|
Revenue
|
913.00M | 935.50M | | 1,262.00M | 2,365.60M | 2,369.10M | 4,729.20M | 2,361.50M | 2,603.30M | 2,619.70M | 1,792.00M | 2,414.00M | 2,557.20M | 2,517.20M | 2,659.50M | 2,448.10M | 2,830.00M | 2,730.80M | 2,880.60M | 2,630.00M | 2,866.90M | 2,829.50M | 2,845.40M | 2,672.10M | 2,932.40M | 2,882.00M | 2,920.40M | 2,672.10M | 2,932.40M | 2,882.00M | 2,920.40M | 3,209.30M | 3,643.60M | 3,494.80M | 3,634.70M | 3,333.60M | 3,761.30M | 3,633.10M | 3,634.70M | 3,333.60M | 3,761.30M | 3,633.10M | 3,714.20M | 2,760.60M | 2,806.30M | 3,488.10M | 4,002.70M | 3,720.80M | 3,798.90M | 3,779.70M | 3,981.90M | 4,448.00M | 4,393.00M | 4,119.60M | 3,986.80M | 3,931.80M | 4,158.90M | 3,953.90M | 3,736.50M | 92.60M | 4,024.40M | 3,751.30M | 3,720.50M | 3,744.60M | 3,945.20M | 3,756.00M |
|
Cost of Revenue
|
551.90M | 549.10M | | 806.10M | 1,596.60M | 1,514.80M | 3,153.00M | 1,484.10M | 1,640.40M | 1,651.40M | 1,149.80M | 1,514.10M | 1,636.70M | 1,605.30M | 1,626.10M | 1,567.90M | 1,852.50M | 1,770.70M | 1,795.90M | 1,660.70M | 1,811.50M | 1,832.30M | | 1,656.40M | 1,809.70M | 1,802.50M | 1,795.30M | 1,694.50M | 1,803.50M | 1,797.90M | 2,029.60M | 17.10M | 2,073.40M | 2,106.40M | 2,218.20M | 2,043.60M | 2,356.50M | 2,256.40M | 2,474.80M | 2,228.00M | 2,461.50M | 2,393.60M | 1,596.40M | 2,106.30M | 2,134.70M | 2,473.90M | | 2,333.00M | 2,437.10M | 2,564.10M | 3,474.20M | 3,142.60M | 3,185.90M | 3,101.50M | 3,233.30M | 3,096.30M | 3,226.80M | 2,893.30M | 2,632.10M | 2,761.00M | 2,883.20M | 2,630.70M | 2,576.40M | 2,623.80M | 2,878.70M | 2,576.90M |
|
Gross Profit
|
361.10M | 386.40M | | 455.90M | 769.00M | 854.30M | 1,576.20M | 877.40M | 962.90M | 968.30M | 642.20M | 899.90M | 920.50M | 911.90M | 1,033.40M | 880.20M | 977.50M | 960.10M | 1,084.70M | 969.30M | 1,055.40M | 997.20M | | 1,015.70M | 1,122.70M | 1,079.50M | 1,125.10M | 977.60M | 1,128.90M | 1,084.10M | 890.80M | 3,192.20M | 1,570.20M | 1,388.40M | 1,416.50M | 1,290.00M | 1,404.80M | 1,376.70M | 1,159.90M | 1,105.60M | 1,299.80M | 1,239.50M | 2,117.80M | 654.30M | 671.60M | 1,014.20M | | 1,387.80M | 1,361.80M | 1,215.60M | 507.70M | 1,305.40M | 1,207.10M | 1,018.10M | 753.50M | 835.50M | 932.10M | 1,060.60M | 1,104.40M | -2668.40M | 1,141.20M | 1,120.60M | 1,144.10M | 1,120.80M | 1,066.50M | 1,179.10M |
|
Selling, General & Administrative
|
247.60M | 248.60M | | 378.50M | 581.10M | 579.30M | 1,244.10M | 599.00M | 624.10M | 635.90M | 483.40M | 635.00M | 622.90M | 604.60M | 609.30M | 663.20M | 673.80M | 665.00M | 674.50M | 636.90M | 649.00M | 637.20M | | 613.70M | 631.50M | 598.40M | 535.90M | 620.40M | 659.70M | 643.80M | 685.40M | 682.00M | 738.60M | 763.40M | 798.90M | 778.80M | 801.80M | 792.90M | 770.20M | 760.60M | 776.20M | 752.80M | 252.40M | 737.80M | 713.00M | 731.30M | | 716.90M | 772.00M | 770.80M | 1,011.00M | 949.20M | 849.40M | 799.00M | 758.10M | 823.00M | 834.40M | 791.80M | 832.80M | 852.00M | 825.80M | 790.00M | 842.70M | 852.50M | 870.40M | 789.70M |
|
Restructuring Costs
|
9.10M | 6.60M | | 97.40M | 85.80M | 24.80M | 206.10M | 13.30M | 21.00M | 14.90M | 17.00M | 40.00M | 24.40M | 52.90M | 57.50M | 42.90M | -30.90M | 28.50M | 133.10M | -3.70M | -1.70M | -0.20M | | 24.90M | 5.00M | 14.00M | 53.20M | 8.00M | 10.20M | 9.10M | 21.70M | 15.80M | 8.00M | 19.10M | 8.60M | 22.90M | 13.40M | 21.80M | 102.20M | 8.70M | 8.50M | 74.00M | 47.20M | 3.90M | 27.90M | 42.80M | | 1.80M | 10.40M | 0.60M | -60.10M | 52.70M | 19.50M | 68.60M | | 12.10M | 4.60M | 10.90M | 11.80M | 15.00M | 29.80M | 22.10M | 33.00M | 1.20M | 18.80M | 32.10M |
|
Other Operating Expenses
|
| | | | -65.10M | 124.90M | | -52.50M | -59.80M | 155.40M | 167.00M | -80.70M | 1,754.90M | 1,756.80M | 1,743.30M | 1,676.90M | 1,963.60M | 1,878.00M | 1,934.40M | 1,766.00M | 1,916.00M | 1,937.50M | | 1,770.10M | 1,916.40M | 1,908.00M | 1,894.90M | 1,789.60M | 1,900.50M | 1,901.40M | 2,114.40M | 269.20M | -0.90M | -13.70M | -1.00M | 2,155.80M | 0.80M | 2,375.20M | -1.60M | 2,369.50M | 2,572.90M | 2,511.60M | -0.20M | 2,241.50M | 2,295.40M | 2,606.50M | | -1.00M | -2.60M | 2,639.10M | -0.60M | 3,267.60M | 0.20M | -8.60M | 3,380.90M | -7.60M | 3,395.70M | 3,208.20M | -3.20M | 9.60M | 3,190.90M | 2,849.70M | 2,719.40M | -0.30M | 3,029.30M | 2,898.60M |
|
Operating Expenses
|
256.70M | 255.20M | | 475.90M | 2,356.30M | 2,201.20M | 1,450.20M | 2,181.20M | 2,378.00M | 2,422.40M | 1,736.00M | 2,290.70M | 2,402.20M | 2,414.30M | 2,410.10M | 2,383.00M | 2,606.50M | 2,571.50M | 2,742.00M | 2,399.20M | 2,563.30M | 2,574.50M | | 2,408.70M | 2,552.90M | 2,520.40M | 2,484.00M | 2,418.00M | 2,570.40M | 2,554.30M | 2,821.50M | 2,382.90M | 2,928.40M | 3,005.00M | 3,122.50M | 2,957.50M | 3,349.20M | 3,189.90M | 3,463.70M | 3,138.80M | 3,357.60M | 3,338.40M | 1,983.70M | 2,983.20M | 3,036.30M | 3,380.60M | | 3,147.50M | 3,303.50M | 3,410.50M | 4,294.30M | 4,269.50M | 4,377.10M | 4,123.90M | 4,139.00M | 4,095.90M | 4,234.70M | 4,010.90M | 3,815.30M | 3,821.20M | 4,046.50M | 3,661.80M | 3,595.10M | 3,617.00M | 3,918.50M | 3,720.40M |
|
Operating Income
|
104.40M | 131.20M | | -20.00M | 237.60M | 326.70M | 126.00M | 335.00M | 390.50M | 385.20M | 226.50M | 373.40M | 360.60M | -1502.40M | -1376.70M | -1502.80M | 310.00M | -1611.40M | -1657.30M | -1429.90M | -1507.90M | -1577.30M | | -1393.00M | -1430.20M | -1440.90M | -1358.90M | 398.20M | -1441.50M | -1470.20M | -1930.70M | 424.50M | -1358.20M | -1616.60M | -1706.00M | -1667.50M | -1944.40M | -1813.20M | -2303.80M | -2033.20M | -2057.80M | -2098.90M | 134.10M | -2328.90M | -2364.70M | -2366.40M | | -1759.70M | -1941.70M | -2194.90M | -3786.60M | -2964.10M | -3170.00M | -3105.80M | -3385.50M | -3260.40M | -3302.60M | -2950.30M | -2710.90M | -6489.60M | -2905.30M | -2541.20M | -2451.00M | -2496.20M | -2852.00M | -2541.30M |
|
EBIT
|
104.40M | 131.20M | | -20.00M | 237.60M | 326.70M | 126.00M | 335.00M | 390.50M | 385.20M | 226.50M | 373.40M | 360.60M | -1502.40M | -1376.70M | -1502.80M | 310.00M | -1611.40M | -1657.30M | -1429.90M | -1507.90M | -1577.30M | | -1393.00M | -1430.20M | -1440.90M | -1358.90M | 398.20M | -1441.50M | -1470.20M | -1930.70M | 424.50M | -1358.20M | -1616.60M | -1706.00M | -1667.50M | -1944.40M | -1813.20M | -2303.80M | -2033.20M | -2057.80M | -2098.90M | 134.10M | -2328.90M | -2364.70M | -2366.40M | | -1759.70M | -1941.70M | -2194.90M | -3786.60M | -2964.10M | -3170.00M | -3105.80M | -3385.50M | -3260.40M | -3302.60M | -2950.30M | -2710.90M | -6489.60M | -2905.30M | -2541.20M | -2451.00M | -2496.20M | -2852.00M | -2541.30M |
|
Interest & Investment Income
|
0.70M | 0.50M | | 1.20M | 2.20M | 2.50M | 6.60M | 5.10M | 7.20M | 8.00M | 6.20M | 2.50M | 2.20M | 2.50M | 2.80M | 3.20M | 3.30M | 3.00M | 3.30M | 3.40M | 3.00M | 3.10M | | 3.70M | 3.00M | 3.60M | 5.70M | 5.80M | 5.50M | 5.10M | 6.80M | 8.60M | 9.70M | 10.30M | 11.50M | 15.80M | 15.60M | 18.70M | 18.60M | 16.60M | 12.10M | 12.70M | 10.50M | 10.10M | 2.50M | 2.00M | | 2.90M | 2.70M | 2.20M | -4.80M | 2.80M | 6.50M | 15.40M | 30.00M | 39.80M | 45.20M | 50.20M | 51.70M | 43.60M | 42.90M | 52.80M | 39.80M | 49.20M | 48.90M | 50.00M |
|
Other Non Operating Income
|
| | | | | | -43.80M | | | | 6.40M | | | -45.50M | | | | | -20.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
52.70M | 79.80M | | -107.00M | 9.30M | 167.90M | -62.60M | 180.30M | 225.30M | 197.30M | 56.00M | 135.40M | 164.80M | 102.90M | 123.90M | 93.50M | 251.70M | 186.80M | 55.80M | 217.90M | 296.80M | 304.40M | | 221.30M | 314.00M | 309.10M | 331.70M | 254.10M | 362.00M | 327.70M | 285.50M | 473.40M | 358.30M | 354.40M | 341.70M | 251.80M | 294.40M | 304.90M | 171.00M | 194.80M | 403.70M | 294.70M | 201.20M | 146.20M | 111.10M | 469.60M | | 573.30M | 495.40M | 369.20M | 860.00M | 178.50M | 15.90M | -4.30M | -152.20M | -164.10M | -75.80M | -57.00M | -78.80M | 48.30M | -22.10M | 89.50M | 125.40M | 127.60M | 26.70M | 35.60M |
|
Tax Provisions
|
13.70M | 17.70M | | 1.50M | -37.00M | 44.80M | -40.10M | 23.20M | 27.70M | 35.10M | -25.00M | 29.80M | 38.60M | 12.90M | -7.10M | 8.80M | 54.40M | 17.30M | -11.70M | 48.00M | 74.10M | 58.30M | | 55.30M | 78.50M | 75.70M | 68.20M | 65.50M | 90.50M | 78.70M | 27.00M | 79.70M | 80.70M | 79.90M | 60.60M | 81.70M | 1.00M | 56.60M | 277.00M | 24.70M | 51.60M | 59.20M | -8.70M | 12.90M | -117.30M | 78.40M | | 115.50M | 67.30M | -0.50M | 81.10M | 22.90M | -62.80M | -40.90M | -51.60M | 23.70M | -253.30M | -61.70M | 197.30M | 28.80M | -2.90M | -1.60M | -69.50M | 37.20M | -75.20M | -15.80M |
|
Profit After Tax
|
39.00M | 62.10M | | -108.60M | 46.30M | 123.20M | 25.10M | 158.70M | 197.60M | 162.20M | 157.70M | 121.80M | 154.80M | 115.20M | 492.10M | 83.90M | 196.20M | 169.40M | 70.50M | 166.80M | 235.70M | 234.10M | 267.30M | 189.40M | 271.50M | 249.00M | 255.80M | 189.40M | 271.50M | 249.00M | 255.80M | 170.60M | 293.60M | 248.30M | -106.80M | 170.40M | 357.40M | 231.10M | -106.80M | 170.40M | 357.40M | 231.10M | 199.10M | 124.30M | 241.00M | 373.60M | 447.00M | 459.60M | 432.50M | 379.50M | 279.20M | 175.30M | 87.60M | 844.60M | -100.60M | -187.80M | 177.50M | 4.70M | -304.40M | 19.50M | -19.20M | 91.10M | 194.90M | 90.40M | 101.90M | 51.40M |
|
Equity Income
|
| | | | -157.10M | -158.90M | | -313.20M | -464.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 5.30M | -4.40M | -12.40M | -0.20M | 10.30M | 4.00M | | 1.80M | 4.40M | 9.80M | 4.90M | | | | -16.00M | | | | | | | | | | | |
|
Net Income - Minority
|
| | -25.40M | | -25.30M | -28.40M | -52.70M | -52.40M | | | -63.20M | | | -59.50M | -60.00M | -44.40M | | -81.40M | -81.30M | -81.50M | -82.40M | -83.20M | -82.80M | -82.00M | -82.30M | -81.60M | -47.60M | -46.60M | -46.60M | -46.70M | -6.60M | | -6.40M | -3.10M | -2.80M | -2.60M | -2.40M | -2.90M | -3.70M | -4.20M | -5.30M | -5.90M | -5.90M | -5.80M | -6.10M | -6.40M | -6.80M | -3.00M | -2.00M | -1.90M | -1.90M | -2.00M | -2.10M | -2.10M | -2.10M | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.70M | 0.30M | | 0.10M | 0.50M | -0.10M | -2.20M | -0.30M | | 0.70M | -0.50M | -0.70M | -0.30M | -0.20M | 0.40M | -0.40M | -0.30M | -0.20M | -0.10M | -0.80M | -0.20M | -0.70M | 0.10M | -0.80M | | 0.10M | 0.30M | -0.80M | | 0.10M | 0.30M | -0.50M | -0.20M | 0.50M | 0.80M | 0.50M | 1.10M | 0.60M | 0.80M | 0.50M | 1.10M | 0.60M | | -0.10M | 0.30M | 0.30M | 0.40M | -0.60M | -1.00M | -0.10M | | 0.10M | 0.10M | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
39.00M | 62.10M | | -108.50M | 46.30M | 123.10M | -22.50M | 157.10M | 197.60M | 162.20M | 81.00M | 105.60M | 126.20M | 90.00M | 131.00M | 84.70M | 197.30M | 169.50M | 67.50M | 169.90M | 222.70M | 246.10M | | 166.00M | 235.50M | 233.40M | 263.50M | 188.60M | 271.50M | 249.00M | 258.50M | 393.70M | 277.60M | 274.50M | 281.10M | 170.10M | 293.40M | 248.30M | -106.00M | 170.10M | 352.10M | 235.50M | 209.90M | 133.30M | 228.40M | 391.20M | | 457.80M | 428.10M | 369.70M | 778.90M | 155.60M | 78.70M | 36.60M | -100.60M | -187.80M | 177.50M | 4.70M | -276.10M | 19.50M | -19.20M | 91.10M | 194.90M | 90.40M | 101.90M | 51.40M |
|
Consolidated Net Income
|
-0.60M | -1.40M | | -108.50M | 46.30M | 123.10M | 71.70M | 1.30M | -0.30M | -8.70M | 112.00M | 13.20M | 26.10M | 25.00M | 354.80M | -2.80M | -9.10M | -3.40M | -14.40M | -4.50M | -8.50M | -5.40M | -1.70M | 166.00M | 235.50M | 233.40M | 263.50M | 188.60M | 271.50M | 249.00M | 258.50M | 393.70M | 277.60M | 274.50M | 281.10M | 170.10M | 293.40M | 248.30M | -106.00M | 170.10M | 352.10M | 235.50M | 209.90M | 8.80M | -2.30M | 21.60M | 20.70M | 27.20M | 26.00M | 34.60M | 48.90M | 22.20M | 9.00M | 1,204.90M | 55.60M | -187.80M | -0.80M | 4.70M | -28.00M | 19.50M | -19.20M | 91.10M | 194.90M | 90.40M | 101.90M | 51.40M |
|
Income towards Parent Company
|
-0.60M | -1.40M | -25.40M | -108.50M | 21.00M | 94.70M | 19.00M | -51.10M | -0.30M | -8.70M | 48.80M | 13.20M | 26.10M | -34.50M | 294.80M | -47.20M | -9.10M | -84.80M | -95.70M | -86.00M | -90.90M | -88.60M | -84.50M | 84.00M | 153.20M | 151.80M | 215.90M | 142.00M | 224.90M | 202.30M | 251.90M | 393.70M | 271.20M | 271.40M | 278.30M | 167.50M | 291.00M | 245.40M | -109.70M | 165.90M | 346.80M | 229.60M | 204.00M | 3.00M | -8.40M | 15.20M | 13.90M | 24.20M | 24.00M | 32.70M | 47.00M | 20.20M | 6.90M | 1,202.80M | 53.50M | -187.80M | -0.80M | 4.70M | -28.00M | 19.50M | -19.20M | 91.10M | 194.90M | 90.40M | 101.90M | 51.40M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 0.50M | 4.90M | 9.40M | 9.30M | 9.40M | 4.80M | | | | | | 5.80M | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.60M | -1.40M | -25.40M | -108.50M | 45.80M | 123.20M | 19.00M | 158.70M | 197.30M | 154.60M | 164.00M | 121.80M | 26.10M | -34.50M | 294.80M | -47.20M | -9.10M | -84.80M | -95.70M | -86.00M | -90.90M | -88.60M | -84.50M | 84.00M | 153.20M | 151.80M | 215.90M | 142.00M | 224.90M | 202.30M | 251.90M | 393.70M | 271.20M | 271.40M | 278.30M | 167.50M | 291.00M | 245.40M | -109.70M | 169.90M | 356.20M | 230.40M | 199.20M | 133.60M | 235.80M | 385.60M | 458.20M | 478.20M | 455.00M | 414.60M | 328.50M | 175.60M | 88.00M | 844.90M | -106.40M | -187.80M | 177.00M | 4.70M | -304.40M | 19.50M | -19.20M | 91.10M | 194.90M | 90.40M | 101.90M | 51.40M |
|
EPS (Basic)
|
0.49 | 0.77 | -0.32 | -1.11 | 0.28 | 0.74 | -0.81 | 0.95 | 1.17 | 0.98 | 0.96 | 0.74 | 0.94 | 0.71 | 3.05 | 0.52 | 1.21 | 1.07 | 0.36 | 1.10 | 1.59 | 1.60 | 1.83 | 1.30 | 1.87 | 1.71 | 1.74 | 1.30 | 1.87 | 1.71 | 1.74 | 1.13 | 1.96 | 1.67 | -0.72 | 1.15 | 2.41 | 1.55 | -0.72 | 1.15 | 2.40 | 1.55 | 1.33 | 0.88 | 1.54 | 2.47 | 2.92 | 3.04 | 2.87 | 2.60 | 2.06 | 1.13 | 0.60 | 5.85 | -0.72 | -1.26 | 1.19 | 0.03 | -2.03 | 0.13 | -0.13 | 0.61 | 1.30 | 0.60 | 0.67 | 0.34 |
|
EPS (Weighted Average and Diluted)
|
0.48 | 0.77 | | -1.11 | 0.28 | 0.73 | -0.82 | 0.92 | 1.14 | 0.96 | 0.95 | 0.72 | 0.92 | 0.69 | 2.99 | 0.53 | 1.24 | 1.07 | 0.44 | 1.07 | 1.54 | 1.55 | 1.78 | 1.28 | 1.84 | 1.68 | 1.71 | 1.28 | 1.84 | 1.68 | 1.71 | 1.11 | 1.93 | 1.65 | -0.72 | 1.13 | 2.37 | 1.53 | -0.72 | 1.09 | 2.29 | 1.48 | 1.26 | 0.83 | 1.46 | 2.37 | 2.80 | 2.91 | 2.75 | 2.51 | 1.99 | 1.06 | 0.57 | 5.50 | -0.72 | -1.26 | 1.18 | 0.03 | -2.03 | 0.13 | -0.13 | 0.60 | 1.29 | 0.60 | 0.67 | 0.34 |
|
Shares Outstanding (Weighted Average)
|
79.08M | 79.36M | 80.42M | 80.62M | 160.39M | 165.67M | 166.01M | 167.21M | 168.11M | 168.36M | 168.90M | 169.55M | 168.13M | 168.13M | 168.79M | 160.25M | 161.92M | 160.08M | 155.22M | 155.60M | 156.06M | 156.27M | 156.65M | 157.41M | 153.73M | 153.24M | 152.34M | 150.12M | 150.12M | 150.43M | 150.69M | 152.58M | 152.97M | 153.15M | 153.35M | 154.11M | 154.31M | 153.01M | 151.06M | 151.36M | 151.53M | 151.74M | 152.01M | 154.03M | 154.13M | 159.68M | 160.89M | 160.89M | 161.49M | 162.96M | 163.03M | 163.35M | 150.96M | 147.82M | 147.94M | 153.02M | 153.14M | 153.23M | 153.31M | 153.88M | 153.96M | 154.16M | 154.16M | 154.71M | 154.71M | 154.79M |
|
Shares Outstanding (Diluted Average)
|
79.74M | 80.56M | | 97.67M | 166.08M | 168.89M | | 171.94M | 173.07M | 170.98M | | 168.95M | 168.16M | 167.57M | | 158.99M | 158.48M | 158.93M | | 158.95M | 159.67M | 160.58M | | 156.54M | 154.88M | 153.41M | | 147.62M | 147.54M | 147.97M | | 151.53M | 152.23M | 152.62M | | 153.91M | 153.12M | 152.22M | | 149.91M | 150.36M | 150.62M | | 0.83 | 2.27 | 162.68M | | 2.91 | 5.67 | 165.34M | | | | | | | | | | | | | | | | |
|
EBITDA
|
104.40M | 131.20M | | -20.00M | 237.60M | 326.70M | 126.00M | 308.30M | 242.40M | -105.40M | 226.50M | 198.70M | -120.50M | 392.80M | -1376.70M | -61.10M | 71.40M | 330.90M | -1657.30M | 166.70M | 207.80M | -46.30M | | -95.00M | 299.40M | 102.30M | -1358.90M | 269.20M | 174.70M | 278.30M | -1930.70M | 507.20M | 360.10M | 378.10M | -1706.00M | 266.40M | 14.50M | 269.00M | -2303.80M | 170.90M | 355.60M | 99.60M | 134.10M | -125.60M | 336.50M | 465.00M | | 380.30M | 479.10M | 326.40M | -3786.60M | 147.60M | -190.10M | 569.30M | -3385.50M | -135.00M | 147.90M | -107.10M | -2710.90M | -96.70M | -58.40M | 228.20M | -2451.00M | 218.80M | 316.00M | 21.50M |
|
Interest Expenses
|
17.00M | 15.50M | | 19.30M | 26.80M | 29.20M | 61.10M | 34.70M | 34.00M | 34.80M | 36.90M | 33.90M | 34.60M | 36.70M | 38.70M | 39.90M | 39.60M | 39.10M | 41.50M | 44.10M | 43.30M | 43.50M | | 44.40M | 46.20M | 45.20M | 49.50M | 8.10M | 47.70M | 50.20M | 49.30M | 51.30M | 56.00M | 57.20M | 58.10M | 63.20M | 69.00M | 72.10M | 73.60M | 74.40M | 72.40M | 72.40M | 63.00M | 59.70M | 57.30M | 52.70M | | 47.50M | 46.50M | 45.60M | 15.70M | 54.70M | 78.20M | 91.70M | 113.90M | 130.90M | 144.60M | 144.60M | 139.30M | 131.50M | 121.30M | 131.40M | 114.40M | 126.40M | 129.10M | 129.10M |
|
Tax Rate
|
26.00% | 22.18% | | | | 26.68% | 64.06% | 12.87% | 12.29% | 17.79% | | 22.01% | 23.42% | 12.54% | | 9.41% | 21.61% | 9.26% | | 22.03% | 24.97% | 19.15% | | 24.99% | 25.00% | 24.49% | 20.56% | 25.78% | 25.00% | 24.02% | 9.46% | 16.84% | 22.52% | 22.55% | 17.73% | 32.45% | 0.34% | 18.56% | | 12.68% | 12.78% | 20.09% | | 8.82% | | 16.70% | | 20.15% | 13.58% | | 9.43% | 12.83% | | | 33.90% | | | | | 59.63% | 13.12% | | | 29.15% | | |