|
Revenue
|
2,333.30M | 2,403.90M | 2,422.20M | 2,722.70M | 2,534.70M | 2,612.00M | 2,838.00M | 2,950.80M | 2,785.70M | 2,932.20M | 3,031.70M | 3,435.90M | 3,195.90M | 3,303.60M | 3,341.40M | 3,793.20M | 3,549.60M | 3,735.30M | 3,788.80M | 4,239.60M | 3,873.80M | 4,153.70M | 4,180.80M | 4,803.20M | 4,563.50M | 4,881.20M | 4,914.80M | 5,373.50M | 4,993.20M | 5,238.00M | 5,711.20M | 5,732.90M | 5,294.00M | 5,661.50M | 5,698.30M | 6,073.70M | 6,031.80M | 6,310.30M | 6,303.60M | 6,632.70M | 6,305.90M | 6,823.00M | 6,747.00M | 7,097.10M | 5,995.70M | 4,222.10M | 6,203.10M | 6,749.40M | 6,668.00M | 7,496.50M | 8,146.70M | 8,050.40M | 7,635.60M | 8,150.10M | 8,414.20M | 8,713.90M | 8,719.80M | 9,168.30M | 9,373.60M | 9,425.30M | 8,563.00M | 9,113.90M | 9,073.90M | 9,397.80M | 8,761.60M | 9,456.00M | 9,569.00M |
|
Cost of Revenue
|
1,043.50M | 1,043.40M | 1,041.20M | 1,145.70M | 1,064.10M | 1,076.20M | 1,130.50M | 1,192.30M | 1,171.20M | 1,237.50M | 1,314.50M | 1,496.10M | 1,411.90M | 1,446.10M | 1,459.20M | 1,620.70M | 1,530.40M | 1,597.60M | 1,633.70M | 1,795.10M | 1,629.20M | 1,711.50M | 1,723.10M | 1,991.20M | 1,859.80M | 1,953.90M | 1,982.60M | 2,186.20M | 2,010.30M | 2,060.30M | 2,252.10M | 2,295.00M | 2,141.20M | 2,249.10M | 380.50M | 2,501.70M | 2,514.70M | 2,553.40M | 360.90M | 2,175.80M | 2,012.00M | 2,199.60M | 2,139.50M | 2,236.40M | 1,997.70M | 1,484.00M | 1,976.70M | 2,049.10M | 1,992.40M | 2,206.00M | 2,491.20M | 2,526.90M | 2,465.80M | 2,613.60M | 2,711.00M | 2,810.20M | 2,801.70M | 2,864.20M | 2,933.00M | 2,980.60M | 2,648.70M | 2,740.90M | 2,810.40M | 2,893.70M | 2,737.60M | 2,955.50M | 3,071.40M |
|
Gross Profit
|
1,289.80M | 1,360.50M | 1,381.00M | 1,577.00M | 1,470.60M | 1,535.80M | 1,707.50M | 1,758.50M | 1,614.50M | 1,694.70M | 1,717.20M | 1,939.80M | 1,784.00M | 1,857.50M | 1,882.20M | 2,172.50M | 2,019.20M | 2,137.70M | 2,155.10M | 2,444.50M | 2,244.60M | 2,442.20M | 2,457.70M | 2,812.00M | 2,703.70M | 2,927.30M | 2,932.20M | 3,187.30M | 2,982.90M | 3,177.70M | 3,459.10M | 3,437.90M | 3,152.80M | 3,412.40M | 5,317.80M | 3,572.00M | 3,517.10M | 3,756.90M | 5,942.70M | 4,456.90M | 4,293.90M | 4,623.40M | 4,607.50M | 4,860.70M | 3,998.00M | 2,738.10M | 4,226.40M | 4,700.30M | 4,675.60M | 5,290.50M | 5,655.50M | 5,523.50M | 5,169.80M | 5,536.50M | 5,703.20M | 5,903.70M | 5,918.10M | 6,304.10M | 6,440.60M | 6,444.70M | 5,914.30M | 6,373.00M | 6,263.50M | 6,504.10M | 6,024.00M | 6,500.50M | 6,497.60M |
|
Selling, General & Administrative
|
104.30M | 110.30M | 133.20M | 136.90M | 139.00M | 132.70M | 296.00M | 185.20M | 181.60M | 190.20M | 192.30M | 191.50M | 206.90M | 199.00M | 203.80M | 231.90M | 230.30M | 249.60M | 226.10M | 242.60M | 240.60M | 269.40M | 238.70M | 298.40M | 305.90M | 288.50M | 303.90M | 305.50M | 330.50M | 323.40M | 449.50M | 356.40M | 326.80M | 325.00M | 400.20M | 392.40M | 420.60M | 485.90M | 409.20M | 448.00M | 458.10M | 459.70M | 458.40M | 434.20M | 406.50M | 399.90M | 439.00M | 472.10M | 464.40M | 494.90M | 501.20M | 525.80M | 481.50M | 486.70M | 538.00M | 580.90M | 620.40M | 604.30M | 635.70M | 648.00M | 654.60M | 576.00M | 644.70M | 665.80M | 632.30M | 677.20M | 642.00M |
|
Restructuring Costs
|
152.10M | 51.60M | 53.20M | 18.30M | 7.90M | 20.40M | 6.40M | | | | | | | | | | | | 2,784.10M | -20.20M | | | | | | | | | | | | | | 120.20M | 33.30M | 27.60M | 134.70M | 16.90M | 45.20M | 43.20M | 43.00M | 37.70M | 11.90M | 6.30M | -0.70M | 78.10M | 195.00M | 72.20M | 23.00M | 19.80M | 55.40M | -7.50M | 4.40M | 14.00M | 35.10M | 5.80M | 8.80M | 7.10M | | | | | | | | 20.80M | 755.00M |
|
Other Operating Expenses
|
2,061.20M | 2,067.70M | 2,079.90M | 2,244.30M | 2,082.40M | 2,167.50M | 2,184.30M | 2,298.20M | 2,266.30M | 2,384.10M | 2,478.20M | 2,733.30M | 2,610.80M | 2,664.70M | 2,680.00M | 2,985.20M | 2,827.70M | 2,933.90M | -2784.10M | 20.20M | 3,049.00M | 3,188.70M | 3,171.60M | 3,642.10M | 3,535.00M | 3,714.40M | 3,723.40M | 4,074.10M | 3,864.10M | 3,974.80M | 4,140.20M | 4,328.30M | 9.60M | 4,273.10M | 83.90M | 501.20M | -4.90M | 4,840.70M | 2.90M | 5,193.60M | 21.00M | 601.80M | 5,285.30M | 5,510.70M | 5,170.40M | 4,516.40M | 5,123.00M | 5,374.30M | 5,270.10M | 5,598.60M | 6,227.90M | 6,394.60M | 6,249.90M | 6,408.00M | 6,736.20M | 6,931.90M | 6,905.80M | 7,042.70M | 7,151.10M | 7,347.80M | 6,877.50M | 7,094.30M | 7,225.70M | 7,656.80M | 7,587.40M | 7,879.50M | 7,978.90M |
|
Operating Expenses
|
2,317.60M | 2,229.60M | 2,266.30M | 2,399.50M | 2,229.30M | 2,320.60M | 2,486.70M | 2,483.40M | 2,447.90M | 2,574.30M | 2,670.50M | 2,924.80M | 2,817.70M | 2,863.70M | 2,883.80M | 3,217.10M | 3,058.00M | 3,183.50M | 5,985.00M | 3,477.20M | 3,289.60M | 3,458.10M | 3,410.30M | 3,940.50M | 3,840.90M | 4,002.90M | 4,027.30M | 4,379.60M | 4,194.60M | 4,298.20M | 4,589.70M | 4,684.70M | 4,442.70M | 4,718.30M | 4,797.60M | 5,047.00M | 5,312.00M | 5,343.50M | 5,434.90M | 5,684.80M | 5,510.50M | 5,777.70M | 5,755.60M | 5,951.20M | 5,576.20M | 4,994.40M | 5,757.00M | 5,918.60M | 5,757.50M | 6,113.30M | 6,784.50M | 6,912.90M | 6,735.80M | 6,908.70M | 7,309.30M | 7,518.60M | 7,535.00M | 7,654.10M | 7,786.80M | 7,995.80M | 7,532.10M | 7,670.30M | 7,870.40M | 8,322.60M | 8,219.70M | 8,577.50M | 9,375.90M |
|
Operating Income
|
40.90M | 204.00M | 199.40M | 352.60M | 339.80M | 327.70M | 399.30M | 501.90M | 376.10M | 402.20M | 448.20M | 556.00M | 430.40M | 491.60M | 519.50M | 630.60M | 544.10M | 615.20M | -2115.20M | 813.50M | 644.10M | 768.50M | 854.90M | 915.50M | 777.50M | 938.60M | 969.40M | 1,058.00M | 864.20M | 1,022.30M | 1,227.50M | 1,132.60M | 935.40M | 1,044.20M | 1,022.50M | 1,116.10M | 772.50M | 1,038.20M | 956.60M | 1,015.70M | 857.70M | 1,121.30M | 1,083.30M | 1,219.80M | 487.40M | -703.90M | 558.30M | 913.50M | 987.60M | 1,488.70M | 1,482.20M | 1,177.80M | 948.90M | 1,295.50M | 1,195.50M | 1,253.10M | 1,327.50M | 1,583.90M | 1,706.20M | 1,485.40M | 1,098.90M | 1,517.50M | 1,306.90M | 1,121.70M | 601.00M | 935.60M | 278.20M |
|
EBIT
|
40.90M | 204.00M | 199.40M | 352.60M | 339.80M | 327.70M | 399.30M | 501.90M | 376.10M | 402.20M | 448.20M | 556.00M | 430.40M | 491.60M | 519.50M | 630.60M | 544.10M | 615.20M | -2115.20M | 813.50M | 644.10M | 768.50M | 854.90M | 915.50M | 777.50M | 938.60M | 969.40M | 1,058.00M | 864.20M | 1,022.30M | 1,227.50M | 1,132.60M | 935.40M | 1,044.20M | 1,022.50M | 1,116.10M | 772.50M | 1,038.20M | 956.60M | 1,015.70M | 857.70M | 1,121.30M | 1,083.30M | 1,219.80M | 487.40M | -703.90M | 558.30M | 913.50M | 987.60M | 1,488.70M | 1,482.20M | 1,177.80M | 948.90M | 1,295.50M | 1,195.50M | 1,253.10M | 1,327.50M | 1,583.90M | 1,706.20M | 1,485.40M | 1,098.90M | 1,517.50M | 1,306.90M | 1,121.70M | 601.00M | 935.60M | 278.20M |
|
Interest & Investment Income
|
| | | | 25.10M | -1.40M | 21.90M | 14.40M | 19.90M | 16.00M | 65.60M | 23.20M | 35.30M | 9.70M | 26.20M | -2.90M | 50.80M | 3.50M | 72.10M | 19.80M | 17.80M | 19.40M | 85.70M | 9.70M | 1.30M | 25.50M | 6.40M | 8.10M | 14.50M | 72.90M | 7.10M | 24.10M | 58.30M | 31.70M | 67.70M | 88.20M | 35.50M | 31.50M | 36.20M | 24.80M | 15.20M | 40.20M | 16.30M | 15.90M | 2.00M | 12.70M | 9.00M | 15.50M | 17.30M | 36.00M | 21.50M | 0.10M | 46.30M | 19.80M | 31.00M | 11.60M | 18.40M | 21.30M | 30.10M | 33.80M | 34.10M | 28.10M | 26.80M | 27.80M | 28.40M | 25.60M | 31.50M |
|
EBT
|
32.00M | 195.40M | 190.80M | 344.40M | 369.50M | 318.40M | 412.60M | 508.40M | 388.90M | 409.70M | 504.00M | 570.60M | 456.90M | 492.40M | 539.20M | 621.10M | 588.80M | 612.40M | -2052.20M | 818.80M | 645.20M | 771.50M | 924.10M | 1,299.50M | 761.90M | 945.00M | 896.50M | 1,049.60M | 860.40M | 1,073.40M | 1,215.20M | 1,132.90M | 980.40M | 1,052.40M | 1,151.90M | 3,005.90M | 815.60M | 1,026.80M | 931.60M | 965.50M | 820.00M | 1,676.90M | 1,003.90M | 1,143.80M | 390.20M | -812.00M | 442.40M | 808.30M | 889.90M | 1,411.30M | 2,247.60M | 1,062.40M | 876.10M | 1,192.20M | 1,101.20M | 1,135.00M | 1,209.60M | 1,464.30M | 1,593.10M | 1,379.10M | 992.40M | 1,404.30M | 1,193.70M | 1,022.30M | 502.10M | 818.90M | 163.90M |
|
Tax Provisions
|
9.90M | 65.80M | 116.90M | 126.00M | 118.70M | 109.90M | 134.10M | 160.80M | 126.50M | 129.90M | 145.90M | 188.40M | 146.80M | 159.10M | 180.20M | 188.70M | 198.10M | 194.60M | -820.10M | 278.10M | 218.30M | 259.00M | 336.60M | 315.00M | 266.30M | 318.50M | 244.00M | 361.90M | 285.40M | 318.90M | 413.50M | 381.40M | 327.60M | 361.10M | 362.50M | 755.80M | 155.80M | 174.80M | 175.50M | 205.10M | 161.20M | 303.70M | 201.50M | 258.50M | 65.40M | -133.90M | 49.70M | 186.10M | 230.50M | 257.10M | 483.00M | 246.30M | 201.10M | 278.50M | 222.60M | 279.80M | 301.30M | 322.40M | 373.80M | 354.70M | 219.90M | 348.60M | 284.10M | 241.40M | 118.00M | 260.40M | 30.70M |
|
Profit After Tax
|
25.10M | 151.50M | 150.70M | 241.50M | 217.80M | 208.50M | 278.50M | 347.60M | 262.40M | 279.80M | 358.10M | 382.20M | 310.10M | 333.30M | 359.00M | 432.40M | 390.70M | 417.80M | -1232.10M | 540.70M | 427.00M | 512.60M | 587.90M | 983.10M | 494.90M | 626.70M | 652.50M | 687.60M | 575.10M | 754.10M | 801.00M | 751.80M | 652.80M | 691.60M | 788.50M | 2,250.20M | 660.10M | 852.50M | 755.80M | 760.60M | 663.20M | 1,372.80M | 802.90M | 885.70M | 328.40M | -678.40M | 392.60M | 622.20M | 659.40M | 1,154.20M | 1,764.60M | 816.10M | 675.00M | 913.70M | 878.60M | 855.20M | 908.30M | 1,141.90M | 1,219.30M | 1,024.40M | 772.50M | 1,055.70M | 909.60M | 780.90M | 384.20M | 558.50M | 133.20M |
|
Equity Income
|
| | | | | | | | | 44.30M | 56.80M | 44.90M | 52.20M | 51.70M | 61.90M | 54.50M | 52.50M | 63.40M | 81.00M | 51.10M | 59.90M | 72.90M | 84.40M | 52.80M | 54.90M | 60.30M | 81.90M | 64.10M | 65.60M | 82.50M | 105.90M | 84.40M | 84.10M | 101.00M | 121.90M | 89.40M | 52.70M | 71.40M | 87.70M | 67.80M | 62.30M | 76.00M | 91.90M | 73.90M | 67.90M | 68.40M | 112.20M | 82.70M | 77.10M | 105.50M | 120.00M | 40.30M | 49.10M | 54.10M | 90.60M | 57.80M | 51.40M | 69.70M | 119.40M | 55.90M | 68.00M | 73.90M | 103.40M | 46.50M | 59.10M | 57.10M | 85.10M |
|
Income from Non-Controlling Interests
|
0.10M | -3.30M | 3.50M | 2.00M | 0.50M | 0.60M | -0.40M | 1.00M | 0.80M | 0.70M | -0.20M | 0.10M | 0.20M | 0.20M | 0.30M | 0.20M | 0.30M | | -0.10M | | -0.10M | -0.10M | -0.30M | 1.40M | 0.70M | -0.20M | | 0.10M | -0.10M | 0.40M | 0.80M | -0.30M | | -0.30M | 0.80M | -0.10M | -0.30M | -0.50M | 0.60M | -0.20M | -4.40M | 0.40M | -0.40M | -0.40M | -3.60M | 0.30M | 0.10M | | | 0.80M | 0.20M | 0.20M | 0.50M | 0.80M | 0.30M | | | 0.20M | | | 0.10M | 0.90M | 0.40M | 0.10M | -0.10M | 0.20M | |
|
Income from Continuing Operations
|
22.10M | 129.60M | 73.90M | 218.40M | 250.80M | 208.50M | 278.50M | 347.60M | 262.40M | 279.80M | 358.10M | 382.20M | 310.10M | 333.30M | 359.00M | 432.40M | 390.70M | 417.80M | -1232.10M | 540.70M | 426.90M | 512.50M | 587.50M | 984.50M | 495.60M | 626.50M | 652.50M | 687.70M | 575.00M | 754.50M | 801.70M | 751.50M | 652.80M | 691.30M | 789.40M | 2,250.10M | 659.80M | 852.00M | 756.10M | 760.40M | 658.80M | 1,373.20M | 802.40M | 885.30M | 324.80M | -678.10M | 392.70M | 622.20M | 659.40M | 1,154.20M | 1,764.60M | 816.10M | 675.00M | 913.70M | 878.60M | 855.20M | 908.30M | 1,141.90M | 1,219.30M | 1,024.40M | 772.50M | 1,055.70M | 909.60M | 780.90M | 384.10M | 558.50M | 133.20M |
|
Consolidated Net Income
|
22.10M | 129.60M | 73.90M | 218.40M | 250.80M | 208.50M | 278.50M | 347.60M | 262.40M | 279.80M | 358.10M | 382.20M | 310.10M | 333.30M | 359.00M | 432.40M | 390.70M | 417.80M | -1232.10M | 540.70M | 426.90M | 512.50M | 587.50M | 984.50M | 495.60M | 626.50M | 652.50M | 687.70M | 575.00M | 754.50M | 801.70M | 751.50M | 652.80M | 691.30M | 789.40M | 2,250.10M | 659.80M | 852.00M | 756.10M | 760.40M | 658.80M | 1,373.20M | 802.40M | 885.30M | 324.80M | -678.10M | 392.70M | 622.20M | 659.40M | 1,154.20M | 1,764.60M | 816.10M | 675.00M | 913.70M | 878.60M | 855.20M | 908.30M | 1,141.90M | 1,219.30M | 1,024.40M | 772.50M | 1,055.70M | 909.60M | 780.90M | 384.10M | 558.50M | 133.20M |
|
Income towards Parent Company
|
22.10M | 129.60M | 73.90M | 218.40M | 250.80M | 208.50M | 278.50M | 347.60M | 262.40M | 279.80M | 358.10M | 382.20M | 310.10M | 333.30M | 359.00M | 432.40M | 390.70M | 417.80M | -1232.10M | 540.70M | 426.90M | 512.50M | 587.50M | 984.50M | 495.60M | 626.50M | 652.50M | 687.70M | 575.00M | 754.50M | 801.70M | 751.50M | 652.80M | 691.30M | 789.40M | 2,250.10M | 659.80M | 852.00M | 756.10M | 760.40M | 658.80M | 1,373.20M | 802.40M | 885.30M | 324.80M | -678.10M | 392.70M | 622.20M | 659.40M | 1,154.20M | 1,764.60M | 816.10M | 675.00M | 913.70M | 878.60M | 855.20M | 908.30M | 1,141.90M | 1,219.30M | 1,024.40M | 772.50M | 1,055.70M | 909.60M | 780.90M | 384.10M | 558.50M | 133.20M |
|
Net Income towards Common Stockholders
|
22.10M | 129.60M | 73.90M | 218.40M | 250.80M | 208.50M | 278.50M | 347.60M | 262.40M | 279.80M | 358.10M | 382.20M | 310.10M | 333.30M | 359.00M | 432.40M | 390.70M | 417.80M | -1232.10M | 540.70M | 426.90M | 512.50M | 587.50M | 984.50M | 495.60M | 626.50M | 652.50M | 687.70M | 575.00M | 754.50M | 801.70M | 751.50M | 652.80M | 691.30M | 789.40M | 2,250.10M | 659.80M | 852.00M | 756.10M | 760.40M | 658.80M | 1,373.20M | 802.40M | 885.30M | 324.80M | -678.10M | 392.70M | 622.20M | 659.40M | 1,154.20M | 1,764.60M | 816.10M | 675.00M | 913.70M | 878.60M | 855.20M | 908.30M | 1,141.90M | 1,219.30M | 1,024.40M | 772.50M | 1,055.70M | 909.60M | 780.90M | 384.10M | 558.50M | 133.20M |
|
EPS (Basic)
|
0.03 | 0.20 | 0.20 | 0.32 | 0.29 | 0.28 | 0.38 | 0.46 | 0.35 | 0.37 | 0.47 | 0.51 | 0.41 | 0.44 | 0.47 | 0.58 | 0.52 | 0.56 | -1.65 | 0.72 | 0.28 | 0.34 | 0.39 | 0.66 | 0.33 | 0.42 | 0.44 | 0.46 | 0.39 | 0.51 | 0.54 | 0.52 | 0.45 | 0.48 | 0.55 | 1.58 | 0.47 | 0.62 | 0.58 | 0.61 | 0.54 | 1.13 | 0.68 | 0.75 | 0.28 | -0.58 | 0.33 | 0.53 | 0.56 | 0.98 | 1.50 | 0.70 | 0.59 | 0.80 | 0.77 | 0.74 | 0.79 | 1.00 | 1.07 | 0.90 | 0.68 | 0.93 | 0.81 | 0.69 | 0.34 | 0.49 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
0.03 | 0.20 | 0.20 | 0.32 | 0.28 | 0.27 | 0.37 | 0.45 | 0.34 | 0.36 | 0.47 | 0.50 | 0.40 | 0.43 | 0.46 | 0.57 | 0.51 | 0.55 | -1.64 | 0.35 | 0.28 | 0.34 | 0.39 | 0.65 | 0.33 | 0.41 | 0.43 | 0.46 | 0.39 | 0.51 | 0.54 | 0.51 | 0.45 | 0.47 | 0.54 | 1.57 | 0.47 | 0.61 | 0.56 | 0.61 | 0.53 | 1.12 | 0.67 | 0.74 | 0.28 | -0.58 | 0.33 | 0.53 | 0.56 | 0.97 | 1.48 | 0.69 | 0.58 | 0.79 | 0.76 | 0.74 | 0.79 | 0.99 | 1.06 | 0.90 | 0.68 | 0.93 | 0.80 | 0.69 | 0.34 | 0.49 | 0.12 |
|
Shares Outstanding (Weighted Average)
|
1,469.20M | 1,471.80M | 1,474.20M | 1,480.40M | 1,486.80M | 1,490.20M | 1,480.20M | 1,482.20M | 1,492.00M | 1,499.20M | 1,492.20M | 1,490.80M | 1,506.80M | 1,517.00M | 1,520.00M | 1,487.20M | 1,498.60M | 1,497.40M | 1,502.80M | 1,507.20M | 1,511.80M | 1,505.60M | 1,502.40M | 1,496.60M | 1,499.60M | 1,500.50M | 1,484.20M | 1,484.80M | 1,478.10M | 1,464.90M | 1,466.60M | 1,455.40M | 1,457.40M | 1,448.10M | 1,443.90M | 1,450.60M | 1,380.00M | 1,380.00M | 1,349.10M | 1,240.60M | 1,243.60M | 1,211.20M | 1,197.00M | 1,181.00M | 1,173.70M | 1,168.30M | 1,169.00M | 1,173.70M | 1,177.30M | 1,178.30M | 1,179.10M | 1,173.20M | 1,150.30M | 1,146.90M | 1,147.40M | 1,147.80M | 1,149.30M | 1,146.40M | 1,145.40M | 1,136.70M | 1,132.20M | 1,132.70M | 1,133.20M | 1,133.80M | 1,135.90M | 1,136.40M | 1,136.70M |
|
Shares Outstanding (Diluted Average)
|
739.90M | 746.70M | 745.90M | 762.90M | 766.90M | 766.70M | 764.20M | 766.70M | | 771.90M | 769.70M | 768.50M | 773.30M | 776.80M | 773.00M | 761.30M | 761.30M | 761.90M | 1,524.50M | 766.20M | 1,530.70M | 1,527.80M | 1,526.30M | 1,516.80M | 1,516.70M | 1,516.30M | 1,513.40M | 1,503.30M | 1,495.00M | 1,489.70M | 1,486.70M | 1,470.50M | 1,467.70M | 1,464.90M | 1,461.50M | 1,434.60M | 1,420.50M | 1,409.90M | 1,394.60M | 1,253.40M | 1,252.10M | 1,242.40M | 1,233.20M | 1,191.00M | 1,185.80M | 1,182.70M | 1,181.80M | 1,183.00M | 1,184.80M | 1,186.20M | 1,185.50M | 1,176.60M | 1,165.20M | 1,160.50M | 1,158.50M | 1,152.90M | 1,152.80M | 1,152.00M | 1,151.30M | 1,140.60M | 1,138.00M | 1,137.30M | 1,137.30M | 1,138.40M | 1,140.00M | 1,139.80M | 1,139.80M |
|
EBITDA
|
40.90M | 204.00M | 199.40M | 352.60M | 339.80M | 327.70M | 399.30M | 501.90M | 376.10M | 402.20M | 448.20M | 556.00M | 430.40M | 491.60M | 519.50M | 630.60M | 544.10M | 615.20M | -2115.20M | 813.50M | 644.10M | 768.50M | 854.90M | 915.50M | 777.50M | 938.60M | 969.40M | 1,058.00M | 864.20M | 1,022.30M | 1,227.50M | 1,132.60M | 935.40M | 1,044.20M | 1,022.50M | 1,116.10M | 772.50M | 1,038.20M | 956.60M | 1,015.70M | 857.70M | 1,121.30M | 1,083.30M | 1,219.80M | 487.40M | -703.90M | 558.30M | 913.50M | 987.60M | 1,488.70M | 1,482.20M | 1,177.80M | 948.90M | 1,295.50M | 1,195.50M | 1,253.10M | 1,327.50M | 1,583.90M | 1,706.20M | 1,485.40M | 1,098.90M | 1,517.50M | 1,306.90M | 1,121.70M | 601.00M | 935.60M | 278.20M |
|
Interest Expenses
|
8.90M | 8.60M | 8.60M | 8.20M | 8.00M | 7.90M | 8.60M | 7.90M | 7.10M | 8.50M | 9.80M | 8.60M | 8.80M | 8.90M | 6.50M | 6.60M | 6.10M | 6.30M | 9.10M | 14.50M | 16.70M | 16.40M | 16.40M | 16.30M | 16.90M | 19.10M | 2.00M | 16.50M | 18.30M | 21.80M | 24.70M | 23.80M | 22.90M | 23.50M | 22.30M | 25.90M | 35.10M | 45.40M | 63.90M | 75.00M | 73.90M | 86.40M | 95.70M | 91.90M | 99.20M | 120.80M | 124.90M | 120.70M | 115.00M | 113.40M | 120.60M | 115.30M | 119.10M | 123.10M | 125.30M | 129.70M | 136.30M | 140.90M | 143.20M | 140.10M | 140.60M | 141.30M | 140.00M | 127.20M | 127.30M | 142.30M | 145.80M |
|
Tax Rate
|
30.94% | 33.67% | 61.27% | 36.59% | 32.12% | 34.52% | 32.50% | 31.63% | 32.53% | 31.71% | 28.95% | 33.02% | 32.13% | 32.31% | 33.42% | 30.38% | 33.64% | 31.78% | 39.96% | 33.96% | 33.83% | 33.57% | 36.42% | 24.24% | 34.95% | 33.70% | 27.22% | 34.48% | 33.17% | 29.71% | 34.03% | 33.67% | 33.41% | 34.31% | 31.47% | 25.14% | 19.10% | 17.02% | 18.84% | 21.24% | 19.66% | 18.11% | 20.07% | 22.60% | 16.76% | 16.49% | 11.23% | 23.02% | 25.90% | 18.22% | 21.49% | 23.18% | 22.95% | 23.36% | 20.21% | 24.65% | 24.91% | 22.02% | 23.46% | 25.72% | 22.16% | 24.82% | 23.80% | 23.61% | 23.50% | 31.80% | 18.73% |