|
Revenue
|
1,922.00M | 1,909.00M | 2,098.00M | -651.00M | 2,596.00M | 2,292.00M | 2,300.00M | -542.00M | 1,871.00M | 1,984.00M | 1,972.00M | 2,103.00M | 2,019.00M | 1,846.00M | 1,752.00M | 1,869.00M | 1,810.00M | 1,767.00M | 1,623.00M | 1,660.00M | 1,749.00M | 1,678.00M | 2,069.00M | 2,141.00M | 1,716.00M | 1,839.00M | 1,799.00M | 2,006.00M | 1,660.00M | 1,736.00M | 1,905.00M | 2,198.00M | 1,988.00M | 1,924.00M | 1,891.00M | 2,228.00M | 2,088.00M | 2,091.00M | 2,303.00M | 2,204.00M | 2,054.00M | 2,041.00M | 1,999.00M | 2,107.00M | 1,913.00M | 1,781.00M | 1,933.00M | 2,092.00M | 2,612.00M | 2,283.00M | 2,475.00M | 43.00M | 2,524.00M | 2,490.00M | 3,021.00M | 148.00M | 3,081.00M | 2,483.00M | 2,559.00M | 53.00M | 2,771.00M | 2,336.00M | 2,653.00M | 20.00M | 3,048.00M | 2,781.00M | 2,923.00M |
|
Gross Profit
|
| | | | 2,511.00M | | -1247.00M | 1,850.00M | 1,824.00M | 1,939.00M | 548.00M | 381.00M | 1,062.00M | 946.00M | 981.00M | 1,001.00M | 1,020.00M | 966.00M | 913.00M | | | | | | | | | | | | | | | | 1,387.00M | 1,548.00M | 1,475.00M | 1,455.00M | 1,513.00M | 1,536.00M | 1,529.00M | 1,558.00M | 1,565.00M | 1,588.00M | 1,517.00M | 1,510.00M | 1,553.00M | 1,594.00M | 1,680.00M | 1,586.00M | 1,432.00M | -1216.00M | 1,721.00M | 1,633.00M | 2,031.00M | -571.00M | 2,528.00M | 2,062.00M | 2,075.00M | -373.00M | 2,245.00M | 1,912.00M | 2,136.00M | -588.00M | 2,433.00M | 2,307.00M | 2,452.00M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | | | | 29.00M | | |
|
Selling, General & Administrative
|
125.00M | 129.00M | 126.00M | -50.00M | 111.00M | 122.00M | 122.00M | 148.00M | 82.00M | 78.00M | 75.00M | 244.00M | 129.00M | 149.00M | 137.00M | 156.00M | 132.00M | 123.00M | 130.00M | 127.00M | 150.00M | 136.00M | 171.00M | 204.00M | 196.00M | 174.00M | 177.00M | 194.00M | 221.00M | 158.00M | 177.00M | 166.00M | 161.00M | 153.00M | 138.00M | 142.00M | 132.00M | 130.00M | 174.00M | 133.00M | 128.00M | 152.00M | 130.00M | 148.00M | 113.00M | 127.00M | 114.00M | 112.00M | 123.00M | 114.00M | 152.00M | 169.00M | 154.00M | 160.00M | 163.00M | 159.00M | 176.00M | 161.00M | 146.00M | 182.00M | 186.00M | 164.00M | 170.00M | 188.00M | 194.00M | 168.00M | 168.00M |
|
Pension (IS)
|
19.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
1,986.00M | 1,391.00M | | | | 1,911.00M | 4.00M | -2.00M | 11.00M | -3.00M | 1,392.00M | -12.00M | -8.00M | -9.00M | -14.00M | 7.00M | -1.00M | -4.00M | -21.00M | -48.00M | -17.00M | -27.00M | -3.00M | 144.00M | -17.00M | -16.00M | -3.00M | -7.00M | -23.00M | -23.00M | -92.00M | -5.00M | -5.00M | -6.00M | 1,095.00M | 2,241.00M | -29.00M | -1.00M | 6.00M | 716.00M | -44.00M | -64.00M | 11.00M | 66.00M | -7.00M | -6.00M | -15.00M | 6.00M | 1.00M | -12.00M | -1.00M | -4.00M | 9.00M | 10.00M | -33.00M | -14.00M | 31.00M | 9.00M | 130.00M | 404.00M | 17.00M | 27.00M | 25.00M | -9.00M | 10.00M | -13.00M | -14.00M |
|
Operating Expenses
|
2,111.00M | 1,520.00M | 126.00M | -50.00M | 111.00M | 2,033.00M | 122.00M | 148.00M | 82.00M | 1,385.00M | 1,467.00M | 1,732.00M | 1,492.00M | 1,514.00M | 1,379.00M | 1,489.00M | 1,384.00M | 1,417.00M | 1,287.00M | 1,397.00M | 1,329.00M | 1,367.00M | 1,762.00M | 1,610.00M | 1,489.00M | 1,447.00M | 1,443.00M | 2,755.00M | 1,398.00M | 2,224.00M | 1,560.00M | 1,628.00M | 1,558.00M | 1,546.00M | 1,617.00M | 2,383.00M | 1,597.00M | 1,681.00M | 1,802.00M | 2,838.00M | 1,493.00M | 1,543.00M | 1,371.00M | 1,873.00M | 1,482.00M | 1,169.00M | 1,292.00M | 1,574.00M | 1,873.00M | 1,683.00M | 2,120.00M | 2,320.00M | 1,870.00M | 2,018.00M | 2,201.00M | 1,858.00M | 1,721.00M | 1,613.00M | 1,565.00M | 1,697.00M | 1,759.00M | 1,640.00M | 1,815.00M | 1,950.00M | 1,954.00M | 1,836.00M | 1,814.00M |
|
Operating Income
|
280.00M | 351.00M | 394.00M | 81.00M | 478.00M | 416.00M | -1290.00M | 1,802.00M | 439.00M | 460.00M | 457.00M | 511.00M | 527.00M | 332.00M | 373.00M | 380.00M | 426.00M | 350.00M | 336.00M | 263.00M | 420.00M | 311.00M | 307.00M | 531.00M | 227.00M | 392.00M | 356.00M | -749.00M | 262.00M | -488.00M | 345.00M | 570.00M | 430.00M | 378.00M | 274.00M | -155.00M | 491.00M | 410.00M | 501.00M | -634.00M | 561.00M | 498.00M | 628.00M | 234.00M | 431.00M | 612.00M | 641.00M | 518.00M | 739.00M | 600.00M | 355.00M | 937.00M | 654.00M | 472.00M | 820.00M | 1,072.00M | 1,360.00M | 870.00M | 994.00M | 1,087.00M | 1,012.00M | 696.00M | 838.00M | 793.00M | 1,094.00M | 945.00M | 1,109.00M |
|
EBIT
|
280.00M | 351.00M | 394.00M | 81.00M | 478.00M | 416.00M | -1290.00M | 1,802.00M | 439.00M | 460.00M | 457.00M | 511.00M | 527.00M | 332.00M | 373.00M | 380.00M | 426.00M | 350.00M | 336.00M | 263.00M | 420.00M | 311.00M | 307.00M | 531.00M | 227.00M | 392.00M | 356.00M | -749.00M | 262.00M | -488.00M | 345.00M | 570.00M | 430.00M | 378.00M | 274.00M | -155.00M | 491.00M | 410.00M | 501.00M | -634.00M | 561.00M | 498.00M | 628.00M | 234.00M | 431.00M | 612.00M | 641.00M | 518.00M | 739.00M | 600.00M | 355.00M | 937.00M | 654.00M | 472.00M | 820.00M | 1,072.00M | 1,360.00M | 870.00M | 994.00M | 1,087.00M | 1,012.00M | 696.00M | 838.00M | 793.00M | 1,094.00M | 945.00M | 1,109.00M |
|
Interest & Investment Income
|
-61.00M | 24.00M | 39.00M | 36.00M | 39.00M | 55.00M | 68.00M | -117.00M | 44.00M | 40.00M | 43.00M | -114.00M | 69.00M | 3.00M | 3.00M | 2.00M | 13.00M | 39.00M | 10.00M | 19.00M | 14.00M | 18.00M | 11.00M | | | 9.00M | 18.00M | | 18.00M | 18.00M | 28.00M | -1.00M | 272.00M | 2.00M | 4.00M | 4.00M | 4.00M | 68.00M | 2.00M | 145.00M | 1.00M | 124.00M | 7.00M | -25.00M | 3.00M | 1.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 2.00M | 1.00M | 12.00M | 8.00M | 13.00M | 24.00M | 63.00M | 24.00M | 18.00M | 290.00M | 11.00M | 8.00M | 4.00M | 19.00M |
|
Other Non Operating Income
|
33.00M | -1.00M | 1.00M | -26.00M | -606.00M | -1.00M | -4.00M | | 6.00M | -2.00M | | -275.00M | -4.00M | 3.00M | | -1.00M | -2.00M | 2.00M | 1.00M | -1.00M | 1.00M | 4.00M | 10.00M | 16.00M | 16.00M | 34.00M | 20.00M | 32.00M | 15.00M | 17.00M | 20.00M | 33.00M | 77.00M | 24.00M | 23.00M | -149.00M | 21.00M | 26.00M | 52.00M | -7.00M | 11.00M | 7.00M | 1.00M | 14.00M | 4.00M | 5.00M | -23.00M | -29.00M | -2.00M | 2.00M | 4.00M | 2.00M | 5.00M | 6.00M | -6.00M | 13.00M | 20.00M | 19.00M | 30.00M | 30.00M | 31.00M | 33.00M | 31.00M | 13.00M | 14.00M | 16.00M | 21.00M |
|
Non Operating Income
|
-2.00M | 1.00M | -1.00M | 4.00M | -7.00M | -1.00M | -4.00M | | 6.00M | -2.00M | | 7.00M | -4.00M | 3.00M | | -1.00M | -2.00M | 2.00M | 1.00M | -1.00M | 1.00M | 4.00M | 10.00M | 16.00M | 16.00M | 34.00M | 20.00M | 32.00M | 15.00M | 17.00M | 20.00M | 33.00M | 77.00M | 24.00M | 23.00M | -149.00M | 21.00M | 26.00M | 52.00M | -7.00M | 11.00M | 7.00M | 1.00M | 14.00M | 4.00M | 5.00M | -23.00M | -29.00M | -2.00M | 2.00M | 4.00M | 2.00M | 5.00M | 6.00M | -6.00M | 13.00M | 20.00M | 19.00M | 30.00M | 30.00M | 31.00M | 33.00M | 31.00M | 13.00M | 14.00M | 16.00M | 21.00M |
|
EBT
|
75.00M | 231.00M | 279.00M | -35.00M | -243.00M | 329.00M | -1371.00M | 1,669.00M | 338.00M | 348.00M | 354.00M | 162.00M | 492.00M | 237.00M | 277.00M | 283.00M | 327.00M | 302.00M | 260.00M | 191.00M | 247.00M | 207.00M | 2,706.00M | 424.00M | 43.00M | 266.00M | -238.00M | -1784.00M | -11.00M | -650.00M | 200.00M | 86.00M | 606.00M | 258.00M | 149.00M | -478.00M | 325.00M | 321.00M | 390.00M | -705.00M | 283.00M | 422.00M | 319.00M | 40.00M | -774.00M | 432.00M | 434.00M | 185.00M | 576.00M | 441.00M | 226.00M | 830.00M | 510.00M | 362.00M | 717.00M | 953.00M | 1,241.00M | 756.00M | 861.00M | 1,547.00M | 855.00M | 555.00M | 968.00M | 608.00M | 922.00M | 757.00M | 929.00M |
|
Tax Provisions
|
56.00M | 80.00M | 87.00M | -19.00M | -95.00M | 104.00M | -150.00M | 254.00M | -22.00M | 109.00M | 47.00M | -13.00M | 133.00M | 71.00M | 77.00M | 79.00M | 96.00M | 102.00M | 62.00M | 141.00M | 51.00M | 84.00M | 998.00M | 116.00M | 30.00M | 83.00M | -65.00M | -447.00M | 2.00M | -145.00M | 69.00M | 49.00M | 37.00M | 65.00M | 24.00M | -2100.00M | 55.00M | 52.00M | 190.00M | -159.00M | 69.00M | 98.00M | 77.00M | 91.00M | -204.00M | 117.00M | 111.00M | 55.00M | 141.00M | 119.00M | 53.00M | 198.00M | 118.00M | -45.00M | 96.00M | 256.00M | 284.00M | 175.00M | 176.00M | 370.00M | 193.00M | 129.00M | 227.00M | 91.00M | 193.00M | 174.00M | 246.00M |
|
Profit After Tax
|
-224.00M | 169.00M | 194.00M | -1.00M | -195.00M | 188.00M | -1263.00M | 174.00M | 384.00M | 297.00M | 342.00M | 55.00M | 495.00M | 166.00M | 203.00M | 202.00M | 231.00M | 200.00M | 198.00M | 50.00M | 196.00M | 127.00M | 1,708.00M | 308.00M | 70.00M | 183.00M | -173.00M | -1458.00M | -65.00M | -505.00M | 131.00M | -15.00M | 569.00M | 193.00M | 125.00M | 1,622.00M | 270.00M | 269.00M | 200.00M | -546.00M | 214.00M | 324.00M | 242.00M | 82.00M | -570.00M | 315.00M | 323.00M | 116.00M | 435.00M | 322.00M | 173.00M | 632.00M | 392.00M | 407.00M | 621.00M | 697.00M | 957.00M | 581.00M | 685.00M | 1,177.00M | 662.00M | 426.00M | 741.00M | 517.00M | 729.00M | 583.00M | 683.00M |
|
Equity Income
|
| | | | | | | | 34.00M | 40.00M | 40.00M | 41.00M | 31.00M | 27.00M | 30.00M | 23.00M | 18.00M | 38.00M | 37.00M | 41.00M | -48.00M | 37.00M | 66.00M | 89.00M | 51.00M | 93.00M | 92.00M | 99.00M | 97.00M | 101.00M | 104.00M | 95.00M | 107.00M | 125.00M | 115.00M | 87.00M | 82.00M | 92.00M | 105.00M | 117.00M | 80.00M | 87.00M | 93.00M | 115.00M | 22.00M | 108.00M | 106.00M | 92.00M | 131.00M | 135.00M | 157.00M | 185.00M | 136.00M | 163.00M | 193.00M | 145.00M | 147.00M | 160.00M | 127.00M | 155.00M | 137.00M | 147.00M | 147.00M | 129.00M | 155.00M | 142.00M | 152.00M |
|
Net Income - Minority
|
| -529.00M | -548.00M | -572.00M | -1389.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
-13.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-52.00M | 27.00M | 51.00M | 146.00M | 47.00M | 37.00M | 37.00M | 54.00M | 63.00M | 70.00M | 70.00M | 82.00M | 72.00M | 33.00M | 48.00M | 53.00M | 69.00M | 50.00M | 56.00M | 63.00M | 56.00M | 24.00M | 30.00M | 115.00M | -57.00M | 69.00M | -133.00M | -622.00M | 52.00M | -100.00M | 70.00M | 52.00M | 196.00M | 112.00M | 92.00M | -65.00M | 118.00M | 134.00M | 71.00M | 25.00M | 19.00M | 14.00M | 21.00M | -190.00M | -53.00M | 12.00M | 14.00M | 14.00M | 9.00M | 18.00M | 8.00M | 10.00M | 12.00M | 7.00M | 21.00M | 28.00M | 30.00M | 34.00M | 30.00M | 30.00M | 30.00M | 25.00M | 35.00M | 31.00M | 38.00M | 37.00M | 36.00M |
|
Income from Continuing Operations
|
19.00M | 151.00M | 192.00M | -16.00M | -148.00M | 225.00M | -1221.00M | 1,415.00M | 360.00M | 239.00M | 307.00M | 175.00M | 359.00M | 166.00M | 200.00M | 204.00M | 231.00M | 200.00M | 198.00M | 50.00M | 196.00M | 123.00M | 1,708.00M | 308.00M | 13.00M | 183.00M | -173.00M | -1337.00M | -13.00M | -505.00M | 131.00M | 37.00M | 569.00M | 193.00M | 125.00M | 1,622.00M | 270.00M | 269.00M | 200.00M | -546.00M | 214.00M | 324.00M | 242.00M | -51.00M | -570.00M | 315.00M | 323.00M | 130.00M | 435.00M | 322.00M | 173.00M | 632.00M | 392.00M | 407.00M | 621.00M | 697.00M | 957.00M | 581.00M | 685.00M | 1,177.00M | 662.00M | 426.00M | 741.00M | 517.00M | 729.00M | 583.00M | 683.00M |
|
Consolidated Net Income
|
-243.00M | 19.00M | 2.00M | 302.00M | 2.00M | -3.00M | -5.00M | -1195.00M | 24.00M | 58.00M | 21.00M | -530.00M | 136.00M | -1.00M | 3.00M | -2.00M | -1.00M | -8.00M | -2.00M | -1.00M | 196.00M | 4.00M | 1,708.00M | 308.00M | 13.00M | 183.00M | -173.00M | -1337.00M | -13.00M | -505.00M | 131.00M | 37.00M | 569.00M | 193.00M | 125.00M | 1,622.00M | 270.00M | 269.00M | 200.00M | -546.00M | 214.00M | 324.00M | 242.00M | -51.00M | -570.00M | 315.00M | 323.00M | 130.00M | 435.00M | 322.00M | 173.00M | 632.00M | 392.00M | 407.00M | 621.00M | 697.00M | 957.00M | 581.00M | -1.00M | -9.00M | 662.00M | 426.00M | 741.00M | 517.00M | 729.00M | 583.00M | 683.00M |
|
Income towards Parent Company
|
-243.00M | -510.00M | -546.00M | -270.00M | -1387.00M | -3.00M | -5.00M | -1195.00M | 24.00M | 58.00M | 21.00M | -530.00M | 136.00M | -1.00M | 3.00M | -2.00M | -1.00M | -8.00M | -2.00M | -1.00M | 196.00M | 4.00M | 1,708.00M | 308.00M | 13.00M | 183.00M | -173.00M | -1337.00M | -13.00M | -505.00M | 131.00M | 37.00M | 569.00M | 193.00M | 125.00M | 1,622.00M | 270.00M | 269.00M | 200.00M | -546.00M | 214.00M | 324.00M | 242.00M | -51.00M | -570.00M | 315.00M | 323.00M | 130.00M | 435.00M | 322.00M | 173.00M | 632.00M | 392.00M | 407.00M | 621.00M | 697.00M | 957.00M | 581.00M | -1.00M | -9.00M | 662.00M | 426.00M | 741.00M | 517.00M | 729.00M | 583.00M | 683.00M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M |
|
Net Income towards Common Stockholders
|
-243.00M | -510.00M | -546.00M | -270.00M | -1387.00M | -3.00M | -5.00M | -1195.00M | 24.00M | 58.00M | 21.00M | -530.00M | 136.00M | -1.00M | 3.00M | -2.00M | -1.00M | -8.00M | -2.00M | -1.00M | 196.00M | 4.00M | 1,708.00M | 308.00M | 13.00M | 183.00M | -173.00M | -1337.00M | -13.00M | -505.00M | 131.00M | 37.00M | 569.00M | 193.00M | 33.00M | 1,687.00M | 152.00M | 135.00M | 129.00M | -572.00M | 194.00M | 310.00M | 220.00M | 123.00M | -518.00M | 303.00M | 308.00M | 115.00M | 425.00M | 304.00M | 164.00M | 621.00M | 379.00M | 400.00M | 599.00M | 668.00M | 926.00M | 460.00M | 654.00M | 1,146.00M | 631.00M | 401.00M | 705.00M | 485.00M | 690.00M | 546.00M | 646.00M |
|
EPS (Basic)
|
-0.30 | 0.24 | 0.24 | 0.04 | -0.33 | 0.32 | -2.16 | 0.29 | 0.55 | 0.39 | 0.46 | -0.03 | 0.71 | 0.21 | 0.25 | 0.23 | 0.24 | 0.22 | 0.21 | -0.01 | 0.20 | 0.15 | 2.24 | 0.24 | 0.09 | 0.15 | -0.05 | -0.95 | -0.09 | -0.54 | 0.08 | -0.02 | 0.45 | 0.10 | 0.04 | 2.04 | 0.18 | 0.16 | 0.13 | -0.63 | 0.16 | 0.26 | 0.18 | 0.11 | -0.43 | 0.25 | 0.25 | 0.09 | 0.35 | 0.25 | 0.14 | 0.51 | 0.31 | 0.33 | 0.49 | 0.55 | 0.76 | 0.45 | 0.54 | 0.95 | 0.52 | 0.33 | 0.58 | 0.39 | 0.57 | 0.45 | 0.53 |
|
EPS (Weighted Average and Diluted)
|
-0.29 | 0.24 | 0.24 | 0.04 | -0.33 | 0.31 | -2.16 | 0.31 | 0.54 | 0.38 | 0.46 | -0.03 | 0.70 | 0.21 | 0.25 | 0.22 | 0.23 | 0.22 | 0.20 | -0.02 | 0.20 | 0.15 | 2.22 | 0.24 | 0.09 | 0.15 | -0.05 | -0.95 | -0.09 | -0.54 | 0.08 | -0.02 | 0.45 | 0.10 | 0.04 | 2.03 | 0.18 | 0.16 | 0.13 | -0.62 | 0.16 | 0.26 | 0.18 | 0.11 | -0.43 | 0.25 | 0.25 | 0.09 | 0.35 | 0.25 | 0.13 | 0.51 | 0.31 | 0.33 | 0.49 | 0.54 | 0.76 | 0.45 | 0.54 | 0.94 | 0.52 | 0.33 | 0.58 | 0.40 | 0.56 | 0.45 | 0.53 |
|
Shares Outstanding (Weighted Average)
|
579.21M | 580.10M | 582.97M | 583.13M | 583.60M | 584.27M | 584.67M | 584.77M | 586.21M | 588.15M | 588.90M | 589.41M | 592.18M | 625.65M | 626.47M | 627.33M | 681.53M | 682.69M | 683.19M | 683.43M | 684.42M | 685.52M | 747.31M | 747.46M | 747.90M | 748.96M | 749.71M | 749.76M | 750.07M | 750.53M | 750.66M | 750.84M | 825.82M | 826.27M | 826.65M | 826.75M | 827.33M | 827.61M | 827.97M | 1,210.54M | 1,210.98M | 1,211.77M | 1,212.02M | 1,212.05M | 1,212.49M | 1,213.20M | 1,213.56M | 1,213.59M | 1,213.79M | 1,214.76M | 1,214.96M | 1,215.03M | 1,215.59M | 1,218.01M | 1,218.53M | 1,218.34M | 1,218.56M | 1,218.19M | 1,216.42M | 1,216.50M | 1,216.75M | 1,218.75M | 1,218.93M | 1,219.01M | 1,219.37M | 1,221.01M | 1,221.18M |
|
Shares Outstanding (Diluted Average)
|
582.36M | 0.59M | 590.06M | 585.96M | 583.93M | 592.50M | 584.74M | 590.70M | 596.57M | 597.63M | 597.55M | 598.17M | 600.52M | 626.62M | 632.02M | 625.49M | 687.14M | 686.92M | 687.31M | 687.18M | 688.90M | 700.70M | 752.06M | 723.64M | 752.03M | 752.77M | 752.62M | 749.27M | 750.33M | 750.65M | 751.86M | 750.67M | 826.48M | 828.58M | 829.37M | 828.52M | 830.20M | 830.15M | 1,026.50M | 973.63M | 1,213.59M | 1,214.07M | 1,214.16M | 1,214.01M | 1,213.02M | 1,214.58M | 1,215.34M | 1,215.16M | 1,217.21M | 1,217.48M | 1,217.98M | 1,218.21M | 1,221.28M | 1,222.69M | 1,222.47M | 1,222.67M | 1,225.78M | 1,223.43M | 1,222.65M | 1,222.71M | 1,222.22M | 1,222.24M | 1,223.00M | 1,222.95M | 1,224.64M | 1,224.46M | 1,225.00M |
|
EBITDA
|
117.00M | 351.00M | 394.00M | 81.00M | 478.00M | 416.00M | -1290.00M | 1,802.00M | 439.00M | 460.00M | 457.00M | 511.00M | 527.00M | 332.00M | 373.00M | 380.00M | 426.00M | 350.00M | 336.00M | 263.00M | 420.00M | 311.00M | 307.00M | 531.00M | 227.00M | 392.00M | 356.00M | -749.00M | 262.00M | -488.00M | 345.00M | 570.00M | 430.00M | 378.00M | 274.00M | -155.00M | 491.00M | 410.00M | 501.00M | -634.00M | 561.00M | 498.00M | 628.00M | 234.00M | 431.00M | 612.00M | 641.00M | 518.00M | 739.00M | 600.00M | 355.00M | 937.00M | 654.00M | 472.00M | 820.00M | 1,072.00M | 1,360.00M | 870.00M | 994.00M | 1,087.00M | 1,039.00M | 696.00M | 838.00M | 793.00M | 1,123.00M | 945.00M | 1,109.00M |
|
Interest Expenses
|
-162.00M | 167.00M | 168.00M | 159.00M | -164.00M | 154.00M | 158.00M | 152.00M | 156.00M | 155.00M | 153.00M | 134.00M | 141.00M | 140.00M | 140.00M | 147.00M | 152.00M | 151.00M | 151.00M | 157.00M | 169.00M | 192.00M | 262.00M | 265.00M | 273.00M | 278.00M | 280.00M | 287.00M | 306.00M | 306.00M | 304.00M | 301.00M | 287.00M | 280.00M | 275.00M | 274.00M | 282.00M | 288.00M | 286.00M | 304.00M | 306.00M | 306.00M | 303.00M | 303.00M | 301.00M | 299.00M | 298.00M | 294.00M | 296.00M | 301.00M | 295.00M | 287.00M | 289.00M | 286.00M | 296.00M | 276.00M | 294.00M | 306.00M | 314.00M | 322.00M | 349.00M | 339.00M | 338.00M | 338.00M | 349.00M | 350.00M | 372.00M |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
74.67 | 34.63 | 31.18 | 54.29 | 39.09 | 31.61 | 10.94 | 15.22 | | 31.32 | 13.28 | | 27.03 | 29.96 | 27.80 | 27.92 | 29.36 | 33.77 | 23.85 | 73.82 | 20.65 | 40.58 | 36.88 | 27.36 | 69.77 | 31.20 | 27.31 | 25.06 | | 22.31 | 34.50 | 56.98 | 6.11 | 25.19 | 16.11 | | 16.92 | 16.20 | 48.72 | 22.55 | 24.38 | 23.22 | 24.14 | | 26.36 | 27.08 | 25.58 | 29.73 | 24.48 | 26.98 | 23.45 | 23.86 | 23.14 | | 13.39 | 26.86 | 22.88 | 23.15 | 20.44 | 23.92 | 22.57 | 23.24 | 23.45 | 14.97 | 20.93 | 22.99 | 26.48 |