|
Revenue
|
4,472.00M | 4,553.00M | 4,336.00M | 4,786.00M | 4,195.00M | 4,534.00M | 4,890.00M | 2,185.00M | 1,834.00M | 1,984.00M | 2,085.00M | 2,300.00M | 1,956.00M | 2,148.00M | 2,153.00M | 2,441.00M | 1,396.00M | 1,497.00M | 1,517.00M | 1,817.00M | 1,228.00M | 1,393.00M | 1,436.00M | 1,824.00M | 1,223.00M | 1,368.00M | 1,422.00M | 1,682.00M | 1,193.00M | 1,430.00M | 1,532.00M | 1,883.00M | 1,281.00M | 1,497.00M | 1,645.00M | 1,957.00M | 1,468.00M | 1,760.00M | 1,862.00M | 2,254.00M | 1,657.00M | 1,860.00M | 1,994.00M | 2,377.00M | 1,655.00M | 1,618.00M | 1,868.00M | 2,273.00M | 1,773.00M | 1,971.00M | 2,107.00M | 2,320.00M | 1,892.00M | 2,140.00M | 2,373.00M | 2,707.00M | 2,171.00M | 2,403.00M | 2,556.00M | 2,849.00M | 2,389.00M | 2,628.00M | 2,790.00M | 3,011.00M | 2,528.00M | 2,765.00M | 3,009.00M |
|
Cost of Revenue
|
3,269.00M | 3,182.00M | 2,897.00M | 3,058.00M | 2,744.00M | 2,900.00M | 3,110.00M | 1,096.00M | 910.00M | 977.00M | 1,030.00M | 1,140.00M | 983.00M | 1,088.00M | 1,066.00M | 1,212.00M | 703.00M | 747.00M | 752.00M | 916.00M | 651.00M | 737.00M | 751.00M | 1,924.00M | 675.00M | 720.00M | 737.00M | 844.00M | 691.00M | 754.00M | 770.00M | 955.00M | 711.00M | 807.00M | 851.00M | 987.00M | 799.00M | 938.00M | 961.00M | 1,166.00M | 884.00M | 929.00M | 987.00M | 1,157.00M | 868.00M | 852.00M | 959.00M | 1,127.00M | 913.00M | 1,019.00M | 1,062.00M | 1,137.00M | 1,035.00M | 1,150.00M | 1,342.00M | 1,356.00M | 1,125.00M | 1,214.00M | 1,276.00M | 1,394.00M | 1,197.00M | 1,289.00M | 1,357.00M | 1,462.00M | 1,228.00M | 1,352.00M | 1,455.00M |
|
Gross Profit
|
1,203.00M | 1,371.00M | 1,439.00M | 1,728.00M | 1,451.00M | 1,634.00M | 1,780.00M | 1,089.00M | 924.00M | 1,007.00M | 1,055.00M | 1,160.00M | 973.00M | 1,060.00M | 1,087.00M | 1,229.00M | 693.00M | 750.00M | 765.00M | 901.00M | 577.00M | 656.00M | 685.00M | 913.00M | 548.00M | 648.00M | 685.00M | 838.00M | 502.00M | 676.00M | 762.00M | 928.00M | 570.00M | 690.00M | 794.00M | 970.00M | 669.00M | 822.00M | 901.00M | 1,088.00M | 773.00M | 931.00M | 1,007.00M | 1,220.00M | 787.00M | 766.00M | 909.00M | 1,146.00M | 860.00M | 952.00M | 1,045.00M | 1,183.00M | 857.00M | 990.00M | 1,031.00M | 1,351.00M | 1,046.00M | 1,189.00M | 1,280.00M | 1,455.00M | 1,192.00M | 1,339.00M | 1,433.00M | 1,549.00M | 1,300.00M | 1,413.00M | 1,554.00M |
|
Amortization - Intangibles
|
| | | 9.00M | | | | 51.00M | 50.00M | 50.00M | 50.00M | 50.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
695.00M | 634.00M | 621.00M | 648.00M | 618.00M | 634.00M | 637.00M | 271.00M | 239.00M | 260.00M | 270.00M | 266.00M | 254.00M | 269.00M | 262.00M | 290.00M | 187.00M | 195.00M | 183.00M | 196.00M | 174.00M | 176.00M | 166.00M | 165.00M | 159.00M | 156.00M | 153.00M | 152.00M | 135.00M | 138.00M | 137.00M | 142.00M | 135.00M | 138.00M | 141.00M | 155.00M | 152.00M | 162.00M | 158.00M | 165.00M | 162.00M | 170.00M | 172.00M | 182.00M | 168.00M | 161.00M | 175.00M | 182.00M | 180.00M | 181.00M | 183.00M | 189.00M | 188.00M | 191.00M | 197.00M | 202.00M | 210.00M | 215.00M | 215.00M | 218.00M | 218.00M | 220.00M | 234.00M | 246.00M | 233.00M | 231.00M | 237.00M |
|
Selling, General & Administrative
|
782.00M | 750.00M | 718.00M | 808.00M | 791.00M | 822.00M | 810.00M | 515.00M | 461.00M | 482.00M | 471.00M | 498.00M | 472.00M | 496.00M | 485.00M | 510.00M | 325.00M | 339.00M | 319.00M | 347.00M | 307.00M | 308.00M | 287.00M | 282.00M | 256.00M | 254.00M | 259.00M | 252.00M | 234.00M | 240.00M | 247.00M | 277.00M | 244.00M | 254.00M | 259.00M | 267.00M | 279.00M | 316.00M | 323.00M | 337.00M | 327.00M | 351.00M | 359.00M | 368.00M | 341.00M | 297.00M | 313.00M | 343.00M | 303.00M | 331.00M | 351.00M | 368.00M | 338.00M | 356.00M | 378.00M | 381.00M | 368.00M | 390.00M | 380.00M | 423.00M | 397.00M | 430.00M | 439.00M | 487.00M | 436.00M | 450.00M | 485.00M |
|
Restructuring Costs
|
| | | -109.00M | | | | 19.00M | 5.00M | 17.00M | 10.00M | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | -130.00M | | | | -39.00M | | | | | | | | | | | | | | | | | | -14.00M | -42.00M | 39.00M | -33.00M | -74.00M | -37.00M | -80.00M | -18.00M | -37.00M | -47.00M | -47.00M | -67.00M | -71.00M | -126.00M | -70.00M | -55.00M | -61.00M | -63.00M | -80.00M | -19.00M | -90.00M | -69.00M | -66.00M | -79.00M | -70.00M | -60.00M | -77.00M | -92.00M | -85.00M | -83.00M | -77.00M | -69.00M | -66.00M | -46.00M | -76.00M | -58.00M | -45.00M | -49.00M | -2.00M | -49.00M | -40.00M | -62.00M |
|
Operating Expenses
|
1,477.00M | 1,384.00M | 1,339.00M | 1,347.00M | 1,409.00M | 1,456.00M | 1,447.00M | 805.00M | 705.00M | 759.00M | 751.00M | 784.00M | 726.00M | 765.00M | 747.00M | 800.00M | 512.00M | 534.00M | 502.00M | 543.00M | 481.00M | 484.00M | 453.00M | 447.00M | 415.00M | 410.00M | 412.00M | 404.00M | 369.00M | 378.00M | 384.00M | 419.00M | 379.00M | 392.00M | 400.00M | 422.00M | 431.00M | 478.00M | 481.00M | 502.00M | 489.00M | 521.00M | 531.00M | 550.00M | 509.00M | 458.00M | 488.00M | 525.00M | 483.00M | 512.00M | 534.00M | 557.00M | 526.00M | 547.00M | 575.00M | 583.00M | 578.00M | 605.00M | 595.00M | 641.00M | 615.00M | 650.00M | 673.00M | 733.00M | 669.00M | 681.00M | 722.00M |
|
Operating Income
|
-495.00M | -74.00M | -11.00M | 88.00M | -33.00M | 219.00M | 225.00M | 272.00M | 169.00M | 159.00M | 254.00M | 276.00M | 232.00M | 278.00M | 324.00M | 423.00M | 174.00M | 203.00M | 246.00M | 324.00M | 107.00M | 138.00M | 207.00M | -1458.00M | 119.00M | 254.00M | 231.00M | 390.00M | 100.00M | 224.00M | 341.00M | 403.00M | 173.00M | 261.00M | 347.00M | 503.00M | 171.00M | 273.00M | 294.00M | 516.00M | 229.00M | 349.00M | 413.00M | 590.00M | 259.00M | 218.00M | 352.00M | 555.00M | 298.00M | 370.00M | 451.00M | 549.00M | 239.00M | 358.00M | 373.00M | 691.00M | 399.00M | 518.00M | 639.00M | 738.00M | 519.00M | 644.00M | 711.00M | 814.00M | 582.00M | 692.00M | 770.00M |
|
EBIT
|
-495.00M | -74.00M | -11.00M | 88.00M | -33.00M | 219.00M | 225.00M | 272.00M | 169.00M | 159.00M | 254.00M | 276.00M | 232.00M | 278.00M | 324.00M | 423.00M | 174.00M | 203.00M | 246.00M | 324.00M | 107.00M | 138.00M | 207.00M | -1458.00M | 119.00M | 254.00M | 231.00M | 390.00M | 100.00M | 224.00M | 341.00M | 403.00M | 173.00M | 261.00M | 347.00M | 503.00M | 171.00M | 273.00M | 294.00M | 516.00M | 229.00M | 349.00M | 413.00M | 590.00M | 259.00M | 218.00M | 352.00M | 555.00M | 298.00M | 370.00M | 451.00M | 549.00M | 239.00M | 358.00M | 373.00M | 691.00M | 399.00M | 518.00M | 639.00M | 738.00M | 519.00M | 644.00M | 711.00M | 814.00M | 582.00M | 692.00M | 770.00M |
|
Interest & Investment Income
|
| | | -191.00M | | | | -32.00M | -20.00M | -21.00M | -18.00M | -15.00M | -14.00M | -16.00M | -16.00M | -20.00M | -25.00M | -32.00M | -29.00M | -28.00M | -25.00M | -29.00M | -31.00M | -41.00M | -40.00M | -39.00M | -43.00M | -51.00M | -49.00M | -54.00M | -54.00M | -48.00M | -51.00M | -51.00M | -52.00M | -47.00M | -46.00M | -58.00M | -59.00M | -59.00M | -55.00M | -56.00M | -54.00M | -55.00M | -52.00M | -58.00M | -58.00M | -53.00M | -54.00M | -44.00M | -56.00M | -54.00M | -56.00M | -56.00M | -60.00M | -55.00M | -54.00M | -57.00M | -53.00M | -52.00M | -44.00M | -69.00M | | | | | |
|
Other Non Operating Income
|
| | | 24.00M | | | | 12.00M | 5.00M | -78.00M | 8.00M | 4.00M | 9.00M | -25.00M | -3.00M | 27.00M | 7.00M | -3.00M | 8.00M | -24.00M | 2.00M | -7.00M | -26.00M | | 3.00M | -4.00M | -1.00M | -8.00M | -8.00M | -4.00M | -1.00M | 19.00M | -5.00M | -4.00M | -9.00M | 10.00M | 4.00M | 13.00M | 29.00M | 8.00M | 10.00M | -21.00M | -11.00M | -343.00M | 17.00M | 16.00M | -42.00M | 21.00M | 45.00M | 14.00M | 10.00M | 22.00M | 34.00M | -2.00M | 19.00M | 27.00M | 12.00M | 26.00M | 7.00M | 22.00M | -565.00M | 5.00M | 42.00M | 30.00M | 16.00M | 43.00M | 41.00M |
|
Non Operating Income
|
| | | 42.00M | | | | -25.00M | 5.00M | -98.00M | -16.00M | -9.00M | 12.00M | -38.00M | -3.00M | -14.00M | -11.00M | -35.00M | 8.00M | -19.00M | -18.00M | -40.00M | -56.00M | -40.00M | 9.00M | -39.00M | -34.00M | -12.00M | -78.00M | -57.00M | -48.00M | -22.00M | -53.00M | -56.00M | -61.00M | -37.00M | -31.00M | -46.00M | 29.00M | -51.00M | -44.00M | -74.00M | -65.00M | -397.00M | -35.00M | -42.00M | -101.00M | -33.00M | 45.00M | -30.00M | -46.00M | -31.00M | 34.00M | -58.00M | -40.00M | -28.00M | -41.00M | -31.00M | -47.00M | -30.00M | -609.00M | -64.00M | 42.00M | -26.00M | -35.00M | 43.00M | -45.00M |
|
EBT
|
-317.00M | -11.00M | -90.00M | 51.00M | -9.00M | 49.00M | 7.00M | 207.00M | 172.00M | 61.00M | 238.00M | 267.00M | 244.00M | 240.00M | 324.00M | 73.00M | 205.00M | 168.00M | 251.00M | 306.00M | 89.00M | 98.00M | 151.00M | -1498.00M | 128.00M | 215.00M | 197.00M | 377.00M | 22.00M | 167.00M | 293.00M | 362.00M | 120.00M | 205.00M | 286.00M | 466.00M | 140.00M | 227.00M | 270.00M | 465.00M | 185.00M | 275.00M | 348.00M | 193.00M | 224.00M | 176.00M | 251.00M | 522.00M | 289.00M | 340.00M | 405.00M | 518.00M | 219.00M | 300.00M | 333.00M | 663.00M | 358.00M | 487.00M | 592.00M | 708.00M | -90.00M | 580.00M | 695.00M | 788.00M | 547.00M | 680.00M | 725.00M |
|
Tax Provisions
|
| | | 417.00M | | | | 71.00M | -189.00M | 13.00M | 83.00M | 90.00M | 85.00M | 63.00M | 118.00M | -55.00M | 13.00M | -59.00M | -11.00M | 347.00M | 4.00M | 20.00M | 84.00M | -572.00M | 40.00M | 64.00M | 71.00M | 99.00M | 5.00M | 59.00M | 100.00M | 118.00M | 42.00M | 73.00M | 73.00M | 1,039.00M | 23.00M | 46.00M | 22.00M | 42.00M | 33.00M | 67.00M | 80.00M | -50.00M | 26.00M | 40.00M | 45.00M | 109.00M | 44.00M | 46.00M | 97.00M | 116.00M | -49.00M | 71.00M | 53.00M | 73.00M | 79.00M | 114.00M | 127.00M | 111.00M | -52.00M | 135.00M | 132.00M | 176.00M | 115.00M | 165.00M | 161.00M |
|
Profit After Tax
|
-231.00M | 26.00M | 12.00M | 142.00M | 69.00M | 162.00M | 109.00M | 292.00M | 497.00M | 349.00M | 128.00M | 184.00M | 157.00M | 182.00M | 206.00M | 336.00M | 192.00M | 258.00M | 307.00M | 342.00M | 127.00M | 824.00M | 147.00M | 201.00M | 74.00M | 142.00M | 115.00M | 279.00M | 17.00M | 107.00M | 192.00M | 243.00M | 77.00M | 131.00M | 212.00M | -575.00M | 117.00M | 180.00M | 247.00M | 423.00M | 151.00M | 207.00M | 267.00M | 244.00M | 198.00M | 136.00M | 206.00M | 412.00M | 245.00M | 294.00M | 308.00M | 402.00M | 268.00M | 229.00M | 280.00M | 590.00M | 279.00M | 373.00M | 465.00M | 597.00M | -39.00M | 445.00M | 563.00M | 612.00M | 432.00M | 515.00M | 564.00M |
|
Net Income - Minority
|
| | | | | | | | | | | -60.00M | -25.00M | -25.00M | -25.00M | -25.00M | -25.00M | -28.00M | -29.00M | -30.00M | -30.00M | -30.00M | -31.00M | -31.00M | -8.00M | -8.00M | -9.00M | -10.00M | -10.00M | -11.00M | -11.00M | -12.00M | -13.00M | -12.00M | -12.00M | -15.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | -1.00M | | | | 12.00M | -6.00M | -2.00M | 2.00M | | | | | | | | 1.00M | 1.00M | | | 1.00M | | 1.00M | 1.00M | | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 2.00M | 2.00M | 2.00M |
|
Income from Continuing Operations
|
-317.00M | -11.00M | -90.00M | -366.00M | -9.00M | 49.00M | 7.00M | 136.00M | 361.00M | 48.00M | 155.00M | 177.00M | 159.00M | 177.00M | 206.00M | 128.00M | 192.00M | 227.00M | 262.00M | -41.00M | 85.00M | 78.00M | 67.00M | -926.00M | 88.00M | 151.00M | 126.00M | 278.00M | 17.00M | 108.00M | 193.00M | 244.00M | 78.00M | 132.00M | 213.00M | -573.00M | 117.00M | 181.00M | 248.00M | 423.00M | 152.00M | 208.00M | 268.00M | 243.00M | 198.00M | 136.00M | 206.00M | 413.00M | 245.00M | 294.00M | 308.00M | 402.00M | 268.00M | 229.00M | 280.00M | 590.00M | 279.00M | 373.00M | 465.00M | 597.00M | -38.00M | 445.00M | 563.00M | 612.00M | 432.00M | 515.00M | 564.00M |
|
Consolidated Net Income
|
-317.00M | -11.00M | -90.00M | -1055.00M | -9.00M | 49.00M | 7.00M | 22.00M | 130.00M | 299.00M | -25.00M | 7.00M | -2.00M | 5.00M | 206.00M | 208.00M | 192.00M | 35.00M | 46.00M | 150.00M | 42.00M | 746.00M | 81.00M | 1,127.00M | -13.00M | -8.00M | -11.00M | 2.00M | 17.00M | 108.00M | 193.00M | 244.00M | 78.00M | 132.00M | 213.00M | -573.00M | 117.00M | 181.00M | 248.00M | 423.00M | 152.00M | 208.00M | 268.00M | 243.00M | 198.00M | 136.00M | 206.00M | 413.00M | 245.00M | 294.00M | 308.00M | 402.00M | 268.00M | 229.00M | 280.00M | 590.00M | 279.00M | 373.00M | 465.00M | 597.00M | -38.00M | 445.00M | 563.00M | 612.00M | 432.00M | 515.00M | 564.00M |
|
Income towards Parent Company
|
-317.00M | -11.00M | -90.00M | -1055.00M | -9.00M | 49.00M | 7.00M | 22.00M | 130.00M | 299.00M | -25.00M | -53.00M | -27.00M | -20.00M | 181.00M | 183.00M | 167.00M | 7.00M | 17.00M | 120.00M | 12.00M | 716.00M | 50.00M | 1,096.00M | -21.00M | -16.00M | -20.00M | -8.00M | 7.00M | 97.00M | 182.00M | 232.00M | 65.00M | 120.00M | 201.00M | -588.00M | 117.00M | 181.00M | 248.00M | 423.00M | 152.00M | 208.00M | 268.00M | 243.00M | 198.00M | 136.00M | 206.00M | 413.00M | 245.00M | 294.00M | 308.00M | 402.00M | 268.00M | 229.00M | 280.00M | 590.00M | 279.00M | 373.00M | 465.00M | 597.00M | -38.00M | 445.00M | 563.00M | 612.00M | 432.00M | 515.00M | 564.00M |
|
Net Income towards Common Stockholders
|
-317.00M | -11.00M | -90.00M | -1055.00M | -9.00M | 49.00M | 7.00M | 22.00M | 130.00M | 299.00M | -25.00M | -53.00M | -27.00M | -20.00M | 181.00M | 183.00M | 19.00M | 16.00M | 17.00M | 120.00M | 12.00M | 716.00M | 50.00M | 1,096.00M | -21.00M | -16.00M | -20.00M | -8.00M | 7.00M | 97.00M | 182.00M | 232.00M | 65.00M | 120.00M | 201.00M | -588.00M | 117.00M | 181.00M | 248.00M | 423.00M | 152.00M | 208.00M | 268.00M | 243.00M | 198.00M | 136.00M | 206.00M | 413.00M | 245.00M | 294.00M | 308.00M | 402.00M | 268.00M | 229.00M | 280.00M | 590.00M | 279.00M | 373.00M | 465.00M | 597.00M | -38.00M | 445.00M | 563.00M | 612.00M | 432.00M | 515.00M | 564.00M |
|
EPS (Basic)
|
-0.97 | 0.08 | -0.27 | 0.43 | 0.21 | 0.49 | 0.33 | 0.87 | 1.47 | 1.02 | 0.46 | 0.57 | 0.51 | 0.63 | 0.73 | 1.20 | 0.70 | 0.96 | 1.17 | 1.33 | 0.50 | 3.25 | 0.60 | -4.02 | 0.40 | 0.72 | 0.63 | 1.60 | 0.10 | 0.62 | 1.15 | 1.47 | 0.47 | 0.80 | 1.30 | -3.56 | 0.73 | 1.11 | 1.52 | 2.58 | 0.92 | 1.25 | 1.60 | 1.43 | 1.15 | 0.79 | 1.21 | 2.43 | 1.44 | 1.73 | 1.81 | 2.38 | 1.59 | 1.36 | 1.67 | 3.52 | 1.66 | 2.21 | 2.78 | 3.57 | -0.23 | 2.65 | 3.36 | 3.66 | 2.58 | 3.08 | 3.37 |
|
EPS (Weighted Average and Diluted)
|
-0.97 | 0.08 | -0.27 | 0.43 | 0.21 | 0.48 | 0.32 | 0.86 | 1.44 | 1.00 | 0.45 | 0.56 | 0.50 | 0.61 | 0.72 | 1.18 | 0.68 | 0.94 | 1.16 | 1.31 | 0.49 | 3.22 | 0.59 | -4.02 | 0.40 | 0.72 | 0.63 | 1.57 | 0.10 | 0.61 | 1.13 | 1.43 | 0.45 | 0.78 | 1.25 | -3.56 | 0.69 | 1.05 | 1.43 | 2.44 | 0.86 | 1.18 | 1.51 | 1.39 | 1.12 | 0.78 | 1.18 | 2.37 | 1.41 | 1.69 | 1.76 | 2.30 | 1.54 | 1.33 | 1.63 | 3.43 | 1.61 | 2.15 | 2.70 | 3.47 | -0.23 | 2.60 | 3.29 | 3.57 | 2.53 | 3.04 | 3.33 |
|
Shares Outstanding (Weighted Average)
|
| | | 330.13M | | | | 335.63M | 336.71M | 339.53M | 343.14M | 325.54M | 317.97M | 292.06M | 286.31M | 280.50M | 275.98M | 271.66M | 265.85M | 258.71M | 253.87M | 254.21M | 250.88M | 240.72M | 216.68M | 210.94M | 206.78M | 176.56M | 174.34M | 174.60M | 166.73M | 165.96M | 164.74M | 163.47M | 162.65M | 162.00M | 161.31M | 162.14M | 162.27M | 163.53M | 163.87M | 164.79M | 165.56M | 171.34M | 170.58M | 170.07M | 169.79M | 169.52M | 169.03M | 169.67M | 169.32M | 168.90M | 168.21M | 167.30M | 166.89M | 167.20M | 167.25M | 167.72M | 167.02M | 165.97M | 166.13M | 166.79M | 166.84M | 167.12M | 166.94M | 166.92M | 166.60M |
|
Shares Outstanding (Diluted Average)
|
| | | 329.90M | | | | 338.10M | 344.20M | 348.50M | 343.40M | 339.70M | 317.70M | 308.10M | 301.50M | 297.40M | 280.70M | 277.70M | 273.50M | 270.50M | 258.30M | 257.20M | 254.00M | 245.60M | 217.80M | 213.80M | 209.20M | 201.80M | 177.00M | 175.70M | 174.00M | 173.10M | 169.90M | 169.50M | 169.30M | 162.90M | 170.60M | 171.70M | 172.60M | 172.00M | 174.60M | 176.10M | 176.40M | 175.60M | 175.90M | 174.80M | 174.30M | 174.10M | 173.20M | 173.10M | 174.10M | 173.60M | 173.10M | 172.00M | 171.90M | 171.90M | 172.60M | 172.60M | 172.20M | 172.10M | 166.30M | 170.30M | 170.90M | 170.80M | 169.80M | 169.40M | 169.20M |
|
EBITDA
|
-495.00M | -74.00M | -11.00M | 88.00M | -33.00M | 219.00M | 225.00M | 272.00M | 169.00M | 159.00M | 254.00M | 276.00M | 232.00M | 278.00M | 324.00M | 423.00M | 174.00M | 203.00M | 246.00M | 324.00M | 107.00M | 138.00M | 207.00M | -1458.00M | 119.00M | 254.00M | 231.00M | 390.00M | 100.00M | 224.00M | 341.00M | 403.00M | 173.00M | 261.00M | 347.00M | 503.00M | 171.00M | 273.00M | 294.00M | 516.00M | 229.00M | 349.00M | 413.00M | 590.00M | 259.00M | 218.00M | 352.00M | 555.00M | 298.00M | 370.00M | 451.00M | 549.00M | 239.00M | 358.00M | 373.00M | 691.00M | 399.00M | 518.00M | 639.00M | 738.00M | 519.00M | 644.00M | 711.00M | 814.00M | 582.00M | 692.00M | 770.00M |
|
Interest Expenses
|
| | | 36.00M | | | | 53.00M | 34.00M | 40.00M | 31.00M | 27.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 63.00M | 61.00M | 87.00M | 73.00M | 74.00M | 69.00M | 71.00M | 103.00M |
|
Tax Rate
|
| | | | | | | 34.30% | | 21.31% | 34.87% | 33.71% | 34.84% | 26.25% | 36.42% | | 6.34% | | | | 4.49% | 20.41% | 55.63% | 38.18% | 31.25% | 29.77% | 36.04% | 26.26% | 22.73% | 35.33% | 34.13% | 32.60% | 35.00% | 35.61% | 25.52% | | 16.43% | 20.26% | 8.15% | 9.03% | 17.84% | 24.36% | 22.99% | | 11.61% | 22.73% | 17.93% | 20.88% | 15.22% | 13.53% | 23.95% | 22.39% | | 23.67% | 15.92% | 11.01% | 22.07% | 23.41% | 21.45% | 15.68% | 57.78% | 23.28% | 18.99% | 22.34% | 21.02% | 24.26% | 22.21% |