|
Revenue
|
484.91M | 1,063.02M | 1,794.59M | 4,181.02M | 723.36M | 1,266.73M | 1,835.81M | 5,063.75M | 849.41M | 1,558.88M | 1,790.03M | 1,185.68M | 868.00M | 1,550.68M | 1,963.15M | 1,437.23M | 923.70M | 1,679.51M | 2,262.24M | 1,613.10M | 1,127.32M | 1,665.79M | 2,502.01M | 1,571.86M | 1,120.31M | 1,765.78M | 2,622.92M | 1,736.72M | 1,207.72M | 2,179.26M | 3,170.42M | 1,797.54M | 1,242.88M | 2,683.59M | 3,440.31M | 2,320.45M | 1,482.38M | 2,868.32M | 3,835.25M | 2,601.86M | 1,727.83M | 3,157.01M | 3,773.68M | 2,889.45M | 1,365.69M | 74.08M | 184.02M | 237.38M | 290.61M | 575.95M | 2,698.72M | 2,703.17M | 1,802.81M | 4,434.17M | 6,153.53M | 4,290.74M | 3,124.56M | 5,628.51M | 8,154.56M | 5,818.68M | 3,799.53M | 6,023.42M | 7,651.09M | 5,681.59M | 3,382.12M | 7,006.64M | 8,499.14M |
|
Cost of Revenue
|
373.06M | 842.56M | 1,467.65M | 677.81M | 484.76M | 896.28M | 1,388.30M | 888.98M | 547.12M | 1,138.15M | 1,286.30M | 817.91M | 538.71M | 1,106.87M | 1,457.42M | 1,048.27M | 576.93M | 1,209.92M | 1,698.73M | 1,194.92M | 731.15M | 1,184.70M | 1,876.52M | 1,127.60M | 721.29M | 1,279.10M | 1,974.32M | 1,221.76M | 784.20M | 1,605.69M | 2,428.00M | 821.28M | 775.26M | 2,022.47M | 2,633.94M | 1,750.23M | 932.08M | 2,135.11M | 2,924.36M | 1,976.38M | 1,151.60M | 2,327.41M | 2,800.43M | 2,187.74M | 873.82M | 194.56M | 130.75M | 203.27M | 133.97M | 243.12M | 1,969.91M | 2,008.99M | 1,071.02M | 3,267.02M | 4,707.85M | 3,301.72M | 2,124.38M | 4,167.34M | 6,297.88M | 4,660.92M | 2,651.34M | 4,408.21M | 5,780.19M | 4,488.42M | 2,254.94M | 5,210.76M | 6,437.70M |
|
Gross Profit
|
111.85M | 220.46M | 326.94M | 3,503.21M | 238.60M | 370.45M | 447.51M | 4,174.77M | 302.29M | 420.73M | 503.72M | 367.77M | 329.28M | 443.81M | 505.72M | 388.96M | 346.76M | 469.60M | 563.50M | 418.18M | 396.17M | 481.09M | 625.49M | 444.25M | 399.02M | 486.68M | 648.60M | 514.96M | 423.51M | 573.57M | 742.41M | 976.26M | 467.62M | 661.11M | 806.37M | 570.22M | 550.30M | 733.21M | 910.89M | 625.47M | 576.22M | 829.60M | 973.25M | 701.71M | 491.87M | -120.47M | 53.27M | 34.11M | 156.64M | 332.83M | 728.81M | 694.18M | 731.79M | 1,167.15M | 1,445.69M | 989.02M | 1,000.18M | 1,461.17M | 1,856.68M | 1,157.76M | 1,148.19M | 1,615.21M | 1,870.90M | 1,193.18M | 1,127.18M | 1,795.88M | 2,061.44M |
|
Amortization - Intangibles
|
14.31M | 11.45M | 15.91M | | 28.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
29.10M | 25.44M | 21.49M | | 30.97M | | | | | | | | 28.94M | 30.75M | 31.10M | 33.80M | 30.33M | 29.08M | 31.03M | 31.72M | 30.62M | 31.29M | 31.23M | 34.03M | 32.13M | 31.57M | 34.14M | 36.30M | 33.07M | 34.41M | 36.62M | 35.19M | 35.91M | 35.80M | 35.82M | 42.10M | 42.14M | 43.36M | 48.23M | 51.66M | 51.67M | 54.34M | 56.99M | 57.45M | 57.84M | 64.98M | 61.57M | 61.32M | 56.98M | 54.89M | 55.31M | 55.67M | 50.76M | 63.36M | 48.82M | 62.83M | 57.71M | 69.96M | 65.98M | 72.94M | 70.59M | 75.58M | 75.67M | 78.16M | 89.46M | 94.34M | 97.32M |
|
Selling, General & Administrative
|
140.90M | 161.07M | 158.41M | 4.70M | 231.60M | 252.90M | 244.69M | 34.51M | 272.97M | 266.80M | 282.46M | 289.74M | 268.13M | 280.94M | 283.85M | 310.71M | 279.52M | 295.72M | 325.00M | 326.65M | 302.40M | 325.93M | 349.68M | 359.31M | 314.55M | 329.57M | 365.22M | 402.93M | 337.21M | 374.83M | 414.41M | 422.00M | 383.31M | 434.38M | 475.86M | 614.17M | 434.61M | 476.44M | 524.65M | 561.33M | 464.87M | 513.50M | 542.55M | 624.58M | 514.02M | 323.35M | 405.93M | 281.04M | 322.85M | 328.89M | 446.93M | 656.15M | 570.18M | 672.21M | 805.91M | 907.58M | 690.32M | 868.60M | 974.15M | 1,024.10M | 981.56M | 926.22M | 1,005.42M | 1,183.22M | 778.92M | 1,003.34M | 1,008.04M |
|
Restructuring Costs
|
3.86M | 14.88M | 7.78M | 9.53M | 9.02M | 6.39M | 2.58M | 4.36M | 1.67M | 0.71M | 5.49M | 0.19M | 1.31M | -1.87M | 1.90M | 2.04M | 1.21M | 1.77M | 2.35M | 1.11M | 1.80M | 1.33M | 2.33M | 4.60M | -0.53M | 2.76M | 3.44M | 8.43M | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.26M | -0.72M | -0.03M | 6.64M | -4.57M | 0.64M | 0.78M | 2.78M | -1.29M | 0.66M | -0.23M | -0.11M | 0.29M | -0.09M | 0.06M | 0.26M | 3.10M | 9.40M | 2.00M | -4.60M | -0.51M | 3.60M | 1.70M | -0.48M | -0.04M | 0.08M | -0.62M | -0.26M | -0.03M | 0.28M | -0.25M | -0.12M | 0.66M | -0.12M | -0.04M | 0.46M | -0.04M | -0.11M | -10.32M | 0.10M | 0.15M | 0.10M | 0.30M | 1.82M | -0.13M | -0.56M | -0.21M | 0.39M | -0.14M | 0.03M | 1.15M | 0.17M | -1.67M | -1.06M | 35.28M | -0.47M | | | | | | | | | | | |
|
Operating Expenses
|
173.86M | 201.39M | 187.69M | 14.22M | 271.58M | 259.29M | 247.28M | 38.87M | 274.63M | 267.50M | 287.95M | 289.93M | 298.38M | 309.83M | 316.84M | 346.55M | 311.06M | 326.57M | 358.39M | 359.48M | 334.82M | 358.54M | 383.24M | 397.94M | 346.15M | 363.90M | 402.80M | 447.66M | 371.42M | 409.24M | 451.03M | 457.19M | 419.22M | 470.19M | 511.68M | 656.27M | 476.75M | 519.79M | 572.88M | 612.98M | 516.54M | 567.84M | 599.54M | 682.03M | 571.87M | 388.33M | 467.50M | 342.36M | 379.83M | 383.78M | 502.24M | 711.82M | 620.94M | 735.57M | 854.73M | 970.41M | 748.03M | 938.55M | 1,040.13M | 1,097.04M | 1,052.15M | 1,001.80M | 1,081.09M | 1,261.39M | 868.38M | 1,097.69M | 1,105.36M |
|
Operating Income
|
-88.26M | -3.44M | 108.40M | -64.36M | -106.34M | 25.61M | 103.11M | -86.08M | -72.16M | 52.37M | 104.81M | -66.68M | -42.80M | 42.97M | 104.52M | -126.32M | -33.19M | 97.81M | 126.04M | -50.99M | -12.31M | 55.69M | 150.60M | -186.82M | -23.93M | 42.24M | 153.51M | -40.45M | -33.29M | 74.16M | 191.29M | -37.22M | -21.37M | 113.43M | 201.35M | -202.02M | -6.03M | 134.72M | 234.22M | -90.38M | -23.86M | 171.59M | 260.04M | -82.92M | -172.67M | -588.07M | -504.44M | -388.01M | -303.17M | -127.28M | 137.15M | -124.55M | 27.06M | 318.70M | 506.25M | -129.98M | 131.15M | 381.60M | 653.66M | -81.48M | -41.39M | 465.82M | 639.52M | -239.44M | 114.77M | 486.65M | 792.45M |
|
EBIT
|
-88.26M | -3.44M | 108.40M | -64.36M | -106.34M | 25.61M | 103.11M | -86.08M | -72.16M | 52.37M | 104.81M | -66.68M | -42.80M | 42.97M | 104.52M | -126.32M | -33.19M | 97.81M | 126.04M | -50.99M | -12.31M | 55.69M | 150.60M | -186.82M | -23.93M | 42.24M | 153.51M | -40.45M | -33.29M | 74.16M | 191.29M | -37.22M | -21.37M | 113.43M | 201.35M | -202.02M | -6.03M | 134.72M | 234.22M | -90.38M | -23.86M | 171.59M | 260.04M | -82.92M | -172.67M | -588.07M | -504.44M | -388.01M | -303.17M | -127.28M | 137.15M | -124.55M | 27.06M | 318.70M | 506.25M | -129.98M | 131.15M | 381.60M | 653.66M | -81.48M | -41.39M | 465.82M | 639.52M | -239.44M | 114.77M | 486.65M | 792.45M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | -0.04M | 2.51M | -4.21M | 55.93M | -0.99M | 30.63M | | -0.13M | 0.58M | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.99M | -0.59M | -0.34M | 4.10M | 0.64M | 0.79M | 0.71M | 1.63M | 0.53M | 1.30M | 1.02M | 1.37M | 0.90M | 0.93M | 0.99M | 1.34M | 1.77M | 0.89M | 1.55M | 0.87M | 0.67M | 1.15M | 0.86M | 0.93M | 1.56M | 0.39M | 0.46M | 1.11M | 0.56M | 0.65M | 0.62M | 0.74M | 0.94M | 1.03M | 1.47M | 2.27M | 1.18M | 2.71M | 2.26M | 2.81M | 2.55M | 3.82M | 5.86M | 2.18M | 4.47M | 2.43M | 2.81M | 2.02M | 1.15M | 1.47M | 1.33M | 2.67M | 7.56M | 13.19M | 25.81M | 31.05M | 40.31M | 56.45M | 78.11M | 62.95M | 43.26M | 44.42M | 36.07M | 32.51M | 34.06M | 37.89M | 36.66M |
|
Other Non Operating Income
|
| | | | 1.07M | -21.17M | 0.21M | 2.34M | 0.58M | -1.33M | -6.46M | 0.70M | 1.78M | -5.42M | 6.58M | -4.27M | -3.64M | -3.87M | -36.30M | | 1.18M | 0.33M | -12.59M | 2.83M | -21.03M | 8.50M | -8.13M | -6.51M | 8.55M | -7.35M | -2.61M | -14.05M | 2.84M | 3.47M | -0.92M | -5.27M | -2.90M | -6.44M | -0.26M | -5.13M | 3.40M | 0.43M | -5.38M | -1.65M | -8.18M | 5.21M | 8.46M | 9.76M | 0.01M | -9.46M | -12.44M | 16.21M | -9.27M | -5.04M | -7.96M | -18.82M | -11.58M | 6.60M | -19.25M | -11.04M | 77.05M | 20.74M | 12.27M | -6.19M | -2.95M | -36.38M | -13.79M |
|
Non Operating Income
|
1.69M | -1.09M | 2.21M | -2.82M | 1.07M | 0.56M | 0.21M | 2.34M | 0.58M | -1.33M | -6.46M | 0.70M | 1.78M | -5.42M | 6.58M | -4.27M | -3.64M | -3.87M | 5.27M | -0.56M | 1.18M | 0.33M | -12.59M | 2.83M | -21.03M | 8.50M | -8.13M | -6.51M | 8.55M | -7.35M | -2.61M | -9.42M | 2.84M | 3.47M | -0.92M | -5.27M | -0.33M | -6.44M | -0.26M | -5.13M | 3.40M | 0.43M | -5.38M | -1.65M | -8.18M | 5.21M | 8.46M | 9.76M | 0.01M | -9.46M | -12.44M | 16.21M | -9.27M | -5.04M | -7.96M | -18.82M | -11.58M | 6.60M | -19.25M | -11.04M | 77.05M | 20.74M | 12.27M | -6.19M | -2.95M | -36.38M | -13.79M |
|
EBT
|
-106.03M | -330.00 | 72.39M | -50.64M | -130.64M | -22.43M | 75.38M | -110.96M | -99.28M | 23.27M | 71.76M | -92.38M | -65.95M | 10.79M | 80.13M | -157.12M | -60.63M | 67.42M | 64.83M | -76.75M | -32.15M | 30.53M | 112.69M | -210.89M | -65.78M | 25.12M | 117.96M | -70.95M | -49.03M | 41.87M | 146.59M | -91.10M | -41.25M | 90.54M | 174.46M | -233.12M | -34.14M | 95.16M | 200.23M | -130.13M | -51.28M | 144.87M | 221.25M | -129.74M | -214.25M | -639.77M | -559.36M | -443.28M | -316.33M | -208.18M | 93.29M | -180.05M | -37.26M | 260.37M | 439.30M | -171.89M | 56.41M | 368.21M | 631.68M | -143.03M | -1.69M | 456.39M | 585.91M | -301.19M | 66.01M | 420.39M | 729.82M |
|
Tax Provisions
|
| | | | -7.99M | 8.41M | 10.34M | 4.40M | -44.94M | 6.66M | 8.74M | 3.32M | 4.28M | 5.23M | 11.95M | 8.28M | 3.56M | 8.40M | 14.41M | 4.51M | -2.06M | 4.71M | -3.14M | 5.11M | 0.74M | 4.91M | 13.58M | 2.89M | 6.93M | 5.41M | 13.82M | 1.87M | 6.52M | 9.98M | 25.68M | -59.34M | 6.88M | 11.80M | 17.03M | 5.05M | 3.96M | 28.75M | 27.28M | 6.90M | -3.33M | -29.18M | -16.90M | 20.54M | 6.39M | 2.29M | 6.42M | -17.58M | 11.70M | 32.00M | 41.90M | 30.35M | 23.84M | 52.96M | 50.27M | 82.41M | 41.02M | 80.16M | 70.23M | -583.11M | 19.71M | 117.64M | 251.84M |
|
Profit After Tax
|
-103.16M | -26.81M | 79.17M | -176.80M | -122.95M | -32.79M | 65.04M | -124.40M | -54.34M | 16.61M | 63.02M | -99.53M | -70.23M | 7.69M | 68.18M | -165.41M | -64.19M | 59.02M | 50.42M | -82.04M | -32.45M | 25.82M | 115.83M | -216.00M | -66.53M | 20.21M | 104.38M | -78.33M | -55.95M | 37.74M | 132.76M | -101.36M | -47.77M | 81.48M | 148.77M | -190.89M | -41.03M | 83.36M | 183.20M | -147.89M | -55.24M | 116.12M | 193.97M | -159.95M | -210.92M | -610.58M | -542.46M | -463.83M | -322.72M | -210.46M | 86.87M | -194.92M | -50.18M | 228.38M | 397.40M | -202.24M | 32.57M | 315.25M | 581.41M | -225.43M | -54.48M | 376.23M | 515.68M | 281.92M | 46.30M | 302.74M | 477.98M |
|
Equity Income
|
-0.57M | -0.91M | -0.16M | 3.83M | 0.55M | 1.71M | 0.63M | 2.04M | 0.99M | 1.78M | 2.78M | 2.19M | 3.88M | 1.80M | 3.12M | 1.12M | 2.58M | 2.63M | -2.36M | -1.99M | 2.81M | 0.96M | 2.15M | -1.75M | 2.98M | -0.37M | -2.04M | 0.93M | 0.59M | -0.30M | -17.47M | -0.62M | 2.34M | 0.54M | -0.82M | -0.90M | 3.71M | -0.31M | 0.00M | -0.66M | 3.14M | 5.83M | -2.68M | -0.83M | 2.57M | -6.61M | -2.62M | 1.20M | 0.58M | -3.00M | 7.03M | -2.09M | 4.29M | 1.96M | -14.28M | 18.61M | 4.11M | 5.56M | 5.38M | -20.50M | 0.08M | 5.38M | -13.99M | -8.15M | 0.48M | 4.27M | -5.21M |
|
Net Income - Minority
|
-61.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.45M | 0.39M | 9.93M | 0.58M | -0.74M | 1.57M | 10.82M | 8.71M | -5.88M | 3.36M | 11.31M | 3.83M | -1.08M | -2.13M | 10.23M | -5.69M | -0.95M | 0.89M | 6.64M | 0.78M | 2.35M | 2.89M | 10.66M | -29.55M | -8.25M | 5.16M | 15.33M | 4.50M | -11.44M | -1.28M | 21.68M | 8.39M | -14.78M | -0.92M | 12.38M | 17.11M | -7.12M | 14.00M | 10.51M | 12.70M | -2.80M | 12.77M | 15.05M | 23.31M | -26.14M | -43.07M | -13.56M | -20.49M | -15.53M | -14.79M | 39.99M | 32.45M | 1.23M | 40.58M | 36.00M | 30.34M | 34.24M | 45.23M | 59.93M | 7.50M | 11.77M | 78.26M | 63.88M | 80.93M | 23.10M | 59.33M | 46.52M |
|
Income from Continuing Operations
|
-106.03M | -330.00 | 72.39M | -50.64M | -122.65M | -30.84M | 65.04M | -115.36M | -54.34M | 16.61M | 63.02M | -95.70M | -70.23M | 5.56M | 68.18M | -165.41M | -64.19M | 59.02M | 50.42M | -81.26M | -30.10M | 25.82M | 115.83M | -216.00M | -66.53M | 20.21M | 104.38M | -73.84M | -55.95M | 36.46M | 132.76M | -92.97M | -47.77M | 80.56M | 148.77M | -173.78M | -41.03M | 83.36M | 183.20M | -135.19M | -55.24M | 116.12M | 193.97M | -136.64M | -210.92M | -610.58M | -542.46M | -463.83M | -322.72M | -210.46M | 86.87M | -162.47M | -48.96M | 228.38M | 397.40M | -202.24M | 32.57M | 315.25M | 581.41M | -225.43M | -42.70M | 376.23M | 515.68M | 281.92M | 46.30M | 302.74M | 477.98M |
|
Consolidated Net Income
|
-106.03M | -330.00 | 72.39M | -50.64M | -0.30M | -0.38M | -3.21M | -0.34M | -54.34M | 16.61M | 63.02M | -95.70M | -70.23M | 5.56M | 68.18M | -165.41M | -64.19M | 59.02M | 50.42M | -81.26M | -30.10M | 25.82M | 115.83M | -216.00M | -66.53M | 20.21M | 104.38M | -73.84M | -55.95M | 36.46M | 132.76M | -92.97M | -47.77M | 80.56M | 148.77M | -173.78M | -41.03M | 83.36M | 183.20M | -135.19M | -55.24M | 116.12M | 193.97M | -136.64M | -210.92M | -610.58M | -542.46M | -463.83M | -322.72M | -210.46M | 86.87M | -162.47M | -48.96M | 228.38M | 397.40M | -202.24M | 32.57M | 315.25M | 581.41M | -225.43M | -42.70M | 376.23M | 515.68M | 281.92M | 46.30M | 302.74M | 477.98M |
|
Income towards Parent Company
|
-167.70M | -330.00 | 72.39M | -50.64M | -0.30M | -0.38M | -3.21M | -0.34M | -54.34M | 16.61M | 63.02M | -95.70M | -70.23M | 5.56M | 68.18M | -165.41M | -64.19M | 59.02M | 50.42M | -81.26M | -30.10M | 25.82M | 115.83M | -216.00M | -66.53M | 20.21M | 104.38M | -73.84M | -55.95M | 36.46M | 132.76M | -92.97M | -47.77M | 80.56M | 148.77M | -173.78M | -41.03M | 83.36M | 183.20M | -135.19M | -55.24M | 116.12M | 193.97M | -136.64M | -210.92M | -610.58M | -542.46M | -463.83M | -322.72M | -210.46M | 86.87M | -162.47M | -48.96M | 228.38M | 397.40M | -202.24M | 32.57M | 315.25M | 581.41M | -225.43M | -42.70M | 376.23M | 515.68M | 281.92M | 46.30M | 302.74M | 477.98M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.96M | 3.89M | 3.10M | 10.12M | 16.07M | 13.34M | 11.29M | 8.58M | 16.75M | 12.58M | 18.84M | 21.40M | 38.82M | 16.39M | 17.17M | 20.79M | 23.55M | 12.31M | 13.52M | 23.58M | 25.36M | 14.54M | -1.59M | -6.99M | -7.13M | 0.92M | -0.95M | 4.25M | 15.56M | 35.71M | 32.56M | 29.91M | 49.05M | 54.93M | 56.62M | 60.88M | 75.00M | 75.11M | 57.33M | 54.54M | 71.11M | 98.09M | 147.80M | 259.85M |
|
Net Income towards Common Stockholders
|
-167.70M | -330.00 | 72.39M | -50.64M | -0.30M | -0.38M | -3.21M | -0.34M | -54.34M | 16.61M | 63.02M | -95.70M | -70.23M | 5.56M | 68.18M | -165.41M | -64.19M | 59.02M | 50.42M | -81.26M | -30.10M | 25.82M | 108.78M | -188.41M | -62.17M | 11.95M | 78.93M | -94.40M | -57.85M | 26.45M | 105.78M | -118.11M | -45.57M | 62.64M | 115.00M | -229.71M | -50.29M | 52.19M | 151.89M | -171.44M | -64.76M | 89.93M | 155.34M | -185.31M | -199.32M | -565.92M | -521.91M | -436.20M | -308.11M | -194.71M | 42.63M | -210.49M | -85.90M | 161.60M | 337.85M | -293.75M | -58.10M | 247.87M | 471.48M | -315.77M | -129.58M | 251.44M | 408.06M | 132.10M | -74.89M | 95.61M | 171.61M |
|
EPS (Basic)
|
-2.14 | 0.00 | 0.87 | -0.61 | -0.83 | -0.19 | 0.32 | -0.72 | -0.27 | 0.07 | 0.28 | -0.53 | -0.37 | 0.04 | 0.31 | -0.85 | -0.34 | 0.30 | 0.22 | -0.42 | -0.17 | 0.11 | 0.52 | -0.94 | -0.31 | 0.06 | 0.39 | -0.47 | -0.29 | 0.13 | 0.51 | -0.58 | -0.22 | 0.31 | 0.56 | -1.12 | -0.24 | 0.25 | 0.73 | -0.82 | -0.31 | 0.43 | 0.74 | -0.88 | -0.94 | -2.67 | -2.45 | -2.04 | -1.44 | -0.90 | 0.20 | -0.96 | -0.39 | 0.69 | 1.47 | -1.26 | -0.25 | 0.93 | 2.01 | -1.35 | -0.56 | 1.05 | 1.72 | 0.56 | -0.32 | 0.41 | 0.74 |
|
EPS (Weighted Average and Diluted)
|
-2.11 | 0.00 | 0.78 | | 0.00 | 0.00 | -0.02 | | | -0.27 | 0.27 | | | -0.37 | 0.31 | | | 0.30 | 0.22 | | | 0.13 | 0.49 | | | 0.06 | 0.38 | | | -0.29 | 0.49 | | | -0.21 | 0.53 | | | -0.23 | 0.70 | | | -0.30 | 0.71 | | | -0.95 | -2.45 | -2.04 | -1.44 | -0.90 | 0.19 | -0.96 | -0.39 | 0.66 | 1.39 | -1.21 | -0.25 | 0.92 | 1.93 | -1.32 | -0.56 | 1.03 | 1.66 | 0.56 | -0.32 | 0.41 | 0.73 |
|
Shares Outstanding (Weighted Average)
|
78.30M | 83.61M | 83.61M | 83.70M | 171.68M | 172.85M | 173.47M | 173.57M | 181.68M | 181.86M | 189.15M | 189.48M | 189.54M | 190.24M | 190.44M | 190.74M | 190.74M | 194.75M | 199.29M | 199.29M | 200.44M | 200.51M | 200.51M | 200.66M | 201.50M | 201.59M | 202.36M | 202.35M | 202.46M | 202.93M | 203.09M | 203.44M | 205.61M | 205.61M | 206.14M | 206.80M | 208.17M | 208.92M | 209.06M | 209.55M | 210.90M | 211.63M | 213.15M | 213.72M | 214.53M | 215.26M | 217.25M | 217.12M | 218.05M | 218.68M | 218.99M | 224.63M | 224.63M | 228.06M | 229.97M | 230.88M | 231.59M | 229.89M | 230.15M | 230.33M | 230.80M | 231.44M | 232.11M | 232.35M | 233.40M | 234.09M | 234.47M |
|
Shares Outstanding (Diluted Average)
|
79.60M | 83.61M | 92.72M | | 146.30M | 170.01M | 172.30M | | | 182.79M | 188.53M | | | 189.33M | 189.75M | | | 196.77M | 202.11M | | | 205.99M | 221.58M | | | 208.78M | | | | 208.60M | | | | 213.88M | 223.13M | | | 215.11M | 216.79M | | | 219.98M | 218.96M | | | 211.69M | 212.59M | 212.27M | 214.53M | 215.70M | 223.80M | 217.19M | 221.89M | 243.63M | 243.69M | 231.56M | 228.16M | 243.66M | 244.16M | 230.98M | 229.47M | 245.00M | 245.32M | 236.35M | 231.22M | 234.66M | 234.75M |
|
EBITDA
|
-59.16M | 22.00M | 129.89M | -64.36M | -75.36M | 25.61M | 103.11M | -86.08M | -72.16M | 52.37M | 104.81M | -66.68M | -13.87M | 73.72M | 135.61M | -92.52M | -2.86M | 126.89M | 157.07M | -19.27M | 18.31M | 86.97M | 181.84M | -152.79M | 8.20M | 73.82M | 187.65M | -4.14M | -0.22M | 108.57M | 227.90M | -2.03M | 14.55M | 149.23M | 237.16M | -159.91M | 36.11M | 178.08M | 282.44M | -38.72M | 27.81M | 225.93M | 317.03M | -25.46M | -114.83M | -523.09M | -442.88M | -326.69M | -246.20M | -72.40M | 192.45M | -68.88M | 77.82M | 382.06M | 555.07M | -67.15M | 188.86M | 451.56M | 719.64M | -8.54M | 29.20M | 541.40M | 715.20M | -161.28M | 204.23M | 581.00M | 889.77M |
|
Interest Expenses
|
17.25M | 15.95M | 17.44M | 15.81M | 26.56M | 29.93M | 29.28M | 30.75M | 29.23M | 30.84M | 30.39M | 29.95M | 29.71M | 29.49M | 35.53M | 29.01M | 28.15M | 30.04M | 29.39M | 24.07M | 24.49M | 27.59M | 28.35M | 25.88M | 25.36M | 25.65M | 25.84M | 26.02M | 25.43M | 25.28M | 25.25M | 30.54M | 26.01M | 26.88M | 26.63M | 28.25M | 32.68M | 35.52M | 35.99M | 36.78M | 36.52M | 36.79M | 36.59M | 47.63M | 44.00M | 52.69M | 66.09M | 64.05M | 70.83M | 68.91M | 70.41M | 72.29M | 66.77M | 68.44M | 70.51M | 72.76M | 89.22M | 82.00M | 86.22M | 92.82M | 80.69M | 79.97M | 87.96M | 77.35M | 80.34M | 72.05M | 80.29M |
|
Tax Rate
|
| | | | 6.12% | | 13.72% | | 45.27% | 28.61% | 12.18% | | | 48.46% | 14.91% | | | 12.46% | 22.23% | | 6.39% | 15.43% | | | | 19.54% | 11.51% | | | 12.91% | 9.43% | | | 11.03% | 14.72% | 25.46% | | 12.40% | 8.51% | | | 19.85% | 12.33% | | 1.55% | 4.56% | 3.02% | | | | 6.88% | 9.76% | | 12.29% | 9.54% | | 42.26% | 14.38% | 7.96% | | | 17.56% | 11.99% | | 29.86% | 27.98% | 34.51% |