|
Revenue
|
234.90M | 231.13M | 207.10M | 177.67M | 198.53M | 217.64M | 202.16M | 190.61M | 204.00M | 221.31M | 208.13M | 226.54M | 217.06M | 240.78M | 224.20M | 240.58M | 231.29M | 257.77M | 241.32M | 209.15M | 194.86M | 208.16M | 201.46M | 190.37M | 250.24M | 369.34M | 364.52M | 352.88M | 367.77M | 410.67M | 371.93M | 341.67M | 353.71M | 390.67M | 353.32M | 341.57M | 342.21M | 389.16M | 355.93M | 343.49M | 358.72M | 415.15M | 374.24M | 354.66M | 281.88M | 43.06M | 93.04M | 90.25M | 115.83M | 193.41M | 247.43M | 248.74M | 247.14M | 348.10M | 328.16M | 317.47M | 328.89M | 375.75M | 343.01M | 319.88M | 303.90M | 316.48M | 276.60M | 275.48M | 277.36M | 302.00M | 266.06M |
|
Cost of Revenue
|
45.48M | 44.19M | 33.49M | 432.38M | 36.17M | 140.76M | 134.95M | 120.73M | 137.86M | 144.44M | 141.84M | -339.59M | 139.69M | 149.81M | 143.14M | -328.39M | 147.52M | 156.73M | 155.10M | -354.06M | 120.09M | 135.79M | 127.90M | 123.25M | 153.87M | 224.56M | 232.06M | 229.76M | 233.03M | 247.10M | 234.55M | 223.71M | 226.60M | 235.38M | 226.57M | 218.75M | 216.67M | 235.00M | 225.04M | 223.88M | 228.49M | 251.69M | 238.91M | 233.59M | 201.71M | 66.56M | 83.15M | 83.26M | 91.55M | 134.43M | 172.34M | 178.49M | 176.78M | 221.16M | 216.26M | 221.80M | 225.12M | 240.68M | 232.63M | 227.02M | 210.89M | 207.44M | 194.83M | 202.19M | 188.47M | 198.83M | 193.27M |
|
Gross Profit
|
189.42M | 186.94M | 173.61M | -254.71M | 162.36M | 76.88M | 67.21M | 69.88M | 66.14M | 76.87M | 66.30M | 566.13M | 77.37M | 90.96M | 81.05M | 568.97M | 83.77M | 101.04M | 86.22M | 563.21M | 74.77M | 72.38M | 73.56M | 67.12M | 96.36M | 144.78M | 132.46M | 123.12M | 134.74M | 163.57M | 137.38M | 117.96M | 127.11M | 155.29M | 126.75M | 122.82M | 125.54M | 154.17M | 130.89M | 119.61M | 130.23M | 163.46M | 135.33M | 121.07M | 80.17M | -23.49M | 9.89M | 7.00M | 24.28M | 58.98M | 75.09M | 70.25M | 70.36M | 126.94M | 111.90M | 95.67M | 103.77M | 135.07M | 110.39M | 92.87M | 93.01M | 109.04M | 81.77M | 73.29M | 88.89M | 103.17M | 72.79M |
|
Selling, General & Administrative
|
6.85M | 6.91M | 9.26M | 6.94M | 6.66M | 8.32M | 7.70M | 7.94M | 13.88M | 1.82M | 9.09M | -31.28M | 10.25M | 11.93M | 10.85M | -29.15M | 14.52M | 14.70M | 13.46M | -38.56M | 12.73M | 19.45M | 15.10M | 9.95M | 4.84M | 3.12M | 3.77M | 2.58M | 1.67M | 2.79M | 1.97M | 1.94M | 5.17M | 3.25M | 2.41M | 2.45M | 2.13M | 3.23M | 3.09M | 2.48M | 2.60M | 2.92M | 2.41M | 3.18M | 3.49M | 4.71M | 8.00M | 11.84M | 7.00M | 2.70M | 2.41M | 4.04M | 3.10M | 4.51M | -0.88M | 3.15M | 2.61M | 4.90M | 3.87M | 4.79M | 8.27M | 7.19M | 5.06M | 4.20M | 4.33M | 5.49M | 7.30M |
|
Restructuring Costs
|
| | | | | | | | 298.00M | 0.41M | 0.03M | -0.00M | | | | | | 1.17M | 0.13M | 0.03M | | 0.08M | 0.53M | 0.01M | 0.50M | 4.96M | 0.39M | 0.40M | 0.10M | -0.02M | 0.12M | -0.12M | 0.00M | 0.01M | | 0.00M | 0.00M | 0.01M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
206.15M | 335.40M | 212.59M | 151.34M | 176.90M | 184.79M | 180.97M | 173.88M | -125.71M | 1.91M | | 236.66M | 184.96M | | | 242.53M | 191.59M | 200.57M | 199.69M | 225.34M | 155.73M | 171.16M | 166.55M | 166.84M | 212.79M | 326.06M | 319.47M | 320.17M | 324.60M | 338.44M | 328.76M | 336.09M | 320.27M | 328.92M | 321.30M | 320.47M | 316.81M | 342.89M | 323.51M | 346.69M | 332.37M | 363.78M | 344.75M | 362.15M | 331.44M | 190.09M | 209.19M | 178.15M | 178.81M | 226.71M | 250.03M | 260.33M | 258.74M | 301.62M | 295.74M | 298.93M | 302.50M | 319.10M | 308.32M | 302.48M | 284.00M | 272.95M | 262.49M | 330.67M | 253.41M | 263.80M | 273.00M |
|
Operating Expenses
|
213.00M | 342.31M | 221.85M | 158.28M | 183.56M | 193.11M | 188.66M | 181.81M | 186.17M | 185.57M | 189.00M | 205.37M | 195.21M | 205.26M | 193.97M | 213.39M | 206.10M | 216.44M | 213.28M | 186.81M | 168.47M | 190.70M | 182.19M | 176.80M | 218.13M | 334.14M | 323.63M | 323.15M | 326.37M | 341.20M | 330.86M | 337.91M | 325.45M | 332.19M | 323.71M | 322.92M | 318.94M | 346.13M | 326.60M | 349.18M | 334.97M | 366.70M | 347.16M | 365.33M | 334.94M | 194.80M | 217.20M | 189.99M | 185.80M | 229.41M | 252.44M | 264.37M | 261.85M | 306.13M | 294.85M | 302.07M | 305.11M | 324.00M | 312.19M | 307.28M | 292.27M | 280.15M | 267.55M | 334.87M | 257.74M | 269.29M | 280.30M |
|
Operating Income
|
21.90M | -111.18M | -14.76M | 19.39M | 14.97M | 24.52M | 13.49M | 8.79M | 17.83M | 35.74M | 19.13M | 21.17M | 21.85M | 35.51M | 30.22M | 27.19M | 25.19M | 41.33M | 28.05M | 22.34M | 26.39M | 17.46M | 19.27M | 13.57M | 32.10M | 35.20M | 40.88M | 29.73M | 41.40M | 69.47M | 41.07M | 3.76M | 28.18M | 72.58M | 29.63M | 18.65M | 23.25M | 43.45M | 29.32M | -5.61M | 23.98M | 48.78M | 29.44M | 12.53M | -49.44M | -151.74M | -164.53M | -99.67M | -70.04M | -35.64M | -4.91M | -14.58M | -14.61M | 42.15M | 33.29M | 15.42M | 23.75M | 52.82M | 37.21M | 16.65M | 152.49M | 135.50M | 20.17M | -48.96M | 61.53M | 49.30M | 12.22M |
|
EBIT
|
21.90M | -111.18M | -14.76M | 19.39M | 14.97M | 24.52M | 13.49M | 8.79M | 17.83M | 35.74M | 19.13M | 21.17M | 21.85M | 35.51M | 30.22M | 27.19M | 25.19M | 41.33M | 28.05M | 22.34M | 26.39M | 17.46M | 19.27M | 13.57M | 32.10M | 35.20M | 40.88M | 29.73M | 41.40M | 69.47M | 41.07M | 3.76M | 28.18M | 72.58M | 29.63M | 18.65M | 23.25M | 43.45M | 29.32M | -5.61M | 23.98M | 48.78M | 29.44M | 12.53M | -49.44M | -151.74M | -164.53M | -99.67M | -70.04M | -35.64M | -4.91M | -14.58M | -14.61M | 42.15M | 33.29M | 15.42M | 23.75M | 52.82M | 37.21M | 16.65M | 152.49M | 135.50M | 20.17M | -48.96M | 61.53M | 49.30M | 12.22M |
|
Non Operating Investment Income
|
| | | | | | | | | 0.04M | -0.35M | -0.08M | 1.78M | 1.63M | -0.05M | -0.86M | 2.70M | -0.92M | 0.26M | 3.08M | 0.00M | -0.94M | -2.88M | 3.49M | -1.80M | 1.93M | | | | | | 4.95M | -3.35M | -0.53M | -0.94M | 0.16M | -0.56M | -0.27M | 0.07M | -0.26M | 0.81M | 0.60M | 0.32M | 0.17M | -1.48M | 0.48M | -0.76M | 21.71M | | | | 14.49M | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.10M | 0.09M | 0.06M | 0.04M | 0.06M | 0.05M | 0.11M | 0.06M | 0.04M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.03M | 0.02M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.06M | 0.07M | 0.09M | 0.10M | 0.21M | 0.55M | 0.71M | 0.74M | 0.75M | 0.88M | 1.15M | 1.17M | 0.78M | 0.79M | 0.84M | 0.67M | 0.61M | 0.04M | 0.01M | 0.01M | 0.01M | | 0.12M | 0.07M | 0.05M | 0.53M | 1.58M | 2.62M | 2.56M | 2.31M | 1.89M | 2.22M | 1.98M | 1.69M | 1.77M | 1.50M | 1.21M | 1.25M | 1.20M |
|
Other Non Operating Income
|
-18.03M | -37.72M | 5.53M | 70.72M | 13.91M | 16.53M | 15.87M | 15.78M | 16.82M | 18.16M | 17.35M | -81.49M | -9.94M | -7.46M | -9.35M | 26.68M | -7.15M | 0.79M | -0.82M | -1.14M | 1.28M | 2.00M | 2.56M | 0.73M | 4.33M | -2.28M | -2.75M | -1.00M | 6.92M | 6.88M | -9.55M | -0.25M | -3.12M | -1.74M | -1.48M | 0.12M | 0.33M | -1.92M | -2.08M | 1.49M | -2.99M | 1.48M | -2.54M | 14.54M | 4.42M | -3.15M | 6.45M | -28.06M | 0.92M | -3.24M | 6.03M | 10.78M | 3.21M | 6.07M | 9.77M | -3.89M | -5.42M | 12.58M | -2.68M | -6.69M | 4.76M | 1.36M | -6.20M | -6.59M | -2.74M | -0.84M | -1.23M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.33M | -2.28M | -0.31M | -2.60M | -0.25M | -3.08M | -0.93M | -0.25M | -3.12M | -0.15M | -0.27M | 0.12M | 0.08M | 0.21M | -0.20M | -0.02M | -0.32M | -0.34M | -0.33M | 11.47M | 1.52M | -3.15M | -6.18M | -9.19M | 0.23M | 0.24M | 0.21M | 0.08M | 0.10M | 0.08M | 0.24M | -0.01M | 0.13M | 0.11M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | | | | |
|
EBT
|
16.15M | -172.99M | -29.78M | -6.21M | 10.05M | 19.95M | -5.38M | -53.06M | 42.72M | -0.95M | -23.56M | 21.76M | -23.84M | 0.15M | -14.98M | 14.65M | -17.55M | 8.06M | -18.78M | 5.65M | -6.57M | -2.06M | -15.97M | -15.86M | 367.63M | -12.67M | -18.39M | -26.05M | -11.51M | 35.74M | -25.15M | -56.32M | -32.78M | 12.03M | -29.99M | -40.24M | -33.53M | -20.38M | -33.74M | -65.87M | -47.03M | -17.65M | -39.34M | -37.45M | -101.62M | -244.27M | -151.26M | -137.41M | -105.66M | -64.69M | -41.43M | -53.32M | -55.68M | -0.68M | -17.67M | -60.69M | -61.30M | -22.89M | -64.32M | -31.31M | 72.71M | 54.27M | -59.57M | -131.41M | -21.88M | -32.32M | -62.47M |
|
Tax Provisions
|
-0.18M | -0.09M | -0.14M | 1.91M | -0.04M | 0.41M | -0.02M | -0.59M | 1.04M | 2.35M | 1.08M | -5.09M | 0.88M | 1.37M | 0.64M | -5.24M | 0.60M | 0.47M | 0.62M | -3.03M | 0.22M | 0.31M | 0.29M | 0.45M | 0.82M | 2.09M | 1.72M | 0.07M | 0.63M | 0.60M | -0.02M | 0.32M | -0.85M | 1.61M | -1.27M | -1.71M | -0.89M | 2.97M | 0.52M | 0.18M | -0.41M | 3.71M | -0.25M | -1.83M | 0.30M | -2.19M | 0.37M | 0.18M | -0.27M | 0.57M | 2.62M | 3.03M | 0.12M | 5.56M | 4.66M | -4.00M | 0.22M | 2.06M | 0.13M | -1.51M | 0.30M | 3.46M | -0.45M | -2.32M | 0.32M | 0.12M | 0.26M |
|
Profit After Tax
|
13.51M | -184.21M | -33.70M | -84.27M | 10.01M | 21.69M | -5.35M | -122.18M | 43.88M | 1.32M | -22.82M | -10.47M | -24.72M | -1.22M | -15.62M | -17.00M | -18.10M | 7.55M | -19.39M | -18.52M | -6.79M | -2.38M | -16.27M | -16.30M | 366.81M | -14.76M | -20.11M | -26.13M | -12.14M | 35.13M | -25.14M | -56.64M | -25.41M | 10.18M | -21.81M | -29.97M | -26.27M | -18.31M | -27.59M | -54.80M | -38.02M | -16.28M | -31.18M | -28.16M | -84.20M | -204.62M | -129.28M | -125.78M | -105.39M | -65.26M | -44.05M | -55.98M | -55.80M | -6.25M | -22.32M | -56.69M | -61.52M | -24.96M | -64.45M | -29.80M | 72.41M | 50.81M | -59.13M | -129.10M | -22.20M | -32.44M | -62.73M |
|
Equity Income
|
0.60M | 0.62M | 0.64M | 0.62M | 0.66M | 0.66M | 0.00M | -21.59M | 28.12M | 19.60M | -6.23M | 46.30M | -10.30M | 0.02M | -7.37M | -3.18M | -6.89M | 2.37M | -10.11M | -8.78M | -3.50M | 7.46M | 2.83M | -4.30M | -6.62M | 1.91M | -4.37M | 2.25M | -3.58M | -0.29M | -0.56M | -1.68M | -0.76M | -2.14M | -0.68M | -2.29M | -0.59M | 1.17M | 0.31M | -0.03M | -1.06M | -0.87M | -0.28M | -0.10M | -0.08M | -0.08M | -0.12M | -0.17M | -0.14M | -0.14M | -0.14M | -0.14M | -0.15M | -0.15M | -0.15M | -0.35M | -0.40M | -0.18M | -0.14M | -0.42M | -0.53M | -0.16M | -0.13M | -1.54M | -0.43M | 0.04M | 0.13M |
|
Net Income - Minority
|
| | | | | | | -16.71M | | -15.15M | -14.36M | -16.41M | -16.44M | -16.49M | -16.27M | -15.36M | -1.16M | -1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
1.56M | 22.70M | 4.42M | -63.22M | -0.79M | 1.13M | 6.69M | -16.98M | 5.12M | -3.39M | -2.94M | -1.63M | -3.06M | -1.18M | -2.67M | -2.39M | -2.76M | 0.50M | -2.89M | 6.06M | -0.03M | 0.01M | -0.12M | -6.25M | -0.03M | 0.01M | -3.19M | -4.11M | -2.11M | 4.38M | -5.01M | -9.74M | -6.49M | 0.23M | -6.94M | -8.44M | -6.34M | -5.07M | -6.68M | -11.23M | -8.58M | -5.08M | -7.92M | -7.35M | -17.67M | -37.35M | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
16.33M | -172.90M | -29.64M | -8.11M | 10.09M | 19.54M | -5.35M | -52.47M | 41.67M | -3.30M | -24.63M | 26.86M | -24.72M | -1.22M | -15.62M | 19.88M | -18.16M | 7.60M | -19.40M | 8.68M | -6.79M | -2.38M | -16.27M | -16.30M | 366.81M | -14.76M | -20.11M | -26.13M | -12.14M | 35.13M | -25.14M | -56.64M | -31.94M | 10.43M | -28.73M | -38.52M | -32.65M | -23.35M | -34.26M | -66.05M | -46.62M | -21.35M | -39.09M | -35.62M | -101.92M | -242.09M | -151.63M | -137.59M | -105.39M | -65.26M | -44.05M | -56.35M | -55.80M | -6.25M | -22.32M | -56.69M | -61.52M | -24.96M | -64.45M | -29.80M | 72.41M | 50.81M | -59.13M | -129.10M | -22.20M | -32.44M | -62.73M |
|
Consolidated Net Income
|
-2.19M | -9.76M | -3.28M | -79.79M | -4.07M | -14.19M | 53.02M | -69.72M | 2.21M | -6.03M | -0.35M | -3.32M | 0.17M | -4.72M | -2.41M | 3.52M | | | | -0.10M | 3.49M | 0.02M | 0.06M | | -1.10M | | 0.60M | 1.10M | -12.14M | 35.13M | -25.14M | | -31.94M | 10.43M | -28.73M | -38.52M | -32.65M | -23.35M | -34.26M | -66.05M | -46.62M | -21.35M | -39.09M | -35.62M | -101.92M | -242.09M | -151.63M | -137.59M | -105.39M | -65.26M | -44.05M | -56.35M | -55.80M | -6.25M | -22.32M | -56.69M | -61.52M | -24.96M | -64.45M | -29.80M | 72.41M | 50.81M | -59.13M | -129.10M | -22.20M | -32.44M | -62.73M |
|
Income towards Parent Company
|
-2.19M | -9.76M | -3.28M | -79.79M | -4.07M | -14.19M | 53.02M | -86.43M | 2.21M | -21.18M | -14.71M | -19.74M | -16.27M | -21.21M | -18.68M | -11.84M | -1.16M | -1.15M | | -0.10M | 3.49M | 0.02M | 0.06M | | -1.10M | | 0.60M | 1.10M | -12.14M | 35.13M | -25.14M | | -31.94M | 10.43M | -28.73M | -38.52M | -32.65M | -23.35M | -34.26M | -66.05M | -46.62M | -21.35M | -39.09M | -35.62M | -101.92M | -242.09M | -151.63M | -137.59M | -105.39M | -65.26M | -44.05M | -56.35M | -55.80M | -6.25M | -22.32M | -56.69M | -61.52M | -24.96M | -64.45M | -29.80M | 72.41M | 50.81M | -59.13M | -129.10M | -22.20M | -32.44M | -62.73M |
|
Preferred Dividend Payments
|
| | | | | 4.83M | 4.99M | 6.54M | 6.55M | 24.77M | 7.42M | 8.13M | 8.33M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.88M | 10.42M | 10.96M | 10.96M | 11.44M | 11.41M | 10.64M | 10.64M | 10.64M | 10.64M | 10.64M | 10.64M | 10.64M | 10.64M | 10.64M | 10.64M | 10.64M | 0.18M | -0.82M | -2.71M | 2.04M | 1.74M | 3.10M | 3.10M | 3.10M | 3.12M | 3.24M | 3.75M | 4.29M | 4.63M | 5.01M | 5.47M | 5.90M | 6.31M | 6.73M | 7.02M | 7.17M |
|
Net Income towards Common Stockholders
|
6.83M | 165.89M | 33.63M | 76.87M | 0.30M | 1.97M | 36.28M | -111.49M | 30.43M | -23.45M | -26.71M | -18.33M | -29.67M | -9.20M | -21.53M | -21.09M | -23.18M | -1.39M | -24.82M | -25.86M | -10.88M | -10.08M | -21.98M | -22.42M | 313.01M | -20.73M | -24.81M | -30.48M | -18.48M | 22.26M | -35.14M | -57.32M | -36.37M | -0.77M | -37.76M | -47.67M | -36.91M | -28.95M | -38.23M | -65.44M | -48.66M | -26.93M | -41.82M | -38.80M | -94.84M | -215.26M | -139.93M | -70.49M | -91.58M | -69.47M | -47.52M | -59.29M | -58.53M | -9.27M | -25.20M | -60.20M | -64.57M | -29.19M | -68.62M | -31.32M | 67.44M | 44.33M | -63.15M | -131.14M | -27.76M | -39.94M | -69.00M |
|
EPS (Basic)
|
0.08 | 2.19 | 0.47 | 0.00M | 0.08 | 0.25 | -0.18 | -2.16 | 0.53 | -0.39 | -0.40 | -0.30 | -0.44 | -0.14 | -0.32 | -0.31 | -0.34 | -0.02 | -0.31 | -0.34 | -0.13 | -0.11 | -0.24 | -0.26 | 3.28 | -0.21 | -0.26 | -0.32 | -0.20 | 0.24 | -0.37 | -0.61 | -0.38 | -0.01 | -0.40 | -0.50 | -0.39 | -0.30 | -0.39 | -6.73 | -0.49 | -2.69 | -4.18 | -38.88 | -9.44 | -208.79 | -118.88 | -44.72 | -11.01 | -4.35 | -1.70 | -2.74 | -1.71 | -0.27 | -0.73 | -41.90 | -1.88 | -0.85 | -19.91 | -9.07 | 17.45 | 10.20 | -12.39 | -27.87 | -4.91 | -6.88 | -11.35 |
|
EPS (Weighted Average and Diluted)
|
0.11 | 2.19 | | | 0.01 | 0.03 | | | 0.38 | -0.39 | -0.40 | | -0.44 | -0.14 | -0.32 | | -0.34 | -0.02 | -0.31 | -0.31 | -0.13 | -0.11 | -0.24 | -0.26 | 3.25 | -0.21 | -0.26 | -0.27 | -0.20 | 0.23 | -0.37 | -0.61 | -0.38 | -0.01 | -0.40 | -0.50 | -0.39 | -0.30 | -0.39 | -6.73 | -4.89 | -2.69 | -4.18 | -38.88 | -94.37 | -208.79 | -118.88 | -44.72 | -11.01 | -4.35 | -1.70 | -2.71 | -1.71 | -0.27 | -0.73 | -41.90 | -1.88 | -0.85 | -19.91 | -9.07 | 5.99 | 2.50 | -12.39 | -27.87 | -4.91 | -6.88 | -11.35 |
|
Shares Outstanding (Weighted Average)
|
80.53M | 75.69M | 72.17M | 0.07M | 53.07M | 51.95M | 51.25M | 51.16M | 57.93M | 59.48M | 66.80M | 61.95M | 67.15M | 67.64M | 67.66M | 67.53M | 67.68M | 68.49M | 79.90M | 75.16M | 81.69M | 88.78M | 90.32M | 87.62M | 95.54M | 99.75M | 97.06M | 96.29M | 94.14M | 94.47M | 94.53M | 94.43M | 94.84M | 95.32M | 95.33M | 95.21M | 95.37M | 96.89M | 97.47M | 9.73M | 99.41M | 9.99M | 10.00M | 1.00M | 10.05M | 1.03M | 1.18M | 1.58M | 8.30M | 15.96M | 28.03M | 21.62M | 34.27M | 34.33M | 34.37M | 3.43M | 34.38M | 34.43M | 3.45M | 3.45M | 3.85M | 4.32M | 5.10M | 4.71M | 5.65M | 5.80M | 6.08M |
|
Shares Outstanding (Diluted Average)
|
| 75.69M | | | 53.07M | 72.98M | | | 79.33M | 59.48M | 66.80M | | 67.15M | 67.64M | 67.66M | | 67.68M | 68.49M | 79.90M | | 81.69M | 88.78M | 90.32M | 87.62M | 113.91M | 99.75M | 95.89M | 114.88M | 94.14M | 94.47M | 94.53M | 94.58M | 94.84M | 95.32M | 95.33M | 95.21M | 95.37M | 96.89M | 97.47M | 9.73M | 9.94M | 9.99M | 10.00M | 1.00M | 1.00M | 1.03M | 1.18M | 1.58M | 8.30M | 15.96M | 28.03M | 21.84M | 34.27M | 34.33M | 34.37M | 3.43M | 34.38M | 34.43M | 3.45M | 3.45M | 11.67M | 18.94M | 18.77M | 4.71M | 5.65M | 5.89M | 6.08M |
|
EBITDA
|
21.90M | -111.18M | -14.76M | 19.39M | 14.97M | 24.52M | 13.49M | 8.79M | 17.83M | 35.74M | 19.13M | 21.17M | 21.85M | 35.51M | 30.22M | 27.19M | 25.19M | 41.33M | 28.05M | 22.34M | 26.39M | 17.46M | 19.27M | 13.57M | 32.10M | 35.20M | 40.88M | 29.73M | 41.40M | 69.47M | 41.07M | 3.76M | 28.18M | 72.58M | 29.63M | 18.65M | 23.25M | 43.45M | 29.32M | -5.61M | -38.02M | -16.28M | 29.44M | 12.53M | -84.20M | -204.62M | -164.53M | -99.67M | -70.04M | -35.64M | -4.91M | -14.58M | -14.61M | 42.15M | 33.29M | 15.42M | 23.75M | 52.82M | 37.21M | 16.65M | 152.49M | 135.50M | 20.17M | -48.96M | 61.53M | 49.30M | 12.22M |
|
Interest Expenses
|
-36.12M | -36.01M | -34.48M | 236.49M | -35.06M | 35.32M | 35.24M | 33.66M | 34.58M | 33.96M | 34.53M | -103.37M | 34.88M | 36.28M | 37.54M | -109.31M | 35.38M | 36.03M | -71.45M | 140.91M | 28.38M | 27.79M | 29.40M | 28.94M | 34.63M | 47.49M | 51.86M | 53.52M | 55.94M | 56.46M | 55.76M | 55.80M | 55.30M | 54.96M | 56.96M | 55.41M | 54.74M | 58.21M | 60.73M | 63.11M | 66.17M | 67.99M | 66.36M | 61.49M | 57.09M | 88.08M | 66.99M | 35.22M | 33.26M | 35.74M | 43.00M | 44.12M | 43.56M | 48.39M | 61.02M | 54.94M | 74.37M | 81.10M | 87.63M | 83.87M | 73.96M | 68.42M | 66.83M | 64.16M | 66.80M | 70.69M | 62.88M |
|
Tax Rate
|
-1.10% | 0.05% | 0.46% | -30.70% | -0.44% | 2.08% | 0.41% | 1.11% | 2.44% | -248.10% | -4.57% | -23.41% | -3.69% | 929.25% | -4.27% | -35.75% | -3.44% | 5.77% | -3.30% | -53.69% | -3.29% | -15.12% | -1.83% | -2.81% | 0.22% | -16.49% | -9.36% | -0.29% | -5.46% | 1.69% | 0.06% | -0.56% | 2.58% | 13.35% | 4.22% | 4.25% | 2.64% | -14.59% | -1.54% | -0.27% | 0.86% | -21.00% | 0.63% | 4.90% | -0.30% | 0.90% | -0.24% | -0.13% | 0.26% | -0.88% | -6.31% | -5.69% | -0.22% | -814.49% | -26.36% | 6.60% | -0.36% | -9.01% | -0.20% | 4.82% | 0.42% | 6.37% | 0.75% | 1.76% | -1.45% | -0.37% | -0.41% |