|
Revenue
|
-32.62M | 1,156.00M | 1,364.00M | 1,299.00M | 1,308.00M | 1,365.00M | 1,428.00M | 1,438.00M | 1,501.00M | 1,667.00M | 1,818.00M | 1,728.00M | 1,758.00M | 1,820.00M | 1,918.00M | 1,895.00M | 1,906.00M | 2,096.00M | 2,218.00M | 2,126.00M | 2,172.00M | 2,368.00M | 2,490.00M | 2,411.00M | 2,230.00M | 2,390.00M | 2,530.00M | 2,517.00M | 2,446.00M | 2,694.00M | 2,880.00M | 2,756.00M | 2,734.00M | 3,053.00M | 3,398.00M | 3,312.00M | 3,580.00M | 3,665.00M | 3,898.00M | 3,807.00M | 3,889.00M | 4,113.00M | 4,467.00M | 4,414.00M | 4,009.00M | 3,335.00M | 3,837.00M | 4,120.00M | 4,155.00M | 4,528.00M | 4,985.00M | 5,216.00M | 5,167.00M | 5,497.00M | 5,756.00M | 5,817.00M | 5,748.00M | 6,269.00M | 6,533.00M | 6,548.00M | 6,348.00M | 6,961.00M | 7,369.00M | 7,489.00M | 7,250.00M | 8,133.00M | 8,602.00M |
|
Selling, General & Administrative
|
448.00M | 507.00M | 475.00M | 514.00M | 458.00M | 433.00M | 444.00M | 522.00M | 494.00M | 540.00M | 565.00M | 597.00M | 579.00M | 591.00M | 620.00M | 639.00M | 608.00M | 621.00M | 701.00M | 685.00M | 665.00M | 731.00M | 784.00M | 972.00M | 650.00M | 810.00M | 883.00M | 998.00M | 868.00M | 930.00M | 933.00M | 1,096.00M | 951.00M | 1,075.00M | 1,136.00M | 1,491.00M | 1,321.00M | 1,184.00M | 1,268.00M | 1,400.00M | 1,367.00M | 1,369.00M | 1,448.00M | 1,579.00M | 1,494.00M | 1,368.00M | 1,423.00M | 1,625.00M | 1,676.00M | 1,718.00M | 1,831.00M | 1,862.00M | 1,844.00M | 1,947.00M | 2,069.00M | 2,218.00M | 2,043.00M | 2,200.00M | 2,285.00M | 2,399.00M | 2,286.00M | 2,418.00M | 2,744.00M | 2,745.00M | 2,523.00M | 2,766.00M | 2,923.00M |
|
Restructuring Costs
|
| | | | | | | | | | | 770.00M | 20.00M | 20.00M | | | | | | 95.00M | | | | | | | | | | 107.00M | | 10.00M | 15.00M | | | | 117.00M | 225.00M | 29.00M | 757.00M | | | | | 6.00M | 22.00M | | 45.00M | | 67.00M | 27.00M | | | 133.00M | 208.00M | 15.00M | 211.00M | 20.00M | | 308.00M | 126.00M | 98.00M | 176.00M | 280.00M | 151.00M | 96.00M | 83.00M |
|
Other Operating Expenses
|
562.00M | -0.50M | -6.00M | 317.00M | 150.00M | 215.00M | -1.00M | -4.00M | 171.00M | 242.00M | 251.00M | 371.00M | 159.00M | 235.00M | 234.00M | 357.00M | 191.00M | 247.00M | 269.00M | 392.00M | 222.00M | 254.00M | 286.00M | 421.00M | 229.00M | 329.00M | 278.00M | 412.00M | 230.00M | 277.00M | 277.00M | 287.00M | 262.00M | 325.00M | 321.00M | 299.00M | 317.00M | 320.00M | 314.00M | 416.00M | 309.00M | 347.00M | 364.00M | 436.00M | 298.00M | 238.00M | 309.00M | 392.00M | 282.00M | 402.00M | 410.00M | 527.00M | 373.00M | 399.00M | 367.00M | 400.00M | 358.00M | 393.00M | 404.00M | 469.00M | 332.00M | 409.00M | 445.00M | 526.00M | 427.00M | 494.00M | 535.00M |
|
Operating Expenses
|
595.00M | 723.00M | 691.00M | 831.00M | 608.00M | 648.00M | 662.00M | 869.00M | 665.00M | 782.00M | 816.00M | 1,738.00M | 758.00M | 846.00M | 854.00M | 996.00M | 799.00M | 868.00M | 970.00M | 1,172.00M | 887.00M | 985.00M | 1,070.00M | 1,393.00M | 879.00M | 1,139.00M | 1,161.00M | 1,410.00M | 1,098.00M | 1,314.00M | 1,210.00M | 1,393.00M | 1,228.00M | 1,400.00M | 1,457.00M | 1,790.00M | 1,755.00M | 1,729.00M | 1,611.00M | 2,573.00M | 1,676.00M | 1,716.00M | 1,812.00M | 2,015.00M | 1,798.00M | 1,628.00M | 1,732.00M | 2,062.00M | 1,958.00M | 2,187.00M | 2,268.00M | 2,389.00M | 2,217.00M | 2,479.00M | 2,644.00M | 2,633.00M | 2,612.00M | 2,613.00M | 2,689.00M | 3,176.00M | 2,744.00M | 2,925.00M | 3,365.00M | 3,551.00M | 3,101.00M | 3,356.00M | 3,541.00M |
|
Operating Income
|
561.00M | 557.00M | 673.00M | 469.00M | 700.00M | 717.00M | 766.00M | 569.00M | 836.00M | 885.00M | 1,002.00M | -10.00M | 1,000.00M | 974.00M | 1,064.00M | 899.00M | 1,107.00M | 1,228.00M | 1,248.00M | 920.00M | 1,285.00M | 1,383.00M | 1,420.00M | 1,018.00M | 1,351.00M | 1,251.00M | 1,369.00M | 1,107.00M | 1,348.00M | 1,380.00M | 1,670.00M | 1,363.00M | 1,506.00M | 1,653.00M | 1,941.00M | 1,522.00M | 1,825.00M | 1,936.00M | 2,287.00M | 1,234.00M | 2,213.00M | 2,397.00M | 2,655.00M | 2,399.00M | 2,211.00M | 1,707.00M | 2,105.00M | 2,058.00M | 2,197.00M | 2,341.00M | 2,717.00M | 2,827.00M | 2,950.00M | 3,018.00M | 3,112.00M | 3,184.00M | 3,136.00M | 3,656.00M | 3,844.00M | 3,372.00M | 3,604.00M | 4,036.00M | 4,004.00M | 3,938.00M | 4,149.00M | 4,777.00M | 5,061.00M |
|
EBIT
|
561.00M | 557.00M | 673.00M | 469.00M | 700.00M | 717.00M | 766.00M | 569.00M | 836.00M | 885.00M | 1,002.00M | -10.00M | 1,000.00M | 974.00M | 1,064.00M | 899.00M | 1,107.00M | 1,228.00M | 1,248.00M | 920.00M | 1,285.00M | 1,383.00M | 1,420.00M | 1,018.00M | 1,351.00M | 1,251.00M | 1,369.00M | 1,107.00M | 1,348.00M | 1,380.00M | 1,670.00M | 1,363.00M | 1,506.00M | 1,653.00M | 1,941.00M | 1,522.00M | 1,825.00M | 1,936.00M | 2,287.00M | 1,234.00M | 2,213.00M | 2,397.00M | 2,655.00M | 2,399.00M | 2,211.00M | 1,707.00M | 2,105.00M | 2,058.00M | 2,197.00M | 2,341.00M | 2,717.00M | 2,827.00M | 2,950.00M | 3,018.00M | 3,112.00M | 3,184.00M | 3,136.00M | 3,656.00M | 3,844.00M | 3,372.00M | 3,604.00M | 4,036.00M | 4,004.00M | 3,938.00M | 4,149.00M | 4,777.00M | 5,061.00M |
|
Interest & Investment Income
|
17.00M | 14.00M | 11.00M | 16.00M | 10.00M | 13.00M | 11.00M | 23.00M | 12.00M | 11.00M | 17.00M | 12.00M | 9.00M | 9.00M | 9.00M | 10.00M | 8.00M | 11.00M | 11.00M | 8.00M | 7.00M | 6.00M | 8.00M | 7.00M | 9.00M | 6.00M | 5.00M | 5.00M | 10.00M | 10.00M | 12.00M | 11.00M | 15.00M | 14.00M | 15.00M | 12.00M | 17.00M | 31.00M | 31.00M | 43.00M | 27.00M | 24.00M | 26.00M | 20.00M | 16.00M | 8.00M | 3.00M | -3.00M | 1.00M | 3.00M | 5.00M | 2.00M | 5.00M | 7.00M | 16.00M | 33.00M | 55.00M | 59.00M | 71.00M | 89.00M | 95.00M | 60.00M | 76.00M | 96.00M | 88.00M | 70.00M | 81.00M |
|
Other Non Operating Income
|
8.00M | -3.00M | 13.00M | -3.00M | | | 1.00M | -1.00M | -2.00M | -2.00M | 17.00M | -5.00M | -3.00M | -7.00M | -3.00M | -8.00M | -8.00M | -1.00M | -8.00M | -10.00M | -5.00M | -1.00M | 1.00M | -2.00M | -3.00M | 1.00M | -7.00M | -75.00M | -1.00M | -3.00M | -26.00M | -33.00M | -4.00M | | 11.00M | -9.00M | 4.00M | 3.00M | -6.00M | -15.00M | 4.00M | 6.00M | 16.00M | 1.00M | 3.00M | 1.00M | 3.00M | -2.00M | 5.00M | -3.00M | 7.00M | -9.00M | 4.00M | 4.00M | 4.00M | 11.00M | 6.00M | 10.00M | 3.00M | -26.00M | 3.00M | 9.00M | 7.00M | 1.00M | 5.00M | 16.00M | 2.00M |
|
Non Operating Income
|
-11.00M | -21.00M | 13.00M | -10.00M | -5.00M | -4.00M | 1.00M | 13.00M | -2.00M | 7.00M | 28.00M | | -3.00M | -7.00M | -3.00M | -8.00M | -8.00M | 5.00M | -8.00M | -10.00M | -5.00M | -10.00M | -2.00M | -11.00M | -11.00M | -10.00M | -17.00M | -82.00M | -11.00M | -15.00M | -37.00M | -52.00M | -28.00M | -25.00M | 11.00M | -38.00M | -22.00M | -14.00M | -23.00M | -19.00M | -10.00M | 122.00M | -121.00M | 41.00M | -224.00M | -17.00M | -190.00M | 110.00M | -7.00M | 137.00M | 99.00M | -4.00M | -177.00M | -220.00M | -40.00M | -95.00M | -283.00M | 48.00M | -83.00M | -51.00M | -46.00M | -97.00M | -138.00M | -47.00M | -118.00M | -105.00M | -62.00M |
|
EBT
|
550.00M | 536.00M | 673.00M | 458.00M | 695.00M | 713.00M | 767.00M | 582.00M | 836.00M | 892.00M | 1,030.00M | -10.00M | 1,000.00M | 973.00M | 1,066.00M | 894.00M | 1,102.00M | 1,233.00M | 1,254.00M | 911.00M | 1,281.00M | 1,373.00M | 1,418.00M | 1,007.00M | 1,340.00M | 1,241.00M | 1,352.00M | 1,025.00M | 1,337.00M | 1,365.00M | 1,633.00M | 1,311.00M | 1,478.00M | 1,628.00M | 1,932.00M | 1,484.00M | 1,803.00M | 1,922.00M | 2,264.00M | 1,215.00M | 2,203.00M | 2,519.00M | 2,534.00M | 2,475.00M | 1,987.00M | 1,690.00M | 1,915.00M | 2,168.00M | 2,190.00M | 2,478.00M | 2,816.00M | 2,823.00M | 2,773.00M | 2,798.00M | 3,072.00M | 3,089.00M | 2,853.00M | 3,704.00M | 3,761.00M | 3,321.00M | 3,558.00M | 3,939.00M | 3,866.00M | 3,891.00M | 4,031.00M | 4,672.00M | 4,999.00M |
|
Tax Provisions
|
183.00M | 187.00M | 221.00M | 164.00M | 240.00M | 255.00M | 248.00M | 167.00M | 274.00M | 284.00M | 314.00M | -30.00M | 318.00M | 273.00M | 294.00M | 289.00M | 336.00M | 385.00M | 375.00M | 288.00M | 411.00M | 442.00M | 403.00M | 206.00M | 320.00M | 320.00M | 375.00M | 135.00M | 378.00M | 382.00M | 449.00M | 378.00M | 397.00M | 451.00M | 502.00M | 1,257.00M | 311.00M | 353.00M | 365.00M | 316.00M | 341.00M | 471.00M | 426.00M | 375.00M | 294.00M | 270.00M | 402.00M | 383.00M | 362.00M | 412.00M | 402.00M | 444.00M | 142.00M | 523.00M | 573.00M | 564.00M | 492.00M | 859.00M | 563.00M | 530.00M | 547.00M | 681.00M | 603.00M | 549.00M | 751.00M | 971.00M | 1,072.00M |
|
Profit After Tax
|
367.00M | 349.00M | 452.00M | 295.00M | 455.00M | 458.00M | 518.00M | 415.00M | 562.00M | 608.00M | 717.00M | 19.00M | 682.00M | 700.00M | 772.00M | 605.00M | 766.00M | 848.00M | 879.00M | 623.00M | 870.00M | 931.00M | 1,015.00M | 801.00M | 1,020.00M | 921.00M | 977.00M | 890.00M | 959.00M | 983.00M | 1,184.00M | 933.00M | 1,081.00M | 1,177.00M | 1,430.00M | 227.00M | 1,492.00M | 1,569.00M | 1,899.00M | 899.00M | 1,862.00M | 2,048.00M | 2,108.00M | 2,100.00M | 1,693.00M | 1,420.00M | 1,513.00M | 1,785.00M | 1,828.00M | 2,066.00M | 2,414.00M | 2,379.00M | 2,631.00M | 2,275.00M | 2,499.00M | 2,525.00M | 2,361.00M | 2,845.00M | 3,198.00M | 2,791.00M | 3,011.00M | 3,258.00M | 3,263.00M | 3,342.00M | 3,280.00M | 3,701.00M | 3,927.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 143.00M | -100.00M | 119.00M | -174.00M | 75.00M | -91.00M | 220.00M | 94.00M | 243.00M | 197.00M | 111.00M | -76.00M | -117.00M | 60.00M | -12.00M | -212.00M | 123.00M | -6.00M | 34.00M | 6.00M | -13.00M | -62.00M | | -29.00M | 4.00M | 41.00M |
|
Net Income - Minority
|
| | | | | | | -11.00M | | | -10.00M | -9.00M | -8.00M | -11.00M | -12.00M | -12.00M | -13.00M | -11.00M | -11.00M | -11.00M | -11.00M | -48.00M | | -34.00M | -33.00M | -32.00M | -31.00M | -34.00M | -32.00M | -32.00M | -30.00M | -28.00M | -27.00M | -26.00M | -26.00M | -29.00M | -28.00M | -22.00M | -21.00M | -23.00M | -22.00M | -27.00M | -26.00M | -24.00M | -25.00M | -28.00M | -60.00M | -97.00M | -98.00M | -98.00M | -70.00M | -71.00M | -68.00M | -65.00M | -62.00M | -58.00M | -56.00M | -53.00M | -49.00M | -46.00M | -43.00M | -39.00M | -35.00M | | | | |
|
Income from Non-Controlling Interests
|
| -0.05M | -0.06M | 0.30M | | | 1.00M | | | | -1.00M | -1.00M | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
367.00M | 349.00M | 452.00M | 294.00M | 455.00M | 458.00M | 519.00M | 415.00M | 562.00M | 608.00M | 716.00M | 20.00M | 682.00M | 700.00M | 772.00M | 605.00M | 766.00M | 848.00M | 879.00M | 623.00M | 870.00M | 931.00M | 1,015.00M | 801.00M | 1,020.00M | 921.00M | 977.00M | 890.00M | 959.00M | 983.00M | 1,184.00M | 933.00M | 1,081.00M | 1,177.00M | 1,430.00M | 227.00M | 1,492.00M | 1,569.00M | 1,899.00M | 899.00M | 1,862.00M | 2,048.00M | 2,108.00M | 2,100.00M | 1,693.00M | 1,420.00M | 1,513.00M | 1,785.00M | 1,828.00M | 2,066.00M | 2,414.00M | 2,379.00M | 2,631.00M | 2,275.00M | 2,499.00M | 2,525.00M | 2,361.00M | 2,845.00M | 3,198.00M | 2,791.00M | 3,011.00M | 3,258.00M | 3,263.00M | 3,342.00M | 3,280.00M | 3,701.00M | 3,927.00M |
|
Consolidated Net Income
|
367.00M | 349.00M | 452.00M | 294.00M | 455.00M | 458.00M | 519.00M | 415.00M | 562.00M | 608.00M | 716.00M | 20.00M | 682.00M | 700.00M | 772.00M | 605.00M | 766.00M | 848.00M | 879.00M | 623.00M | 870.00M | 931.00M | 1,015.00M | 801.00M | 1,020.00M | 921.00M | 977.00M | 890.00M | 959.00M | 983.00M | 1,184.00M | 933.00M | 1,081.00M | 1,177.00M | 1,430.00M | 227.00M | 1,492.00M | 1,569.00M | 1,899.00M | 899.00M | 1,862.00M | 2,048.00M | 2,108.00M | 2,100.00M | 1,693.00M | 1,420.00M | 1,513.00M | 1,785.00M | 1,828.00M | 2,066.00M | 2,414.00M | 2,379.00M | 2,631.00M | 2,275.00M | 2,499.00M | 2,525.00M | 2,361.00M | 2,845.00M | 3,198.00M | 2,791.00M | 3,011.00M | 3,258.00M | 3,263.00M | 3,342.00M | 3,280.00M | 3,701.00M | 3,927.00M |
|
Income towards Parent Company
|
367.00M | 349.00M | 452.00M | 294.00M | 455.00M | 458.00M | 519.00M | 404.00M | 562.00M | 608.00M | 706.00M | 11.00M | 674.00M | 689.00M | 760.00M | 593.00M | 753.00M | 837.00M | 868.00M | 612.00M | 859.00M | 883.00M | 1,015.00M | 767.00M | 987.00M | 889.00M | 946.00M | 856.00M | 927.00M | 951.00M | 1,154.00M | 905.00M | 1,054.00M | 1,151.00M | 1,404.00M | 198.00M | 1,464.00M | 1,547.00M | 1,878.00M | 876.00M | 1,840.00M | 2,021.00M | 2,082.00M | 2,076.00M | 1,668.00M | 1,392.00M | 1,453.00M | 1,688.00M | 1,730.00M | 1,968.00M | 2,344.00M | 2,308.00M | 2,563.00M | 2,210.00M | 2,437.00M | 2,467.00M | 2,305.00M | 2,792.00M | 3,149.00M | 2,745.00M | 2,968.00M | 3,219.00M | 3,228.00M | 3,342.00M | 3,280.00M | 3,701.00M | 3,927.00M |
|
Net Income towards Common Stockholders
|
367.00M | 349.00M | 452.00M | 294.00M | 455.00M | 458.00M | 519.00M | 404.00M | 562.00M | 608.00M | 706.00M | 11.00M | 674.00M | 689.00M | 760.00M | 593.00M | 753.00M | 837.00M | 868.00M | 612.00M | 859.00M | 883.00M | 1,015.00M | 767.00M | 987.00M | 889.00M | 946.00M | 856.00M | 927.00M | 951.00M | 1,154.00M | 905.00M | 1,054.00M | 1,151.00M | 1,404.00M | 198.00M | 1,464.00M | 1,547.00M | 1,878.00M | 876.00M | 1,840.00M | 2,021.00M | 2,082.00M | 2,076.00M | 1,668.00M | 1,392.00M | 1,453.00M | 1,688.00M | 1,730.00M | 1,968.00M | 2,344.00M | 2,308.00M | 2,563.00M | 2,210.00M | 2,437.00M | 2,467.00M | 2,305.00M | 2,792.00M | 3,149.00M | 2,745.00M | 2,968.00M | 3,219.00M | 3,228.00M | 3,342.00M | 3,280.00M | 3,701.00M | 3,927.00M |
|
EPS (Basic)
|
2.81 | 2.67 | 3.46 | 2.25 | 3.47 | 3.50 | 3.96 | 3.17 | 4.31 | 4.77 | 5.65 | 0.15 | 0.54 | 0.56 | 0.62 | 0.49 | 0.62 | 0.70 | 0.73 | 0.52 | 0.73 | 0.80 | 0.88 | 0.70 | 0.89 | 0.81 | 0.86 | 0.79 | 0.86 | 0.89 | 1.08 | 0.86 | 1.00 | 1.10 | 1.34 | 0.21 | 1.42 | 1.50 | 1.83 | 0.87 | 1.81 | 2.01 | 2.08 | 2.08 | 1.68 | 1.41 | 1.51 | 1.79 | 1.84 | 2.09 | 2.45 | 2.42 | 2.69 | 2.34 | 2.59 | 2.63 | 2.48 | 3.01 | 3.40 | 2.98 | 3.23 | 3.51 | 3.54 | 3.64 | 3.60 | 4.08 | 4.35 |
|
EPS (Weighted Average and Diluted)
|
2.80 | 2.67 | 3.45 | 2.24 | 3.46 | 3.49 | 3.94 | 3.16 | 4.29 | 4.76 | 5.63 | 0.15 | 0.54 | 0.56 | 0.62 | 0.49 | 0.62 | 0.70 | 0.73 | 0.52 | 0.73 | 0.80 | 0.87 | 0.69 | 0.89 | 0.81 | 0.86 | 0.79 | 0.86 | 0.89 | 1.08 | 0.86 | 1.00 | 1.10 | 1.34 | 0.21 | 1.41 | 1.50 | 1.82 | 0.87 | 1.80 | 2.00 | 2.07 | 2.07 | 1.68 | 1.41 | 1.51 | 1.78 | 1.83 | 2.08 | 2.44 | 2.41 | 2.68 | 2.34 | 2.58 | 2.62 | 2.47 | 3.00 | 3.39 | 2.98 | 3.22 | 3.50 | 3.53 | 3.64 | 3.59 | 4.07 | 4.34 |
|
Shares Outstanding (Weighted Average)
|
1,293.65M | 1,293.66M | 1,296.63M | 1,297.53M | 1,304.21M | 1,308.10M | 1,308.58M | 1,308.81M | 1,305.96M | 1,272.40M | 1,270.61M | 1,269.18M | 1,265.11M | 1,263.80M | 1,247.98M | 1,227.71M | 1,227.71M | 1,215.68M | 1,206.24M | 1,203.78M | 1,186.54M | 1,168.40M | 1,157.97M | 1,152.86M | 1,148.45M | 1,140.24M | 1,132.10M | 1,122.77M | 1,110.74M | 1,099.05M | 1,097.74M | 1,089.61M | 1,077.92M | 1,071.88M | 1,064.90M | 1,058.66M | 1,051.38M | 1,043.97M | 1,038.45M | 1,032.79M | 1,025.91M | 1,021.52M | 1,014.56M | 1,008.86M | 1,003.74M | 1,001.06M | 996.93M | 996.93M | 993.36M | 991.05M | 986.78M | 982.56M | 977.48M | 972.64M | 966.38M | 961.46M | 953.24M | 947.85M | 937.78M | 937.78M | 932.89M | 929.62M | 923.83M | 917.83M | 911.71M | 908.05M | 904.01M |
|
Shares Outstanding (Diluted Average)
|
| 130.12M | 130.36M | 130.00M | 131.00M | 131.00M | 131.00M | 131.00M | 131.00M | 128.00M | 127.00M | 1,284.00M | 1,271.00M | 1,263.00M | 1,251.00M | 1,258.00M | 1,230.00M | 1,217.00M | 1,209.00M | 1,215.00M | 1,189.00M | 1,169.00M | 1,160.00M | 1,169.00M | 1,152.00M | 1,141.00M | 1,133.00M | 1,137.00M | 1,112.00M | 1,101.00M | 1,099.00M | 1,101.00M | 1,082.00M | 1,075.00M | 1,068.00M | 1,072.00M | 1,057.00M | 1,049.00M | 1,043.00M | 1,047.00M | 1,032.00M | 1,028.00M | 1,025.00M | 1,022.00M | 1,010.00M | 1,009.00M | 1,008.00M | 1,006.00M | 998.00M | 996.00M | 994.00M | 992.00M | 981.00M | 977.00M | 974.00M | 971.00M | 956.00M | 952.00M | 949.00M | 946.00M | 935.00M | 933.00M | 930.00M | 927.00M | 914.00M | 911.00M | 909.00M |
|
EBITDA
|
561.00M | 557.00M | 673.00M | 469.00M | 700.00M | 717.00M | 766.00M | 569.00M | 836.00M | 885.00M | 1,002.00M | -10.00M | 1,000.00M | 974.00M | 1,064.00M | 899.00M | 1,107.00M | 1,228.00M | 1,248.00M | 920.00M | 1,285.00M | 1,383.00M | 1,420.00M | 1,018.00M | 1,351.00M | 1,251.00M | 1,369.00M | 1,107.00M | 1,348.00M | 1,380.00M | 1,670.00M | 1,363.00M | 1,506.00M | 1,653.00M | 1,941.00M | 1,522.00M | 1,825.00M | 1,936.00M | 2,287.00M | 1,234.00M | 2,213.00M | 2,397.00M | 2,655.00M | 2,399.00M | 2,211.00M | 1,707.00M | 2,105.00M | 2,058.00M | 2,197.00M | 2,341.00M | 2,717.00M | 2,827.00M | 2,950.00M | 3,018.00M | 3,112.00M | 3,184.00M | 3,136.00M | 3,656.00M | 3,844.00M | 3,372.00M | 3,604.00M | 4,036.00M | 4,004.00M | 3,938.00M | 4,149.00M | 4,777.00M | 5,061.00M |
|
Interest Expenses
|
36.00M | 32.00M | 24.00M | 23.00M | 15.00M | 17.00M | 11.00M | 9.00M | 10.00M | 2.00M | 6.00M | 7.00M | 6.00M | 3.00M | 4.00M | 7.00M | 5.00M | 5.00M | -3.00M | 7.00M | 6.00M | 15.00M | 11.00M | 16.00M | 17.00M | 17.00M | 15.00M | 12.00M | 20.00M | 22.00M | 23.00M | 30.00M | 39.00M | 39.00M | 35.00M | 41.00M | 43.00M | 48.00M | 48.00M | 47.00M | 46.00M | 51.00M | 63.00M | 64.00M | 69.00M | 101.00M | 105.00M | 105.00M | 107.00M | 106.00M | 110.00M | 108.00M | 110.00M | 114.00M | 120.00M | 127.00M | 132.00M | 144.00M | 151.00M | 148.00M | 150.00M | 153.00M | 159.00M | 184.00M | 182.00M | 195.00M | 186.00M |
|
Tax Rate
|
33.27% | 34.89% | 32.84% | 35.81% | 34.53% | 35.76% | 32.33% | 28.69% | 32.78% | 31.84% | 30.49% | | 31.80% | 28.06% | 27.58% | 32.33% | 30.49% | 31.22% | 29.90% | 31.61% | 32.08% | 32.19% | 28.42% | 20.46% | 23.88% | 25.79% | 27.74% | 13.17% | 28.27% | 27.99% | 27.50% | 28.83% | 26.86% | 27.70% | 25.98% | 84.70% | 17.25% | 18.37% | 16.12% | 26.01% | 15.48% | 18.70% | 16.81% | 15.15% | 14.80% | 15.98% | 20.99% | 17.67% | 16.53% | 16.63% | 14.28% | 15.73% | 5.12% | 18.69% | 18.65% | 18.26% | 17.25% | 23.19% | 14.97% | 15.96% | 15.37% | 17.29% | 15.60% | 14.11% | 18.63% | 20.78% | 21.44% |