|
Revenue
|
155.80M | 151.38M | 100.38M | 146.62M | 148.70M | 152.33M | 84.18M | 142.35M | 153.49M | 169.09M | 158.43M | 175.23M | 180.19M | 185.09M | 176.10M | 102.37M | 189.50M | 191.12M | 444.27M | 338.43M | 203.71M | 206.75M | 209.55M | 219.75M | 215.86M | 221.42M | 237.60M | 234.81M | 238.79M | 243.25M | 243.01M | 243.84M | 247.98M | 251.09M | 252.88M | 253.31M | 259.74M | 266.14M | 267.67M | 270.67M | 281.31M | 295.39M | 304.82M | 321.48M | 307.26M | 310.04M | 302.38M | 301.44M | 311.35M | 329.77M | 348.21M | 357.27M | 369.17M | 391.30M | 399.66M | 399.55M | 404.55M | 410.13M | 413.27M | 413.63M | 415.32M | 420.16M | 422.73M | 421.95M | 425.40M | 431.86M | 433.11M |
|
Gross Profit
|
153.79M | 149.95M | 99.02M | 145.14M | 147.25M | 150.93M | 82.75M | 140.91M | 151.95M | 167.59M | 156.79M | 173.85M | 178.76M | 183.62M | 169.10M | 100.73M | 187.70M | 189.35M | 442.35M | 336.50M | 201.54M | 204.74M | 207.38M | 217.99M | 214.09M | 218.78M | 234.07M | 233.06M | 236.89M | 241.62M | 240.64M | 242.15M | 245.61M | 249.14M | 249.83M | 251.30M | 256.92M | 262.83M | 263.71M | 265.03M | 278.57M | 292.64M | 302.02M | 316.51M | 301.16M | 304.50M | 296.23M | 297.01M | 306.98M | 325.53M | 339.60M | 352.55M | 364.14M | 387.55M | 395.65M | 396.52M | 400.29M | 405.52M | 404.95M | 406.81M | 407.73M | 413.78M | 413.12M | 413.89M | 417.65M | 424.89M | 425.16M |
|
Amortization - Intangibles
|
1.05M | 0.97M | 0.97M | 0.97M | 0.93M | 0.86M | 0.78M | 0.36M | 0.36M | 0.36M | 2.42M | | | | 4.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | 88.78M | 90.34M | 90.57M | 104.91M | 105.34M | 105.94M | 105.80M | 102.54M | 105.03M | 108.45M | 107.17M | 109.40M | 108.14M | 106.52M | 107.88M | 106.47M | 112.47M | 117.93M | 127.39M | 143.46M | 155.48M | 155.06M | 151.95M | 146.13M | 144.09M | 146.17M | 152.64M | 163.75M | 163.62M | 167.58M | 166.78M | 167.24M | 169.30M | 168.93M | 167.55M | 170.64M | 169.86M | 170.49M | 170.28M | 165.45M | 161.39M | 163.19M | 165.93M | 163.61M |
|
Wages, Salaries and Other
|
12.78M | 12.97M | 8.86M | 13.08M | 13.52M | 13.95M | 4.94M | 11.86M | 12.53M | 12.15M | 13.47M | 13.51M | 13.66M | 14.48M | 13.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | | | | | | | | | 9.38M | 13.74M | 10.02M | | 9.48M | 9.87M | 11.36M | 11.53M | 11.99M | 12.53M | 11.55M | 11.72M | 12.15M | 13.72M | 15.82M | 17.99M | 13.84M | 10.84M | 11.83M | 13.26M | 13.07M | 11.43M | 12.47M | 11.59M | 11.76M | 12.37M | 11.90M | 10.96M | 12.47M | 12.34M | 12.20M | 14.53M | 14.98M | 10.97M | 11.96M | 11.98M | 12.74M | 15.13M | 15.81M | 13.87M | 14.91M | 16.59M | 15.84M | 16.81M | 17.48M | 16.45M | 15.16M | 20.84M | 17.81M | 20.14M | 20.89M | 25.47M | 19.50M | 19.93M | 22.73M | 22.95M |
|
Restructuring Costs
|
8.90M | 8.67M | 11.85M | 9.64M | 10.29M | 11.99M | 6.80M | 10.63M | 12.88M | 11.86M | 12.01M | 9.38M | 13.74M | 10.02M | 10.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
160.88M | 166.52M | 116.30M | 163.54M | 165.73M | 168.14M | 112.00M | 163.23M | 173.40M | 185.62M | 31.41M | | | | -8.49M | 3.02M | -2.77M | 6.46M | | 159.53M | 158.31M | 162.11M | 163.52M | 73.55M | 72.50M | 74.83M | 79.89M | 77.51M | 80.35M | 79.87M | 78.13M | 80.22M | 81.89M | 85.96M | 84.60M | 85.40M | 85.67M | 91.36M | 89.92M | 93.24M | 91.39M | 96.95M | 102.04M | 112.07M | 110.75M | 116.02M | 113.99M | 120.38M | 114.27M | 128.15M | 131.87M | 130.85M | 134.26M | 145.76M | 151.83M | 146.59M | 148.55M | 149.35M | 152.85M | 163.07M | 156.03M | 159.14M | 165.53M | 166.80M | 164.89M | 166.85M | 163.86M |
|
Operating Expenses
|
169.79M | 175.20M | 128.14M | 173.18M | 176.02M | 180.14M | 118.81M | 173.86M | 186.27M | 197.47M | 43.41M | 159.62M | 162.69M | 165.26M | 161.78M | 155.25M | 158.82M | 157.53M | 170.41M | 171.53M | 170.84M | 173.67M | 175.24M | 174.48M | 176.56M | 181.22M | 202.79M | 196.69M | 197.13M | 197.50M | 193.92M | 198.33M | 201.77M | 205.60M | 205.59M | 205.29M | 204.56M | 211.13M | 207.35M | 218.18M | 221.66M | 236.54M | 260.04M | 282.53M | 276.78M | 279.93M | 272.10M | 277.20M | 275.56M | 296.60M | 309.49M | 309.38M | 318.43M | 328.38M | 335.88M | 333.37M | 333.93M | 332.06M | 344.33M | 350.74M | 346.65M | 350.30M | 356.44M | 347.69M | 348.01M | 355.51M | 350.41M |
|
Operating Income
|
-13.98M | -23.81M | -27.76M | -26.56M | -27.32M | -27.81M | -34.62M | -31.52M | -32.78M | -28.39M | 115.02M | 15.61M | 17.51M | 19.83M | 14.32M | 29.63M | 30.68M | 33.60M | 23.01M | 26.51M | 32.86M | 33.08M | 34.31M | 45.27M | 39.30M | 40.20M | 34.81M | 38.12M | 41.66M | 45.75M | 275.29M | 45.51M | 46.20M | 45.49M | 90.69M | 118.31M | 55.18M | 55.01M | 126.22M | 52.49M | 64.92M | 58.86M | 44.78M | 38.95M | 91.78M | 30.11M | 88.26M | 75.07M | 35.79M | 33.17M | 123.94M | 47.89M | 50.74M | 62.92M | 89.27M | 66.18M | 396.50M | 78.07M | 94.25M | 79.76M | 68.67M | 69.86M | 66.29M | 122.19M | 77.39M | 76.36M | 277.67M |
|
EBIT
|
-13.98M | -23.81M | -27.76M | -26.56M | -27.32M | -27.81M | -34.62M | -31.52M | -32.78M | -28.39M | 115.02M | 15.61M | 17.51M | 19.83M | 14.32M | 29.63M | 30.68M | 33.60M | 23.01M | 26.51M | 32.86M | 33.08M | 34.31M | 45.27M | 39.30M | 40.20M | 34.81M | 38.12M | 41.66M | 45.75M | 275.29M | 45.51M | 46.20M | 45.49M | 90.69M | 118.31M | 55.18M | 55.01M | 126.22M | 52.49M | 64.92M | 58.86M | 44.78M | 38.95M | 91.78M | 30.11M | 88.26M | 75.07M | 35.79M | 33.17M | 123.94M | 47.89M | 50.74M | 62.92M | 89.27M | 66.18M | 396.50M | 78.07M | 94.25M | 79.76M | 68.67M | 69.86M | 66.29M | 122.19M | 77.39M | 76.36M | 277.67M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | 24.29M | 26.71M | 31.30M | 61.27M | | 79.04M | | 172.63M | | | | | | | | | | | | | | | | | | 61.30M | | 57.97M | 50.83M | | | 85.22M | | | | 25.49M | 0.00M | 325.88M | | 25.31M | 16.87M | | | | 47.94M | | | 194.97M |
|
Interest & Investment Income
|
| | | | | | | | | | | 0.69M | 0.51M | 1.24M | 1.09M | 1.02M | 1.45M | 0.83M | 1.33M | 1.42M | 1.43M | 9.06M | -0.04M | 0.36M | 0.38M | 0.40M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
2.74M | | | | -1.03M | -0.09M | -0.08M | -4.02M | -0.04M | 0.01M | -0.55M | 4.43M | -4.14M | -0.01M | | | | | | | | | | 0.36M | 0.38M | 0.40M | 0.41M | 0.43M | 0.54M | 0.48M | 0.48M | 0.43M | 0.52M | 0.48M | 0.55M | 2.76M | 1.13M | 1.19M | 1.66M | 9.81M | 1.31M | 1.88M | 2.41M | 2.70M | 2.42M | 2.18M | -1.03M | 2.06M | 2.54M | 8.24M | 2.25M | -2.44M | 3.00M | -7.50M | 0.00M | 1.01M | 10.45M | -3.07M | 9.37M | 5.87M | 6.50M | 6.16M | -30.86M | 1.92M | 8.13M | 3.71M | 5.41M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.38M | 0.40M | 0.41M | 0.43M | 0.54M | 0.48M | 0.48M | 0.43M | 0.52M | 0.48M | 0.55M | 2.76M | 1.13M | 1.19M | 1.66M | 9.81M | 1.31M | 1.88M | 2.41M | 2.70M | 2.42M | 2.18M | -1.03M | 2.06M | 2.54M | 8.24M | 2.25M | -2.44M | 3.00M | -7.50M | 0.00M | 1.01M | 10.45M | -3.07M | 9.37M | 5.87M | 6.50M | 6.16M | -30.86M | 1.92M | 8.13M | 3.71M | 5.41M |
|
EBT
|
-49.36M | -57.72M | -57.28M | -61.69M | -62.53M | -63.94M | -67.67M | -66.29M | -70.04M | -68.00M | 70.31M | -21.14M | -25.94M | -11.50M | -18.01M | -3.13M | 1.84M | -0.31M | -3.36M | -8.52M | 2.17M | 8.12M | -0.60M | 75.99M | 9.44M | 13.06M | 3.10M | 8.13M | 11.85M | 29.56M | 282.42M | 26.60M | 11.43M | 17.70M | 76.69M | 89.45M | 22.68M | 20.42M | 89.69M | 28.81M | 38.44M | 30.92M | 105.24M | 5.70M | 63.62M | -27.03M | 29.22M | 3.89M | 12.67M | 19.57M | 126.30M | 14.95M | 5.68M | 25.52M | 46.78M | 33.16M | 371.53M | 35.85M | 36.05M | 46.65M | 31.40M | 23.92M | -5.21M | 82.23M | 40.49M | 43.51M | 238.32M |
|
Tax Provisions
|
| | | | 0.08M | | | | | 0.06M | 7.40M | -22.88M | -2.82M | -2.96M | 7.58M | -1.97M | -2.68M | -2.66M | -0.97M | -3.33M | -2.19M | -2.49M | -7.12M | 0.42M | 1.40M | 0.63M | -6.35M | -0.40M | 0.40M | 0.09M | 12.29M | 0.33M | 0.37M | 0.13M | -1.06M | 0.23M | 0.23M | 0.16M | 0.08M | 2.21M | 0.12M | 1.50M | 0.00M | 0.16M | 1.53M | 0.19M | 0.67M | 0.62M | 0.14M | 0.53M | 0.16M | 0.34M | 0.31M | 0.38M | -0.68M | 0.23M | 1.35M | 0.43M | 0.09M | 0.34M | 0.39M | -0.16M | 0.33M | 0.16M | 0.26M | 0.38M | 0.04M |
|
Profit After Tax
|
-14.71M | -40.55M | -28.55M | -27.30M | -28.50M | -28.64M | -30.04M | -32.85M | -34.13M | -30.03M | -26.22M | 86.63M | 156.31M | -9.68M | -13.97M | 30.53M | 5.35M | 3.23M | -3.37M | 98.34M | 31.09M | 41.99M | 6.49M | 76.42M | 89.88M | 13.70M | 4.53M | 11.60M | 19.56M | 29.47M | 59.28M | 28.40M | 11.06M | 17.57M | 75.63M | 89.22M | 22.44M | 20.26M | 89.61M | 26.60M | 38.32M | 29.42M | 105.24M | 5.54M | 62.10M | -27.22M | 28.55M | 3.27M | 12.54M | 19.04M | 126.14M | 14.60M | 5.36M | 25.14M | 47.47M | 32.92M | 370.18M | 35.42M | 35.96M | 46.31M | 31.01M | 24.08M | -5.52M | 82.07M | 40.23M | 43.13M | 238.28M |
|
Equity Income
|
-0.73M | -16.74M | -0.48M | -0.74M | -1.19M | -0.83M | -1.45M | -1.33M | -1.35M | -1.58M | -2.09M | -2.69M | -2.41M | -0.72M | -2.76M | -2.80M | 0.52M | -3.79M | 5.67M | -3.56M | -0.43M | -0.94M | -2.07M | 59.16M | -0.57M | 2.69M | 1.05M | 0.68M | 0.33M | 15.29M | 35.95M | 11.20M | -1.43M | 1.82M | 19.67M | -1.68M | -2.03M | -1.38M | 0.04M | 0.05M | 6.62M | 12.71M | 118.49M | 3.37M | 8.02M | 2.94M | 4.52M | 4.92M | 9.75M | 14.45M | 36.52M | 5.41M | -11.23M | 10.00M | 0.76M | 9.71M | 9.70M | 5.51M | -20.22M | 9.09M | 4.05M | -1.88M | 8.98M | 5.81M | 3.63M | 14.01M | 4.93M |
|
Net Income - Minority
|
| | -3.54M | | | | -3.69M | -3.74M | | | | -4.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.60M | -1.78M | -1.11M | -1.00M | -1.06M | -0.87M | -0.90M | -0.83M | 0.22M | -0.58M | 1.59M | 3.42M | 5.91M | -0.69M | -0.66M | -0.04M | 0.16M | 0.08M | 1.33M | 0.65M | 1.08M | 1.45M | 2.34M | 2.59M | 3.03M | 0.41M | 10.75M | 0.91M | 1.61M | 2.46M | 22.31M | 2.34M | 0.85M | 1.42M | 6.33M | 7.39M | 1.81M | 1.62M | 7.40M | 2.06M | 2.65M | 2.16M | 7.55M | 0.31M | 4.29M | -1.99M | 1.93M | 0.15M | 0.81M | 1.26M | 8.65M | 0.88M | 0.27M | 1.53M | 2.93M | 1.95M | 22.63M | 2.55M | 2.97M | 3.15M | 2.01M | 1.57M | -0.49M | 5.34M | 2.54M | 2.71M | 15.37M |
|
Income from Continuing Operations
|
-49.36M | -57.72M | -57.28M | -61.69M | -62.62M | -63.94M | -67.67M | -66.29M | -70.04M | -68.06M | 62.91M | 1.74M | -23.12M | -8.54M | -25.59M | -1.16M | 4.52M | 2.35M | -2.39M | -5.20M | 4.36M | 10.61M | 6.52M | 75.57M | 8.03M | 12.43M | 9.45M | 8.53M | 11.45M | 29.47M | 270.13M | 26.26M | 11.06M | 17.57M | 77.76M | 89.22M | 22.44M | 20.26M | 89.60M | 26.60M | 38.32M | 29.42M | 105.24M | 5.54M | 62.10M | -27.22M | 28.55M | 3.27M | 12.54M | 19.04M | 126.14M | 14.60M | 5.36M | 25.14M | 47.47M | 32.92M | 370.18M | 35.42M | 35.96M | 46.31M | 31.01M | 24.08M | -5.54M | 82.07M | 40.23M | 43.13M | 238.28M |
|
Consolidated Net Income
|
2.05M | 0.80M | 2.76M | 2.27M | 0.86M | 4.04M | 0.72M | 4.19M | 49.04M | 16.24M | 74.34M | 84.89M | 179.43M | -1.13M | 1.02M | 0.85M | 0.83M | 0.88M | 41.38M | -0.09M | 0.02M | 0.08M | | | 79.04M | | 172.63M | 3.07M | 7.32M | | 215.81M | 2.13M | | | 41.27M | 70.30M | | | 65.90M | 26.60M | 5.28M | | | 5.54M | 62.10M | -27.22M | 28.55M | 3.27M | 12.54M | 19.04M | 126.14M | 14.60M | 5.36M | 25.14M | 47.47M | 32.92M | 370.18M | 35.42M | 35.96M | 46.31M | 31.01M | 24.08M | -5.54M | 82.07M | 40.23M | 43.13M | 238.28M |
|
Income towards Parent Company
|
2.05M | 0.80M | -0.78M | 2.27M | 0.86M | 4.04M | -2.96M | 0.45M | 49.04M | 16.24M | 74.34M | 80.10M | 179.43M | -1.13M | 1.02M | 0.85M | 0.83M | 0.88M | 41.38M | -0.09M | 0.02M | 0.08M | | | 79.04M | | 172.63M | 3.07M | 7.32M | | 215.81M | 2.13M | | | 41.27M | 70.30M | | | 65.90M | 26.60M | 5.28M | | | 5.54M | 62.10M | -27.22M | 28.55M | 3.27M | 12.54M | 19.04M | 126.14M | 14.60M | 5.36M | 25.14M | 47.47M | 32.92M | 370.18M | 35.42M | 35.96M | 46.31M | 31.01M | 24.08M | -5.54M | 82.07M | 40.23M | 43.13M | 238.28M |
|
Preferred Dividend Payments
|
-1.87M | -1.87M | 12.79M | 1.45M | 1.44M | 1.44M | 1.44M | 1.44M | 1.40M | 1.38M | 1.38M | -1.38M | -0.93M | -0.93M | 6.52M | 0.93M | -0.93M | 0.93M | 0.93M | -0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.92M | 0.95M | 0.97M | 0.97M | 0.97M | 1.01M | 1.03M | 1.03M | 1.03M | 1.07M | 1.06M | 1.05M | 1.05M | 1.06M | 1.06M | 1.06M | 1.06M | 1.09M | 1.11M | 1.11M | 1.10M | 1.18M | 1.22M | 1.22M | 1.22M | 1.23M | 1.21M | 1.20M | 1.20M | 1.21M | 1.21M | 1.21M | 1.21M |
|
Net Income towards Common Stockholders
|
-14.86M | -40.78M | -24.80M | -26.43M | -28.97M | -26.13M | -30.82M | -30.24M | 12.15M | -15.56M | 44.19M | 80.85M | 145.72M | -9.96M | -13.23M | -1.20M | 4.26M | 2.26M | 35.77M | 17.43M | 29.08M | 39.62M | 64.49M | 72.89M | 85.92M | 12.36M | 161.27M | 9.46M | 17.02M | 26.03M | 236.69M | 25.04M | 9.23M | 15.26M | 68.36M | 80.80M | 19.63M | 17.64M | 81.17M | 23.49M | 34.59M | 26.17M | 96.61M | 4.16M | 56.71M | -26.31M | 25.48M | 2.05M | 10.66M | 16.67M | 116.40M | 12.61M | 3.98M | 22.50M | 43.42M | 29.78M | 346.32M | 31.64M | 31.76M | 41.92M | 27.67M | 21.40M | -6.24M | 75.51M | 36.46M | 39.20M | 221.69M |
|
EPS (Basic)
|
-0.11 | -0.28 | -0.17 | -0.18 | -0.19 | -0.18 | -0.18 | -0.19 | -0.19 | -0.15 | 0.22 | 0.37 | 0.62 | -0.04 | -0.06 | 0.00 | 0.02 | 0.01 | 0.14 | 0.07 | 0.12 | 0.16 | 0.26 | 0.28 | 0.33 | 0.05 | 0.88 | 0.04 | 0.06 | 0.10 | 1.29 | 0.09 | 0.03 | 0.06 | 0.37 | 0.30 | 0.07 | 0.07 | 0.44 | 0.08 | 0.12 | 0.09 | 0.52 | 0.01 | 0.19 | -0.09 | 0.14 | 0.01 | 0.04 | 0.06 | 0.39 | 0.04 | 0.01 | 0.07 | 0.14 | 0.09 | 1.05 | 0.10 | 0.10 | 0.13 | 0.08 | 0.06 | -0.02 | 0.23 | 0.11 | 0.12 | 0.67 |
|
EPS (Weighted Average and Diluted)
|
-0.11 | -0.28 | -0.17 | -0.18 | -0.18 | -0.16 | -0.19 | -0.17 | | | | | 0.62 | -0.04 | -0.06 | 0.00 | 0.02 | 0.01 | 0.14 | 0.07 | 0.12 | 0.16 | 0.25 | 0.28 | 0.33 | 0.05 | 0.61 | 0.04 | 0.06 | 0.10 | 0.87 | 0.09 | 0.03 | 0.06 | 0.25 | 0.30 | 0.07 | 0.07 | 0.30 | 0.08 | 0.12 | 0.09 | 0.33 | 0.01 | 0.19 | -0.09 | 0.08 | 0.01 | 0.04 | 0.06 | 0.38 | 0.04 | 0.01 | 0.07 | 0.14 | 0.09 | 1.05 | 0.10 | 0.10 | 0.13 | 0.08 | 0.06 | -0.02 | 0.23 | 0.11 | 0.12 | 0.67 |
|
Shares Outstanding (Weighted Average)
|
149.44M | 150.00M | 149.09M | 156.13M | 160.89M | 165.40M | 167.37M | 182.53M | 190.48M | 213.82M | 201.29M | 221.50M | 234.03M | 249.82M | 238.85M | 249.92M | 249.99M | 249.99M | 249.97M | 250.18M | 250.25M | 251.66M | 251.53M | 256.83M | 257.85M | 259.11M | 183.28M | 262.46M | 183.28M | 183.28M | 183.28M | 183.32M | 183.35M | 183.35M | 183.34M | 183.52M | 183.64M | 183.64M | 183.61M | 183.95M | 184.06M | 184.06M | 184.03M | 184.50M | 184.84M | 184.84M | 184.75M | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
149.44M | 150.00M | 149.09M | 156.13M | 160.89M | 165.40M | 165.86M | 182.53M | | | | | 234.03M | 249.82M | 238.85M | 249.92M | 251.41M | 251.45M | 249.97M | 251.82M | 252.19M | 253.73M | 253.44M | 258.66M | 262.81M | 261.21M | 266.11M | 264.29M | 268.17M | 268.31M | 271.55M | 268.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-13.98M | -23.81M | -27.76M | -26.56M | -27.32M | -27.81M | -34.62M | -28.10M | -32.78M | -28.39M | 115.02M | 83.12M | 17.51M | 19.83M | 14.32M | 29.63M | 30.68M | 33.60M | 23.01M | 26.51M | 32.86M | 33.08M | 34.31M | 134.05M | 129.65M | 130.77M | 139.72M | 143.46M | 147.60M | 151.55M | 377.82M | 150.54M | 154.66M | 152.66M | 200.09M | 226.45M | 161.70M | 162.89M | 232.68M | 164.96M | 182.86M | 186.25M | 188.25M | 194.43M | 246.83M | 182.06M | 234.39M | 219.16M | 181.96M | 185.81M | 287.70M | 211.51M | 218.32M | 229.70M | 256.51M | 235.48M | 565.43M | 245.62M | 264.89M | 249.62M | 239.15M | 240.13M | 231.73M | 283.59M | 240.58M | 242.28M | 441.28M |
|
Interest Expenses
|
35.38M | 33.91M | 29.52M | 35.13M | 35.22M | 36.13M | 33.05M | 34.78M | 37.26M | 39.62M | 44.71M | 34.74M | 41.54M | 31.84M | 30.66M | -10.01M | 30.80M | 30.94M | 74.36M | -32.88M | 31.69M | 33.09M | 32.79M | 28.80M | 29.67M | 30.23M | 33.17M | 31.10M | 30.68M | 31.95M | 29.30M | 30.54M | 33.87M | 30.09M | 34.21M | 29.94M | 31.60M | 34.40M | 38.23M | 33.54M | 34.42M | 42.52M | 60.44M | 39.32M | 38.60M | 62.27M | 62.52M | 78.16M | 35.40M | 36.29M | 36.42M | 35.92M | 36.83M | 39.91M | 43.25M | 43.74M | 45.11M | 44.66M | 47.35M | 48.06M | 47.81M | 50.21M | 49.62M | 47.70M | 48.66M | 50.57M | 49.68M |
|
Shares Outstanding
|
| | 179.91M | | 163.04M | 182.13M | 182.50M | 187.27M | 182.48M | 184.28M | 184.28M | 184.28M | 184.28M | 184.28M | 184.28M | 184.28M | 184.28M | 184.28M | 183.28M | 183.28M | 183.28M | 183.28M | 183.28M | 183.28M | 183.28M | 183.28M | 183.28M | 183.28M | 183.28M | 183.28M | 183.28M | 183.35M | 183.35M | 183.35M | 183.35M | 183.64M | 183.64M | 183.64M | 275.55M | 184.05M | 184.06M | 184.06M | 294.59M | 184.84M | 184.84M | 184.84M | 296.61M | 185.20M | 185.20M | 185.20M | 318.15M | 186.20M | 186.10M | 186.10M | 328.99M | 186.40M | 186.40M | 189.90M | 329.01M | 190.00M | 190.00M | 189.80M | 189.80M | 190.10M | 190.20M | 190.20M | 190.10M |
|
Tax Rate
|
| | | | -0.13 | | | | | -0.09 | 10.52 | 108.24 | 10.86 | 25.73 | -42.08 | 62.93 | -145.74 | 865.80 | 28.80 | 39.05 | -100.97 | -30.69 | 0.00M | 0.56 | 14.88 | 4.85 | -204.51 | -4.96 | 3.39 | 0.32 | 4.35 | 1.25 | 3.20 | 0.72 | -1.39 | 0.25 | 1.03 | 0.77 | 0.09 | 7.68 | 0.33 | 4.85 | 0.00 | 2.88 | 2.40 | -0.69 | 2.29 | 15.90 | 1.07 | 2.70 | 0.12 | 2.29 | 5.50 | 1.48 | -1.46 | 0.71 | 0.36 | 1.19 | 0.26 | 0.72 | 1.23 | -0.65 | -6.39 | 0.19 | 0.64 | 0.88 | 0.02 |