|
Revenue
|
1,333.40M | 1,020.08M | 1,133.74M | 1,526.39M | 1,849.00M | 2,296.00M | 2,518.00M | 2,886.00M | 2,686.00M | 2,862.00M | 2,787.00M | 2,182.00M | 2,189.00M | 2,541.00M | 2,343.00M | 1,646.00M | 1,573.00M | 1,973.00M | 1,975.00M | 1,988.00M | 2,190.00M | 2,353.00M | 2,265.00M | 2,264.00M | 2,359.00M | 2,442.00M | 2,490.00M | 2,368.00M | 2,257.00M | 2,450.00M | 2,821.00M | 3,297.00M | 3,278.00M | 3,546.00M | 3,744.00M | 3,969.00M | 4,205.00M | 4,579.00M | 4,162.00M | 3,759.00M | 3,753.00M | 3,539.00M | 3,562.00M | 3,754.00M | 4,162.00M | 3,957.00M | 4,395.00M | 4,688.00M | 5,162.00M | 5,582.00M | 6,196.00M | 6,123.00M | 6,271.00M | 6,245.00M | 6,520.00M | 6,749.00M | 6,739.00M | 6,630.00M | 6,425.00M | 6,723.00M | 6,707.00M | 6,646.00M | 6,778.00M | 7,045.00M | 7,166.00M | 7,100.00M | 7,302.00M | 6,800.00M |
|
Cost of Revenue
|
941.82M | 864.56M | 808.87M | 967.76M | 1,138.00M | 1,369.00M | 1,658.00M | 1,670.00M | 1,550.00M | 1,673.00M | 1,603.00M | 1,330.00M | 1,403.00M | 1,530.00M | 1,413.00M | 1,059.00M | 991.00M | 1,165.00M | 1,169.00M | 1,193.00M | 1,299.00M | 1,352.00M | 1,273.00M | 1,305.00M | 1,400.00M | 1,426.00M | 1,472.00M | 1,409.00M | 1,341.00M | 1,446.00M | 1,629.00M | 1,898.00M | 1,833.00M | 1,946.00M | 2,044.00M | 2,263.00M | 2,265.00M | 2,523.00M | 2,298.00M | 2,102.00M | 2,088.00M | 2,009.00M | 2,005.00M | 2,120.00M | 2,304.00M | 2,208.00M | 2,440.00M | 2,558.00M | 2,813.00M | 2,929.00M | 3,229.00M | 3,178.00M | 3,312.00M | 3,318.00M | 3,514.00M | 3,648.00M | 3,594.00M | 3,536.00M | 3,449.00M | 3,554.00M | 3,503.00M | 3,493.00M | 3,573.00M | 3,710.00M | 3,670.00M | 3,615.00M | 3,740.00M | 3,535.00M |
|
Gross Profit
|
391.58M | 155.52M | 324.87M | 558.84M | 711.00M | 927.00M | 860.00M | 1,217.00M | 1,136.00M | 1,189.00M | 1,184.00M | 852.00M | 786.00M | 1,011.00M | 930.00M | 586.00M | 582.00M | 808.00M | 806.00M | 795.00M | 891.00M | 1,001.00M | 992.00M | 959.00M | 959.00M | 1,016.00M | 1,018.00M | 959.00M | 916.00M | 1,004.00M | 1,192.00M | 1,399.00M | 1,445.00M | 1,600.00M | 1,700.00M | 1,787.00M | 1,940.00M | 2,056.00M | 1,864.00M | 1,657.00M | 1,665.00M | 1,530.00M | 1,557.00M | 1,634.00M | 1,858.00M | 1,749.00M | 1,955.00M | 2,130.00M | 2,349.00M | 2,653.00M | 2,967.00M | 2,945.00M | 2,959.00M | 2,927.00M | 3,006.00M | 3,101.00M | 3,145.00M | 3,094.00M | 2,976.00M | 3,169.00M | 3,204.00M | 3,153.00M | 3,205.00M | 3,335.00M | 3,496.00M | 3,485.00M | 3,562.00M | 3,265.00M |
|
Research & Development
|
229.54M | 236.34M | 234.05M | 234.07M | 269.00M | 306.00M | 290.00M | 278.00M | 270.00M | 297.00M | 282.00M | 268.00M | 304.00M | 321.00M | 309.00M | 304.00M | 304.00M | 344.00M | 334.00M | 338.00M | 356.00M | 355.00M | 357.00M | 360.00M | 351.00M | 365.00M | 372.00M | 363.00M | 374.00M | 386.00M | 386.00M | 394.00M | 417.00M | 437.00M | 454.00M | 473.00M | 489.00M | 509.00M | 505.00M | 519.00M | 516.00M | 508.00M | 515.00M | 515.00M | 552.00M | 550.00M | 572.00M | 560.00M | 606.00M | 617.00M | 640.00M | 622.00M | 654.00M | 686.00M | 705.00M | 726.00M | 771.00M | 775.00M | 767.00M | 789.00M | 754.00M | 785.00M | 836.00M | 858.00M | 859.00M | 893.00M | 901.00M | 917.00M |
|
Selling, General & Administrative
|
141.24M | 101.08M | 88.49M | 404.19M | 125.00M | 126.00M | 252.00M | 242.00M | 221.00M | 219.00M | 240.00M | -210.00M | 303.00M | 281.00M | 137.00M | 130.00M | 125.00M | 126.00M | 97.00M | 110.00M | 120.00M | 129.00M | 126.00M | 127.00M | 117.00M | 140.00M | 135.00M | 77.00M | 82.00M | 91.00M | 103.00M | 114.00M | 103.00M | 107.00M | 106.00M | 122.00M | 110.00M | 125.00M | 128.00M | 120.00M | 110.00M | 113.00M | 112.00M | 126.00M | 129.00M | 137.00M | 145.00M | 156.00M | 161.00M | 149.00M | 155.00M | 155.00M | 166.00M | 174.00M | 197.00M | 198.00M | 207.00M | 214.00M | 214.00M | 217.00M | 276.00M | 247.00M | 222.00M | 216.00M | 256.00M | 207.00M | 204.00M | 243.00M |
|
Restructuring Costs
|
132.77M | 26.71M | | -3.48M | 104.00M | 9.00M | 135.00M | -2.00M | -29.00M | -4.00M | 3.00M | | | | 44.00M | 124.00M | 9.00M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.00M | 6.00M | | -1.00M | -4.00M | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 223.54M | 79.52M | -248.31M | 97.00M | 100.00M | | | | | -28.00M | 432.00M | | | 118.00M | 528.00M | 105.00M | 396.00M | 125.00M | 136.00M | 85.00M | 130.00M | 118.00M | 60.00M | 33.00M | 95.00M | 115.00M | 96.00M | 106.00M | 102.00M | 107.00M | 114.00M | 118.00M | 116.00M | 117.00M | 106.00M | 126.00M | 130.00M | 138.00M | 127.00M | 131.00M | 133.00M | 128.00M | 129.00M | 135.00M | 130.00M | 130.00M | 131.00M | 147.00M | 302.00M | 159.00M | 155.00M | 167.00M | 173.00M | 180.00M | 183.00M | 197.00M | 194.00M | 193.00M | 192.00M | 207.00M | 209.00M | 205.00M | 215.00M | 206.00M | 216.00M | 224.00M | 393.00M |
|
Operating Expenses
|
503.55M | 587.67M | 402.06M | 386.47M | 595.00M | 541.00M | 677.00M | 518.00M | 462.00M | 512.00M | 497.00M | 490.00M | 607.00M | 602.00M | 608.00M | 1,086.00M | 543.00M | 876.00M | 556.00M | 584.00M | 561.00M | 614.00M | 601.00M | 547.00M | 501.00M | 600.00M | 622.00M | 536.00M | 562.00M | 579.00M | 596.00M | 622.00M | 638.00M | 660.00M | 677.00M | 701.00M | 725.00M | 764.00M | 771.00M | 766.00M | 757.00M | 754.00M | 755.00M | 770.00M | 816.00M | 817.00M | 847.00M | 847.00M | 1,066.00M | 1,074.00M | 954.00M | 931.00M | 983.00M | 1,033.00M | 1,082.00M | 1,107.00M | 1,175.00M | 1,183.00M | 1,174.00M | 1,198.00M | 1,237.00M | 1,241.00M | 1,263.00M | 1,289.00M | 1,321.00M | 1,316.00M | 1,329.00M | 1,553.00M |
|
Operating Income
|
-196.09M | -293.28M | -77.18M | 172.56M | 116.00M | 386.00M | 183.00M | 699.00M | 674.00M | 677.00M | 687.00M | 361.00M | 179.00M | 409.00M | 322.00M | -499.00M | 39.00M | -68.00M | 250.00M | 211.00M | 330.00M | 387.00M | 391.00M | 412.00M | 458.00M | 416.00M | 396.00M | 423.00M | 354.00M | 425.00M | 596.00M | 777.00M | 807.00M | 940.00M | 1,023.00M | 1,166.00M | 1,215.00M | 1,292.00M | 1,093.00M | 891.00M | 908.00M | 776.00M | 802.00M | 864.00M | 1,042.00M | 932.00M | 1,108.00M | 1,283.00M | 1,283.00M | 1,579.00M | 2,013.00M | 2,014.00M | 1,976.00M | 1,894.00M | 1,924.00M | 1,994.00M | 1,970.00M | 1,911.00M | 1,802.00M | 1,971.00M | 1,967.00M | 1,912.00M | 1,942.00M | 2,046.00M | 2,175.00M | 2,169.00M | 2,233.00M | 1,712.00M |
|
EBIT
|
-196.09M | -293.28M | -77.18M | 172.56M | 116.00M | 386.00M | 183.00M | 699.00M | 674.00M | 677.00M | 687.00M | 361.00M | 179.00M | 409.00M | 322.00M | -499.00M | 39.00M | -68.00M | 250.00M | 211.00M | 330.00M | 387.00M | 391.00M | 412.00M | 458.00M | 416.00M | 396.00M | 423.00M | 354.00M | 425.00M | 596.00M | 777.00M | 807.00M | 940.00M | 1,023.00M | 1,166.00M | 1,215.00M | 1,292.00M | 1,093.00M | 891.00M | 908.00M | 776.00M | 802.00M | 864.00M | 1,042.00M | 932.00M | 1,108.00M | 1,283.00M | 1,283.00M | 1,579.00M | 2,013.00M | 2,014.00M | 1,976.00M | 1,894.00M | 1,924.00M | 1,994.00M | 1,970.00M | 1,911.00M | 1,802.00M | 1,971.00M | 1,967.00M | 1,912.00M | 1,942.00M | 2,046.00M | 2,175.00M | 2,169.00M | 2,233.00M | 1,712.00M |
|
Interest & Investment Income
|
| | 10.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
15.23M | 11.79M | 10.23M | 10.74M | 8.00M | 10.00M | 8.00M | 10.00M | 11.00M | 14.00M | 7.00M | 9.00M | 4.00M | 4.00M | 4.00M | -13.00M | 3.00M | 2.00M | 1.00M | 7.00M | 24.00M | -23.00M | -10.00M | 16.00M | 78.00M | 14.00M | 3.00M | | 2.00M | 7.00M | 6.00M | 1.00M | 2.00M | 12.00M | 14.00M | 50.00M | 27.00M | 25.00M | 43.00M | 44.00M | 40.00M | 43.00M | 38.00M | 35.00M | 22.00M | 7.00M | -7.00M | 19.00M | 18.00M | 27.00M | 24.00M | 49.00M | 6.00M | 28.00M | -7.00M | 12.00M | 50.00M | -73.00M | 64.00M | 259.00M | 395.00M | 141.00M | 81.00M | -85.00M | 8.00M | 221.00M | 396.00M | 626.00M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 3.00M | 6.00M | 2.00M | 7.00M | 6.00M | 1.00M | 2.00M | 12.00M | 14.00M | 50.00M | 27.00M | 25.00M | 43.00M | 44.00M | 40.00M | 43.00M | 38.00M | 35.00M | 22.00M | 7.00M | -7.00M | 19.00M | 18.00M | 27.00M | 24.00M | 49.00M | 6.00M | 28.00M | -7.00M | 12.00M | 50.00M | -73.00M | 64.00M | 259.00M | 395.00M | 141.00M | 81.00M | -85.00M | 8.00M | 221.00M | 396.00M | 626.00M |
|
EBT
|
-202.66M | -382.81M | -74.18M | 173.65M | 119.00M | 387.00M | 178.00M | 703.00M | 680.00M | 686.00M | 669.00M | 343.00M | 159.00M | 387.00M | 302.00M | -532.00M | 18.00M | -90.00M | 228.00M | 194.00M | 315.00M | 365.00M | 370.00M | 398.00M | 437.00M | 389.00M | 375.00M | 397.00M | 314.00M | 395.00M | 564.00M | 740.00M | 771.00M | 908.00M | 978.00M | 1,159.00M | 1,183.00M | 1,261.00M | 1,077.00M | 875.00M | 888.00M | 759.00M | 782.00M | 840.00M | 1,005.00M | 878.00M | 1,040.00M | 1,243.00M | 1,240.00M | 1,545.00M | 1,980.00M | 2,006.00M | 1,925.00M | 1,864.00M | 1,861.00M | 1,949.00M | 1,961.00M | 1,777.00M | 1,806.00M | 2,172.00M | 2,303.00M | 1,994.00M | 1,960.00M | 1,895.00M | 2,119.00M | 2,322.00M | 2,563.00M | 2,267.00M |
|
Tax Provisions
|
-69.72M | -127.42M | -19.32M | 35.46M | 36.00M | 123.00M | 55.00M | 235.00M | 174.00M | 197.00M | 193.00M | -112.00M | 42.00M | 98.00M | 84.00M | -17.00M | -16.00M | 39.00M | 60.00M | 11.00M | 62.00M | 103.00M | 69.00M | 142.00M | 89.00M | 25.00M | 46.00M | 61.00M | 28.00M | 75.00M | 59.00M | 130.00M | 68.00M | 84.00M | 53.00M | 92.00M | 1,018.00M | 161.00M | 61.00M | 118.00M | 117.00M | 93.00M | 211.00M | 142.00M | 113.00M | 123.00M | 199.00M | 112.00M | 110.00M | 215.00M | 264.00M | 294.00M | 133.00M | 328.00M | 255.00M | 358.00M | 244.00M | 202.00M | 246.00M | 168.00M | 284.00M | 272.00M | 255.00M | 164.00M | 934.00M | 185.00M | 784.00M | 370.00M |
|
Profit After Tax
|
-132.93M | -255.39M | -54.87M | 137.86M | 83.00M | 264.00M | 123.00M | 468.00M | 506.00M | 489.00M | 476.00M | 456.00M | 117.00M | 289.00M | 218.00M | -515.00M | 34.00M | -129.00M | 168.00M | 183.00M | 253.00M | 262.00M | 301.00M | 256.00M | 348.00M | 364.00M | 329.00M | 336.00M | 286.00M | 320.00M | 505.00M | 610.00M | 703.00M | 824.00M | 925.00M | 982.00M | 165.00M | 1,100.00M | 1,016.00M | 757.00M | 771.00M | 666.00M | 571.00M | 698.00M | 892.00M | 755.00M | 841.00M | 1,131.00M | 1,130.00M | 1,330.00M | 1,716.00M | 1,712.00M | 1,792.00M | 1,536.00M | 1,606.00M | 1,591.00M | 1,717.00M | 1,575.00M | 1,560.00M | 2,004.00M | 2,019.00M | 1,722.00M | 1,705.00M | 1,731.00M | 1,185.00M | 2,137.00M | 1,779.00M | 1,897.00M |
|
Equity Income
|
-15.81M | -19.18M | | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-132.93M | -255.39M | -54.87M | 138.19M | 83.00M | 264.00M | 123.00M | 468.00M | 506.00M | 489.00M | 476.00M | 455.00M | 117.00M | 289.00M | 218.00M | -515.00M | 34.00M | -129.00M | 168.00M | 183.00M | 253.00M | 262.00M | 301.00M | 256.00M | 348.00M | 364.00M | 329.00M | 336.00M | 286.00M | 320.00M | 505.00M | 610.00M | 703.00M | 824.00M | 925.00M | 1,067.00M | 165.00M | 1,100.00M | 1,016.00M | 757.00M | 771.00M | 666.00M | 571.00M | 698.00M | 892.00M | 755.00M | 841.00M | 1,131.00M | 1,130.00M | 1,330.00M | 1,716.00M | 1,712.00M | 1,792.00M | 1,536.00M | 1,606.00M | 1,591.00M | 1,717.00M | 1,575.00M | 1,560.00M | 2,004.00M | 2,019.00M | 1,722.00M | 1,705.00M | 1,731.00M | 1,185.00M | 2,137.00M | 1,779.00M | 1,897.00M |
|
Consolidated Net Income
|
-132.93M | -255.39M | -54.87M | 138.19M | 83.00M | 264.00M | 123.00M | 468.00M | 506.00M | 489.00M | 476.00M | 455.00M | 117.00M | 289.00M | 218.00M | -515.00M | 34.00M | -129.00M | 168.00M | 183.00M | 253.00M | 262.00M | 301.00M | 256.00M | 348.00M | 364.00M | 329.00M | 336.00M | 286.00M | 320.00M | 505.00M | 610.00M | 703.00M | 824.00M | 925.00M | 1,067.00M | 165.00M | 1,100.00M | 1,016.00M | 757.00M | 771.00M | 666.00M | 571.00M | 698.00M | 892.00M | 755.00M | 841.00M | 1,131.00M | 1,130.00M | 1,330.00M | 1,716.00M | 1,712.00M | 1,792.00M | 1,536.00M | 1,606.00M | 1,591.00M | 1,717.00M | 1,575.00M | 1,560.00M | 2,004.00M | 2,019.00M | 1,722.00M | 1,705.00M | 1,731.00M | 1,185.00M | 2,137.00M | 1,779.00M | 1,897.00M |
|
Income towards Parent Company
|
-132.93M | -255.39M | -54.87M | 138.19M | 83.00M | 264.00M | 123.00M | 468.00M | 506.00M | 489.00M | 476.00M | 455.00M | 117.00M | 289.00M | 218.00M | -515.00M | 34.00M | -129.00M | 168.00M | 183.00M | 253.00M | 262.00M | 301.00M | 256.00M | 348.00M | 364.00M | 329.00M | 336.00M | 286.00M | 320.00M | 505.00M | 610.00M | 703.00M | 824.00M | 925.00M | 1,067.00M | 165.00M | 1,100.00M | 1,016.00M | 757.00M | 771.00M | 666.00M | 571.00M | 698.00M | 892.00M | 755.00M | 841.00M | 1,131.00M | 1,130.00M | 1,330.00M | 1,716.00M | 1,712.00M | 1,792.00M | 1,536.00M | 1,606.00M | 1,591.00M | 1,717.00M | 1,575.00M | 1,560.00M | 2,004.00M | 2,019.00M | 1,722.00M | 1,705.00M | 1,731.00M | 1,185.00M | 2,137.00M | 1,779.00M | 1,897.00M |
|
Net Income towards Common Stockholders
|
-132.93M | -255.39M | -54.87M | 138.19M | 83.00M | 264.00M | 123.00M | 468.00M | 506.00M | 489.00M | 476.00M | 455.00M | 117.00M | 289.00M | 218.00M | -515.00M | 34.00M | -129.00M | 168.00M | 183.00M | 253.00M | 262.00M | 301.00M | 256.00M | 348.00M | 364.00M | 329.00M | 336.00M | 286.00M | 320.00M | 505.00M | 610.00M | 703.00M | 824.00M | 925.00M | 1,067.00M | 165.00M | 1,100.00M | 1,016.00M | 757.00M | 771.00M | 666.00M | 571.00M | 698.00M | 892.00M | 755.00M | 841.00M | 1,131.00M | 1,130.00M | 1,330.00M | 1,716.00M | 1,712.00M | 1,792.00M | 1,536.00M | 1,606.00M | 1,591.00M | 1,717.00M | 1,575.00M | 1,560.00M | 2,004.00M | 2,019.00M | 1,722.00M | 1,705.00M | 1,731.00M | 1,185.00M | 2,137.00M | 1,779.00M | 1,897.00M |
|
EPS (Basic)
|
-0.10 | -0.19 | -0.04 | 0.10 | 0.06 | 0.20 | 0.09 | 0.35 | 0.38 | 0.37 | 0.36 | 0.35 | 0.09 | 0.22 | 0.17 | -0.40 | 0.03 | -0.11 | 0.14 | 0.15 | 0.21 | 0.22 | 0.25 | 0.21 | 0.28 | 0.30 | 0.27 | 0.28 | 0.25 | 0.29 | 0.47 | 0.56 | 0.65 | 0.76 | 0.86 | 1.00 | 0.16 | 1.07 | 1.02 | 0.78 | 0.81 | 0.71 | 0.61 | 0.76 | 0.97 | 0.82 | 0.92 | 1.24 | 1.23 | 1.45 | 1.89 | 1.90 | 2.02 | 1.75 | 1.86 | 1.86 | 2.03 | 1.87 | 1.86 | 2.40 | 2.43 | 2.08 | 2.06 | 2.11 | 1.46 | 2.64 | 2.23 | 2.39 |
|
EPS (Weighted Average and Diluted)
|
-0.10 | -0.19 | -0.04 | 0.10 | 0.06 | 0.20 | 0.09 | 0.35 | 0.38 | 0.37 | 0.36 | 0.34 | 0.09 | 0.22 | 0.17 | -0.42 | 0.03 | -0.11 | 0.14 | 0.15 | 0.21 | 0.21 | 0.24 | 0.21 | 0.28 | 0.29 | 0.27 | 0.28 | 0.25 | 0.29 | 0.46 | 0.56 | 0.65 | 0.76 | 0.85 | 0.91 | 0.15 | 1.06 | 1.01 | 0.77 | 0.80 | 0.70 | 0.61 | 0.75 | 0.96 | 0.82 | 0.91 | 1.23 | 1.22 | 1.43 | 1.87 | 1.88 | 2.00 | 1.74 | 1.85 | 1.85 | 2.02 | 1.86 | 1.85 | 2.38 | 2.41 | 2.06 | 2.05 | 2.09 | 1.45 | 2.63 | 2.22 | 2.37 |
|
Shares Outstanding (Weighted Average)
|
1,328.87M | 1,329.35M | 1,333.03M | 1,333.71M | 1,341.26M | 1,343.27M | 1,342.98M | 1,336.07M | 1,327.69M | 1,319.41M | 1,318.25M | 1,317.53M | 1,305.64M | 1,291.12M | 1,281.71M | 1,237.50M | 1,197.66M | 1,200.04M | 1,201.60M | 1,202.83M | 1,204.18M | 1,211.07M | 1,217.40M | 1,218.39M | 1,221.47M | 1,228.70M | 1,231.60M | 1,200.62M | 1,149.13M | 1,130.72M | 1,089.14M | 1,080.89M | 1,076.57M | 1,079.83M | 1,074.63M | 1,066.49M | 1,056.34M | 1,050.69M | 1,008.05M | 982.99M | 958.61M | 949.39M | 936.10M | 923.75M | 915.30M | 918.31M | 916.48M | 913.28M | 914.34M | 917.66M | 913.98M | 902.93M | 888.51M | 883.39M | 869.95M | 860.31M | 844.14M | 845.12M | 839.75M | 836.53M | 831.07M | 830.90M | 827.97M | 824.40M | 813.68M | 812.44M | 802.50M | 796.64M |
|
Shares Outstanding (Diluted Average)
|
1,329.22M | 1,331.73M | 1,333.28M | 1,333.00M | 1,350.00M | 1,352.00M | 1,351.00M | 1,349.00M | 1,335.00M | 1,333.00M | 1,333.00M | 1,330.00M | 1,310.00M | 1,305.00M | 1,292.00M | 1,277.00M | 1,212.00M | 1,203.00M | 1,220.00M | 1,219.00M | 1,225.00M | 1,229.00M | 1,233.00M | 1,231.00M | 1,240.00M | 1,241.00M | 1,238.00M | 1,226.00M | 1,154.00M | 1,137.00M | 1,123.00M | 1,116.00M | 1,089.00M | 1,088.00M | 1,087.00M | 1,084.00M | 1,071.00M | 1,056.00M | 1,039.00M | 1,026.00M | 965.00M | 957.00M | 950.00M | 945.00M | 927.00M | 925.00M | 924.00M | 923.00M | 925.00M | 927.00M | 923.00M | 919.00M | 897.00M | 890.00M | 883.00M | 877.00M | 849.00M | 848.00M | 846.00M | 845.00M | 837.00M | 837.00M | 835.00M | 834.00M | 819.00M | 815.00M | 811.00M | 808.00M |
|
EBITDA
|
-196.09M | -293.28M | -77.18M | 172.56M | 116.00M | 386.00M | 183.00M | 699.00M | 674.00M | 677.00M | 687.00M | 361.00M | 179.00M | 409.00M | 322.00M | -499.00M | 39.00M | -68.00M | 250.00M | 211.00M | 330.00M | 387.00M | 391.00M | 412.00M | 458.00M | 416.00M | 396.00M | 423.00M | 354.00M | 425.00M | 596.00M | 777.00M | 807.00M | 940.00M | 1,023.00M | 1,166.00M | 1,215.00M | 1,292.00M | 1,093.00M | 891.00M | 908.00M | 776.00M | 802.00M | 864.00M | 1,042.00M | 932.00M | 1,108.00M | 1,283.00M | 1,283.00M | 1,579.00M | 2,013.00M | 2,014.00M | 1,976.00M | 1,894.00M | 1,924.00M | 1,994.00M | 1,970.00M | 1,911.00M | 1,802.00M | 1,971.00M | 1,967.00M | 1,912.00M | 1,942.00M | 2,046.00M | 2,175.00M | 2,169.00M | 2,233.00M | 1,712.00M |
|
Interest Expenses
|
5.99M | 5.06M | 4.89M | 5.05M | 5.00M | 5.00M | 5.00M | 6.00M | 5.00M | 5.00M | 25.00M | 24.00M | 24.00M | 23.00M | 24.00M | 23.00M | 24.00M | 24.00M | 23.00M | 24.00M | 25.00M | 23.00M | 24.00M | 23.00M | 23.00M | 24.00M | 24.00M | 32.00M | 42.00M | 37.00M | 38.00M | 38.00M | 38.00M | 44.00M | 59.00M | 57.00M | 59.00M | 56.00M | 59.00M | 60.00M | 60.00M | 60.00M | 58.00M | 59.00M | 59.00M | 61.00M | 61.00M | 59.00M | 61.00M | 61.00M | 57.00M | 57.00M | 57.00M | 58.00M | 56.00M | 57.00M | 59.00M | 61.00M | 60.00M | 58.00M | 59.00M | 59.00M | 63.00M | 66.00M | 64.00M | 68.00M | 66.00M | 71.00M |
|
Tax Rate
|
34.41% | 33.29% | 26.04% | 20.42% | 30.25% | 31.78% | 30.90% | 33.43% | 25.59% | 28.72% | 28.85% | | 26.42% | 25.32% | 27.81% | 3.20% | | | 26.32% | 5.67% | 19.68% | 28.22% | 18.65% | 35.68% | 20.37% | 6.43% | 12.27% | 15.37% | 8.92% | 18.99% | 10.46% | 17.57% | 8.82% | 9.25% | 5.42% | 7.94% | 86.05% | 12.77% | 5.66% | 13.49% | 13.18% | 12.25% | 26.98% | 16.90% | 11.24% | 14.01% | 19.13% | 9.01% | 8.87% | 13.92% | 13.33% | 14.66% | 6.91% | 17.60% | 13.70% | 18.37% | 12.44% | 11.37% | 13.62% | 7.73% | 12.33% | 13.64% | 13.01% | 8.65% | 44.08% | 7.97% | 30.59% | 16.32% |