|
Revenue
|
903.00M | 1,077.00M | 1,067.00M | 1,085.00M | 1,119.00M | 1,120.00M | 1,078.00M | 1,082.00M | 1,121.00M | 1,060.00M | 931.00M | 978.00M | 1,094.00M | 1,170.00M | 1,116.00M | 1,085.00M | 1,188.00M | | 1,293.00M | 1,246.00M | 1,349.00M | | 1,537.00M | 1,467.00M | 1,506.00M | 1,120.00M | 1,606.00M | 2,224.00M | 2,365.00M | 2,469.00M | 2,440.00M | 2,211.00M | 2,202.00M | 2,387.00M | 2,456.00M | 2,269.00M | 2,290.00M | 2,445.00M | 2,403.00M | 2,094.00M | 2,217.00M | 2,265.00M | 2,301.00M | 2,021.00M | 1,817.00M | 2,267.00M | 2,507.00M | 2,567.00M | 2,596.00M | 2,861.00M | 3,039.00M | 3,136.00M | 3,312.00M | 3,445.00M | 3,312.00M | 3,121.00M | 3,299.00M | 3,434.00M | 3,422.00M | 3,126.00M | 3,127.00M | 3,250.00M | 3,111.00M | 2,835.00M | 2,926.00M | 3,173.00M |
|
Cost of Revenue
|
717.00M | 755.00M | 697.00M | 65.00M | 64.00M | 63.00M | 583.00M | 576.00M | 598.00M | 572.00M | 542.00M | 554.00M | 556.00M | 634.00M | 626.00M | 602.00M | 653.00M | 679.00M | 704.00M | 661.00M | 711.00M | 802.00M | 833.00M | 763.00M | 782.00M | | 987.00M | 1,627.00M | 1,266.00M | 1,285.00M | 1,251.00M | 1,132.00M | 1,119.00M | 1,172.00M | 1,214.00M | 1,097.00M | 1,110.00M | 1,189.00M | 1,160.00M | 1,022.00M | 1,066.00M | 1,079.00M | 1,092.00M | 1,024.00M | 957.00M | 1,177.00M | 1,219.00M | 1,212.00M | 1,174.00M | 1,278.00M | 1,332.00M | 1,359.00M | 1,430.00M | 1,478.00M | 1,421.00M | 1,351.00M | 1,418.00M | 1,469.00M | 1,485.00M | 1,343.00M | 1,335.00M | 1,384.00M | 1,433.00M | 1,275.00M | 1,364.00M | 1,386.00M |
|
Gross Profit
|
186.00M | 322.00M | 370.00M | 406.00M | 446.00M | 476.00M | 495.00M | 506.00M | 523.00M | 488.00M | 389.00M | 424.00M | 538.00M | 536.00M | 490.00M | 483.00M | 535.00M | 570.00M | 589.00M | 585.00M | 638.00M | 713.00M | 704.00M | 704.00M | 724.00M | | 619.00M | 597.00M | 1,099.00M | 1,184.00M | 1,189.00M | 1,079.00M | 1,083.00M | 1,215.00M | 1,242.00M | 1,172.00M | 1,180.00M | 1,256.00M | 1,243.00M | 1,072.00M | 1,151.00M | 1,186.00M | 1,209.00M | 997.00M | 860.00M | 1,090.00M | 1,288.00M | 1,355.00M | 1,422.00M | 1,583.00M | 1,707.00M | 1,777.00M | 1,882.00M | 1,967.00M | 1,891.00M | 1,770.00M | 1,881.00M | 1,965.00M | 1,937.00M | 1,783.00M | 1,792.00M | 1,866.00M | 1,678.00M | 1,560.00M | 1,562.00M | 1,787.00M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | -31.00M | -30.00M | -31.00M | | -133.00M | -367.00M | -436.00M | -361.00M | -363.00M | -365.00M | -373.00M | -363.00M | -347.00M | -360.00M | -363.00M | 362.00M | -364.00M | 357.00M | 355.00M | 358.00M | 365.00M | 381.00M | 380.00M | 418.00M | 148.00M | 180.00M | 139.00M | 137.00M | 136.00M | 135.00M | 134.00M | 131.00M | 109.00M | 85.00M | 81.00M | 71.00M | 63.00M | 51.00M | 28.00M | 29.00M | 28.00M | 27.00M | 25.00M | 31.00M |
|
Research & Development
|
-188.00M | -172.00M | -227.00M | -151.00M | -133.00M | -146.00M | -138.00M | -154.00M | -165.00M | -165.00M | -151.00M | -148.00M | -156.00M | -153.00M | -171.00M | -153.00M | -155.00M | -163.00M | -168.00M | -189.00M | -180.00M | -196.00M | -198.00M | -199.00M | -195.00M | | -318.00M | -403.00M | -416.00M | -379.00M | -362.00M | -367.00M | -381.00M | -392.00M | -414.00M | -426.00M | -438.00M | 433.00M | -403.00M | 415.00M | 408.00M | 396.00M | 424.00M | 425.00M | 402.00M | 438.00M | 460.00M | 461.00M | 476.00M | 492.00M | 507.00M | 518.00M | 542.00M | 548.00M | 540.00M | 577.00M | 589.00M | 601.00M | 651.00M | 564.00M | 594.00M | 577.00M | 612.00M | 547.00M | 573.00M | 575.00M |
|
Selling, General & Administrative
|
-164.00M | -160.00M | -296.00M | -188.00M | -173.00M | -162.00M | -178.00M | -234.00M | -229.00M | -219.00M | -236.00M | -222.00M | -231.00M | -236.00M | -288.00M | -222.00M | -211.00M | -239.00M | -224.00M | -213.00M | -216.00M | -211.00M | -167.00M | -180.00M | -167.00M | | -413.00M | -296.00M | -283.00M | -270.00M | -292.00M | -266.00M | -263.00M | -292.00M | -269.00M | -248.00M | -242.00M | 252.00M | -251.00M | 248.00M | 230.00M | 221.00M | 225.00M | 233.00M | 222.00M | 203.00M | 221.00M | 222.00M | 234.00M | 243.00M | 257.00M | 251.00M | 265.00M | 289.00M | 261.00M | 280.00M | 274.00M | 294.00M | 311.00M | 306.00M | 270.00M | 265.00M | 323.00M | 281.00M | 278.00M | 286.00M |
|
Restructuring Costs
|
| | | | | | | | | | 55.00M | | 1.00M | -4.00M | 98.00M | -4.00M | -11.00M | | -23.00M | 33.00M | 6.00M | | 11.00M | | 9.00M | | -239.00M | 20.00M | -40.00M | -3.00M | -6.00M | | 2.00M | -7.00M | | 1.00M | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
8.00M | -37.00M | -8.00M | 25.00M | 1.00M | 1.00M | 2.00M | 15.00M | 4.00M | -1.00M | 5.00M | 1.00M | 5.00M | 21.00M | 2.00M | -1.00M | 1.00M | 10.00M | 1.00M | -33.00M | 7.00M | 1.00M | 2.00M | -30.00M | 1.00M | | 1.00M | -2.00M | 10.00M | 19.00M | 1.00M | 1,598.00M | -16.00M | -5.00M | -2.00M | -361.00M | -362.00M | 2,002.00M | -1.00M | 2.00M | -1.00M | 22.00M | 2.00M | 110.00M | -1.00M | 1.00M | 4.00M | | | | | | 2.00M | 2.00M | -1.00M | -3.00M | | -7.00M | -5.00M | -6.00M | -4.00M | -5.00M | -40.00M | 18.00M | 1.00M | -2.00M |
|
Operating Expenses
|
-352.00M | -332.00M | -596.00M | -404.00M | -370.00M | -371.00M | -389.00M | -388.00M | -394.00M | -384.00M | -387.00M | -370.00M | -387.00M | -389.00M | -459.00M | -375.00M | -366.00M | -402.00M | -392.00M | -402.00M | -396.00M | -407.00M | -396.00M | -409.00M | -393.00M | | -864.00M | -1066.00M | -1135.00M | -1010.00M | -1017.00M | -998.00M | -1017.00M | -1047.00M | -1030.00M | -1034.00M | -1043.00M | 1,047.00M | -1018.00M | 1,020.00M | 993.00M | 975.00M | 1,014.00M | 1,039.00M | 1,004.00M | 1,059.00M | 829.00M | 863.00M | 849.00M | 872.00M | 900.00M | 904.00M | 941.00M | 968.00M | 910.00M | 942.00M | 944.00M | 966.00M | 1,025.00M | 921.00M | 892.00M | 871.00M | 963.00M | 855.00M | 876.00M | 892.00M |
|
Operating Income
|
-217.00M | -129.00M | -216.00M | -15.00M | 76.00M | 106.00M | 106.00M | 108.00M | 133.00M | 109.00M | 776.00M | 55.00M | 156.00M | 168.00M | 33.00M | 115.00M | 170.00M | 168.00M | 198.00M | 183.00M | 249.00M | 307.00M | 310.00M | 295.00M | 332.00M | | 1,013.00M | -471.00M | -26.00M | 174.00M | 173.00M | 1,679.00M | 50.00M | 163.00M | 210.00M | 138.00M | 137.00M | 2,211.00M | 224.00M | 54.00M | 157.00M | 233.00M | 197.00M | 68.00M | -145.00M | 32.00M | 463.00M | 492.00M | 573.00M | 711.00M | 807.00M | 873.00M | 943.00M | 1,001.00M | 980.00M | 825.00M | 937.00M | 992.00M | 907.00M | 856.00M | 896.00M | 990.00M | 675.00M | 723.00M | 687.00M | 893.00M |
|
EBIT
|
-217.00M | -129.00M | -216.00M | -15.00M | 76.00M | 106.00M | 106.00M | 108.00M | 133.00M | 109.00M | 776.00M | 55.00M | 156.00M | 168.00M | 33.00M | 115.00M | 170.00M | 168.00M | 198.00M | 183.00M | 249.00M | 307.00M | 310.00M | 295.00M | 332.00M | | 1,013.00M | -471.00M | -26.00M | 174.00M | 173.00M | 1,679.00M | 50.00M | 163.00M | 210.00M | 138.00M | 137.00M | 2,211.00M | 224.00M | 54.00M | 157.00M | 233.00M | 197.00M | 68.00M | -145.00M | 32.00M | 463.00M | 492.00M | 573.00M | 711.00M | 807.00M | 873.00M | 943.00M | 1,001.00M | 980.00M | 825.00M | 937.00M | 992.00M | 907.00M | 856.00M | 896.00M | 990.00M | 675.00M | 723.00M | 687.00M | 893.00M |
|
Interest & Investment Income
|
| | | | | | | | | | | | -70.00M | -65.00M | -55.00M | -49.00M | -47.00M | | -39.00M | -34.00M | -34.00M | | -40.00M | -46.00M | -45.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
517.00M | 528.00M | -74.00M | -222.00M | -330.00M | 323.00M | -102.00M | -190.00M | 85.00M | -82.00M | -65.00M | 53.00M | 104.00M | 11.00M | 114.00M | 37.00M | -23.00M | 3.00M | 31.00M | 3.00M | -60.00M | -168.00M | 91.00M | -208.00M | -40.00M | | -174.00M | -3.00M | -23.00M | -6.00M | -3.00M | -41.00M | 5.00M | -76.00M | -79.00M | 5.00M | 26.00M | | 13.00M | 6.00M | 10.00M | -1.00M | | | | | -60.00M | | | | -22.00M | | -18.00M | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | 165.00M | | 178.00M | 33.00M | 153.00M | | 46.00M | | 79.00M | 45.00M | 60.00M | | 137.00M | -373.00M | -2.00M | | -174.00M | -116.00M | 126.00M | | | | 75.00M | | | 68.00M | 71.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
365.00M | 441.00M | -377.00M | -317.00M | -337.00M | 385.00M | -86.00M | 209.00M | 114.00M | -65.00M | -158.00M | -18.00M | -22.00M | 135.00M | -120.00M | -37.00M | 124.00M | 171.00M | 119.00M | 138.00M | 189.00M | 139.00M | 173.00M | -78.00M | 334.00M | | 839.00M | -587.00M | -152.00M | 59.00M | 77.00M | 1,543.00M | -25.00M | 87.00M | 131.00M | 70.00M | 66.00M | 2,092.00M | 147.00M | -29.00M | 68.00M | 148.00M | 104.00M | -10.00M | -241.00M | -74.00M | 326.00M | 405.00M | 473.00M | 618.00M | 684.00M | 768.00M | 815.00M | 903.00M | 877.00M | 743.00M | 863.00M | 917.00M | 829.00M | 786.00M | 821.00M | 908.00M | 584.00M | 631.00M | 601.00M | 795.00M |
|
Tax Provisions
|
-2.00M | -13.00M | 12.00M | -5.00M | 3.00M | -27.00M | 5.00M | 1.00M | | -20.00M | -2.00M | 5.00M | -7.00M | 6.00M | 7.00M | -11.00M | -2.00M | -1.00M | -10.00M | -15.00M | -12.00M | -4.00M | -9.00M | -15.00M | -14.00M | | 148.00M | -199.00M | 152.00M | 44.00M | 456.00M | -230.00M | -54.00M | 30.00M | 629.00M | -2.00M | -4.00M | 311.00M | 141.00M | -9.00M | 21.00M | 28.00M | -20.00M | 2.00M | -33.00M | -57.00M | 5.00M | 40.00M | 65.00M | 95.00M | 72.00M | 114.00M | 129.00M | 149.00M | 137.00M | 118.00M | 158.00M | 123.00M | 124.00M | 141.00M | 154.00M | 173.00M | 77.00M | 130.00M | 116.00M | 148.00M |
|
Profit After Tax
|
363.00M | 428.00M | -359.00M | -336.00M | -350.00M | 376.00M | -96.00M | 201.00M | 97.00M | 311.00M | -173.00M | -11.00M | -74.00M | 131.00M | -98.00M | -1.00M | 129.00M | 172.00M | 115.00M | 124.00M | 178.00M | 138.00M | 167.00M | 90.00M | 321.00M | 80.00M | 691.00M | -387.00M | 1.00M | 108.00M | -379.00M | 1,318.00M | 63.00M | 123.00M | -498.00M | 70.00M | 66.00M | 1,833.00M | 289.00M | -16.00M | 46.00M | 119.00M | 123.00M | -21.00M | -214.00M | -22.00M | 337.00M | 364.00M | 406.00M | 526.00M | 610.00M | 666.00M | 683.00M | 750.00M | 734.00M | 623.00M | 704.00M | 792.00M | 703.00M | 644.00M | 664.00M | 729.00M | 505.00M | 497.00M | 457.00M | 646.00M |
|
Equity Income
|
| | -1.00M | -26.00M | -29.00M | -5.00M | -26.00M | -22.00M | -15.00M | -25.00M | -15.00M | 1.00M | 45.00M | -2.00M | 15.00M | -47.00M | 3.00M | 2.00M | 6.00M | -1.00M | -1.00M | -3.00M | 3.00M | -3.00M | 1.00M | | 2.00M | 1.00M | 1.00M | 5.00M | 4.00M | -5.00M | -3.00M | 6.00M | 8.00M | -2.00M | 1.00M | -52.00M | 1.00M | 4.00M | 1.00M | | | -1.00M | -1.00M | -1.00M | -1.00M | -1.00M | -2.00M | 3.00M | -2.00M | 12.00M | -3.00M | -4.00M | -6.00M | -2.00M | -1.00M | -2.00M | -2.00M | -1.00M | -3.00M | -6.00M | -2.00M | -4.00M | -28.00M | -1.00M |
|
Net Income - Minority
|
| | -142.00M | | | | -178.80M | | | | -164.73M | | -201.00M | -217.00M | -192.19M | -248.00M | -219.00M | -236.00M | -245.00M | -259.00M | -228.00M | -245.00M | -263.00M | -280.00M | -250.00M | | -288.00M | -299.00M | -188.00M | -204.00M | -221.00M | -234.00M | -248.00M | -174.00M | -189.00M | -201.00M | -159.00M | -172.00M | -185.00M | -190.00M | -195.00M | -205.00M | -214.00M | -222.00M | -193.00M | -197.00M | -207.00M | -218.00M | -227.00M | -234.00M | -242.00M | -251.00M | -264.00M | -279.00M | -291.00M | -299.00M | -305.00M | -310.00M | -316.00M | -321.00M | -327.00M | -338.00M | -348.00M | -355.00M | -367.00M | -382.00M |
|
Income from Non-Controlling Interests
|
5.00M | 10.00M | -9.00M | -9.00M | -12.00M | -7.00M | -22.00M | -14.00M | -13.00M | -10.00M | -9.00M | -13.00M | 16.00M | 16.00M | -18.00M | 13.00M | 18.00M | 17.00M | -19.00M | -14.00M | 19.00M | 17.00M | -18.00M | 17.00M | 21.00M | | 17.00M | 11.00M | 14.00M | 17.00M | 17.00M | 13.00M | 14.00M | 15.00M | 15.00M | 12.00M | 12.00M | 13.00M | 13.00M | 5.00M | 5.00M | 10.00M | 9.00M | 8.00M | 5.00M | 4.00M | 11.00M | 11.00M | 9.00M | 7.00M | 8.00M | 9.00M | 13.00M | 12.00M | 12.00M | 8.00M | 6.00M | 5.00M | 6.00M | 5.00M | 6.00M | 11.00M | 10.00M | 7.00M | 12.00M | 15.00M |
|
Income from Continuing Operations
|
367.00M | 454.00M | -389.00M | -312.00M | -340.00M | 412.00M | -91.00M | 208.00M | 114.00M | -45.00M | -156.00M | -23.00M | -15.00M | 129.00M | -127.00M | -26.00M | 126.00M | 172.00M | 129.00M | 153.00M | 201.00M | 143.00M | 182.00M | -63.00M | 348.00M | | 691.00M | -388.00M | -304.00M | 15.00M | -379.00M | 1,773.00M | 29.00M | 57.00M | -498.00M | 72.00M | 70.00M | 1,781.00M | 6.00M | -20.00M | 47.00M | 120.00M | 124.00M | -12.00M | -208.00M | -17.00M | 321.00M | 365.00M | 408.00M | 523.00M | 612.00M | 654.00M | 686.00M | 754.00M | 740.00M | 625.00M | 705.00M | 794.00M | 705.00M | 645.00M | 667.00M | 735.00M | 507.00M | 501.00M | 485.00M | 647.00M |
|
Consolidated Net Income
|
367.00M | 454.00M | -7.00M | -12.00M | -13.00M | 0.10M | 11.00M | 0.05M | -0.01M | -421.00M | 0.01M | 1.00M | 2.00M | -2.00M | | -26.00M | 126.00M | 172.00M | 129.00M | 153.00M | 201.00M | 143.00M | 182.00M | -63.00M | 348.00M | | 691.00M | -388.00M | -304.00M | 15.00M | -379.00M | 1,773.00M | 29.00M | 57.00M | -498.00M | 72.00M | 70.00M | 1,781.00M | 6.00M | -20.00M | 47.00M | 120.00M | 124.00M | -12.00M | -208.00M | -17.00M | 321.00M | 365.00M | 408.00M | 523.00M | 612.00M | 654.00M | 686.00M | 754.00M | 740.00M | 625.00M | 705.00M | 794.00M | 705.00M | 645.00M | 667.00M | 735.00M | 507.00M | 501.00M | 485.00M | 647.00M |
|
Income towards Parent Company
|
367.00M | 454.00M | -149.00M | -12.00M | -13.00M | 0.10M | -178.80M | 0.05M | -0.01M | -421.00M | -164.72M | 1.00M | -199.00M | -219.00M | -190.19M | -274.00M | -93.00M | -64.00M | -116.00M | -106.00M | -27.00M | -102.00M | -81.00M | -343.00M | 98.00M | | 403.00M | -687.00M | -492.00M | -189.00M | -600.00M | 1,539.00M | -219.00M | -117.00M | -687.00M | -129.00M | -89.00M | 1,609.00M | -179.00M | -210.00M | -148.00M | -85.00M | -90.00M | -234.00M | -401.00M | -214.00M | 114.00M | 147.00M | 181.00M | 289.00M | 370.00M | 403.00M | 422.00M | 475.00M | 449.00M | 326.00M | 400.00M | 484.00M | 389.00M | 324.00M | 340.00M | 397.00M | 159.00M | 146.00M | 118.00M | 265.00M |
|
Net Income towards Common Stockholders
|
367.00M | 454.00M | -149.00M | -12.00M | -13.00M | 0.10M | -178.80M | 0.05M | -0.01M | -421.00M | -164.72M | 1.00M | -199.00M | -219.00M | -190.19M | -274.00M | -93.00M | -64.00M | -116.00M | -106.00M | -27.00M | -102.00M | -81.00M | -343.00M | 98.00M | | 403.00M | -687.00M | -492.00M | -189.00M | -600.00M | 1,539.00M | -219.00M | -117.00M | -687.00M | -129.00M | -89.00M | 1,609.00M | -179.00M | -210.00M | -148.00M | -85.00M | -90.00M | -234.00M | -401.00M | -214.00M | 114.00M | 147.00M | 181.00M | 289.00M | 370.00M | 403.00M | 422.00M | 475.00M | 449.00M | 326.00M | 400.00M | 484.00M | 389.00M | 324.00M | 340.00M | 397.00M | 159.00M | 146.00M | 118.00M | 265.00M |
|
EPS (Basic)
|
1.70 | | -0.36M | | | | -0.78 | | | | -0.66 | | -0.80 | -0.88 | -0.94 | -1.10 | -0.37 | | -0.14M | -0.43 | -0.11 | | -0.34 | -1.47 | 0.42 | | 1.53 | | | | | | | | | | | 5.64 | 1.04 | -0.07 | 0.15 | 0.39 | 0.40 | -0.08 | -0.77 | -0.08 | 1.11 | 1.27 | 1.46 | 1.95 | 2.25 | 2.50 | 2.55 | 2.81 | 2.78 | 2.37 | 2.69 | 3.06 | 2.71 | 2.49 | 2.58 | 2.82 | 0.62 | 1.93 | 1.76 | 2.50 |
|
EPS (Weighted Average and Diluted)
|
| 2.10 | -0.36M | | | | -0.23M | | | | -0.66 | | -0.80 | -0.87 | -0.94 | -1.10 | -0.36 | -0.25 | -0.14M | -0.42 | -0.11 | -0.41 | -0.10M | -1.47 | 0.40 | | 1.48 | -2.01 | -1.44 | -0.55 | -1.73 | 4.47 | -0.63 | -0.34 | | -0.37 | -0.26 | 5.60 | 1.03 | -0.07 | 0.14 | 0.38 | 0.40 | -0.08 | -0.77 | -0.08 | 1.10 | 1.25 | 1.42 | 1.91 | 2.22 | 2.48 | 2.53 | 2.79 | 2.75 | 2.35 | 2.67 | 3.01 | 2.67 | 2.47 | 2.54 | 2.79 | 0.62 | 1.92 | 1.75 | 2.48 |
|
Shares Outstanding (Weighted Average)
|
215.25M | | 415.96 | | | | 175.95M | | | | 193.33M | | 248.27M | 247.50M | 202.88M | 249.67M | 249.45M | | 810.00 | 245.30M | 239.85M | | 237.95M | 233.12M | 232.68M | 880.00 | 262.77M | | | | | | | | | | | 336.77M | 325.78M | 287.23M | 284.22M | 282.50M | 282.06M | 279.93M | 279.53M | 279.51M | 279.76M | 277.53M | 275.14M | 272.31M | 270.69M | 263.09M | 262.84M | 262.62M | 261.88M | 259.58M | 259.37M | 258.74M | 258.38M | 256.57M | 256.02M | 255.50M | 255.21M | 253.71M | 253.06M | 252.76M |
|
Shares Outstanding (Diluted Average)
|
| 216.43M | 415.96 | | | | 606.23 | | | | 193.33M | | 248.27M | 253.06M | 202.88M | 249.67M | 255.78M | 256.78M | 810.00 | 255.17M | 250.12M | 250.64M | 830.00 | 233.12M | 243.29M | 0.25M | 272.79M | 341.83M | 341.30M | 344.37M | 347.61M | 344.01M | 344.98M | 346.15M | | 346.90M | 347.03M | 339.79M | 328.61M | 287.23M | 285.09M | 285.82M | 285.91M | 279.93M | 279.53M | 279.51M | 283.81M | 283.26M | 281.06M | 277.89M | 275.65M | 265.11M | 264.91M | 264.84M | 264.05M | 261.21M | 261.30M | 261.67M | 261.37M | 258.95M | 258.96M | 258.43M | 257.85M | 255.02M | 254.43M | 254.40M |
|
EBITDA
|
352.00M | 395.00M | -216.00M | -15.00M | 76.00M | 106.00M | 106.00M | 108.00M | 133.00M | 109.00M | 221.00M | 55.00M | 269.00M | 306.00M | 290.00M | 115.00M | 320.00M | 168.00M | 387.00M | 357.00M | 391.00M | 307.00M | 451.00M | 295.00M | 482.00M | | 1,013.00M | 632.00M | 716.00M | 174.00M | 173.00M | 1,679.00M | 730.00M | 163.00M | 210.00M | 726.00M | 730.00M | 2,211.00M | 224.00M | 54.00M | 157.00M | 233.00M | 197.00M | 68.00M | -145.00M | 32.00M | 463.00M | 492.00M | 573.00M | 711.00M | 807.00M | 873.00M | 943.00M | 1,001.00M | 980.00M | 825.00M | 937.00M | 992.00M | 907.00M | 856.00M | 896.00M | 990.00M | 675.00M | 723.00M | 687.00M | 893.00M |
|
Tax Rate
|
-0.55% | -2.95% | -3.18% | 1.58% | -0.89% | -7.01% | -5.81% | 0.48% | | 30.77% | 1.27% | -27.78% | 31.82% | 4.44% | -5.83% | 29.73% | -1.61% | -0.58% | -8.40% | -10.87% | -6.35% | -2.88% | -5.20% | 19.23% | -4.19% | | 17.64% | 33.90% | -100.00% | 74.58% | 592.21% | -14.91% | 216.00% | 34.48% | 480.15% | -2.86% | -6.06% | 14.87% | 95.92% | 31.03% | 30.88% | 18.92% | -19.23% | -20.00% | 13.69% | 77.03% | 1.53% | 9.88% | 13.74% | 15.37% | 10.53% | 14.84% | 15.83% | 16.50% | 15.62% | 15.88% | 18.31% | 13.41% | 14.96% | 17.94% | 18.76% | 19.05% | 13.18% | 20.60% | 19.30% | 18.62% |