|
Revenue
|
2,086.00M | 2,457.00M | 2,880.00M | 3,005.00M | 3,205.00M | 3,496.00M | 3,740.00M | 3,525.00M | 3,392.00M | 3,458.00M | 3,466.00M | 3,420.00M | 3,121.00M | 3,335.00M | 3,390.00M | 2,979.00M | 2,885.00M | 3,047.00M | 3,244.00M | 3,028.00M | 2,983.00M | 3,292.00M | 3,501.00M | 3,269.00M | 3,150.00M | 3,232.00M | 3,429.00M | 3,189.00M | 3,008.00M | 3,273.00M | 3,675.00M | 3,414.00M | 3,402.00M | 3,693.00M | 4,116.00M | 3,750.00M | 3,789.00M | 4,017.00M | 4,261.00M | 3,717.00M | 3,594.00M | 3,668.00M | 3,771.00M | 3,350.00M | 3,329.00M | 3,239.00M | 3,817.00M | 4,076.00M | 4,289.00M | 4,580.00M | 4,643.00M | 4,832.00M | 4,905.00M | 5,212.00M | 5,241.00M | 4,670.00M | 4,379.00M | 4,531.00M | 4,532.00M | 4,077.00M | 3,661.00M | 3,822.00M | 4,151.00M | 4,007.00M | 4,069.00M | 4,448.00M | 4,742.00M |
|
Cost of Revenue
|
1,280.00M | 1,333.00M | 1,399.00M | 1,416.00M | 1,516.00M | 1,602.00M | 1,701.00M | 1,655.00M | 1,664.00M | 1,705.00M | 1,722.00M | 1,872.00M | 1,590.00M | 1,684.00M | 1,650.00M | 1,533.00M | 1,511.00M | 1,477.00M | 1,465.00M | 1,388.00M | 1,376.00M | 1,411.00M | 1,457.00M | 1,374.00M | 1,334.00M | 1,351.00M | 1,432.00M | 1,308.00M | 1,179.00M | 1,266.00M | 1,391.00M | 1,277.00M | 1,258.00M | 1,319.00M | 1,460.00M | 1,310.00M | 1,342.00M | 1,398.00M | 1,457.00M | 1,310.00M | 1,333.00M | 1,308.00M | 1,325.00M | 1,253.00M | 1,241.00M | 1,157.00M | 1,364.00M | 1,430.00M | 1,492.00M | 1,503.00M | 1,491.00M | 1,482.00M | 1,463.00M | 1,587.00M | 1,624.00M | 1,583.00M | 1,516.00M | 1,621.00M | 1,717.00M | 1,646.00M | 1,566.00M | 1,611.00M | 1,677.00M | 1,693.00M | 1,756.00M | 1,873.00M | 2,019.00M |
|
Gross Profit
|
806.00M | 1,124.00M | 1,481.00M | 1,589.00M | 1,689.00M | 1,894.00M | 2,039.00M | 1,870.00M | 1,728.00M | 1,753.00M | 1,744.00M | 1,548.00M | 1,531.00M | 1,651.00M | 1,740.00M | 1,446.00M | 1,374.00M | 1,570.00M | 1,779.00M | 1,640.00M | 1,607.00M | 1,881.00M | 2,044.00M | 1,895.00M | 1,816.00M | 1,881.00M | 1,997.00M | 1,866.00M | 1,829.00M | 2,007.00M | 2,284.00M | 2,137.00M | 2,144.00M | 2,374.00M | 2,656.00M | 2,440.00M | 2,447.00M | 2,619.00M | 2,804.00M | 2,407.00M | 2,261.00M | 2,360.00M | 2,446.00M | 2,097.00M | 2,088.00M | 2,082.00M | 2,453.00M | 2,646.00M | 2,797.00M | 3,077.00M | 3,152.00M | 3,350.00M | 3,442.00M | 3,625.00M | 3,617.00M | 3,087.00M | 2,863.00M | 2,910.00M | 2,815.00M | 2,431.00M | 2,095.00M | 2,211.00M | 2,474.00M | 2,314.00M | 2,313.00M | 2,575.00M | 2,723.00M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 50.00M | 51.00M | 47.00M | 47.00M | 48.00M | 47.00M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | 217.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
386.00M | 369.00M | 368.00M | 354.00M | 370.00M | 392.00M | 417.00M | 392.00M | 422.00M | 424.00M | 395.00M | 474.00M | 509.00M | 480.00M | 463.00M | 425.00M | 419.00M | 389.00M | 368.00M | 346.00M | 366.00M | 349.00M | 332.00M | 311.00M | 338.00M | 320.00M | 316.00M | 293.00M | 322.00M | 341.00M | 353.00M | 340.00M | 369.00M | 378.00M | 375.00M | 386.00M | 385.00M | 384.00M | 390.00M | 400.00M | 389.00M | 390.00M | 379.00M | 386.00M | 377.00M | 379.00M | 386.00M | 388.00M | 386.00M | 391.00M | 388.00M | 389.00M | 391.00M | 414.00M | 431.00M | 434.00M | 455.00M | 477.00M | 471.00M | 460.00M | 478.00M | 498.00M | 492.00M | 491.00M | 517.00M | 527.00M | 518.00M |
|
Selling, General & Administrative
|
305.00M | 327.00M | 340.00M | 348.00M | 359.00M | 378.00M | 391.00M | 390.00M | 396.00M | 411.00M | 388.00M | 444.00M | 462.00M | 456.00M | 453.00M | 432.00M | 459.00M | 471.00M | 465.00M | 461.00M | 479.00M | 472.00M | 463.00M | 429.00M | 439.00M | 470.00M | 434.00M | 385.00M | 441.00M | 454.00M | 442.00M | 405.00M | 439.00M | 434.00M | 412.00M | 409.00M | 433.00M | 441.00M | 396.00M | 414.00M | 414.00M | 420.00M | 399.00M | 412.00M | 417.00M | 401.00M | 407.00M | 398.00M | 425.00M | 425.00M | 412.00M | 404.00M | 422.00M | 422.00M | 431.00M | 429.00M | 474.00M | 461.00M | 452.00M | 438.00M | 455.00M | 465.00M | 428.00M | 446.00M | 472.00M | 485.00M | 457.00M |
|
Restructuring Costs
|
105.00M | 85.00M | 10.00M | 12.00M | 10.00M | 17.00M | 4.00M | 2.00M | | | | 315.00M | 153.00M | 104.00M | 106.00M | 87.00M | 86.00M | 86.00M | 86.00M | 84.00M | 83.00M | 82.00M | 83.00M | 82.00M | 83.00M | 82.00M | 83.00M | 81.00M | 80.00M | 79.00M | 80.00M | 80.00M | 80.00M | 79.00M | 80.00M | 79.00M | 80.00M | 79.00M | 80.00M | 79.00M | 79.00M | 80.00M | 79.00M | 50.00M | 50.00M | 24.00M | | 47.00M | | | | 54.00M | | | | | | | | | | | | | | | |
|
Operating Expenses
|
796.00M | 781.00M | 935.00M | 714.00M | 739.00M | 787.00M | 812.00M | 784.00M | 818.00M | 835.00M | 783.00M | 1,233.00M | 1,124.00M | 1,040.00M | 1,022.00M | 944.00M | 964.00M | 946.00M | 919.00M | 891.00M | 928.00M | 903.00M | 878.00M | 822.00M | 860.00M | 872.00M | 833.00M | 759.00M | 843.00M | 874.00M | 875.00M | 825.00M | 888.00M | 891.00M | 867.00M | 874.00M | 898.00M | 904.00M | 866.00M | 893.00M | 882.00M | 890.00M | 857.00M | 848.00M | 844.00M | 804.00M | 793.00M | 833.00M | 811.00M | 816.00M | 800.00M | 847.00M | 813.00M | 836.00M | 862.00M | 863.00M | 929.00M | 938.00M | 923.00M | 898.00M | 933.00M | 963.00M | 920.00M | 937.00M | 989.00M | 1,012.00M | 975.00M |
|
Operating Income
|
10.00M | 343.00M | 763.00M | 875.00M | 950.00M | 1,107.00M | 1,227.00M | 1,230.00M | 908.00M | 905.00M | 814.00M | 365.00M | 397.00M | 598.00M | 840.00M | 139.00M | 395.00M | 906.00M | 844.00M | 687.00M | 690.00M | 982.00M | 1,175.00M | 1,100.00M | 958.00M | 1,010.00M | 1,164.00M | 1,142.00M | 984.00M | 1,131.00M | 1,408.00M | 1,332.00M | 1,252.00M | 1,480.00M | 1,788.00M | 1,563.00M | 1,548.00M | 1,712.00M | 1,937.00M | 1,516.00M | 1,379.00M | 1,506.00M | 1,589.00M | 1,249.00M | 1,244.00M | 1,228.00M | 1,609.00M | 1,813.00M | 1,939.00M | 2,213.00M | 2,305.00M | 2,503.00M | 2,563.00M | 2,723.00M | 2,678.00M | 2,176.00M | 1,934.00M | 1,972.00M | 1,892.00M | 1,533.00M | 1,286.00M | 1,248.00M | 1,554.00M | 1,377.00M | 1,324.00M | 1,563.00M | 1,663.00M |
|
EBIT
|
10.00M | 343.00M | 763.00M | 875.00M | 950.00M | 1,107.00M | 1,227.00M | 1,230.00M | 908.00M | 905.00M | 814.00M | 365.00M | 397.00M | 598.00M | 840.00M | 139.00M | 395.00M | 906.00M | 844.00M | 687.00M | 690.00M | 982.00M | 1,175.00M | 1,100.00M | 958.00M | 1,010.00M | 1,164.00M | 1,142.00M | 984.00M | 1,131.00M | 1,408.00M | 1,332.00M | 1,252.00M | 1,480.00M | 1,788.00M | 1,563.00M | 1,548.00M | 1,712.00M | 1,937.00M | 1,516.00M | 1,379.00M | 1,506.00M | 1,589.00M | 1,249.00M | 1,244.00M | 1,228.00M | 1,609.00M | 1,813.00M | 1,939.00M | 2,213.00M | 2,305.00M | 2,503.00M | 2,563.00M | 2,723.00M | 2,678.00M | 2,176.00M | 1,934.00M | 1,972.00M | 1,892.00M | 1,533.00M | 1,286.00M | 1,248.00M | 1,554.00M | 1,377.00M | 1,324.00M | 1,563.00M | 1,663.00M |
|
Other Non Operating Income
|
5.00M | 13.00M | 2.00M | 6.00M | 7.00M | 4.00M | 8.00M | 18.00M | 10.00M | 10.00M | -19.00M | 4.00M | -14.00M | -2.00M | 24.00M | 39.00M | 2.00M | | -4.00M | 19.00M | 6.00M | 3.00M | 3.00M | 9.00M | 4.00M | 3.00M | 6.00M | -29.00M | -12.00M | -8.00M | -9.00M | 248.00M | 21.00M | 26.00M | 20.00M | 96.00M | 28.00M | 24.00M | 23.00M | 60.00M | 36.00M | 52.00M | 34.00M | 79.00M | 25.00M | 99.00M | 27.00M | 176.00M | 46.00M | 73.00M | 15.00M | 11.00M | 15.00M | 7.00M | 33.00M | 114.00M | 80.00M | 119.00M | 128.00M | 156.00M | 123.00M | 130.00M | 131.00M | 150.00M | 80.00M | 48.00M | 62.00M |
|
Non Operating Income
|
5.00M | 13.00M | 2.00M | 6.00M | 7.00M | 4.00M | 8.00M | 18.00M | 10.00M | 10.00M | -19.00M | 4.00M | -14.00M | -2.00M | 24.00M | 39.00M | 2.00M | | -4.00M | -154.00M | 6.00M | 3.00M | 3.00M | 9.00M | 4.00M | 3.00M | 6.00M | -29.00M | -12.00M | -8.00M | -9.00M | 184.00M | 21.00M | 26.00M | 20.00M | 8.00M | 28.00M | 24.00M | 23.00M | 23.00M | 36.00M | 52.00M | 34.00M | 53.00M | 25.00M | 99.00M | 27.00M | 162.00M | 46.00M | 73.00M | 15.00M | 9.00M | 15.00M | 7.00M | 33.00M | 51.00M | 80.00M | 119.00M | 128.00M | 113.00M | 123.00M | 130.00M | 131.00M | 112.00M | 80.00M | 48.00M | 62.00M |
|
EBT
|
15.00M | 356.00M | 765.00M | 881.00M | 957.00M | 1,111.00M | 1,235.00M | 1,248.00M | 918.00M | 909.00M | 780.00M | 348.00M | 362.00M | 576.00M | 843.00M | 155.00M | 374.00M | 882.00M | 816.00M | 682.00M | 671.00M | 961.00M | 1,155.00M | 1,087.00M | 940.00M | 989.00M | 1,148.00M | 1,139.00M | 950.00M | 1,102.00M | 1,381.00M | 1,497.00M | 1,255.00M | 1,486.00M | 1,789.00M | 1,550.00M | 1,553.00M | 1,706.00M | 1,924.00M | 1,503.00M | 1,377.00M | 1,514.00M | 1,580.00M | 1,257.00M | 1,224.00M | 1,279.00M | 1,587.00M | 1,927.00M | 1,939.00M | 2,242.00M | 2,275.00M | 2,463.00M | 2,526.00M | 2,681.00M | 2,658.00M | 2,167.00M | 1,946.00M | 2,002.00M | 1,922.00M | 1,548.00M | 1,293.00M | 1,247.00M | 1,554.00M | 1,359.00M | 1,276.00M | 1,478.00M | 1,584.00M |
|
Tax Provisions
|
-2.00M | 96.00M | 227.00M | 226.00M | 299.00M | 342.00M | 376.00M | 306.00M | 252.00M | 237.00M | 179.00M | 50.00M | 97.00M | 130.00M | 59.00M | -109.00M | 12.00M | 222.00M | 187.00M | 171.00M | 184.00M | 278.00M | 329.00M | 262.00M | 284.00M | 293.00M | 350.00M | 303.00M | 239.00M | 283.00M | 363.00M | 450.00M | 258.00M | 430.00M | 504.00M | 1,206.00M | 187.00M | 301.00M | 354.00M | 264.00M | 160.00M | 209.00M | 155.00M | 187.00M | 50.00M | -101.00M | 234.00M | 239.00M | 186.00M | 311.00M | 328.00M | 325.00M | 325.00M | 390.00M | 363.00M | 205.00M | 238.00M | 280.00M | 213.00M | 177.00M | 188.00M | 120.00M | 192.00M | 154.00M | 97.00M | 183.00M | 220.00M |
|
Profit After Tax
|
17.00M | 260.00M | 538.00M | 655.00M | 658.00M | 769.00M | 859.00M | 942.00M | 666.00M | 672.00M | 601.00M | 298.00M | 265.00M | 446.00M | 784.00M | 264.00M | 362.00M | 660.00M | 629.00M | 511.00M | 487.00M | 683.00M | 826.00M | 825.00M | 656.00M | 696.00M | 798.00M | 836.00M | 711.00M | 819.00M | 1,018.00M | 1,047.00M | 997.00M | 1,056.00M | 1,285.00M | 344.00M | 1,366.00M | 1,405.00M | 1,570.00M | 1,239.00M | 1,217.00M | 1,305.00M | 1,425.00M | 1,070.00M | 1,174.00M | 1,380.00M | 1,353.00M | 1,688.00M | 1,753.00M | 1,931.00M | 1,947.00M | 2,138.00M | 2,201.00M | 2,291.00M | 2,295.00M | 1,962.00M | 1,708.00M | 1,722.00M | 1,709.00M | 1,371.00M | 1,105.00M | 1,127.00M | 1,362.00M | 1,205.00M | 1,179.00M | 1,295.00M | 1,364.00M |
|
Income from Continuing Operations
|
17.00M | 260.00M | 538.00M | 655.00M | 658.00M | 769.00M | 859.00M | 942.00M | 666.00M | 672.00M | 601.00M | 298.00M | 265.00M | 446.00M | 784.00M | 264.00M | 362.00M | 660.00M | 629.00M | 511.00M | 487.00M | 683.00M | 826.00M | 825.00M | 656.00M | 696.00M | 798.00M | 836.00M | 711.00M | 819.00M | 1,018.00M | 1,047.00M | 997.00M | 1,056.00M | 1,285.00M | 344.00M | 1,366.00M | 1,405.00M | 1,570.00M | 1,239.00M | 1,217.00M | 1,305.00M | 1,425.00M | 1,070.00M | 1,174.00M | 1,380.00M | 1,353.00M | 1,688.00M | 1,753.00M | 1,931.00M | 1,947.00M | 2,138.00M | 2,201.00M | 2,291.00M | 2,295.00M | 1,962.00M | 1,708.00M | 1,722.00M | 1,709.00M | 1,371.00M | 1,105.00M | 1,127.00M | 1,362.00M | 1,205.00M | 1,179.00M | 1,295.00M | 1,364.00M |
|
Consolidated Net Income
|
17.00M | 260.00M | 538.00M | 655.00M | 658.00M | 769.00M | 859.00M | 942.00M | 666.00M | 672.00M | 601.00M | 298.00M | 265.00M | 446.00M | 784.00M | 264.00M | 362.00M | 660.00M | 629.00M | 511.00M | 487.00M | 683.00M | 826.00M | 825.00M | 656.00M | 696.00M | 798.00M | 836.00M | 711.00M | 819.00M | 1,018.00M | 1,047.00M | 997.00M | 1,056.00M | 1,285.00M | 344.00M | 1,366.00M | 1,405.00M | 1,570.00M | 1,239.00M | 1,217.00M | 1,305.00M | 1,425.00M | 1,070.00M | 1,174.00M | 1,380.00M | 1,353.00M | 1,688.00M | 1,753.00M | 1,931.00M | 1,947.00M | 2,138.00M | 2,201.00M | 2,291.00M | 2,295.00M | 1,962.00M | 1,708.00M | 1,722.00M | 1,709.00M | 1,371.00M | 1,105.00M | 1,127.00M | 1,362.00M | 1,205.00M | 1,179.00M | 1,295.00M | 1,364.00M |
|
Income towards Parent Company
|
17.00M | 260.00M | 538.00M | 655.00M | 658.00M | 769.00M | 859.00M | 942.00M | 666.00M | 672.00M | 601.00M | 298.00M | 265.00M | 446.00M | 784.00M | 264.00M | 362.00M | 660.00M | 629.00M | 511.00M | 487.00M | 683.00M | 826.00M | 825.00M | 656.00M | 696.00M | 798.00M | 836.00M | 711.00M | 819.00M | 1,018.00M | 1,047.00M | 997.00M | 1,056.00M | 1,285.00M | 344.00M | 1,366.00M | 1,405.00M | 1,570.00M | 1,239.00M | 1,217.00M | 1,305.00M | 1,425.00M | 1,070.00M | 1,174.00M | 1,380.00M | 1,353.00M | 1,688.00M | 1,753.00M | 1,931.00M | 1,947.00M | 2,138.00M | 2,201.00M | 2,291.00M | 2,295.00M | 1,962.00M | 1,708.00M | 1,722.00M | 1,709.00M | 1,371.00M | 1,105.00M | 1,127.00M | 1,362.00M | 1,205.00M | 1,179.00M | 1,295.00M | 1,364.00M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | 7.00M | 10.00M | 13.00M | 12.00M | 9.00M | 10.00M | 11.00M | 12.00M | 9.00M | 10.00M | 11.00M | 13.00M | 10.00M | 10.00M | 11.00M | 2.00M | 11.00M | 11.00M | 11.00M | 8.00M | 8.00M | 8.00M | 8.00M | 6.00M | 6.00M | 7.00M | 6.00M | 8.00M | 8.00M | 7.00M | 9.00M | 9.00M | 9.00M | 10.00M | 11.00M | 9.00M | 9.00M | 8.00M | 10.00M | 7.00M | 5.00M | 6.00M | 7.00M | 6.00M | 6.00M | 7.00M | 8.00M |
|
Net Income towards Common Stockholders
|
17.00M | 17.00M | 532.00M | 655.00M | 658.00M | 650.00M | 846.00M | 942.00M | 666.00M | 672.00M | 601.00M | 298.00M | 265.00M | 446.00M | 784.00M | 264.00M | 362.00M | 660.00M | 629.00M | 511.00M | 480.00M | 673.00M | 813.00M | 813.00M | 647.00M | 686.00M | 787.00M | 824.00M | 702.00M | 809.00M | 1,007.00M | 1,034.00M | 987.00M | 1,046.00M | 1,274.00M | 342.00M | 1,355.00M | 1,394.00M | 1,559.00M | 1,231.00M | 1,209.00M | 1,297.00M | 1,417.00M | 1,064.00M | 1,168.00M | 1,373.00M | 1,347.00M | 1,680.00M | 1,745.00M | 1,924.00M | 1,938.00M | 2,129.00M | 2,192.00M | 2,281.00M | 2,284.00M | 1,953.00M | 1,699.00M | 1,714.00M | 1,699.00M | 1,364.00M | 1,100.00M | 1,121.00M | 1,355.00M | 1,199.00M | 1,173.00M | 1,288.00M | 1,356.00M |
|
EPS (Basic)
|
0.01 | 0.20 | 0.42 | 0.52 | 0.53 | 0.63 | 0.71 | 0.79 | 0.56 | 0.57 | 0.52 | 0.26 | 0.23 | 0.38 | 0.68 | 0.24 | 0.32 | 0.59 | 0.56 | 0.46 | 0.44 | 0.63 | 0.77 | 0.78 | 0.62 | 0.66 | 0.77 | 0.81 | 0.70 | 0.81 | 1.00 | 1.04 | 0.99 | 1.05 | 1.29 | 0.35 | 1.38 | 1.43 | 1.61 | 1.29 | 1.29 | 1.38 | 1.51 | 1.14 | 1.25 | 1.50 | 1.47 | 1.83 | 1.89 | 2.08 | 2.10 | 2.30 | 2.37 | 2.48 | 2.50 | 2.16 | 1.87 | 1.89 | 1.87 | 1.50 | 1.21 | 1.23 | 1.48 | 1.32 | 1.29 | 1.42 | 1.49 |
|
EPS (Weighted Average and Diluted)
|
0.01 | 0.20 | 0.42 | 0.52 | 0.52 | 0.62 | 0.71 | 0.77 | 0.55 | 0.56 | 0.51 | 0.26 | 0.22 | 0.38 | 0.67 | 0.24 | 0.32 | 0.58 | 0.56 | 0.46 | 0.44 | 0.62 | 0.76 | 0.76 | 0.61 | 0.65 | 0.76 | 0.80 | 0.69 | 0.79 | 0.98 | 1.02 | 0.97 | 1.03 | 1.26 | 0.34 | 1.35 | 1.40 | 1.58 | 1.27 | 1.26 | 1.36 | 1.49 | 1.12 | 1.24 | 1.48 | 1.45 | 1.80 | 1.87 | 2.05 | 2.07 | 2.27 | 2.35 | 2.45 | 2.47 | 2.14 | 1.85 | 1.87 | 1.85 | 1.49 | 1.20 | 1.22 | 1.47 | 1.31 | 1.28 | 1.41 | 1.48 |
|
Shares Outstanding (Weighted Average)
|
1,276.56M | 1,273.45M | 1,261.42M | 1,252.87M | 1,241.89M | 1,222.23M | 1,195.20M | 1,174.16M | 1,172.05M | 1,161.17M | 1,155.32M | 1,142.65M | 1,144.97M | 1,144.35M | 1,137.76M | 1,120.80M | 1,104.79M | 1,109.15M | 1,101.17M | 1,094.56M | 1,084.21M | 1,079.35M | 1,067.56M | 1,056.30M | 1,047.14M | 1,040.36M | 1,026.39M | 1,014.41M | 1,005.26M | 1,004.23M | 1,003.21M | 999.49M | 999.64M | 996.32M | 990.04M | 985.56M | 983.79M | 978.92M | 972.20M | 960.54M | 938.48M | 938.21M | 933.62M | 934.78M | 933.98M | 917.77M | 915.94M | 917.94M | 920.24M | 923.52M | 923.21M | 923.53M | 923.55M | 922.13M | 913.71M | 907.57M | 906.21M | 907.65M | 907.97M | 908.20M | 909.29M | 910.48M | 913.05M | 912.22M | 910.33M | 908.47M | 909.14M |
|
Shares Outstanding (Diluted Average)
|
1,277.00M | 1,275.00M | 0.00M | 1,269.00M | 1,246.00M | 1,234.00M | 1,221.00M | 1,213.00M | 1,194.00M | 1,187.00M | 1,177.00M | 1,171.00M | 1,165.00M | 1,159.00M | 1,153.00M | 1,146.00M | 1,123.00M | 1,120.00M | 1,117.00M | 1,113.00M | 1,096.00M | 1,091.00M | 1,085.00M | 1,080.00M | | | 1,049.00M | | | | 1,017.00M | | | | | 1,012.00M | | | 997.00M | 990.00M | 956.00M | 954.00M | 953.00M | 952.00M | 943.00M | 935.00M | 933.00M | 933.00M | 935.00M | 937.00M | 936.00M | 936.00M | 934.00M | 932.00M | 929.00M | 926.00M | 916.00M | 916.00M | 916.00M | 916.00M | 917.00M | 919.00M | 920.00M | 919.00M | 916.00M | 914.00M | 914.00M |
|
EBITDA
|
10.00M | 343.00M | 980.00M | 875.00M | 950.00M | 1,107.00M | 1,227.00M | 1,230.00M | 908.00M | 905.00M | 814.00M | 365.00M | 397.00M | 598.00M | 840.00M | 139.00M | 395.00M | 906.00M | 844.00M | 687.00M | 690.00M | 982.00M | 1,175.00M | 1,100.00M | 958.00M | 1,010.00M | 1,164.00M | 1,142.00M | 984.00M | 1,131.00M | 1,408.00M | 1,332.00M | 1,252.00M | 1,480.00M | 1,788.00M | 1,563.00M | 1,548.00M | 1,712.00M | 1,937.00M | 1,516.00M | 1,379.00M | 1,506.00M | 1,589.00M | 1,249.00M | 1,244.00M | 1,228.00M | 1,609.00M | 1,813.00M | 1,939.00M | 2,213.00M | 2,305.00M | 2,503.00M | 2,563.00M | 2,723.00M | 2,678.00M | 2,176.00M | 1,934.00M | 1,972.00M | 1,892.00M | 1,533.00M | 1,286.00M | 1,248.00M | 1,554.00M | 1,377.00M | 1,324.00M | 1,563.00M | 1,663.00M |
|
Interest Expenses
|
| | | | | | | | | 6.00M | 15.00M | 21.00M | 21.00M | 20.00M | 21.00M | 23.00M | 23.00M | 24.00M | 24.00M | 24.00M | 25.00M | 24.00M | 23.00M | 22.00M | 22.00M | 24.00M | 22.00M | 22.00M | 22.00M | 21.00M | 18.00M | 19.00M | 18.00M | 20.00M | 19.00M | 21.00M | 23.00M | 30.00M | 36.00M | 36.00M | 38.00M | 44.00M | 43.00M | 45.00M | 45.00M | 48.00M | 49.00M | 48.00M | 46.00M | 44.00M | 45.00M | 49.00M | 52.00M | 49.00M | 53.00M | 60.00M | 68.00M | 89.00M | 98.00M | 98.00M | 116.00M | 131.00M | 131.00M | 130.00M | 128.00M | 133.00M | 141.00M |
|
Tax Rate
|
| 26.97% | 29.67% | 25.65% | 31.24% | 30.78% | 30.45% | 24.52% | 27.45% | 26.07% | 22.95% | 14.37% | 26.80% | 22.57% | 7.00% | | 3.21% | 25.17% | 22.92% | 25.07% | 27.42% | 28.93% | 28.48% | 24.10% | 30.21% | 29.63% | 30.49% | 26.60% | 25.16% | 25.68% | 26.29% | 30.06% | 20.56% | 28.94% | 28.17% | 77.81% | 12.04% | 17.64% | 18.40% | 17.56% | 11.62% | 13.80% | 9.81% | 14.88% | 4.08% | | 14.74% | 12.40% | 9.59% | 13.87% | 14.42% | 13.20% | 12.87% | 14.55% | 13.66% | 9.46% | 12.23% | 13.99% | 11.08% | 11.43% | 14.54% | 9.62% | 12.36% | 11.33% | 7.60% | 12.38% | 13.89% |