1.71 | | 1.75 | 1.78 | 1.65 | | 1.67 | 2.27 | 3.10 | | 1.86 | 1.93 | 2.25 | | -3.27 | 2.37 | 7.17 | | 7.82 | 4.76 | 6.05 | 5.76 | 5.23 | 3.87 | 3.90 | 0.95 | 2.39 | 2.12 | 2.11 | -1.86 | 2.69 | 2.43 | 2.00 | 1.71 | 2.52 | 2.84 | 3.12 |
|
Shares Outstanding (Weighted Average)
|
108.30M | 108.30M | 108.30M | 106.20M | 104.70M | 104.00M | 102.80M | 101.70M | 100.00M | 100.20M | 101.40M | 99.10M | 97.20M | 96.80M | 95.90M | 94.60M | 93.10M | 90.10M | 90.10M | 87.40M | 85.30M | 84.80M | 84.90M | 84.50M | 100.30M | 100.40M | 100.60M | 101.20M | 101.70M | 102.40M | 102.30M | 103.00M | 102.30M | 101.80M | 101.80M | 101.80M | 101.90M | 102.30M | 101.90M | 100.90M | 98.60M | 98.50M | 97.70M | 97.10M | 97.30M | 97.20M | 97.40M | 97.40M | 97.60M | 97.70M | 96.40M | 95.70M | 93.40M | 92.70M | 90.40M | 88.60M | 88.50M | 88.60M | 88.60M | 84.90M | 84.10M | 84.29M | 83.96M | 83.64M | 83.70M | 83.70M | 83.10M |
|
EBITDA
|
240.50M | 244.70M | 234.90M | 215.80M | 234.20M | 270.50M | 235.30M | 238.80M | 235.80M | 225.70M | 239.40M | 247.50M | 287.10M | 276.00M | 245.10M | 215.30M | 262.00M | 269.30M | 244.60M | 215.00M | 904.30M | 246.70M | 241.40M | 219.00M | 132.40M | 323.30M | 308.10M | 236.50M | 299.50M | 365.50M | 324.00M | 281.60M | 318.10M | 329.80M | 326.70M | 330.60M | 305.40M | 369.20M | 343.40M | 307.70M | 318.20M | 335.70M | 339.90M | 336.40M | -192.60M | 297.70M | 1,047.10M | 1,293.20M | 1,057.90M | 704.10M | 766.90M | 519.70M | 687.90M | 428.80M | 374.00M | 28.50M | 329.80M | 266.30M | 252.30M | -122.80M | 321.30M | 294.80M | 254.10M | 216.50M | 326.00M | 394.50M | 396.60M |
|
Interest Expenses
|
-17.00M | -16.20M | -15.00M | 111.10M | -14.60M | -14.50M | -21.60M | 120.70M | 24.00M | 21.00M | 20.30M | 22.20M | 21.50M | 21.30M | 24.10M | 27.60M | 24.50M | 23.10M | 24.70M | 24.20M | 109.50M | 25.80M | 25.90M | 32.10M | 104.30M | 57.90M | 55.90M | 56.80M | 54.50M | 53.50M | 58.20M | 52.90M | 52.40M | 55.00M | 59.90M | 67.80M | 63.50M | 63.10M | 59.40M | 58.20M | 56.70M | 59.10M | 60.50M | 64.40M | 55.00M | 52.70M | 51.40M | 48.30M | 48.50M | 78.30M | 42.20M | 42.80M | 42.20M | 42.30M | 46.30M | 49.10M | 50.70M | 49.80M | 50.30M | 48.80M | 46.90M | 47.60M | 50.40M | 63.40M | 56.00M | 57.10M | 56.00M |
|
Tax Rate
|
39.96% | 39.94% | 39.67% | 28.25% | 38.95% | 39.54% | 33.93% | 37.42% | 38.89% | 38.88% | 37.48% | 38.58% | 39.91% | 39.97% | 34.60% | 37.02% | 38.86% | 39.08% | 35.35% | 34.76% | 37.53% | 39.05% | 37.21% | 36.05% | 39.57% | 36.12% | 38.37% | 38.50% | 33.68% | 34.47% | 31.74% | 32.86% | | 33.70% | 34.67% | | 28.57% | 25.14% | 36.15% | | 27.01% | 29.37% | 23.10% | 22.40% | | 22.02% | 25.70% | 24.47% | 24.63% | 28.07% | 23.48% | 16.85% | 23.12% | 25.58% | 12.11% | | 23.47% | 24.29% | 23.08% | | 23.23% | 23.20% | 19.47% | 21.87% | 22.60% | 21.79% | 22.40% |