|
Revenue
|
622.00M | 824.51M | 1,151.77M | 1,136.02M | 1,219.40M | 1,173.20M | 1,257.90M | 1,499.00M | 1,602.00M | 1,801.50M | 1,745.90M | 1,669.30M | 1,805.90M | 1,659.90M | 1,552.40M | 1,651.10M | 1,623.00M | 1,410.20M | 1,384.50M | 1,535.20M | 1,354.40M | 1,487.40M | 1,474.60M | 1,471.30M | 1,274.80M | 1,382.90M | 1,133.60M | 1,254.60M | 1,245.10M | 1,335.10M | 1,400.70M | 1,398.90M | 1,583.90M | 1,529.80M | 1,676.50M | 1,864.30M | 1,841.10M | 1,837.20M | 1,753.40M | 1,694.70M | 1,753.40M | 1,818.00M | 1,859.50M | 1,854.70M | 1,719.70M | 1,785.40M | 2,129.10M | 2,350.70M | 2,532.50M | 2,897.00M | 2,680.90M | 2,823.70M | 2,763.80M | 2,306.90M | 2,156.90M | 2,820.30M | 2,793.90M | 2,300.70M | 2,505.60M | 2,295.60M | 2,599.80M | 3,118.30M | 2,930.90M | 2,784.40M | 3,121.90M | 3,051.00M | 3,377.30M |
|
Cost of Revenue
|
375.45M | 419.48M | 529.89M | 541.00M | 510.98M | 531.48M | 550.80M | 539.54M | 736.86M | 695.98M | 677.26M | 653.06M | 721.93M | 667.88M | 670.86M | 708.57M | 722.75M | 711.23M | 663.34M | 773.98M | 641.89M | 726.59M | 729.51M | 742.51M | 679.80M | 706.90M | 670.80M | 870.20M | 726.80M | 751.60M | 831.40M | 724.20M | 843.80M | 804.80M | 781.50M | 822.60M | 876.50M | 851.70M | 824.00M | 856.80M | 844.10M | 867.30M | 906.50M | 988.50M | 955.80M | 976.70M | 948.90M | 1,048.50M | 943.80M | 985.50M | 927.50M | 1,037.60M | 1,057.70M | 1,246.70M | 1,137.90M | 1,206.80M | 1,194.20M | 1,147.70M | 1,175.70M | 1,170.10M | 1,157.60M | 1,248.90M | 1,223.10M | 1,211.80M | 1,319.20M | 1,211.70M | 1,356.80M |
|
Gross Profit
|
246.54M | 405.03M | 621.88M | 595.02M | 708.42M | 641.72M | 707.10M | 959.46M | 865.14M | 1,105.52M | 1,068.64M | 1,016.24M | 1,083.97M | 992.02M | 881.54M | 942.53M | 900.25M | 698.97M | 721.16M | 761.22M | 712.51M | 760.81M | 745.09M | 728.79M | 595.00M | 676.00M | 462.80M | 384.40M | 518.30M | 583.50M | 569.30M | 674.70M | 740.10M | 725.00M | 895.00M | 1,041.70M | 964.60M | 985.50M | 929.40M | 837.90M | 909.30M | 950.70M | 953.00M | 866.20M | 763.90M | 808.70M | 1,180.20M | 1,302.20M | 1,588.70M | 1,911.50M | 1,753.40M | 1,786.10M | 1,706.10M | 1,060.20M | 1,019.00M | 1,613.50M | 1,599.70M | 1,153.00M | 1,329.90M | 1,125.50M | 1,442.20M | 1,869.40M | 1,707.80M | 1,572.60M | 1,802.70M | 1,839.30M | 2,020.50M |
|
Research & Development
|
5.40M | 5.02M | 7.08M | 7.08M | 8.46M | 10.06M | 8.87M | 6.91M | 7.22M | 8.15M | 9.68M | 12.49M | 8.72M | 12.60M | 12.47M | 14.08M | 10.32M | 11.65M | 11.98M | 17.04M | 14.61M | 22.07M | 20.64M | 17.38M | 10.30M | 12.10M | 13.70M | 12.60M | 10.50M | 10.30M | 9.70M | 9.70M | 5.10M | 5.70M | 8.10M | 9.90M | 5.20M | 9.10M | 6.00M | 9.30M | 5.50M | 7.40M | 6.90M | 10.10M | 8.60M | 6.30M | 6.90M | 10.80M | 6.40M | 9.50M | 10.90M | 16.70M | 9.10M | 11.80M | 9.60M | 11.10M | 11.90M | 12.10M | 15.50M | 15.50M | 12.70M | 18.60M | 13.20M | 16.50M | 11.70M | 13.70M | 10.20M |
|
Selling, General & Administrative
|
18.79M | 18.10M | 23.80M | 24.47M | 21.72M | 21.96M | 23.15M | 29.64M | 24.57M | 25.74M | 24.38M | 29.78M | 25.43M | 25.36M | 23.76M | 26.75M | 25.37M | 27.45M | 24.11M | 25.57M | 24.50M | 25.40M | 26.28M | 27.22M | 24.90M | 25.00M | 23.60M | 26.00M | 26.30M | 23.60M | 22.70M | 21.80M | 21.40M | 22.20M | 25.00M | 24.50M | 24.10M | 26.20M | 26.40M | 25.90M | 28.50M | 30.90M | 32.00M | 40.40M | 29.10M | 31.40M | 33.40M | 32.20M | 30.10M | 31.40M | 31.30M | 32.30M | 30.30M | 30.90M | 30.20M | 33.60M | 30.40M | 31.00M | 32.70M | 33.10M | 30.80M | 33.90M | 31.20M | 34.50M | 31.70M | 32.50M | 33.70M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 316.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
453.68M | 498.19M | 612.16M | 575.36M | 580.45M | 600.79M | 622.95M | 610.32M | 807.50M | 768.88M | 749.76M | 725.15M | 798.87M | 746.30M | 752.14M | 797.66M | 813.32M | 804.75M | 764.83M | 884.40M | 752.35M | 842.68M | 880.59M | 901.28M | 802.70M | 842.70M | 809.40M | 1,028.60M | 862.10M | 916.10M | 1,005.90M | 897.00M | 987.00M | 976.00M | 950.80M | 999.90M | 1,038.50M | 1,014.30M | 994.60M | 1,035.90M | 1,025.70M | 1,066.10M | 1,106.80M | 1,172.30M | 1,148.70M | 1,170.50M | 1,144.90M | 1,241.30M | 1,144.40M | 1,180.90M | 1,130.90M | 1,244.20M | 1,254.30M | 1,455.70M | 1,329.90M | 1,405.50M | 1,397.90M | 1,356.90M | 1,388.20M | 1,378.30M | 1,366.60M | 1,458.50M | 1,436.20M | 1,426.00M | 1,543.00M | 1,417.80M | 1,564.60M |
|
Operating Expenses
|
477.87M | 521.31M | 643.04M | 606.91M | 610.63M | 632.82M | 654.97M | 646.88M | 839.29M | 802.77M | 783.82M | 767.42M | 833.03M | 784.27M | 1,104.61M | 838.49M | 849.02M | 843.85M | 800.92M | 927.01M | 791.46M | 890.14M | 927.51M | 945.89M | 837.90M | 879.80M | 846.70M | 1,067.20M | 898.90M | 950.00M | 1,038.30M | 928.50M | 1,013.50M | 1,003.90M | 983.90M | 1,034.30M | 1,067.80M | 1,049.60M | 1,027.00M | 1,071.10M | 1,059.70M | 1,104.40M | 1,145.70M | 1,222.80M | 1,186.40M | 1,208.20M | 1,185.20M | 1,284.30M | 1,180.90M | 1,221.80M | 1,173.10M | 1,293.20M | 1,293.70M | 1,498.40M | 1,369.70M | 1,450.20M | 1,440.20M | 1,400.00M | 1,436.40M | 1,426.90M | 1,410.10M | 1,511.00M | 1,480.60M | 1,477.00M | 1,586.40M | 1,464.00M | 1,608.50M |
|
Operating Income
|
144.13M | 303.20M | 508.73M | 529.09M | 608.80M | 540.40M | 602.90M | 852.10M | 762.70M | 998.70M | 962.10M | 901.90M | 972.90M | 875.60M | 447.80M | 812.60M | 770.00M | 565.30M | 580.90M | 615.90M | 562.90M | 597.30M | 547.00M | 525.50M | 436.90M | 503.10M | 286.90M | 187.50M | 346.20M | 385.10M | 362.40M | 470.50M | 570.40M | 525.90M | 692.60M | 830.00M | 773.30M | 787.60M | 696.70M | 623.60M | 693.70M | 713.60M | 713.80M | 631.90M | 533.30M | 577.20M | 943.90M | 1,066.40M | 1,351.60M | 1,675.20M | 1,507.80M | 1,530.50M | 1,470.10M | 808.50M | 787.20M | 1,370.10M | 1,353.70M | 900.70M | 1,069.20M | 868.70M | 1,189.70M | 1,607.30M | 1,450.30M | 1,307.40M | 1,535.50M | 1,587.00M | 1,768.80M |
|
EBIT
|
144.13M | 303.20M | 508.73M | 529.09M | 608.80M | 540.40M | 602.90M | 852.10M | 762.70M | 998.70M | 962.10M | 901.90M | 972.90M | 875.60M | 447.80M | 812.60M | 770.00M | 565.30M | 580.90M | 615.90M | 562.90M | 597.30M | 547.00M | 525.50M | 436.90M | 503.10M | 286.90M | 187.50M | 346.20M | 385.10M | 362.40M | 470.50M | 570.40M | 525.90M | 692.60M | 830.00M | 773.30M | 787.60M | 696.70M | 623.60M | 693.70M | 713.60M | 713.80M | 631.90M | 533.30M | 577.20M | 943.90M | 1,066.40M | 1,351.60M | 1,675.20M | 1,507.80M | 1,530.50M | 1,470.10M | 808.50M | 787.20M | 1,370.10M | 1,353.70M | 900.70M | 1,069.20M | 868.70M | 1,189.70M | 1,607.30M | 1,450.30M | 1,307.40M | 1,535.50M | 1,587.00M | 1,768.80M |
|
Non Operating Investment Income
|
-2.60M | 6.79M | -0.04M | 0.09M | | | | | | | | | | 18.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
4.28M | 0.90M | 0.84M | 0.59M | 2.05M | 1.33M | 2.02M | 2.40M | 2.71M | 3.53M | 3.61M | 3.94M | 3.85M | 3.56M | 3.83M | 3.99M | 5.97M | 4.31M | 5.52M | 4.21M | 4.54M | 3.71M | 3.77M | -135.32M | 2.80M | 2.60M | -61.90M | -63.70M | 2.20M | 2.00M | -71.30M | -69.50M | 0.90M | -71.70M | -69.80M | -69.10M | -66.60M | -65.80M | -64.80M | -63.90M | -74.10M | -79.60M | -78.70M | -87.00M | -89.00M | -87.80M | -86.40M | -84.40M | -87.20M | -88.00M | -87.40M | -87.30M | -83.10M | -80.90M | -76.40M | 275.50M | -61.40M | -58.40M | -60.70M | 267.10M | 27.30M | 26.50M | 38.30M | 39.30M | 48.70M | 53.10M | 47.90M |
|
Other Non Operating Income
|
3.36M | -1.50M | 0.76M | 3.45M | 1.43M | -6.49M | -9.18M | -6.50M | -0.58M | 6.73M | -1.37M | -8.82M | 7.24M | 18.32M | 3.53M | -7.25M | 0.85M | 16.93M | 1.72M | -2.41M | -4.21M | -5.78M | -21.07M | -9.75M | -3.70M | -1.50M | -4.30M | -15.70M | -0.50M | 5.80M | 9.60M | -39.50M | 4.80M | 3.10M | -6.20M | -17.30M | -2.30M | -3.10M | -7.60M | -17.60M | 5.40M | 23.00M | -6.30M | -29.00M | -7.40M | -1.00M | -14.00M | -5.10M | 2.30M | -8.20M | -1.90M | -10.60M | 11.70M | 3.90M | 38.70M | 62.70M | 10.50M | 5.60M | 8.90M | -21.30M | 19.00M | -19.90M | 21.20M | -14.80M | -13.70M | -2.30M | -1.10M |
|
Non Operating Income
|
3.36M | -1.50M | 0.76M | 3.45M | 1.43M | -6.49M | -9.18M | -6.50M | -0.58M | 6.73M | -1.37M | -8.82M | 7.24M | 18.32M | 3.53M | -7.25M | 0.85M | 16.93M | 1.72M | -2.41M | -4.21M | -5.78M | -21.07M | -9.75M | -3.70M | -1.50M | -4.30M | -15.70M | -0.50M | 5.80M | 9.60M | -39.50M | 4.80M | 3.10M | -6.20M | -17.30M | -2.30M | -3.10M | -7.60M | -17.60M | 5.40M | 23.00M | -6.30M | -29.00M | -7.40M | -1.00M | -14.00M | -5.10M | 2.30M | -8.20M | -1.90M | -10.60M | 11.70M | 3.90M | 38.70M | 62.70M | 10.50M | 5.60M | 8.90M | -21.30M | 19.00M | -19.90M | 21.20M | -14.80M | -13.70M | -2.30M | -1.10M |
|
EBT
|
127.27M | 287.44M | 481.89M | 507.83M | 588.47M | 490.21M | 545.92M | 807.20M | 718.23M | 962.05M | 917.57M | 851.95M | 939.68M | 853.29M | 425.50M | 755.14M | 727.75M | 536.83M | 541.59M | 566.43M | 522.72M | 558.29M | 495.26M | 494.03M | 410.10M | 450.40M | 220.70M | 110.10M | 272.90M | 320.90M | 300.70M | 363.40M | 485.30M | 457.30M | 616.60M | 745.10M | 704.40M | 718.70M | 624.30M | 544.30M | 625.00M | 657.00M | 628.80M | 517.70M | 436.90M | 488.40M | 843.50M | 992.20M | 1,266.70M | 1,579.00M | 1,418.50M | 1,465.00M | 1,398.70M | 731.50M | 749.50M | 1,368.20M | 1,302.80M | 847.90M | 1,017.40M | 787.80M | 1,155.50M | 1,530.60M | 1,426.70M | 1,244.50M | 1,478.50M | 1,543.90M | 1,724.10M |
|
Tax Provisions
|
48.02M | 111.41M | 167.66M | 142.76M | 203.24M | 174.90M | 178.72M | 311.21M | 238.08M | 301.94M | 252.51M | 311.81M | 318.77M | 309.97M | 219.80M | 232.33M | 238.88M | 167.87M | 197.88M | 164.67M | 204.16M | 225.77M | 175.41M | 149.26M | 129.20M | 157.00M | 125.30M | 53.30M | 92.30M | 102.00M | 111.20M | 195.70M | 176.20M | 160.30M | 220.10M | 1,036.80M | 236.60M | 309.10M | 257.90M | 249.90M | 237.90M | 251.10M | 241.00M | 215.30M | 221.70M | 224.40M | 338.50M | 389.70M | 507.50M | 647.70M | 548.60M | 595.40M | 612.10M | 296.40M | 228.50M | 459.10M | 480.50M | 294.50M | 395.30M | 348.70M | 423.40M | 578.80M | 526.40M | | | | |
|
Profit After Tax
|
79.25M | 176.03M | 314.23M | 359.88M | 383.20M | 313.40M | 365.20M | 492.20M | 480.10M | 660.10M | 665.10M | 539.10M | 623.60M | 565.30M | 219.30M | 533.20M | 497.00M | 374.10M | 345.60M | 407.50M | 324.60M | 338.40M | 325.70M | 349.20M | 283.70M | 296.00M | 99.40M | 62.00M | 185.70M | 222.60M | 198.20M | 172.30M | 315.30M | 300.50M | 402.80M | -286.20M | 471.90M | 411.10M | 370.70M | 294.50M | 389.20M | 405.90M | 391.30M | 307.00M | 216.20M | 264.00M | 508.10M | 592.60M | 767.10M | 936.40M | 871.20M | 836.40M | 787.80M | 435.10M | 521.00M | 908.80M | 822.30M | 553.40M | 622.10M | 439.10M | 738.80M | 953.80M | 900.30M | 796.20M | 949.10M | 976.70M | 1,110.90M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 3.60M | 8.70M | 6.50M | 6.20M | 3.50M | 6.30M | 7.00M | 4.10M | 1.50M | 4.30M | 2.40M | 2.10M | -1.50M | 3.50M | 6.50M | 1.00M | -3.10M | 3.10M | 5.40M | 7.90M | 5.10M | 1.30M | -0.80M | 1.20M | -0.90M | -0.10M | -4.00M | -6.40M | -3.80M | -0.10M | 8.10M | 6.70M | 2.00M | -0.50M | -1.70M | 3.30M | 8.80M | 6.40M |
|
Income from Non-Controlling Interests
|
0.55M | 1.06M | 1.77M | 1.80M | 1.98M | 1.92M | 2.03M | 2.72M | 1.77M | 2.08M | 2.02M | 2.06M | 2.13M | 1.79M | 1.40M | 1.42M | 1.64M | 1.37M | 1.34M | 1.35M | 1.21M | 1.13M | 1.46M | 1.10M | 1.30M | 1.30M | 1.00M | 1.20M | 0.60M | 0.60M | 0.60M | 0.40M | 0.90M | 0.80M | 1.00M | 1.30M | 1.20M | 1.50M | 1.30M | 1.30M | 1.00M | 2.00M | 1.70M | 1.40M | 1.40M | 1.40M | 2.10M | 2.50M | 3.30M | 3.70M | 3.60M | 3.50M | 3.10M | 1.90M | 1.90M | 2.70M | 2.70M | 2.10M | 2.50M | 2.20M | 2.80M | 3.60M | 3.10M | 2.30M | 3.20M | 3.20M | 3.30M |
|
Income from Continuing Operations
|
79.25M | 176.03M | 314.23M | 365.07M | 385.23M | 315.31M | 367.20M | 495.99M | 480.15M | 660.12M | 665.06M | 540.14M | 620.91M | 543.32M | 205.70M | 522.81M | 488.87M | 368.96M | 343.70M | 401.76M | 318.56M | 332.52M | 319.85M | 344.77M | 280.90M | 293.40M | 95.40M | 56.80M | 180.60M | 218.90M | 189.50M | 167.70M | 309.10M | 297.00M | 396.50M | -291.70M | 467.80M | 409.60M | 366.40M | 294.40M | 387.10M | 405.90M | 387.80M | 302.40M | 215.20M | 264.00M | 505.00M | 602.50M | 759.20M | 931.30M | 869.90M | 869.60M | 786.60M | 435.10M | 521.00M | 909.10M | 822.30M | 553.40M | 622.10M | 439.10M | 732.10M | 951.80M | 900.30M | 1,244.50M | 1,478.50M | 1,543.90M | 1,724.10M |
|
Consolidated Net Income
|
79.25M | 176.03M | 314.23M | 365.07M | 385.23M | 315.31M | 367.20M | 495.99M | 480.15M | 660.12M | 665.06M | 540.14M | 620.91M | 543.32M | 205.70M | 522.81M | 488.87M | 368.96M | 343.70M | 401.76M | 318.56M | 332.52M | 319.85M | 344.77M | 280.90M | 293.40M | 95.40M | 56.80M | 180.60M | 218.90M | 189.50M | 167.70M | 309.10M | 297.00M | 396.50M | -291.70M | 467.80M | 409.60M | 366.40M | 294.40M | 387.10M | 405.90M | 387.80M | 302.40M | 215.20M | 264.00M | 505.00M | 602.50M | 759.20M | 931.30M | 869.90M | 869.60M | 786.60M | 435.10M | 521.00M | 909.10M | 822.30M | 553.40M | 622.10M | 439.10M | 732.10M | 951.80M | 900.30M | 1,244.50M | 1,478.50M | 1,543.90M | 1,724.10M |
|
Income towards Parent Company
|
79.25M | 176.03M | 314.23M | 365.07M | 385.23M | 315.31M | 367.20M | 495.99M | 480.15M | 660.12M | 665.06M | 540.14M | 620.91M | 543.32M | 205.70M | 522.81M | 488.87M | 368.96M | 343.70M | 401.76M | 318.56M | 332.52M | 319.85M | 344.77M | 280.90M | 293.40M | 95.40M | 56.80M | 180.60M | 218.90M | 189.50M | 167.70M | 309.10M | 297.00M | 396.50M | -291.70M | 467.80M | 409.60M | 366.40M | 294.40M | 387.10M | 405.90M | 387.80M | 302.40M | 215.20M | 264.00M | 505.00M | 602.50M | 759.20M | 931.30M | 869.90M | 869.60M | 786.60M | 435.10M | 521.00M | 909.10M | 822.30M | 553.40M | 622.10M | 439.10M | 732.10M | 951.80M | 900.30M | 1,244.50M | 1,478.50M | 1,543.90M | 1,724.10M |
|
Net Income towards Common Stockholders
|
79.25M | 176.03M | 314.23M | 365.07M | 385.20M | 315.30M | 367.20M | 495.00M | 478.40M | 658.00M | 663.10M | 536.90M | 621.40M | 563.50M | 217.90M | 531.80M | 495.40M | 372.70M | 344.20M | 406.20M | 323.40M | 337.30M | 324.30M | 348.00M | 282.40M | 294.70M | 98.40M | 60.90M | 185.10M | 221.90M | 197.60M | 171.90M | 314.40M | 299.70M | 401.80M | -287.40M | 470.70M | 409.60M | 369.40M | 293.30M | 388.20M | 402.40M | 389.60M | 305.60M | 214.80M | 259.50M | 506.00M | 590.10M | 763.80M | 932.70M | 867.60M | 832.90M | 784.70M | 432.30M | 519.00M | 902.40M | 813.20M | 547.50M | 619.50M | 445.00M | 736.00M | 950.20M | 896.70M | 793.90M | 945.90M | 973.40M | 1,107.60M |
|
EPS (Basic)
|
0.09 | 0.21 | 0.37 | 0.43 | 0.45 | 0.37 | 0.43 | 0.58 | 0.56 | 0.77 | 0.78 | 0.63 | 0.73 | 0.66 | 0.26 | 0.63 | 0.59 | 0.44 | 0.41 | 0.48 | 0.39 | 0.40 | 0.39 | 0.42 | 0.35 | 0.37 | 0.12 | 0.08 | 0.23 | 0.29 | 0.26 | 0.22 | 0.41 | 0.39 | 0.52 | -0.37 | 0.61 | 0.53 | 0.48 | 0.38 | 0.50 | 0.52 | 0.50 | 0.40 | 0.28 | 0.34 | 0.65 | 0.76 | 0.99 | 1.21 | 1.12 | 1.07 | 1.02 | 0.56 | 0.67 | 1.16 | 1.05 | 0.71 | 0.80 | 0.58 | 0.95 | 1.21 | 1.12 | 1.02 | 1.19 | 1.21 | 1.35 |
|
EPS (Weighted Average and Diluted)
|
0.09 | 0.21 | 0.37 | 0.43 | 0.45 | 0.37 | 0.43 | 0.58 | 0.56 | 0.77 | 0.77 | 0.63 | 0.73 | 0.66 | 0.26 | 0.63 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40 | | | | 0.76 | 0.99 | 1.21 | 1.12 | 1.07 | 1.02 | 0.56 | 0.67 | 1.16 | 1.05 | 0.71 | 0.80 | 0.58 | 0.95 | 1.21 | 1.12 | 1.02 | 1.19 | 1.21 | 1.35 |
|
Shares Outstanding (Weighted Average)
|
852.77M | 851.39M | 850.93M | 850.68M | 850.00M | 850.00M | 850.00M | 859.00M | 859.00M | 858.24M | 856.22M | 854.65M | 849.98M | 849.72M | 849.28M | 848.35M | 845.55M | 845.27M | 844.15M | 842.70M | 833.79M | 833.57M | 832.10M | 828.20M | 805.40M | 801.80M | 798.90M | 794.70M | 773.90M | 773.80M | 773.70M | 773.60M | 773.00M | 773.00M | 773.00M | 773.00M | 773.00M | 773.00M | 773.00M | 773.00M | 773.00M | 773.00M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 785.60M | 798.60M | 780.40M | 792.50M | 807.80M | 822.70M |
|
Shares Outstanding (Diluted Average)
|
852.77M | 851.39M | 850.93M | 850.68M | 850.00M | 850.00M | 850.00M | 859.00M | 859.00M | 858.24M | 856.22M | 854.65M | 849.98M | 849.72M | 849.28M | 848.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 773.10M | | | | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 773.10M | 785.60M | 798.60M | 780.40M | 792.50M | 807.80M | 822.70M |
|
EBITDA
|
144.13M | 303.20M | 508.73M | 529.09M | 608.80M | 540.40M | 602.90M | 852.10M | 762.70M | 998.70M | 962.10M | 901.90M | 972.90M | 875.60M | 447.80M | 812.60M | 770.00M | 565.30M | 580.90M | 615.90M | 562.90M | 597.30M | 547.00M | 525.50M | 436.90M | 503.10M | 286.90M | 187.50M | 346.20M | 385.10M | 362.40M | 470.50M | 570.40M | 525.90M | 692.60M | 830.00M | 773.30M | 787.60M | 696.70M | 623.60M | 693.70M | 713.60M | 713.80M | 631.90M | 533.30M | 577.20M | 943.90M | 1,066.40M | 1,351.60M | 1,675.20M | 1,507.80M | 1,530.50M | 1,470.10M | 808.50M | 787.20M | 1,370.10M | 1,353.70M | 900.70M | 1,069.20M | 868.70M | 1,189.70M | 1,607.30M | 1,450.30M | 1,307.40M | 1,535.50M | 1,587.00M | 1,768.80M |
|
Interest Expenses
|
23.97M | 25.31M | 25.13M | 25.39M | 23.79M | 45.05M | 49.82M | 49.30M | 47.56M | 48.30M | 48.51M | 47.97M | 47.17M | 47.41M | 48.46M | 58.74M | 65.29M | 66.49M | 67.54M | 66.18M | 65.14M | 66.08M | 67.73M | 66.36M | 64.80M | 86.90M | 92.40M | 89.90M | 90.20M | 89.20M | 91.50M | 89.40M | 105.70M | 89.20M | 90.30M | 72.30M | 90.30M | 90.20M | 90.10M | 90.30M | 90.10M | 90.20M | 90.80M | 101.70M | 101.90M | 98.10M | 96.70M | 96.80M | 96.80M | 96.60M | 96.70M | 97.90M | 98.40M | 96.60M | 96.70M | 95.30M | 94.10M | 94.00M | 94.20M | 94.00M | 94.20M | 94.10M | 94.10M | 94.20M | 102.30M | 105.60M | 104.30M |
|
Tax Rate
|
37.73% | 38.76% | 34.79% | 28.11% | 34.54% | 35.68% | 32.74% | 38.55% | 33.15% | 31.38% | 27.52% | 36.60% | 33.92% | 36.33% | 51.66% | 30.77% | 32.82% | 31.27% | 36.54% | 29.07% | 39.06% | 40.44% | 35.42% | 30.21% | 31.50% | 34.86% | 56.77% | 48.41% | 33.82% | 31.79% | 36.98% | 53.85% | 36.31% | 35.05% | 35.70% | 139.15% | 33.59% | 43.01% | 41.31% | 45.91% | 38.06% | 38.22% | 38.33% | 41.59% | 50.74% | 45.95% | 40.13% | 39.28% | 40.06% | 41.02% | 38.67% | 40.64% | 43.76% | 40.52% | 30.49% | 33.56% | 36.88% | 34.73% | 38.85% | 44.26% | 36.64% | 37.82% | 36.90% | | | | |