|
Revenue
|
976.23M | 926.21M | 669.92M | 623.01M | 627.41M | 632.15M | 633.70M | 642.88M | 682.05M | 673.19M | 680.31M | 726.66M | 748.69M | 779.48M | 752.77M | 758.82M | 795.00M | 839.37M | 859.78M | 907.15M | 903.65M | 923.16M | 910.26M | 943.44M | 936.68M | 943.52M | 951.58M | 1,005.99M | 958.40M | 968.86M | 1,117.02M | 1,240.87M | 1,261.89M | 1,224.76M | 1,234.90M | 1,336.76M | 1,290.88M | 1,369.43M | 1,368.87M | 1,463.73M | 1,438.02M | 1,515.88M | 1,744.44M | 2,295.01M | 2,312.25M | 1,811.05M | 2,265.79M | 2,570.00M | 2,101.20M | 2,311.01M | 2,121.00M | 2,326.00M | 2,471.00M | 2,761.00M | 3,168.00M | 3,162.00M | 3,329.00M | 3,975.00M | 3,941.00M | 4,229.00M | 4,722.00M | 4,548.00M | 4,673.00M | 5,213.00M | 5,109.00M |
|
Cost of Revenue
|
444.91M | 410.36M | 428.05M | 363.14M | 359.19M | 367.33M | 493.88M | 431.62M | 423.98M | 378.07M | 395.21M | 399.69M | 443.87M | 622.51M | 399.40M | 418.65M | 427.05M | 434.32M | 436.24M | 485.52M | 501.67M | 495.82M | 493.72M | 519.43M | 531.74M | 506.02M | 522.95M | 584.59M | 524.18M | 553.88M | 552.57M | 689.86M | 1,046.14M | 678.88M | 636.86M | 726.15M | 699.42M | 827.67M | 718.53M | 767.54M | 802.46M | 844.92M | 1,115.42M | 1,230.52M | 1,216.27M | 1,127.38M | 1,203.10M | 1,159.83M | 1,226.02M | 996.05M | 1,001.00M | 1,103.00M | 1,683.00M | 1,241.00M | 1,471.00M | 1,491.00M | 1,647.00M | 1,637.00M | 1,728.00M | 1,827.00M | 2,403.00M | 2,384.00M | 2,587.00M | 2,303.00M | 2,200.00M |
|
Gross Profit
|
531.31M | 515.85M | 241.87M | 259.87M | 268.22M | 264.82M | 139.81M | 211.26M | 258.06M | 295.12M | 285.11M | 326.96M | 304.82M | 156.97M | 353.37M | 340.16M | 367.95M | 405.04M | 423.54M | 421.63M | 401.98M | 427.35M | 416.55M | 424.01M | 404.94M | 437.50M | 428.63M | 421.39M | 434.22M | 414.98M | 564.45M | 551.01M | 215.75M | 545.88M | 598.04M | 610.61M | 591.46M | 541.76M | 650.33M | 696.18M | 635.57M | 670.96M | 629.02M | 1,064.49M | 1,095.98M | 683.66M | 1,062.69M | 1,410.16M | 875.18M | 1,314.96M | 1,120.00M | 1,223.00M | 788.00M | 1,520.00M | 1,697.00M | 1,671.00M | 1,682.00M | 2,338.00M | 2,213.00M | 2,402.00M | 2,319.00M | 2,164.00M | 2,086.00M | 2,910.00M | 2,909.00M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 4.88M | 4.87M | 4.85M | 31.29M | 30.82M | 31.82M | 31.84M | 26.74M | 26.47M | 26.32M | 26.15M | 20.42M | 19.79M | 20.00M | 21.89M | 16.63M | 16.49M | 16.71M | 19.20M | 14.40M | 15.29M | 20.14M | 32.18M | 27.00M | 27.00M | 26.00M | 26.00M | 23.00M | 24.00M | 24.00M | 24.00M | 21.00M | 27.00M | 88.00M | 99.00M | 49.00M | 48.00M | 49.00M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | 17.42M | 10.74M | 12.24M | 9.38M | 17.20M | 18.48M | 36.68M | 27.79M | 24.88M | 17.10M | 13.99M | 15.31M | 22.51M | 14.34M | 26.84M | 17.96M | 18.25M | 17.06M | 26.84M | 20.80M | 17.92M | 17.94M | 25.34M | 25.38M | 15.95M | 19.67M | 16.99M | 32.00M | 28.00M | 18.00M | 17.00M | 30.00M | 21.00M | 20.00M | 31.00M | 53.00M | 41.00M | 49.00M | 57.00M | 60.00M | 47.00M | 49.00M |
|
Other Operating Expenses
|
693.15M | 634.86M | 621.14M | 531.44M | 646.12M | 594.96M | 750.15M | 681.24M | 598.60M | 606.96M | 648.85M | 621.43M | 709.70M | 913.01M | 628.81M | 669.78M | 738.93M | 746.13M | -2.10M | 4.85M | -7.82M | -5.18M | -1.89M | 2.21M | -0.27M | -0.45M | -0.03M | -0.01M | -0.40M | -0.37M | -0.78M | -1.99M | -0.34M | 0.55M | 0.07M | 3.11M | -0.73M | -0.04M | 1.08M | 1.13M | 1.34M | -3.55M | 0.03M | 0.03M | | -0.04M | -1.74M | 6.85M | -3.96M | 8.85M | -9.00M | -12.00M | -14.00M | 8.00M | 11.00M | 3.00M | -4.00M | 17.00M | 14.00M | 8.00M | 8.00M | 12.00M | -2.00M | 18.00M | 22.00M |
|
Operating Expenses
|
693.15M | 634.86M | 621.14M | 531.44M | 646.12M | 594.96M | 750.15M | 681.24M | 598.60M | 606.96M | 648.85M | 621.43M | 709.70M | 913.01M | 628.81M | 669.78M | 738.93M | 746.13M | 763.35M | 816.65M | 762.82M | 801.80M | 760.91M | 887.05M | 858.89M | 862.55M | 894.74M | 927.66M | 880.65M | 904.95M | 1,016.74M | 1,174.27M | 1,516.58M | 1,162.50M | 1,095.66M | 1,130.79M | 1,121.66M | 1,260.68M | 1,181.46M | 1,248.82M | 1,245.36M | 1,403.45M | 1,594.56M | 1,799.32M | 1,800.78M | 1,753.07M | 1,826.68M | 1,824.63M | 1,799.77M | 1,693.92M | 1,757.00M | 1,793.00M | 2,392.00M | 2,184.00M | 2,426.00M | 2,448.00M | 2,588.00M | 2,787.00M | 2,775.00M | 2,908.00M | 3,672.00M | 3,611.00M | 3,995.00M | 3,802.00M | 3,606.00M |
|
Operating Income
|
-161.84M | -119.01M | -379.27M | -271.58M | -377.90M | -330.14M | -610.33M | -469.98M | -340.53M | -311.83M | -363.75M | -294.47M | -404.88M | -756.03M | -275.44M | -329.62M | -370.97M | -341.09M | -339.81M | -395.02M | -360.84M | -374.46M | -344.36M | -463.04M | -453.94M | -425.05M | -466.11M | -506.27M | -446.43M | -489.97M | -452.30M | -623.25M | -1300.84M | -616.62M | -497.62M | -520.18M | -530.20M | -718.92M | -531.13M | -552.64M | -609.79M | -732.49M | -965.53M | -734.83M | -704.80M | -1069.41M | -763.99M | -414.46M | -924.59M | -378.96M | -637.00M | -570.00M | -1604.00M | -664.00M | -729.00M | -777.00M | -906.00M | -449.00M | -562.00M | -506.00M | -1353.00M | -1447.00M | -1909.00M | -892.00M | -697.00M |
|
EBIT
|
-161.84M | -119.01M | -379.27M | -271.58M | -377.90M | -330.14M | -610.33M | -469.98M | -340.53M | -311.83M | -363.75M | -294.47M | -404.88M | -756.03M | -275.44M | -329.62M | -370.97M | -341.09M | -339.81M | -395.02M | -360.84M | -374.46M | -344.36M | -463.04M | -453.94M | -425.05M | -466.11M | -506.27M | -446.43M | -489.97M | -452.30M | -623.25M | -1300.84M | -616.62M | -497.62M | -520.18M | -530.20M | -718.92M | -531.13M | -552.64M | -609.79M | -732.49M | -965.53M | -734.83M | -704.80M | -1069.41M | -763.99M | -414.46M | -924.59M | -378.96M | -637.00M | -570.00M | -1604.00M | -664.00M | -729.00M | -777.00M | -906.00M | -449.00M | -562.00M | -506.00M | -1353.00M | -1447.00M | -1909.00M | -892.00M | -697.00M |
|
Non Operating Investment Income
|
| | 47.78M | 62.11M | 68.83M | 74.03M | 20.70M | 45.21M | 30.20M | 14.54M | 44.12M | 34.87M | 60.39M | 54.85M | 58.34M | 12.65M | -6.02M | 9.05M | 19.70M | 54.14M | 18.52M | 10.56M | 83.35M | -35.73M | -89.70M | -143.77M | 37.32M | 68.22M | 125.11M | -93.06M | 34.15M | 21.73M | 66.28M | 26.98M | -111.00M | -76.61M | -51.70M | -166.03M | 140.26M | 120.76M | 61.35M | 40.83M | -366.96M | 556.59M | 280.50M | 353.33M | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
100.21M | 114.59M | 92.97M | 90.54M | 90.77M | 90.60M | 88.31M | 86.67M | 82.75M | 80.47M | 74.30M | 73.61M | 73.22M | 73.77M | 65.67M | 68.37M | 66.08M | 67.09M | 66.99M | 72.99M | 80.11M | 82.50M | 78.99M | 86.96M | 86.23M | 95.90M | 93.73M | 88.34M | 93.62M | 91.05M | 117.87M | 111.12M | 116.46M | 125.42M | 126.72M | 135.67M | 144.02M | 157.22M | 156.95M | 155.04M | 161.49M | 154.26M | 145.15M | 131.49M | 128.51M | 114.46M | 98.86M | 111.61M | 88.19M | 90.34M | 80.00M | 106.00M | 129.00M | 181.00M | 199.00M | 242.00M | 269.00M | 313.00M | 327.00M | 364.00M | 399.00M | 405.00M | 378.00M | 405.00M | 408.00M |
|
Other Non Operating Income
|
-19.75M | 9.05M | 38.60M | 48.62M | -65.16M | 6.04M | -36.91M | -18.38M | 60.04M | 12.61M | -20.69M | 31.69M | -16.96M | -23.00M | 24.26M | 13.81M | -40.56M | -9.85M | -6.56M | -2.29M | 56.03M | 36.57M | 66.50M | -19.58M | 14.68M | 4.52M | -23.57M | 24.66M | -2.62M | 38.18M | -19.40M | -39.54M | -28.03M | -28.81M | -19.72M | 53.71M | 10.84M | 24.58M | 3.52M | -4.95M | 33.12M | -52.31M | 72.67M | -39.21M | -44.88M | -72.21M | 20.06M | -17.77M | 36.08M | 2.63M | 4.00M | 88.00M | 91.00M | -81.00M | -18.00M | -5.00M | 22.00M | -59.00M | 31.00M | 1.00M | -63.00M | 106.00M | -27.00M | -88.00M | -7.00M |
|
EBT
|
283.07M | 291.35M | 223.75M | 244.87M | 151.23M | 230.55M | 24.92M | 94.33M | 166.40M | 140.72M | 166.16M | 221.03M | 195.10M | 7.10M | 13.91M | 182.01M | 122.22M | 176.94M | 182.88M | 219.01M | 229.71M | 212.65M | 321.44M | 132.60M | 73.70M | 39.46M | 191.94M | 263.49M | 316.85M | 83.28M | 302.43M | 233.27M | -37.03M | 258.61M | 188.30M | 280.01M | 282.12M | 91.34M | 541.38M | 530.32M | 437.31M | 337.87M | -69.25M | 495.69M | 511.47M | 622.87M | 439.11M | 745.37M | 301.43M | 617.09M | 185.00M | 421.00M | -6.00M | 887.00M | 742.00M | 714.00M | 741.00M | 1,188.00M | 1,166.00M | 1,321.00M | 1,050.00M | 937.00M | 678.00M | 1,411.00M | 1,503.00M |
|
Tax Provisions
|
2.21M | 3.10M | 6.75M | 1.42M | 3.20M | -3.50M | -0.55M | -2.27M | -2.36M | -4.98M | 1.90M | 0.77M | 5.44M | 0.89M | -0.01M | 5.07M | 7.40M | 15.45M | 3.74M | 7.29M | 6.45M | 13.08M | 12.68M | 6.78M | 9.70M | 15.03M | 16.31M | 14.13M | 13.23M | 7.07M | 28.40M | 34.17M | 8.19M | 56.81M | 21.91M | 23.67M | 33.36M | 35.01M | 45.89M | 44.47M | 38.12M | 27.34M | 27.95M | 26.13M | 23.71M | 119.88M | 38.86M | 51.18M | 4.14M | 200.82M | 12.00M | 22.00M | -15.00M | 182.00M | 64.00M | 67.00M | 72.00M | -1076.00M | 101.00M | 97.00M | 98.00M | 101.00M | 121.00M | 214.00M | 215.00M |
|
Profit After Tax
|
280.87M | 291.16M | 216.99M | 243.45M | 148.03M | 234.11M | 25.47M | 96.60M | 168.75M | 145.33M | 164.26M | 220.27M | 189.66M | 19.22M | 256.48M | 176.94M | 114.83M | 161.49M | 182.50M | 208.02M | 228.68M | 215.16M | 283.34M | 115.79M | 80.03M | 58.58M | 154.80M | 211.06M | 252.87M | 74.01M | 253.13M | 185.17M | -33.66M | 214.64M | 150.42M | 243.65M | 227.41M | 136.49M | 448.53M | 468.95M | 392.45M | 326.38M | 144.12M | 466.39M | 488.68M | 543.54M | 475.71M | 718.66M | 421.42M | 623.21M | 198.00M | 404.00M | 18.00M | 862.00M | 717.00M | 671.00M | 723.00M | 2,334.00M | 1,120.00M | 1,269.00M | 988.00M | 935.00M | 574.00M | 1,237.00M | 1,350.00M |
|
Equity Income
|
69.12M | 32.39M | 29.05M | -0.35M | 9.71M | 22.99M | 29.67M | 5.97M | -30.55M | -14.70M | 24.83M | 7.79M | 24.33M | 16.57M | 13.82M | 10.94M | 5.67M | 5.27M | 3.25M | 9.24M | 4.97M | 2.42M | 5.89M | 16.17M | -2.12M | 5.52M | 6.66M | 8.74M | 16.66M | 16.42M | 48.09M | 32.71M | 31.09M | 30.42M | 28.07M | 8.50M | 16.00M | -6.88M | 46.90M | 32.54M | 17.13M | 27.17M | -4.21M | -65.12M | 126.73M | 89.29M | 71.70M | 122.20M | 105.40M | 66.70M | 36.00M | 58.00M | -19.00M | 40.00M | 48.00M | 69.00M | 59.00M | 102.00M | 99.00M | 167.00M | 171.00M | 143.00M | 53.00M | 162.00M | 134.00M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | -3.35M | 3.70M | -5.41M | -8.03M | 25.42M | 10.03M | -16.03M | -30.57M | 20.83M | 38.30M | 50.75M | 21.56M | 20.91M | 13.93M | -11.56M | -12.85M | 15.96M | 12.70M | 21.36M | -80.17M | 46.97M | 16.89M | 6.74M | -13.62M | -232.79M | 167.57M | 69.64M | 55.77M | 37.55M | 43.18M | 1.47M | -0.20M | 2.00M | | 1.00M | 3.00M | 2.00M | -2.00M | | -1.00M | | | | | | | |
|
Income from Continuing Operations
|
280.87M | 288.25M | 216.99M | 243.45M | 148.03M | 234.06M | 25.47M | 96.60M | 168.75M | 145.69M | 164.26M | 220.27M | 189.66M | 6.20M | 13.92M | 176.94M | 114.83M | 161.49M | 179.15M | 211.72M | 223.26M | 199.57M | 308.76M | 125.82M | 64.00M | 24.42M | 175.63M | 249.36M | 303.62M | 76.20M | 274.04M | 199.10M | -45.22M | 201.79M | 166.38M | 256.35M | 248.77M | 56.32M | 495.50M | 485.85M | 399.19M | 310.54M | -97.19M | 469.56M | 487.76M | 502.99M | 400.25M | 694.19M | 297.30M | 416.26M | 173.00M | 399.00M | 9.00M | 705.00M | 678.00M | 647.00M | 669.00M | 2,264.00M | 1,065.00M | 1,224.00M | 952.00M | 836.00M | 557.00M | 1,197.00M | 1,288.00M |
|
Consolidated Net Income
|
280.87M | 288.25M | 216.99M | 243.45M | 148.03M | 234.06M | 25.47M | 96.60M | 168.75M | 145.69M | 164.26M | 220.27M | 189.66M | 6.20M | 13.92M | 176.94M | 114.83M | 161.49M | 179.15M | 211.72M | 223.26M | 199.57M | 308.76M | 125.82M | 64.00M | 24.42M | 175.63M | 249.36M | 303.62M | 76.20M | 274.04M | 199.10M | -45.22M | 201.79M | 166.38M | 256.35M | 248.77M | 56.32M | 495.50M | 485.85M | 399.19M | 310.54M | -97.19M | 469.56M | 487.76M | 502.99M | 400.25M | 694.19M | 297.30M | 416.26M | 173.00M | 399.00M | 9.00M | 705.00M | 678.00M | 647.00M | 669.00M | 2,264.00M | 1,065.00M | 1,224.00M | 952.00M | 836.00M | 557.00M | 1,197.00M | 1,288.00M |
|
Income towards Parent Company
|
280.87M | 288.25M | 216.99M | 243.45M | 148.03M | 234.06M | 25.47M | 96.60M | 168.75M | 145.69M | 164.26M | 220.27M | 189.66M | 6.20M | 13.92M | 176.94M | 114.83M | 161.49M | 179.15M | 211.72M | 223.26M | 199.57M | 308.76M | 125.82M | 64.00M | 24.42M | 175.63M | 249.36M | 303.62M | 76.20M | 274.04M | 199.10M | -45.22M | 201.79M | 166.38M | 256.35M | 248.77M | 56.32M | 495.50M | 485.85M | 399.19M | 310.54M | -97.19M | 469.56M | 487.76M | 502.99M | 400.25M | 694.19M | 297.30M | 416.26M | 173.00M | 399.00M | 9.00M | 705.00M | 678.00M | 647.00M | 669.00M | 2,264.00M | 1,065.00M | 1,224.00M | 952.00M | 836.00M | 557.00M | 1,197.00M | 1,288.00M |
|
Preferred Dividend Payments
|
6.46M | 6.46M | 6.46M | 6.46M | 6.46M | 6.46M | 6.46M | 6.46M | 6.46M | 6.46M | 6.46M | 7.65M | 5.48M | 5.49M | 5.48M | 5.49M | 5.48M | 5.49M | 5.48M | 5.49M | 5.48M | 5.49M | 5.48M | 5.49M | 5.48M | 5.49M | 5.48M | 5.49M | 5.48M | 11.62M | 11.22M | 11.35M | 12.37M | 11.11M | 10.44M | 10.40M | 10.40M | 10.40M | 10.40M | 10.40M | 10.40M | 10.40M | 10.40M | 10.40M | 10.40M | 10.40M | 10.40M | 11.67M | 16.09M | 9.84M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M |
|
Net Income towards Common Stockholders
|
274.41M | 284.70M | 210.53M | 236.99M | 141.57M | 227.65M | 19.01M | 90.14M | 162.29M | 138.87M | 157.79M | 202.01M | 184.17M | 13.73M | 250.99M | 171.46M | 109.34M | 156.00M | 177.02M | 202.53M | 223.19M | 209.68M | 277.85M | 110.31M | 74.55M | 53.09M | 149.31M | 205.57M | 247.39M | 62.40M | 241.91M | 173.82M | -52.76M | 203.53M | 137.28M | 233.24M | 217.01M | 126.09M | 438.12M | 458.55M | 382.05M | 315.98M | 133.71M | 288.42M | 408.64M | 533.14M | 427.75M | 663.82M | 388.75M | 613.68M | 186.00M | 394.00M | 7.00M | 849.00M | 705.00M | 661.00M | 713.00M | 2,324.00M | 1,110.00M | 1,259.00M | 978.00M | 925.00M | 564.00M | 1,227.00M | 1,340.00M |
|
EPS (Basic)
|
4.56 | 4.78 | 1.32 | 1.55 | 0.96 | 4.54 | 0.14 | 0.69 | 1.23 | 1.05 | 1.18 | 1.50 | 1.36 | 0.10 | 1.92 | 1.31 | 0.83 | 1.19 | 1.34 | 1.53 | 1.69 | 1.60 | 2.24 | 0.91 | 0.62 | 0.44 | 1.24 | 1.70 | 2.05 | 0.17 | 0.60 | 0.43 | -0.13 | 0.50 | 0.34 | 0.58 | 0.54 | 0.31 | 1.09 | 1.14 | 0.95 | 0.79 | 0.33 | 0.72 | 1.01 | 1.32 | 1.07 | 1.66 | 1.00 | 1.61 | 0.50 | 1.06 | 0.02 | 2.31 | 1.92 | 1.79 | 1.93 | 6.30 | 2.99 | 3.38 | 2.62 | 2.48 | 1.51 | 3.29 | 3.63 |
|
EPS (Weighted Average and Diluted)
|
4.39 | 4.60 | 1.26 | 1.48 | 0.92 | 4.33 | 0.14 | 0.65 | 1.18 | 1.00 | 1.14 | 1.46 | 1.33 | 0.10 | 1.85 | 1.26 | 0.80 | 1.15 | 1.30 | 1.48 | 1.64 | 1.55 | 2.16 | 0.88 | 0.60 | 0.42 | 1.20 | 1.65 | 1.98 | 0.17 | 0.58 | 0.42 | -0.13 | 0.49 | 0.33 | 0.56 | 0.53 | 0.31 | 1.07 | 1.12 | 0.92 | 0.77 | 0.32 | 0.70 | 1.00 | 1.30 | 1.05 | 1.63 | 0.98 | 1.57 | 0.48 | 1.03 | 0.02 | 2.25 | 1.87 | 1.75 | 1.88 | 6.14 | 2.92 | 3.30 | 2.56 | 2.42 | 1.48 | 3.22 | 3.56 |
|
Shares Outstanding (Weighted Average)
|
60.30M | 59.56M | 53.04M | 52.86M | 50.99M | 50.18M | 44.50M | | | 132.22M | 133.95M | 134.53M | 135.07M | 134.45M | 130.91M | 131.38M | 131.50M | 131.36M | 131.86M | 132.65M | 132.15M | 130.82M | 124.21M | 122.96M | 122.15M | 121.79M | 120.43M | 120.60M | 120.94M | 362.38M | 134.03M | 403.46M | 404.66M | 404.14M | 407.54M | 406.16M | 405.08M | 404.35M | 400.18M | 401.48M | 402.56M | 401.80M | 403.89M | 403.20M | 403.08M | 403.06M | 400.81M | 399.27M | 395.90M | 391.70M | 374.20M | 371.70M | 369.50M | 368.60M | 367.30M | 368.70M | 369.20M | 368.70M | 370.90M | 372.70M | 373.20M | 372.50M | 372.90M | 372.60M | 371.40M |
|
Shares Outstanding (Diluted Average)
|
62.59M | 61.93M | 55.51M | 54.39M | 53.32M | 52.52M | 46.82M | | | 138.29M | 137.81M | 138.21M | 138.70M | 138.26M | 135.41M | 135.85M | 136.03M | 135.78M | 136.56M | 136.89M | 136.35M | 134.92M | 128.45M | 127.16M | 126.35M | 126.04M | 124.50M | 124.43M | 124.93M | 374.15M | 139.05M | 417.73M | 417.67M | 417.79M | 417.89M | 415.46M | 413.99M | 412.91M | 408.97M | 410.90M | 413.18M | 411.61M | 414.03M | 411.01M | 410.31M | 410.26M | 409.22M | 407.69M | 404.26M | 400.30M | 384.20M | 380.80M | 378.40M | 377.60M | 377.60M | 378.40M | 379.40M | 378.80M | 380.50M | 381.60M | 382.30M | 381.80M | 381.90M | 380.80M | 379.10M |
|
EBITDA
|
-161.84M | -119.01M | -379.27M | -271.58M | -377.90M | -330.14M | -610.33M | -469.98M | -340.53M | -311.83M | -363.75M | -294.47M | -404.88M | -756.03M | -275.44M | -329.62M | -370.97M | -341.09M | -339.81M | -395.02M | -360.84M | -374.46M | -344.36M | -463.04M | -453.94M | -425.05M | -466.11M | -506.27M | -446.43M | -489.97M | -452.30M | -623.25M | -1300.84M | -616.62M | -497.62M | -520.18M | -530.20M | -718.92M | -531.13M | -552.64M | -609.79M | -732.49M | -965.53M | -734.83M | -704.80M | -1069.41M | -763.99M | -414.46M | -924.59M | -378.96M | -637.00M | -570.00M | -1604.00M | -664.00M | -729.00M | -777.00M | -906.00M | -449.00M | -562.00M | -506.00M | -1353.00M | -1447.00M | -1909.00M | -892.00M | -697.00M |
|
Interest Expenses
|
6.00M | 7.01M | 7.26M | 7.92M | 7.37M | 7.46M | 7.72M | 7.76M | 8.12M | 8.09M | 7.52M | 7.44M | 7.38M | 6.19M | 5.90M | 5.85M | 5.94M | 9.37M | 14.40M | 14.33M | 4.15M | 12.74M | 12.74M | 4.01M | 13.30M | 15.83M | 16.11M | 15.66M | 15.94M | 18.54M | 28.68M | 28.75M | 29.51M | 30.50M | 30.64M | 30.34M | 29.73M | 29.77M | 29.07M | 29.28M | 31.33M | 31.20M | 32.55M | 31.14M | 41.34M | 38.42M | 38.35M | 35.70M | 33.18M | 31.78M | 33.00M | 33.00M | 33.00M | 32.00M | 32.00M | 33.00M | 34.00M | 34.00M | 34.00M | 35.00M | 35.00M | 37.00M | 35.00M | 38.00M | 37.00M |
|
Tax Rate
|
0.78% | 1.06% | 3.02% | 0.58% | 2.12% | -1.52% | -2.21% | -2.41% | -1.42% | -3.54% | 1.14% | 0.35% | 2.79% | 12.60% | -0.04% | 2.79% | 6.05% | 8.73% | 2.04% | 3.33% | 2.81% | 6.15% | 3.94% | 5.11% | 13.17% | 38.10% | 8.50% | 5.36% | 4.18% | 8.49% | 9.39% | 14.65% | -22.12% | 21.97% | 11.64% | 8.45% | 11.82% | 38.33% | 8.48% | 8.39% | 8.72% | 8.09% | -40.36% | 5.27% | 4.64% | 19.25% | 8.85% | 6.87% | 1.37% | 32.54% | 6.49% | 5.23% | 250.00% | 20.52% | 8.63% | 9.38% | 9.72% | -90.57% | 8.66% | 7.34% | 9.33% | 10.78% | 17.85% | 15.17% | 14.30% |