|
Revenue
|
1,730.40M | 1,602.30M | 1,758.50M | 2,995.30M | 1,984.30M | 2,224.80M | 2,304.20M | 3,779.60M | 3,042.60M | 3,702.70M | 3,993.00M | 5,616.90M | 4,776.10M | 4,457.20M | 3,820.20M | 2,898.20M | 3,924.30M | 4,300.50M | 4,300.10M | 3,424.00M | 4,086.20M | 4,267.00M | 4,622.50M | 4,817.10M | 4,548.00M | 4,786.10M | 4,546.20M | 4,062.50M | 4,010.60M | 4,115.80M | 3,953.20M | 3,767.00M | 3,935.70M | 4,397.90M | 4,731.50M | 5,122.40M | 5,321.80M | 5,467.20M | 5,416.90M | 6,279.70M | 6,138.10M | 6,266.50M | 6,004.20M | 6,117.20M | 5,161.70M | 3,062.20M | 4,936.00M | 5,568.60M | 5,845.50M | 5,843.90M | 5,146.80M | 6,686.10M | 6,472.60M | 7,158.70M | 7,058.90M | 8,129.50M | 8,473.30M | 8,881.10M | 8,696.40M | 9,076.60M | 8,744.30M | 8,772.10M | 8,239.90M | 7,907.50M | 7,441.70M | 7,510.50M | 6,671.80M |
|
Cost of Revenue
|
1,561.10M | 1,492.80M | 1,646.50M | 1,783.00M | 1,767.80M | 1,954.90M | 2,019.20M | 2,456.90M | 2,632.30M | 3,231.10M | 3,484.00M | 3,994.40M | 3,919.90M | 3,632.50M | 3,108.50M | 3,247.40M | 3,189.30M | 3,494.60M | 3,491.10M | 3,725.70M | 3,595.50M | 3,719.40M | 4,006.30M | 4,160.40M | 3,910.20M | 4,061.20M | 3,851.30M | 3,469.40M | 3,413.60M | 3,489.40M | 3,371.50M | 3,243.20M | 3,390.90M | 3,764.00M | 4,055.60M | 4,418.40M | 4,535.50M | 4,647.30M | 4,653.60M | 5,088.60M | 5,217.10M | 5,341.70M | 5,106.80M | 4,890.00M | 4,189.60M | 2,441.50M | 3,958.30M | 4,487.00M | 4,689.70M | 4,659.40M | 4,176.20M | 5,567.10M | 5,285.50M | 5,811.00M | 5,689.30M | 6,505.20M | 6,493.10M | 6,851.70M | 6,626.70M | 6,922.70M | 6,673.80M | 6,772.30M | 6,427.70M | 6,195.80M | 5,891.00M | 5,995.40M | 5,345.40M |
|
Gross Profit
|
169.30M | 109.50M | 112.00M | 1,212.30M | 216.50M | 269.90M | 285.00M | 1,322.70M | 410.30M | 471.60M | 509.00M | 1,622.50M | 856.20M | 824.70M | 711.70M | -349.20M | 735.00M | 805.90M | 809.00M | -301.70M | 490.70M | 547.60M | 616.20M | 656.70M | 637.80M | 724.90M | 694.90M | 593.10M | 597.00M | 626.40M | 581.70M | 523.80M | 544.80M | 633.90M | 675.90M | 704.00M | 786.30M | 819.90M | 763.30M | 1,191.10M | 921.00M | 924.80M | 897.40M | 1,227.20M | 972.10M | 620.70M | 977.70M | 1,081.60M | 1,155.80M | 1,184.50M | 970.60M | 1,119.00M | 1,187.10M | 1,347.70M | 1,369.60M | 1,624.30M | 1,980.20M | 2,029.40M | 2,069.70M | 2,153.90M | 2,070.50M | 1,999.80M | 1,812.20M | 1,711.70M | 1,550.70M | 1,515.10M | 1,326.40M |
|
Depreciation & Amortization - Total
|
| | | | | | | | 47.10M | 50.10M | 49.20M | 50.10M | 48.60M | 49.20M | 46.80M | 44.20M | 45.00M | 52.20M | 53.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
52.30M | 52.80M | 43.40M | 50.70M | 54.80M | 58.40M | 59.90M | 65.40M | 68.40M | 77.50M | 70.00M | 72.30M | 72.30M | 73.80M | 66.80M | 66.40M | 72.10M | 61.80M | 56.60M | 60.90M | 52.70M | 49.90M | 50.50M | 62.50M | 56.20M | 59.30M | 57.60M | 66.70M | 59.60M | 60.80M | 59.20M | 67.60M | 61.00M | 66.10M | 67.00M | 70.60M | 76.00M | 76.70M | 72.90M | 80.50M | 78.30M | 82.50M | 82.20M | 83.60M | 71.00M | 66.50M | 64.70M | 71.70M | 80.10M | 84.40M | 72.50M | 87.10M | 78.00M | 80.40M | 82.90M | 99.90M | 97.20M | 101.30M | 103.50M | 108.90M | 105.50M | 117.10M | 115.00M | 115.30M | 115.40M | 112.90M | 111.00M |
|
Selling, General & Administrative
|
88.40M | 79.20M | 87.40M | 93.40M | 94.10M | 97.30M | 94.30M | 107.10M | 109.90M | 108.60M | 113.10M | 121.30M | 125.80M | 122.50M | 113.90M | 114.20M | 117.70M | 112.30M | 111.10M | 124.20M | 121.40M | 114.80M | 112.40M | 116.60M | 109.50M | 108.20M | 107.00M | 121.20M | 110.30M | 110.20M | 105.50M | 116.60M | 114.50M | 111.80M | 116.50M | 121.20M | 137.10M | 127.00M | 124.20M | 136.60M | 136.90M | 139.80M | 136.80M | 148.00M | 131.40M | 93.90M | 100.40M | 133.50M | 129.90M | 132.20M | 134.70M | 150.60M | 148.00M | 144.90M | 137.70M | 295.70M | 159.80M | 144.90M | 143.60M | 305.00M | 186.60M | 183.50M | 186.50M | 187.40M | 181.60M | 179.30M | 180.20M |
|
Other Operating Expenses
|
1,576.40M | 1,462.90M | 1,633.90M | 1,787.80M | 1,772.00M | 1,958.80M | 2,020.20M | 2,457.10M | 2,589.20M | 3,180.10M | 3,438.80M | 3,947.90M | 3,869.20M | 3,584.90M | 3,062.00M | 3,203.10M | 3,145.80M | 3,442.00M | 3,441.20M | 3,726.60M | 3,596.90M | 3,718.50M | 4,009.80M | 4,161.90M | 3,914.70M | 4,062.50M | 3,856.20M | 3,471.00M | 4,356.30M | 3,382.30M | 3,373.10M | 3,248.00M | 3,376.90M | 3,752.10M | 4,045.80M | 4,407.70M | 4,516.80M | 4,630.90M | 4,646.20M | 5,070.30M | 5,206.80M | 5,331.90M | 5,095.20M | 4,879.70M | 4,176.50M | 2,422.00M | 3,945.30M | 4,474.80M | 4,676.50M | 4,642.20M | 4,165.00M | 5,536.10M | 5,253.50M | 5,788.60M | 5,654.30M | 6,351.60M | 7,071.90M | 6,834.00M | 6,610.40M | 6,749.30M | 6,607.80M | 6,707.90M | 6,361.20M | 6,119.90M | 6,178.50M | 5,945.80M | 5,288.70M |
|
Operating Expenses
|
1,717.10M | 1,594.90M | 1,764.70M | 1,931.90M | 1,920.90M | 2,114.50M | 2,174.40M | 2,629.60M | 2,814.60M | 3,416.30M | 3,671.10M | 4,191.60M | 4,115.90M | 3,830.40M | 3,289.50M | 3,427.90M | 3,380.60M | 3,668.30M | 3,662.10M | 3,911.70M | 3,771.00M | 3,883.20M | 4,172.70M | 4,341.00M | 4,080.40M | 4,230.00M | 4,020.80M | 3,658.90M | 4,526.20M | 3,553.30M | 3,537.80M | 3,432.20M | 3,552.40M | 3,930.00M | 4,229.30M | 4,599.50M | 4,729.90M | 4,834.60M | 4,843.30M | 5,287.40M | 5,422.00M | 5,554.20M | 5,314.20M | 5,111.30M | 4,378.90M | 2,582.40M | 4,110.40M | 4,680.00M | 4,886.50M | 4,858.80M | 4,372.20M | 5,773.80M | 5,479.50M | 6,013.90M | 5,874.90M | 6,747.20M | 7,328.90M | 7,080.20M | 6,857.50M | 7,163.20M | 6,899.90M | 7,008.50M | 6,662.70M | 6,422.60M | 6,475.50M | 6,238.00M | 5,579.90M |
|
Operating Income
|
-1547.80M | -1485.40M | -1652.70M | -719.60M | -1704.40M | -1844.60M | -1889.40M | -1306.90M | -2404.30M | -2944.70M | -3162.10M | -2569.10M | -3259.70M | -3005.70M | -2577.80M | -3777.10M | -2645.60M | -2862.40M | -2853.10M | -4213.40M | -3280.30M | -3335.60M | -3556.50M | -3684.30M | -3442.60M | -3505.10M | -3325.90M | -3065.80M | -3929.20M | -2926.90M | -2956.10M | -2908.40M | -3007.60M | -3296.10M | -3553.40M | -3895.50M | -3943.60M | -4014.70M | -4080.00M | -4096.30M | -4501.00M | -4629.40M | -4416.80M | -3884.10M | -3406.80M | -1961.70M | -3132.70M | -3598.40M | -3730.70M | -3674.30M | -3401.60M | -4654.80M | -4292.40M | -4666.20M | -4505.30M | -5122.90M | -5348.70M | -5050.80M | -4787.80M | -5009.30M | -4829.40M | -5008.70M | -4850.50M | -4710.90M | -4924.80M | -4722.90M | -4253.50M |
|
EBIT
|
-1547.80M | -1485.40M | -1652.70M | -719.60M | -1704.40M | -1844.60M | -1889.40M | -1306.90M | -2404.30M | -2944.70M | -3162.10M | -2569.10M | -3259.70M | -3005.70M | -2577.80M | -3777.10M | -2645.60M | -2862.40M | -2853.10M | -4213.40M | -3280.30M | -3335.60M | -3556.50M | -3684.30M | -3442.60M | -3505.10M | -3325.90M | -3065.80M | -3929.20M | -2926.90M | -2956.10M | -2908.40M | -3007.60M | -3296.10M | -3553.40M | -3895.50M | -3943.60M | -4014.70M | -4080.00M | -4096.30M | -4501.00M | -4629.40M | -4416.80M | -3884.10M | -3406.80M | -1961.70M | -3132.70M | -3598.40M | -3730.70M | -3674.30M | -3401.60M | -4654.80M | -4292.40M | -4666.20M | -4505.30M | -5122.90M | -5348.70M | -5050.80M | -4787.80M | -5009.30M | -4829.40M | -5008.70M | -4850.50M | -4710.90M | -4924.80M | -4722.90M | -4253.50M |
|
Interest & Investment Income
|
8.00M | 4.90M | 4.90M | 4.50M | 4.50M | 4.30M | 5.50M | 6.80M | 8.00M | 9.90M | 11.00M | 9.30M | 8.90M | 8.20M | 7.80M | 8.20M | 6.50M | 8.00M | 7.30M | 6.80M | 5.80M | 5.50M | 5.70M | 5.30M | 5.10M | 5.30M | 6.20M | 5.20M | 5.70M | 6.40M | 8.50M | 7.00M | 8.10M | 8.70M | 9.00M | 9.50M | 10.00M | 14.60M | 16.40M | 19.90M | 19.30M | 21.80M | 21.10M | 20.10M | 14.80M | 9.00M | 6.40M | 5.70M | 4.90M | 5.00M | 1.60M | 4.00M | -2.50M | 5.40M | 21.40M | 36.70M | 49.00M | 62.70M | 80.80M | 99.70M | 85.50M | 95.80M | 108.70M | 104.70M | 83.80M | 83.90M | 90.80M |
|
Other Non Operating Income
|
-15.30M | -17.80M | -5.70M | -4.80M | -4.20M | -3.90M | -1.00M | -0.20M | -4.00M | 0.90M | -4.00M | -3.60M | 2.10M | -1.60M | -0.30M | 0.10M | -1.50M | 0.40M | -3.30M | -0.90M | -1.40M | 0.90M | -3.50M | -1.50M | -4.50M | -1.30M | -4.90M | -1.60M | -1.70M | -2.50M | -1.60M | -23.50M | -14.00M | -13.40M | -13.00M | 85.20M | 18.70M | 16.40M | -8.70M | 18.30M | 10.30M | 9.80M | 11.60M | 10.30M | 13.10M | 19.50M | 13.00M | 8.50M | -14.20M | 17.20M | -14.70M | 116.80M | 32.00M | 22.40M | 35.00M | 19.70M | -578.80M | 17.70M | 16.30M | 24.40M | 27.00M | 23.60M | 24.30M | 38.90M | -325.80M | 9.50M | 16.80M |
|
Non Operating Income
|
-15.30M | -17.80M | -5.70M | -4.80M | -4.20M | -3.90M | -1.00M | -0.20M | -4.00M | 0.90M | -4.00M | -3.60M | 2.10M | -1.60M | -0.30M | 0.10M | -1.50M | 0.40M | -3.30M | -0.90M | -1.40M | 0.90M | -3.50M | -1.50M | -4.50M | -1.30M | -4.90M | -1.60M | -1.70M | -2.50M | -1.60M | -23.50M | -14.00M | -13.40M | -13.00M | 85.20M | 18.70M | 16.40M | -8.70M | 18.30M | 10.30M | 9.80M | 11.60M | 10.30M | 13.10M | 19.50M | 13.00M | 8.50M | -14.20M | 17.20M | -14.70M | 116.80M | 32.00M | 22.40M | 35.00M | 19.70M | -578.80M | 17.70M | 16.30M | 24.40M | 27.00M | 23.60M | 24.30M | 38.90M | -325.80M | 9.50M | 16.80M |
|
EBT
|
36.60M | 27.90M | 16.80M | 93.70M | 96.00M | 148.60M | 176.80M | 238.90M | 286.30M | 353.20M | 394.70M | 472.70M | 479.00M | 446.30M | 345.40M | 358.20M | 337.20M | 432.90M | 440.00M | 484.90M | 406.50M | 481.00M | 552.40M | 577.70M | 561.70M | 652.20M | 624.50M | 498.70M | -429.60M | 646.20M | 494.90M | 479.20M | 448.20M | 539.00M | 581.80M | 604.30M | 669.40M | 719.60M | 668.80M | 752.40M | 819.40M | 814.40M | 777.60M | 687.80M | 462.20M | 184.00M | 489.90M | 525.50M | 608.30M | 640.30M | 487.20M | 660.50M | 771.40M | 922.10M | 979.70M | 1,175.50M | 919.00M | 1,568.50M | 1,589.40M | 1,641.30M | 1,534.50M | 1,460.80M | 1,256.30M | 1,149.30M | 643.10M | 931.90M | 743.60M |
|
Tax Provisions
|
10.30M | 1.40M | 3.80M | -112.10M | 27.70M | 49.00M | 56.90M | 69.10M | 93.00M | 113.50M | 113.10M | 145.00M | 151.70M | 149.10M | 111.80M | 104.70M | 101.10M | 141.30M | 130.60M | 150.70M | 132.60M | 161.80M | 181.00M | 281.40M | 183.30M | 205.00M | 193.30M | 206.70M | 165.00M | 164.90M | 148.70M | 130.10M | 137.90M | 166.00M | 179.10M | 189.00M | 157.30M | 160.00M | 123.50M | 174.30M | 190.40M | 194.70M | 169.70M | 156.50M | 102.80M | 36.30M | 104.40M | 116.90M | 137.50M | 144.80M | 106.70M | 350.40M | 170.90M | 201.70M | 210.30M | 462.20M | 185.10M | 347.40M | 360.90M | 527.70M | 339.20M | 338.20M | 284.20M | 356.60M | 138.00M | 208.10M | 153.60M |
|
Profit After Tax
|
26.30M | 26.50M | 13.00M | 46.10M | 68.30M | 99.60M | 119.90M | 169.80M | 193.30M | 239.70M | 281.60M | 327.70M | 327.30M | 297.20M | 233.60M | 253.50M | 236.10M | 291.60M | 309.40M | 334.20M | 273.90M | 319.20M | 371.40M | 394.30M | 378.40M | 447.20M | 431.20M | 347.20M | -594.60M | 481.30M | 346.20M | 288.80M | 310.30M | 373.00M | 402.70M | 589.20M | 512.10M | 559.60M | 545.30M | 578.10M | 629.00M | 619.70M | 607.90M | 531.30M | 359.40M | 147.70M | 385.50M | 405.80M | 470.80M | 495.50M | 380.50M | 518.70M | 600.50M | 720.40M | 769.40M | 921.30M | 733.90M | 1,221.10M | 1,228.50M | 1,417.30M | 1,195.30M | 1,122.60M | 972.10M | 872.00M | 505.10M | 723.80M | 590.00M |
|
Income from Continuing Operations
|
26.30M | 26.50M | 13.00M | 205.80M | 68.30M | 99.60M | 119.90M | 169.80M | 193.30M | 239.70M | 281.60M | 327.70M | 327.30M | 297.20M | 233.60M | 253.50M | 236.10M | 291.60M | 309.40M | 334.20M | 273.90M | 319.20M | 371.40M | 296.30M | 378.40M | 447.20M | 431.20M | 292.00M | -594.60M | 481.30M | 346.20M | 349.10M | 310.30M | 373.00M | 402.70M | 415.30M | 512.10M | 559.60M | 545.30M | 578.10M | 629.00M | 619.70M | 607.90M | 531.30M | 359.40M | 147.70M | 385.50M | 408.60M | 470.80M | 495.50M | 380.50M | 310.10M | 600.50M | 720.40M | 769.40M | 713.30M | 733.90M | 1,221.10M | 1,228.50M | 1,113.60M | 1,195.30M | 1,122.60M | 972.10M | 792.70M | 505.10M | 723.80M | 590.00M |
|
Consolidated Net Income
|
26.30M | 26.50M | 13.00M | 205.80M | 68.30M | 99.60M | 119.90M | 169.80M | 193.30M | 239.70M | 281.60M | 327.70M | 327.30M | 297.20M | 233.60M | 253.50M | 236.10M | 291.60M | 309.40M | 334.20M | 273.90M | 319.20M | 371.40M | 296.30M | 378.40M | 447.20M | 431.20M | 292.00M | -594.60M | 481.30M | 346.20M | 349.10M | 310.30M | 373.00M | 402.70M | 415.30M | 512.10M | 559.60M | 545.30M | 578.10M | 629.00M | 619.70M | 607.90M | 531.30M | 359.40M | 147.70M | 385.50M | 408.60M | 470.80M | 495.50M | 380.50M | 310.10M | 600.50M | 720.40M | 769.40M | 713.30M | 733.90M | 1,221.10M | 1,228.50M | 1,113.60M | 1,195.30M | 1,122.60M | 972.10M | 792.70M | 505.10M | 723.80M | 590.00M |
|
Income towards Parent Company
|
26.30M | 26.50M | 13.00M | 205.80M | 68.30M | 99.60M | 119.90M | 169.80M | 193.30M | 239.70M | 281.60M | 327.70M | 327.30M | 297.20M | 233.60M | 253.50M | 236.10M | 291.60M | 309.40M | 334.20M | 273.90M | 319.20M | 371.40M | 296.30M | 378.40M | 447.20M | 431.20M | 292.00M | -594.60M | 481.30M | 346.20M | 349.10M | 310.30M | 373.00M | 402.70M | 415.30M | 512.10M | 559.60M | 545.30M | 578.10M | 629.00M | 619.70M | 607.90M | 531.30M | 359.40M | 147.70M | 385.50M | 408.60M | 470.80M | 495.50M | 380.50M | 310.10M | 600.50M | 720.40M | 769.40M | 713.30M | 733.90M | 1,221.10M | 1,228.50M | 1,113.60M | 1,195.30M | 1,122.60M | 972.10M | 792.70M | 505.10M | 723.80M | 590.00M |
|
Net Income towards Common Stockholders
|
26.30M | 26.50M | 13.00M | 205.80M | 68.30M | 99.60M | 119.90M | 169.80M | 193.30M | 239.70M | 281.60M | 327.70M | 327.30M | 297.20M | 233.60M | 253.50M | 236.10M | 291.60M | 309.40M | 334.20M | 273.90M | 319.20M | 371.40M | 296.30M | 378.40M | 447.20M | 431.20M | 292.00M | -594.60M | 481.30M | 346.20M | 349.10M | 310.30M | 373.00M | 402.70M | 415.30M | 512.10M | 559.60M | 545.30M | 578.10M | 629.00M | 619.70M | 607.90M | 531.30M | 359.40M | 147.70M | 385.50M | 408.60M | 470.80M | 495.50M | 380.50M | 310.10M | 600.50M | 720.40M | 769.40M | 713.30M | 733.90M | 1,221.10M | 1,228.50M | 1,113.60M | 1,195.30M | 1,122.60M | 972.10M | 792.70M | 505.10M | 723.80M | 590.00M |
|
EPS (Basic)
|
0.07 | 0.07 | 0.04 | 0.57 | 0.19 | 0.27 | 0.33 | 0.47 | 0.53 | 0.66 | 0.78 | 0.90 | 0.92 | 0.83 | 0.66 | 0.71 | 0.67 | 0.82 | 0.87 | 0.94 | 0.77 | 0.90 | 1.05 | 0.83 | 1.07 | 1.26 | 1.21 | 0.82 | -1.69 | 1.37 | 0.99 | 0.99M | 0.88 | 1.06 | 1.14 | 1.18 | 1.45 | 1.59 | 1.55 | 1.65 | 1.81 | 1.79 | 1.75 | 1.53 | 1.04 | 0.43 | 1.11 | 0.79 | 1.35 | 1.42 | 1.09 | -0.29 | 1.15 | 1.38 | 1.47 | 1.76 | 1.40 | 2.33 | 2.35 | 2.70 | 2.28 | 2.14 | 1.85 | 1.51 | 0.96 | 1.38 | 1.12 |
|
EPS (Weighted Average and Diluted)
|
0.07 | 0.07 | 0.04 | 0.56 | 0.19 | 0.27 | 0.33 | 0.46 | 0.53 | 0.65 | 0.77 | 0.90 | 0.91 | 0.83 | 0.66 | 0.71 | 0.67 | 0.82 | 0.87 | 0.94 | 0.77 | 0.90 | 1.04 | 0.83 | 1.06 | 1.26 | 1.21 | 0.82 | -1.69 | 1.37 | 0.98 | 0.99M | 0.88 | 1.06 | 1.14 | 1.18 | 1.45 | 1.59 | 1.55 | 1.64 | 1.81 | 1.78 | 1.75 | 1.53 | 1.03 | 0.43 | 1.11 | 0.78 | 1.35 | 1.42 | 1.09 | -0.30 | 1.15 | 1.37 | 1.47 | 1.76 | 1.40 | 2.33 | 2.34 | 2.69 | 2.27 | 2.13 | 1.85 | 1.51 | 0.96 | 1.37 | 1.12 |
|
Shares Outstanding (Weighted Average)
|
363.10M | 363.40M | 363.80M | 363.80M | 364.60M | 364.90M | 364.90M | 365.00M | 365.80M | 365.90M | 365.00M | 363.30M | 357.00M | 356.50M | 355.50M | 355.10M | 354.00M | 354.10M | 354.40M | 354.20M | 354.90M | 355.10M | 355.20M | 355.00M | 355.10M | 355.30M | 355.10M | 354.60M | 351.30M | 351.10M | 351.10M | 351.10 | 351.60M | 351.80M | 351.90M | 351.90M | 352.50 | 352.10 | 351.60M | 351.00M | 347.20M | 347.10M | 346.90M | 346.90M | 346.90M | 346.70M | 346.80M | 520.20M | 347.60M | 347.80M | 347.80M | 521.70M | 522.40M | 522.60M | 522.70M | 522.60M | 523.50M | 523.80M | 524.10M | 523.90M | 524.90M | 525.30M | 525.40M | 525.30M | 525.90M | 525.90M | 525.90M |
|
Shares Outstanding (Diluted Average)
|
364.00M | 364.40M | 365.00M | 364.90M | 365.70M | 366.00M | 366.10M | 366.20M | 367.20M | 367.20M | 366.20M | 364.40M | 357.80M | 357.30M | 356.30M | 355.80M | 354.80M | 355.00M | 355.40M | 355.20M | 356.00M | 356.30M | 356.30M | 356.10M | 356.10M | 356.30M | 356.10M | 355.60M | 351.30M | 351.60M | 351.80M | 351.80 | 352.70M | 352.70M | 352.90M | 352.90M | 353.50 | 353.00 | 352.50M | 351.80M | 347.80M | 347.80M | 347.60M | 347.50M | 347.30M | 347.10M | 347.60M | 521.20M | 348.40M | 348.50M | 348.40M | 522.70M | 523.30M | 523.20M | 523.30M | 523.40M | 524.40M | 524.80M | 525.30M | 525.00M | 526.30M | 526.60M | 526.50M | 526.60M | 526.90M | 526.80M | 526.80M |
|
EBITDA
|
-1547.80M | -1485.40M | -1652.70M | -719.60M | -1704.40M | -1844.60M | -1889.40M | -1306.90M | -2357.20M | -2894.60M | -3112.90M | -2519.00M | -3211.10M | -2956.50M | -2531.00M | -3732.90M | -2600.60M | -2810.20M | -2799.90M | -4213.40M | -3280.30M | -3335.60M | -3556.50M | -3684.30M | -3442.60M | -3505.10M | -3325.90M | -3065.80M | -3929.20M | -2926.90M | -2956.10M | -2908.40M | -3007.60M | -3296.10M | -3553.40M | -3895.50M | -3943.60M | -4014.70M | -4080.00M | -4096.30M | -4501.00M | -4629.40M | -4416.80M | -3884.10M | -3406.80M | -1961.70M | -3132.70M | -3598.40M | -3730.70M | -3674.30M | -3401.60M | -4654.80M | -4292.40M | -4666.20M | -4505.30M | -5122.90M | -5348.70M | -5050.80M | -4787.80M | -5009.30M | -4829.40M | -5008.70M | -4850.50M | -4710.90M | -4924.80M | -4722.90M | -4253.50M |
|
Interest Expenses
|
91.30M | 73.00M | 66.70M | 36.60M | 57.10M | 54.50M | 51.80M | 49.60M | 46.50M | 46.10M | 44.60M | 44.10M | 39.70M | 38.10M | 40.60M | 40.00M | 38.90M | 39.40M | 37.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
28.14% | 5.02% | 22.62% | -119.64% | 28.85% | 32.97% | 32.18% | 28.92% | 32.48% | 32.13% | 28.65% | 30.67% | 31.67% | 33.41% | 32.37% | 29.23% | 29.98% | 32.64% | 29.68% | 31.08% | 32.62% | 33.64% | 32.77% | 48.71% | 32.63% | 31.43% | 30.95% | 41.45% | -38.41% | 25.52% | 30.05% | 27.15% | 30.77% | 30.80% | 30.78% | 31.28% | 23.50% | 22.23% | 18.47% | 23.17% | 23.24% | 23.91% | 21.82% | 22.75% | 22.24% | 19.73% | 21.31% | 22.25% | 22.60% | 22.61% | 21.90% | 53.05% | 22.15% | 21.87% | 21.47% | 39.32% | 20.14% | 22.15% | 22.71% | 32.15% | 22.10% | 23.15% | 22.62% | 31.03% | 21.46% | 22.33% | 20.66% |