|
Revenue
|
3,705.00M | 3,811.00M | 4,473.00M | 3,655.00M | 3,622.00M | 3,591.00M | 4,691.00M | 3,413.00M | 3,134.00M | 3,961.00M | 4,382.00M | 3,865.00M | 3,371.00M | 3,667.00M | 3,843.00M | 3,375.00M | 3,279.00M | 3,833.00M | 4,394.00M | 3,630.00M | 3,674.00M | 4,029.00M | 4,654.00M | 4,664.00M | 4,104.00M | 4,358.00M | 4,954.00M | 4,069.00M | 3,835.00M | 3,817.00M | 4,805.00M | 3,699.00M | 3,967.00M | 4,399.00M | 4,803.00M | 4,004.00M | 3,857.00M | 4,063.00M | 4,416.00M | 4,390.00M | 4,075.00M | 4,970.00M | 5,572.00M | 4,588.00M | 4,613.00M | 4,204.00M | 4,785.00M | 4,395.00M | 3,726.00M | 3,927.00M | 4,370.00M | 5,046.00M | 2,890.00M | 5,183.00M | 6,719.00M | 6,164.00M | 6,716.00M | 7,349.00M | 7,172.00M | 6,878.00M | 5,731.00M | 6,069.00M | 7,567.00M | 5,385.00M | 6,247.00M | 6,700.00M | 7,966.00M | 6,500.00M |
|
Cost of Revenue
|
| | | | | 424.00M | 399.00M | | 374.00M | 434.00M | 429.00M | | 436.00M | 442.00M | 427.00M | | 385.00M | 426.00M | 443.00M | | 384.00M | 388.00M | 414.00M | | 353.00M | 385.00M | 410.00M | 470.00M | 390.00M | 410.00M | 403.00M | 2,326.00M | 371.00M | 404.00M | 362.00M | 2,321.00M | 771.00M | 848.00M | 830.00M | 882.00M | 815.00M | 900.00M | 863.00M | 1,064.00M | 830.00M | 904.00M | 922.00M | 1,278.00M | 989.00M | 866.00M | 910.00M | 1,217.00M | 959.00M | 977.00M | 1,225.00M | 1,267.00M | 1,067.00M | 1,127.00M | 1,196.00M | 1,290.00M | 1,123.00M | 1,171.00M | 1,247.00M | 1,316.00M | 1,173.00M | 1,220.00M | 1,410.00M | 1,596.00M |
|
Gross Profit
|
| | | | | 3,167.00M | 4,292.00M | | 2,760.00M | 3,527.00M | 3,953.00M | | 2,935.00M | 3,225.00M | 3,416.00M | | 2,894.00M | 3,407.00M | 3,951.00M | | 3,290.00M | 3,641.00M | 4,240.00M | | 3,751.00M | 3,973.00M | 4,544.00M | 3,599.00M | 3,445.00M | 3,407.00M | 4,402.00M | 1,373.00M | 3,596.00M | 3,995.00M | 4,441.00M | 1,683.00M | 3,086.00M | 3,215.00M | 3,586.00M | 3,508.00M | 3,260.00M | 4,070.00M | 4,709.00M | 3,524.00M | 3,783.00M | 3,300.00M | 3,863.00M | 3,117.00M | 2,737.00M | 3,061.00M | 3,460.00M | 3,829.00M | 1,931.00M | 4,206.00M | 5,494.00M | 4,897.00M | 5,649.00M | 6,222.00M | 5,976.00M | 5,588.00M | 4,608.00M | 4,898.00M | 6,320.00M | 4,069.00M | 5,074.00M | 5,480.00M | 6,556.00M | 4,904.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 9.00M | 7.00M | 6.00M | 4.00M | 2.00M | 123.00M | 6.00M | 11.00M | 4.00M | 2.00M | 52.00M | | 1.00M | 13.00M | 19.00M | 16.00M | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
3,122.00M | 3,206.00M | 3,624.00M | 3,098.00M | 2,683.00M | 2,882.00M | 3,566.00M | 2,959.00M | 2,706.00M | 3,054.00M | 3,471.00M | 2,850.00M | 2,568.00M | 2,667.00M | 3,101.00M | 2,644.00M | 2,845.00M | 2,852.00M | 3,209.00M | 2,990.00M | 2,936.00M | 3,078.00M | 3,491.00M | 3,133.00M | 2,971.00M | 3,203.00M | 3,466.00M | 3,188.00M | | 254.00M | 4.00M | 190.00M | 1,100.00M | 1.00M | 5.00M | 5.00M | 14.00M | 28.00M | 6.00M | 32.00M | 26.00M | 354.00M | -2.00M | 28.00M | -273.00M | 17.00M | -11.00M | 74.00M | 14.00M | -7.00M | 13.00M | 57.00M | 23.00M | 1.00M | 171.00M | 326.00M | -2.00M | 6.00M | 7.00M | 394.00M | 58.00M | 29.00M | 231.00M | 34.00M | 36.00M | 18.00M | 143.00M | 63.00M |
|
Operating Expenses
|
3,122.00M | 3,206.00M | 3,624.00M | 3,098.00M | 2,683.00M | 2,882.00M | 3,566.00M | 2,959.00M | 2,706.00M | 3,054.00M | 3,471.00M | 2,850.00M | 2,568.00M | 2,667.00M | 3,101.00M | 2,644.00M | 2,845.00M | 2,852.00M | 3,209.00M | 2,990.00M | 2,936.00M | 3,078.00M | 3,491.00M | 3,133.00M | 2,975.00M | 3,212.00M | 3,473.00M | 3,194.00M | 2,601.00M | 2,648.00M | 3,526.00M | 2,904.00M | 1,610.00M | 3,128.00M | 3,457.00M | 3,804.00M | 2,798.00M | 2,917.00M | 3,448.00M | 3,363.00M | 2,940.00M | 3,223.00M | 3,979.00M | 4,117.00M | 2,905.00M | 3,035.00M | 3,766.00M | 3,529.00M | 3,071.00M | 3,410.00M | 4,004.00M | 3,748.00M | 3,688.00M | 4,236.00M | 5,028.00M | 4,444.00M | 3,772.00M | 4,556.00M | 5,343.00M | 4,612.00M | 3,776.00M | 4,428.00M | 4,942.00M | 4,478.00M | 4,027.00M | 4,807.00M | 5,582.00M | 4,977.00M |
|
Operating Income
|
583.00M | 605.00M | 849.00M | 557.00M | 939.00M | 709.00M | 1,125.00M | 469.00M | 428.00M | 907.00M | 911.00M | 1,086.00M | 803.00M | 1,000.00M | 742.00M | 732.00M | 434.00M | 981.00M | 1,185.00M | 641.00M | 738.00M | 951.00M | 1,163.00M | 1,532.00M | 1,129.00M | 1,146.00M | 1,481.00M | 876.00M | 1,234.00M | 1,169.00M | 1,279.00M | 926.00M | 2,362.00M | 1,276.00M | 1,350.00M | 186.00M | 1,059.00M | 1,146.00M | 968.00M | 1,107.00M | 1,135.00M | 1,747.00M | 1,593.00M | 878.00M | 1,981.00M | 1,186.00M | 1,008.00M | 940.00M | 669.00M | 510.00M | 379.00M | 1,355.00M | -775.00M | 948.00M | 1,862.00M | 2,046.00M | 2,942.00M | 2,799.00M | 1,836.00M | 2,660.00M | 2,013.00M | 1,670.00M | 2,856.00M | 941.00M | 2,256.00M | 1,911.00M | 2,527.00M | 1,586.00M |
|
EBIT
|
583.00M | 605.00M | 849.00M | 557.00M | 939.00M | 709.00M | 1,125.00M | 469.00M | 428.00M | 907.00M | 911.00M | 1,086.00M | 803.00M | 1,000.00M | 742.00M | 732.00M | 434.00M | 981.00M | 1,185.00M | 641.00M | 738.00M | 951.00M | 1,163.00M | 1,532.00M | 1,129.00M | 1,146.00M | 1,481.00M | 876.00M | 1,234.00M | 1,169.00M | 1,279.00M | 926.00M | 2,362.00M | 1,276.00M | 1,350.00M | 186.00M | 1,059.00M | 1,146.00M | 968.00M | 1,107.00M | 1,135.00M | 1,747.00M | 1,593.00M | 878.00M | 1,981.00M | 1,186.00M | 1,008.00M | 940.00M | 669.00M | 510.00M | 379.00M | 1,355.00M | -775.00M | 948.00M | 1,862.00M | 2,046.00M | 2,942.00M | 2,799.00M | 1,836.00M | 2,660.00M | 2,013.00M | 1,670.00M | 2,856.00M | 941.00M | 2,256.00M | 1,911.00M | 2,527.00M | 1,586.00M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 15.00M | | 15.00M | 12.00M | 9.00M | 4.00M | 45.00M | 3.00M | 15.00M | 48.00M | 50.00M | 3.00M | 31.00M | 28.00M | 23.00M | 8.00M | 6.00M | 18.00M | 24.00M | 2.00M | 16.00M | 8.00M | 29.00M | 22.00M | 17.00M | 1.00M | 18.00M | 15.00M | 51.00M | -3.00M | -4.00M | 101.00M | 29.00M | -1.00M | 15.00M | 116.00M | 1.00M | 31.00M | -2.00M | 103.00M | 68.00M | 10.00M |
|
Interest & Investment Income
|
27.00M | 17.00M | 15.00M | 20.00M | 18.00M | 28.00M | 22.00M | 22.00M | 21.00M | 16.00M | 21.00M | 21.00M | 20.00M | 22.00M | 20.00M | 24.00M | 19.00M | 19.00M | 20.00M | 20.00M | 22.00M | 21.00M | 18.00M | 20.00M | 21.00M | 22.00M | 22.00M | 21.00M | 18.00M | 20.00M | 23.00M | 21.00M | 19.00M | 19.00M | 20.00M | 22.00M | 18.00M | 10.00M | 11.00M | 12.00M | 12.00M | 13.00M | 16.00M | 13.00M | 13.00M | 11.00M | 7.00M | 7.00M | 19.00M | 7.00M | 7.00M | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
8.00M | 2.00M | -1.00M | 2.00M | -2.00M | -29.00M | 5.00M | -2.00M | 2.00M | 7.00M | 4.00M | 19.00M | 6.00M | 1.00M | -15.00M | -4.00M | -7.00M | 15.00M | -13.00M | 27.00M | -5.00M | | 2.00M | 1.00M | 8.00M | 4.00M | 8.00M | 13.00M | -3.00M | 26.00M | 15.00M | -2.00M | -21.00M | 5.00M | 23.00M | 4.00M | 6.00M | 10.00M | 11.00M | 18.00M | 14.00M | 16.00M | 12.00M | 78.00M | 10.00M | -4.00M | 21.00M | 67.00M | 38.00M | 38.00M | 32.00M | 23.00M | 45.00M | 34.00M | 83.00M | 40.00M | 130.00M | 78.00M | 81.00M | 45.00M | 34.00M | 89.00M | 95.00M | 118.00M | 72.00M | 71.00M | 61.00M | 66.00M |
|
Non Operating Income
|
8.00M | 2.00M | -1.00M | -662.00M | -2.00M | -215.00M | -165.00M | -191.00M | -192.00M | -180.00M | -346.00M | -92.00M | -185.00M | -150.00M | -173.00M | -163.00M | -249.00M | -160.00M | -190.00M | -189.00M | -155.00M | -167.00M | -220.00M | -194.00M | -193.00M | -152.00M | -179.00M | -118.00M | -338.00M | -406.00M | -72.00M | 734.00M | -96.00M | -183.00M | -131.00M | -102.00M | 4,025.00M | -233.00M | 98.00M | -819.00M | -455.00M | -484.00M | -737.00M | 159.00M | -1908.00M | 128.00M | 244.00M | -1165.00M | 1,079.00M | -578.00M | -102.00M | -138.00M | -277.00M | 459.00M | 83.00M | -450.00M | -771.00M | 262.00M | -863.00M | -1577.00M | 151.00M | -438.00M | -1260.00M | 103.00M | -2313.00M | -528.00M | -642.00M | -268.00M |
|
EBT
|
821.00M | 837.00M | 715.00M | 403.00M | 770.00M | 494.00M | 960.00M | 263.00M | 236.00M | 727.00M | 565.00M | 923.00M | 618.00M | 850.00M | 569.00M | 568.00M | 185.00M | 821.00M | 995.00M | 451.00M | 583.00M | 784.00M | 943.00M | 1,337.00M | 936.00M | 994.00M | 1,302.00M | 757.00M | 896.00M | 763.00M | 1,207.00M | 1,511.00M | 2,266.00M | 1,093.00M | 1,220.00M | 82.00M | 5,084.00M | 913.00M | 1,066.00M | 288.00M | 680.00M | 1,263.00M | 856.00M | 1,036.00M | 73.00M | 1,314.00M | 1,252.00M | -225.00M | 1,748.00M | -68.00M | 277.00M | 1,217.00M | -1052.00M | 1,407.00M | 1,882.00M | 1,596.00M | 2,171.00M | 3,061.00M | 973.00M | 1,083.00M | 2,164.00M | 1,232.00M | 1,596.00M | 1,044.00M | -57.00M | 1,383.00M | 1,885.00M | 1,318.00M |
|
Tax Provisions
|
19.00M | 71.00M | 182.00M | 55.00M | 214.00M | 77.00M | 240.00M | | -32.00M | 147.00M | 158.00M | 256.00M | 157.00M | 243.00M | 154.00M | 139.00M | 144.00M | 211.00M | 297.00M | 124.00M | 153.00M | 292.00M | 279.00M | 453.00M | 286.00M | 274.00M | 421.00M | 247.00M | 242.00M | 219.00M | 418.00M | 500.00M | 675.00M | 289.00M | 364.00M | -1989.00M | 1,250.00M | 226.00M | 125.00M | -26.00M | 74.00M | 124.00M | 58.00M | 192.00M | -235.00M | 185.00M | 129.00M | -35.00M | 250.00M | -140.00M | -27.00M | 264.00M | -359.00M | 294.00M | 323.00M | 329.00M | 386.00M | 497.00M | -46.00M | 168.00M | 227.00M | -64.00M | 5.00M | 171.00M | -521.00M | -256.00M | -250.00M | 225.00M |
|
Profit After Tax
|
802.00M | 766.00M | 533.00M | 348.00M | 556.00M | 417.00M | 720.00M | 263.00M | 268.00M | 580.00M | 407.00M | 667.00M | 461.00M | 607.00M | 415.00M | 429.00M | 272.00M | 610.00M | 698.00M | 327.00M | 430.00M | 492.00M | 664.00M | 884.00M | 650.00M | 720.00M | 882.00M | 510.00M | 654.00M | 544.00M | 789.00M | 1,017.00M | 1,591.00M | 804.00M | 856.00M | 2,158.00M | 4,431.00M | 781.00M | 1,005.00M | 422.00M | 680.00M | 1,234.00M | 879.00M | 975.00M | 421.00M | 1,275.00M | 1,229.00M | -5.00M | 1,666.00M | 256.00M | 447.00M | 1,204.00M | -693.00M | 1,380.00M | 1,696.00M | 1,522.00M | 2,086.00M | 2,795.00M | 1,219.00M | 1,210.00M | 2,268.00M | 1,622.00M | 1,852.00M | 1,203.00M | 833.00M | 2,028.00M | 2,438.00M | 1,535.00M |
|
Equity Income
|
7.00M | 13.00M | 29.00M | 3.00M | 7.00M | 15.00M | 33.00M | 2.00M | 10.00M | 18.00M | 28.00M | -2.00M | -3.00M | 4.00M | 16.00M | -4.00M | | 9.00M | 22.00M | -2.00M | 2.00M | 20.00M | 38.00M | 33.00M | 9.00M | 27.00M | 51.00M | 20.00M | 32.00M | 44.00M | 70.00M | 1.00M | 31.00M | 66.00M | 56.00M | -12.00M | 197.00M | 52.00M | 122.00M | -13.00M | 16.00M | -6.00M | -90.00M | 146.00M | -390.00M | 154.00M | 249.00M | -1364.00M | 440.00M | -84.00M | 109.00M | 201.00M | -453.00M | 436.00M | 196.00M | 23.00M | 101.00M | 132.00M | -954.00M | 73.00M | 203.00M | 159.00M | 237.00M | -845.00M | -646.00M | 177.00M | 204.00M | 82.00M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | 4.00M | | | 4.00M | 2.00M | 3.00M | 1.00M | 4.00M | 36.00M | 51.00M | 8.00M | 11.00M | 9.00M | -86.00M | -597.00M | -94.00M | -64.00M | -108.00M | -74.00M | -95.00M | -81.00M | -131.00M | -113.00M | -146.00M | -106.00M | -185.00M | -168.00M | -184.00M | -143.00M | -251.00M | -242.00M | -267.00M | -137.00M | -255.00M | -301.00M | -231.00M | -200.00M | -295.00M | -331.00M | -326.00M | -261.00M | -330.00M | -369.00M | -389.00M | -303.00M | -442.00M |
|
Income from Continuing Operations
|
802.00M | 766.00M | 533.00M | 348.00M | 556.00M | 417.00M | 720.00M | 263.00M | 268.00M | 580.00M | 407.00M | 667.00M | 461.00M | 607.00M | 415.00M | 429.00M | 41.00M | 610.00M | 698.00M | 327.00M | 430.00M | 492.00M | 664.00M | 884.00M | 650.00M | 720.00M | 881.00M | 510.00M | 654.00M | 544.00M | 789.00M | 1,011.00M | 1,591.00M | 804.00M | 856.00M | 2,071.00M | 3,834.00M | 687.00M | 941.00M | 314.00M | 606.00M | 1,139.00M | 798.00M | 844.00M | 308.00M | 1,129.00M | 1,123.00M | -190.00M | 1,498.00M | 72.00M | 304.00M | 953.00M | -693.00M | 1,113.00M | 1,559.00M | 1,267.00M | 1,785.00M | 2,564.00M | 1,019.00M | 915.00M | 1,937.00M | 1,296.00M | 1,591.00M | 873.00M | 464.00M | 1,639.00M | 2,135.00M | 1,093.00M |
|
Consolidated Net Income
|
802.00M | 766.00M | 533.00M | 348.00M | 556.00M | 417.00M | 720.00M | 263.00M | 268.00M | 580.00M | 407.00M | 667.00M | | | | | 231.00M | | | | | | | | 650.00M | 720.00M | 881.00M | 510.00M | 654.00M | 544.00M | 789.00M | 1,011.00M | 1,591.00M | 804.00M | 856.00M | 2,071.00M | 3,834.00M | 687.00M | 941.00M | 314.00M | 606.00M | 1,139.00M | 798.00M | 844.00M | 308.00M | 1,129.00M | 1,123.00M | -190.00M | 1,498.00M | 72.00M | 304.00M | 953.00M | -693.00M | 1,113.00M | 1,559.00M | 1,267.00M | 1,785.00M | 2,564.00M | 1,019.00M | 915.00M | 1,937.00M | 1,296.00M | 1,591.00M | 873.00M | 464.00M | 1,639.00M | 2,135.00M | 1,093.00M |
|
Income towards Parent Company
|
802.00M | 766.00M | 533.00M | 348.00M | 556.00M | 417.00M | 720.00M | 263.00M | 268.00M | 580.00M | 407.00M | 667.00M | | | | | 231.00M | | | | | | | | 650.00M | 720.00M | 881.00M | 510.00M | 654.00M | 544.00M | 789.00M | 1,011.00M | 1,591.00M | 804.00M | 856.00M | 2,071.00M | 3,834.00M | 687.00M | 941.00M | 314.00M | 606.00M | 1,139.00M | 798.00M | 844.00M | 308.00M | 1,129.00M | 1,123.00M | -190.00M | 1,498.00M | 72.00M | 304.00M | 953.00M | -693.00M | 1,113.00M | 1,559.00M | 1,267.00M | 1,785.00M | 2,564.00M | 1,019.00M | 915.00M | 1,937.00M | 1,296.00M | 1,591.00M | 873.00M | 464.00M | 1,639.00M | 2,135.00M | 1,093.00M |
|
Net Income towards Common Stockholders
|
802.00M | 766.00M | 533.00M | 348.00M | 556.00M | 417.00M | 720.00M | 263.00M | 268.00M | 580.00M | 407.00M | 667.00M | | | | | 231.00M | | | | | | | | 650.00M | 720.00M | 881.00M | 510.00M | 654.00M | 544.00M | 789.00M | 1,011.00M | 1,591.00M | 804.00M | 856.00M | 2,071.00M | 3,834.00M | 687.00M | 941.00M | 314.00M | 606.00M | 1,139.00M | 798.00M | 844.00M | 308.00M | 1,129.00M | 1,123.00M | -190.00M | 1,498.00M | 72.00M | 304.00M | 953.00M | -693.00M | 1,113.00M | 1,559.00M | 1,267.00M | 1,785.00M | 2,564.00M | 1,019.00M | 915.00M | 1,937.00M | 1,296.00M | 1,591.00M | 873.00M | 464.00M | 1,639.00M | 2,135.00M | 1,093.00M |
|
EPS (Basic)
|
0.90 | 0.92 | 1.32 | 0.86 | 1.36 | 1.02 | 1.75 | 0.64 | 0.64 | 1.39 | 0.98 | 1.60 | 1.12 | 1.46 | 0.99 | 1.02 | 0.65 | 1.45 | 1.65 | 0.76 | 0.99 | 1.13 | 1.52 | 2.03 | 1.47 | 1.61 | 1.94 | 1.13 | 1.42 | 1.17 | 1.63 | 2.18 | 3.39 | 1.70 | 1.80 | 4.42 | 9.41 | 1.66 | 2.12 | 0.66 | 1.42 | 2.58 | 1.82 | -3.87 | 0.21 | 0.65 | 0.63 | | 0.85 | 0.13 | 0.23 | 0.61 | -0.23 | 0.70 | 0.86 | 0.77 | 1.04 | 1.38 | 0.60 | 0.59 | 1.11 | 0.79 | 0.90 | 0.58 | 0.41 | 0.99 | 1.18 | 0.74 |
|
EPS (Weighted Average and Diluted)
|
0.90 | 0.91 | 1.31 | 0.85 | 1.36 | 1.01 | 1.74 | 0.64 | 0.64 | 1.38 | 0.97 | 1.59 | 1.11 | 1.45 | 0.98 | 1.02 | 0.64 | 1.44 | 1.64 | 0.75 | 0.98 | 1.12 | 1.50 | 2.00 | 1.45 | 1.59 | 1.93 | 1.12 | 1.41 | 1.16 | 1.62 | 2.17 | 3.37 | 1.68 | 1.79 | 4.38 | 9.32 | 1.61 | 2.10 | 0.66 | 1.41 | 2.56 | 1.81 | -3.84 | 0.21 | 0.65 | 0.62 | | 0.84 | 0.13 | 0.23 | 0.61 | -0.23 | 0.70 | 0.86 | 0.77 | 1.04 | 1.38 | 0.60 | 0.58 | 1.10 | 0.79 | 0.90 | 0.58 | 0.40 | 0.98 | 1.18 | 0.73 |
|
Shares Outstanding (Weighted Average)
|
402.30M | 403.70M | 405.10M | 404.40M | 407.50M | 408.90M | 410.90M | 410.30M | 415.80M | 416.90M | 417.40M | 416.60M | 412.30M | 415.00M | 419.30M | 416.70M | 421.00M | 421.80M | 423.80M | 424.20M | 433.50M | 434.10M | 434.50M | 434.40M | 442.30M | 445.50M | 454.10M | 450.50M | 460.50M | 461.30M | 463.30M | 463.10M | 467.50M | 467.90M | 469.40M | 468.80M | 470.70M | 471.10M | 473.10M | 473.20M | 478.30M | 478.90M | 481.90M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
404.80M | 406.40M | 408.00M | 407.20M | 410.10M | 411.40M | 413.70M | 413.00M | 418.40M | 419.30M | 419.80M | 419.00M | 414.70M | 417.20M | 421.70M | 419.20M | 423.70M | 424.80M | 426.80M | 427.00M | 438.20M | 440.10M | 440.50M | 440.10M | 448.80M | 449.20M | 456.00M | 454.00M | 463.40M | 464.60M | 466.00M | 465.80M | 470.20M | 471.70M | 473.50M | 472.50M | 474.30M | 475.20M | 477.40M | 477.00M | 481.80M | 482.80M | 486.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
583.00M | 605.00M | 849.00M | 557.00M | 939.00M | 709.00M | 1,125.00M | 469.00M | 428.00M | 907.00M | 911.00M | 1,086.00M | 803.00M | 1,000.00M | 742.00M | 732.00M | 434.00M | 981.00M | 1,185.00M | 641.00M | 738.00M | 951.00M | 1,163.00M | 1,532.00M | 1,129.00M | 1,146.00M | 1,481.00M | 876.00M | 1,234.00M | 1,169.00M | 1,279.00M | 926.00M | 2,362.00M | 1,276.00M | 1,350.00M | 186.00M | 1,059.00M | 1,146.00M | 968.00M | 1,107.00M | 1,135.00M | 1,747.00M | 1,593.00M | 878.00M | 1,981.00M | 1,186.00M | 1,008.00M | 940.00M | 669.00M | 510.00M | 379.00M | 1,355.00M | -775.00M | 948.00M | 1,862.00M | 2,046.00M | 2,942.00M | 2,799.00M | 1,836.00M | 2,660.00M | 2,013.00M | 1,670.00M | 2,856.00M | 941.00M | 2,256.00M | 1,911.00M | 2,527.00M | 1,586.00M |
|
Interest Expenses
|
-211.00M | -215.00M | 204.00M | 218.00M | 238.00M | 247.00M | 247.00M | 247.00M | 254.00M | 256.00M | 265.00M | 260.00M | 265.00M | 270.00M | 259.00M | 243.00M | 272.00M | 266.00M | 288.00M | 296.00M | 319.00M | 305.00M | 316.00M | 321.00M | 321.00M | 280.00M | 311.00M | 299.00M | 509.00M | 602.00M | 369.00M | -382.00M | 360.00M | 430.00M | 381.00M | 387.00M | 226.00M | 394.00M | 168.00M | 710.00M | 714.00M | 601.00M | 746.00M | 188.00M | 1,311.00M | 320.00M | 208.00M | 111.00M | -421.00M | 757.00M | 335.00M | 599.00M | -142.00M | -217.00M | 259.00M | 685.00M | 1,183.00M | 135.00M | 26.00M | 1,980.00M | 323.00M | 820.00M | 1,817.00M | -725.00M | 1,774.00M | 1,060.00M | 1,153.00M | 585.00M |
|
Tax Rate
|
2.31% | 8.48% | 25.45% | 13.65% | 27.79% | 15.59% | 25.00% | | -13.56% | 20.22% | 27.96% | 27.74% | 25.40% | 28.59% | 27.07% | 24.47% | 77.84% | 25.70% | 29.85% | 27.49% | 26.24% | 37.24% | 29.59% | 33.88% | 30.56% | 27.57% | 32.33% | 32.63% | 27.01% | 28.70% | 34.63% | 33.09% | 29.79% | 26.44% | 29.84% | -2,425.61% | 24.59% | 24.75% | 11.73% | -9.03% | 10.88% | 9.82% | 6.78% | 18.53% | -321.92% | 14.08% | 10.30% | 15.56% | 14.30% | 205.88% | -9.75% | 21.69% | 34.13% | 20.90% | 17.16% | 20.61% | 17.78% | 16.24% | -4.73% | 15.51% | 10.49% | -5.19% | 0.31% | 16.38% | 914.04% | -18.51% | -13.26% | 17.07% |