|
Revenue
|
388.78M | 506.52M | 616.21M | 667.61M | 645.74M | 749.16M | 793.97M | 750.61M | 664.95M | 687.63M | 740.01M | 683.77M | 655.01M | 686.53M | 695.35M | 722.66M | 687.53M | 746.06M | 767.99M | 754.88M | 696.04M | 767.46M | 812.82M | 1,774.75M | 742.88M | 736.72M | 734.36M | 670.64M | 868.68M | 917.33M | 1,086.01M | 1,021.61M | 899.28M | 1,008.38M | 1,148.88M | 1,150.48M | 1,025.32M | 1,065.68M | 1,144.19M | 1,081.27M | 894.96M | 895.30M | 1,083.92M | 1,178.46M | 1,152.62M | 1,172.91M | 1,354.02M | 1,371.04M | 1,326.15M | 1,406.54M | 1,681.00M | 1,724.64M | 1,596.82M | 1,504.87M | 2,083.69M | 1,906.21M | 1,471.54M | 1,457.92M | 1,821.79M | 1,751.81M | 1,365.51M | 1,461.47M | 1,861.59M | 1,629.12M | 1,321.58M | 1,511.39M | 1,986.97M |
|
Cost of Revenue
|
340.74M | 404.13M | 461.59M | 492.26M | 508.78M | 569.97M | 605.71M | 591.27M | 538.26M | 557.82M | 617.77M | 571.94M | 550.03M | 597.21M | 578.57M | 609.93M | 572.58M | 607.68M | 626.98M | 604.70M | 567.22M | 616.75M | 659.61M | 733.04M | 607.93M | 621.62M | 607.76M | 568.02M | 745.80M | 785.72M | 872.21M | 814.23M | 763.05M | 831.77M | 925.00M | 926.14M | 867.55M | 895.97M | 943.49M | 898.90M | 774.20M | 771.85M | 901.68M | 955.48M | 963.71M | 980.59M | 1,112.94M | 1,092.54M | 1,060.62M | 1,133.71M | 1,356.17M | 1,362.28M | 1,271.49M | 1,255.71M | 1,662.46M | 1,571.94M | 1,277.12M | 1,271.05M | 1,539.04M | 1,472.70M | 1,163.87M | 1,249.10M | 1,589.11M | 1,382.41M | 1,163.99M | 1,329.49M | 1,702.48M |
|
Gross Profit
|
48.04M | 102.39M | 154.62M | 175.35M | 136.96M | 179.20M | 188.26M | 159.34M | 126.69M | 129.82M | 122.24M | 111.83M | 104.98M | 89.32M | 116.79M | 112.72M | 114.95M | 138.38M | 141.01M | 150.17M | 128.82M | 150.71M | 153.22M | 120.07M | 134.95M | 115.10M | 126.60M | 102.62M | 122.88M | 131.61M | 213.80M | 227.19M | 136.23M | 176.62M | 223.89M | 224.34M | 157.77M | 169.72M | 200.71M | 182.37M | 120.76M | 123.45M | 182.24M | 222.98M | 188.91M | 192.32M | 241.09M | 278.50M | 265.53M | 272.82M | 324.83M | 362.37M | 325.33M | 249.16M | 421.23M | 334.27M | 194.42M | 186.87M | 282.75M | 279.11M | 201.64M | 212.38M | 272.48M | 246.71M | 157.58M | 181.90M | 284.49M |
|
Research & Development
|
10.15M | 10.04M | 13.36M | 10.91M | 11.67M | 12.10M | 12.67M | 11.10M | 12.13M | 12.56M | 13.23M | 12.46M | 13.43M | 13.87M | 13.47M | 13.35M | 14.31M | 14.31M | 18.65M | 17.36M | 21.05M | 22.08M | 16.44M | 17.30M | 18.03M | 20.02M | 21.07M | 22.90M | 27.16M | 30.17M | 26.82M | 33.06M | 41.57M | 44.28M | 42.84M | 37.94M | 40.93M | 41.08M | 37.54M | 37.64M | 35.75M | 36.19M | 32.93M | 32.77M | 32.25M | 31.54M | 35.84M | 41.10M | 44.32M | 43.52M | 40.79M | 37.41M | 38.36M | 37.48M | 33.99M | 39.59M | 47.05M | 45.69M | 43.13M | 41.60M | 38.17M | 39.57M | 42.36M | 42.85M | 45.65M | 42.01M | 42.35M |
|
Selling, General & Administrative
|
50.07M | 52.45M | 53.62M | 54.49M | 56.30M | 66.36M | 57.73M | 62.04M | 64.56M | 61.28M | 65.01M | 55.66M | 57.26M | 53.49M | 49.30M | 56.96M | 59.56M | 65.62M | 64.35M | 58.26M | 62.42M | 67.67M | 61.60M | 62.80M | 62.94M | 56.44M | 54.23M | 58.80M | 73.64M | 70.90M | 72.36M | 67.20M | 76.28M | 67.78M | 75.57M | 77.39M | 80.72M | 74.70M | 70.46M | 69.35M | 71.59M | 64.76M | 70.46M | 71.83M | 72.58M | 74.26M | 77.78M | 78.22M | 76.77M | 74.19M | 72.58M | 72.55M | 76.96M | 68.87M | 67.95M | 69.60M | 78.67M | 64.86M | 73.02M | 78.84M | 90.35M | 91.28M | 80.75M | 69.43M | 80.41M | 47.92M | 83.21M |
|
Other Operating Expenses
|
6.70M | 28.71M | 37.64M | 0.15M | 25.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
60.22M | 62.48M | 66.84M | 65.55M | 67.97M | 78.45M | 70.40M | 73.13M | 76.69M | 73.84M | 78.24M | 68.12M | 70.68M | 67.36M | 62.77M | 70.31M | 73.86M | 79.93M | 82.99M | 75.62M | 83.47M | 89.75M | 78.04M | 80.10M | 80.97M | 76.45M | 75.31M | 81.70M | 100.79M | 101.06M | 99.19M | 100.27M | 117.85M | 3.96M | 118.41M | 115.32M | 121.65M | 115.78M | 108.00M | 106.99M | 107.34M | 100.94M | 103.39M | 104.60M | 104.83M | 105.80M | 113.62M | 119.32M | 121.09M | 117.70M | 113.37M | 109.96M | 115.32M | 106.35M | 101.94M | 109.19M | 125.72M | 110.55M | 116.16M | 120.44M | 128.52M | 130.85M | 123.12M | 112.28M | 126.06M | 89.93M | 125.56M |
|
Operating Income
|
-12.18M | 39.91M | 87.78M | 109.81M | 68.99M | 100.75M | 117.85M | 86.21M | 50.00M | 55.97M | 43.99M | 43.70M | 34.30M | 21.96M | 54.02M | 42.41M | 41.09M | 58.45M | 58.01M | 74.55M | 45.35M | 60.96M | 75.18M | 39.97M | 53.98M | 38.64M | 51.30M | 20.92M | 22.09M | 30.54M | 114.61M | 126.69M | 18.38M | 172.66M | 105.48M | 109.02M | 36.12M | 53.94M | 92.70M | 75.38M | 13.42M | 22.51M | 78.86M | 118.39M | 84.07M | 86.52M | 127.47M | 159.18M | 144.45M | 155.12M | 211.46M | 252.41M | 210.01M | 142.81M | 319.29M | 225.08M | 68.70M | 76.32M | 166.60M | 158.66M | 73.13M | 81.53M | 149.37M | 134.44M | 31.52M | 91.97M | 158.93M |
|
EBIT
|
-12.18M | 39.91M | 87.78M | 109.81M | 68.99M | 100.75M | 117.85M | 86.21M | 50.00M | 55.97M | 43.99M | 43.70M | 34.30M | 21.96M | 54.02M | 42.41M | 41.09M | 58.45M | 58.01M | 74.55M | 45.35M | 60.96M | 75.18M | 39.97M | 53.98M | 38.64M | 51.30M | 20.92M | 22.09M | 30.54M | 114.61M | 126.69M | 18.38M | 172.66M | 105.48M | 109.02M | 36.12M | 53.94M | 92.70M | 75.38M | 13.42M | 22.51M | 78.86M | 118.39M | 84.07M | 86.52M | 127.47M | 159.18M | 144.45M | 155.12M | 211.46M | 252.41M | 210.01M | 142.81M | 319.29M | 225.08M | 68.70M | 76.32M | 166.60M | 158.66M | 73.13M | 81.53M | 149.37M | 134.44M | 31.52M | 91.97M | 158.93M |
|
Interest & Investment Income
|
-0.43M | | | | -0.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.06M | 7.89M | -8.26M | -0.57M | -0.97M | -17.81M | -8.46M | | -1.73M | -15.53M | 3.00M | 1.60M | -0.79M | -1.28M | -2.39M | 3.82M | 2.22M | -12.88M | 4.33M | 4.11M | -0.04M | 5.70M | 9.63M | 9.25M | 0.50M | -7.29M | 11.58M | -15.34M | -3.19M | 0.24M | -6.66M | 15.35M | -11.18M | 3.29M | -3.26M | -1.34M | -3.43M | 11.00M | -1.31M | 0.36M | 4.57M | -6.97M | 1.76M | -1.13M | 2.31M | -1.47M | -2.42M | -4.83M | -0.09M | 0.10M | 0.50M | 2.63M | 5.10M | 8.04M | 5.69M | -0.52M | 3.55M | 11.88M | 8.78M | 8.34M | 15.29M | 15.85M | 8.13M | 18.23M | 11.07M | 8.06M | 16.70M |
|
Non Operating Income
|
| -6.70M | -37.64M | -25.75M | -25.08M | -43.01M | -29.16M | -25.39M | -20.85M | -37.94M | -14.17M | -27.58M | -19.36M | -24.98M | -21.90M | -32.34M | -23.35M | -39.81M | -23.02M | -21.95M | -25.00M | -18.08M | -15.40M | -26.91M | -24.52M | -31.38M | 11.58M | -33.67M | -20.63M | -21.82M | -29.39M | -7.06M | -33.68M | -19.16M | -23.76M | -21.45M | -23.44M | 11.00M | -21.09M | -17.68M | -14.71M | -25.62M | -15.23M | -17.80M | -14.73M | -17.48M | -18.82M | -19.54M | -12.76M | -12.67M | -12.39M | -10.54M | -9.05M | 8.04M | -9.19M | -15.46M | -12.62M | 11.88M | 8.78M | 8.34M | 15.29M | 15.85M | 8.13M | 18.23M | 11.07M | -8.75M | 16.70M |
|
EBT
|
-18.88M | 11.20M | 50.14M | 84.06M | 43.91M | 57.74M | 88.69M | 60.82M | 29.15M | 18.04M | 29.82M | 16.12M | 14.94M | -3.02M | 32.11M | 10.07M | 17.74M | 18.65M | 34.99M | 52.61M | 20.35M | 42.88M | 59.78M | 13.06M | 29.46M | 7.27M | 43.93M | -12.74M | 1.47M | 8.73M | 85.23M | 134.27M | -15.29M | 153.50M | 81.72M | 87.57M | 12.68M | 43.81M | 71.62M | 57.71M | -1.29M | -3.11M | 63.63M | 100.58M | 69.34M | 69.05M | 108.65M | 139.64M | 131.69M | 142.45M | 199.07M | 241.87M | 200.96M | 136.26M | 310.10M | 209.62M | 56.09M | 73.85M | 162.37M | 151.53M | 71.98M | 81.57M | 141.88M | 135.59M | 25.79M | 83.21M | 154.40M |
|
Tax Provisions
|
3.08M | 1.83M | -30.85M | -3.82M | -0.17M | -1.20M | 10.32M | 10.06M | 3.38M | 3.59M | 2.50M | -2.35M | 3.36M | -3.89M | 9.54M | 7.99M | 4.03M | -10.24M | 12.17M | 16.68M | 4.93M | 12.51M | 14.98M | 1.42M | 6.00M | 4.63M | 16.57M | 0.84M | 1.87M | 3.36M | 24.09M | 18.53M | -1.32M | 33.47M | 21.26M | -13.61M | 2.48M | 10.63M | 14.33M | 28.81M | 21.38M | 5.90M | 9.14M | 0.76M | 4.85M | 12.90M | 15.75M | 12.68M | 11.67M | 15.99M | 17.22M | 24.58M | 29.73M | 10.79M | 3.64M | 45.73M | 10.86M | 9.41M | 28.92M | 32.52M | 12.20M | 14.31M | 19.18M | 29.79M | 3.94M | 28.16M | 27.71M |
|
Profit After Tax
|
-21.96M | 9.36M | 81.00M | 87.88M | 44.30M | 59.05M | 78.37M | 50.76M | 25.77M | 14.49M | 27.37M | 25.56M | 11.77M | 0.87M | 22.58M | 7.67M | 13.77M | 30.33M | 26.00M | 41.56M | 21.18M | 50.41M | 48.17M | 13.48M | 29.70M | 7.95M | 28.58M | -10.15M | -0.88M | 5.37M | 61.14M | 101.20M | -14.79M | 120.03M | 60.46M | 101.19M | 10.20M | 33.18M | 57.29M | 28.89M | -22.88M | -9.45M | 54.49M | 99.82M | 64.50M | 56.14M | 92.90M | 126.97M | 120.02M | 126.46M | 181.85M | 217.28M | 171.23M | 125.47M | 306.46M | 163.89M | 45.35M | 64.44M | 133.45M | 119.01M | 59.79M | 67.26M | 122.69M | 105.80M | 21.85M | 55.05M | 126.68M |
|
Equity Income
|
| | | | 1.10M | 1.61M | 2.17M | 1.55M | 1.52M | 2.09M | 3.03M | 0.44M | 1.99M | 0.89M | 2.54M | 0.17M | 0.06M | 1.45M | 3.18M | 5.64M | 5.76M | 20.04M | 3.37M | 1.84M | 6.24M | 5.32M | 1.22M | 3.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | -6.49M | | -6.16M | -6.51M | -6.67M | -7.33M | -7.29M | | | | | | | | | | | -11.75M | -12.63M | -13.71M | -14.70M | -15.62M | -16.24M | -16.96M | -17.25M | -17.59M | -18.10M | -19.01M | -19.82M | -20.54M | -21.36M | -22.41M | -23.43M | -23.95M | -24.41M | -24.90M | -25.36M | -25.57M | -25.86M | -25.98M | -26.50M | -27.11M | -27.52M | -28.12M | -28.26M | -28.32M | -28.82M | | | | | | | | | | | | | | | | | |
|
Investment Income
|
-12.07M | 5.97M | 8.26M | 7.76M | 0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-22.09M | 0.14M | 0.13M | -0.10M | -0.22M | -0.11M | 0.35M | 0.16M | 0.66M | -0.04M | -0.04M | 0.71M | -0.19M | 0.29M | 0.26M | 0.53M | 0.38M | 0.60M | 0.66M | 0.72M | 0.55M | 0.89M | 1.07M | 0.99M | 0.92M | 0.62M | 0.85M | 0.41M | 0.47M | 0.65M | 1.05M | 0.95M | 0.82M | 1.02M | 1.19M | 1.13M | 0.65M | 0.59M | 0.63M | 0.60M | 0.21M | 0.44M | 0.42M | 0.67M | 0.61M | 0.72M | 0.75M | 0.29M | 0.21M | 0.65M | 0.99M | 0.76M | 0.56M | 0.69M | 0.38M | -0.41M | -0.13M | 0.16M | 0.84M | 1.45M | 0.89M | 0.36M | 0.12M | 0.15M | 0.72M | 0.64M | 0.09M |
|
Other Income
|
| | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-21.96M | 9.36M | 81.00M | 87.88M | 44.07M | 58.94M | 78.37M | 50.76M | 25.77M | 14.45M | 27.32M | 18.48M | 11.58M | 0.87M | 22.58M | 2.08M | 13.71M | 28.88M | 22.82M | 35.92M | 15.42M | 30.37M | 44.80M | 11.64M | 23.46M | 2.63M | 27.36M | -13.58M | -0.41M | 5.37M | 61.14M | 115.74M | -13.97M | 120.03M | 60.46M | 101.19M | 10.20M | 33.18M | 57.29M | 28.89M | -22.67M | -9.01M | 54.49M | 99.82M | 64.50M | 56.14M | 92.90M | 126.97M | 120.02M | 126.46M | 181.85M | 217.28M | 171.23M | 125.47M | 306.46M | 163.89M | 45.22M | 64.44M | 133.45M | 119.01M | 59.79M | 67.26M | 122.69M | 105.80M | 21.85M | 55.05M | 126.68M |
|
Consolidated Net Income
|
-21.96M | 9.36M | 81.00M | 87.88M | 44.07M | 58.94M | 78.37M | 50.76M | 25.77M | 14.45M | 27.32M | 18.48M | 11.58M | 0.87M | 22.58M | 2.08M | 13.71M | 28.88M | 22.82M | 35.92M | 15.42M | 30.37M | 44.80M | 11.64M | 23.46M | 2.63M | 27.36M | -13.58M | -0.41M | 5.37M | 61.14M | 115.74M | -13.97M | 120.03M | 60.46M | 101.19M | 10.20M | 33.18M | 57.29M | 28.89M | -22.67M | -9.01M | 54.49M | 99.82M | 64.50M | 56.14M | 92.90M | 126.97M | 120.02M | 126.46M | 181.85M | 217.28M | 171.23M | 125.47M | 306.46M | 163.89M | 45.22M | 64.44M | 133.45M | 119.01M | 59.79M | 67.26M | 122.69M | 105.80M | 21.85M | 55.05M | 126.68M |
|
Income towards Parent Company
|
-21.96M | 9.36M | 81.00M | 81.39M | 44.07M | 52.78M | 71.86M | 44.09M | 18.43M | 7.16M | 27.32M | 18.48M | 11.58M | 0.87M | 22.58M | 2.08M | 13.71M | 28.88M | 22.82M | 35.92M | 3.67M | 17.73M | 31.09M | -3.06M | 7.84M | -13.61M | 10.40M | -30.83M | -17.99M | -12.74M | 42.13M | 95.92M | -34.51M | 98.67M | 38.05M | 77.75M | -13.75M | 8.78M | 32.40M | 3.53M | -48.24M | -34.87M | 28.50M | 73.32M | 37.39M | 28.62M | 64.78M | 98.70M | 91.70M | 97.64M | 181.85M | 217.28M | 171.23M | 125.47M | 306.46M | 163.89M | 45.22M | 64.44M | 133.45M | 119.01M | 59.79M | 67.26M | 122.69M | 105.80M | 21.85M | 55.05M | 126.68M |
|
Net Income towards Common Stockholders
|
-21.96M | 9.36M | 81.00M | 81.39M | 44.07M | 52.78M | 71.86M | 44.09M | 18.43M | 7.16M | 27.32M | 18.48M | 11.58M | 0.87M | 22.58M | 2.08M | 13.71M | 28.88M | 22.82M | 35.92M | 3.67M | 17.73M | 31.09M | -3.06M | 7.84M | -13.61M | 10.40M | -30.83M | -17.99M | -12.74M | 42.13M | 95.92M | -34.51M | 98.67M | 38.05M | 77.75M | -13.75M | 8.78M | 32.40M | 3.53M | -48.24M | -34.87M | 28.50M | 73.32M | 37.39M | 28.62M | 64.78M | 98.70M | 91.70M | 97.64M | 181.85M | 217.28M | 171.23M | 125.47M | 306.46M | 163.89M | 45.22M | 64.44M | 133.45M | 119.01M | 59.79M | 67.26M | 122.69M | 105.80M | 21.85M | 55.05M | 126.68M |
|
EPS (Basic)
|
-0.12 | -0.12 | 0.44 | 0.48 | 0.24 | 0.32 | 0.42 | 0.27 | 0.13 | 0.07 | 0.14 | 0.14 | 0.07 | 0.01 | 0.14 | 0.05 | 0.09 | 0.18 | 0.12 | 0.20 | 0.09 | 0.21 | 0.20 | 0.05 | 0.12 | 0.03 | 0.12 | -0.04 | -0.08 | 0.02 | 0.25 | 0.42 | -0.06 | 0.50 | 0.25 | 0.42 | 0.04 | 0.14 | 0.24 | 0.12 | -0.10 | -0.04 | 0.23 | 0.41 | 0.27 | 0.23 | 0.38 | 0.52 | 0.49 | 0.52 | 0.74 | 0.89 | 0.70 | 0.51 | 1.25 | 0.67 | 0.18 | 0.26 | 0.54 | 0.47 | 0.24 | 0.27 | 0.50 | 0.43 | 0.09 | 0.22 | 0.51 |
|
EPS (Weighted Average and Diluted)
|
| -0.12 | 0.31 | 0.35 | 0.18 | 0.23 | 0.30 | 0.21 | 0.10 | 0.07 | 0.11 | 0.11 | 0.06 | 0.01 | 0.11 | 0.05 | 0.07 | 0.14 | 0.11 | 0.17 | 0.09 | 0.21 | 0.20 | 0.05 | 0.12 | 0.03 | 0.12 | -0.04 | -0.08 | 0.02 | 0.25 | 0.42 | -0.06 | 0.50 | 0.25 | 0.42 | 0.04 | 0.14 | 0.24 | 0.12 | -0.10 | -0.04 | 0.23 | 0.41 | 0.26 | 0.23 | 0.38 | 0.52 | 0.49 | 0.51 | 0.74 | 0.88 | 0.69 | 0.51 | 1.24 | 0.66 | 0.18 | 0.26 | 0.54 | 0.48 | 0.24 | 0.27 | 0.49 | 0.43 | 0.09 | 0.22 | 0.51 |
|
Shares Outstanding (Weighted Average)
|
183.04M | 183.04M | 183.05M | 183.11M | 183.23M | 183.73M | 183.37M | 183.79M | 197.19M | 197.96M | 197.92M | 181.15M | 168.35M | 168.29M | 155.77M | 152.74M | 153.21M | 153.17M | 217.86M | 217.84M | 217.90M | 236.57M | 237.11M | 237.28M | 237.28M | 237.37M | 237.40M | 237.36M | 237.39M | 237.37M | 237.41M | 237.69M | 238.79M | 239.01M | 239.28M | 239.28M | 239.37M | 239.51M | 239.54M | 239.53M | 239.57M | 239.63M | 239.70M | 239.78M | 241.06M | 241.15M | 241.37M | 242.45M | 243.34M | 244.18M | 244.34M | 244.53M | 244.61M | 244.78M | 244.84M | 244.97M | 245.28M | 245.64M | 245.73M | 245.77M | 245.89M | 246.17M | 246.39M | 246.63M | 246.73M | 247.06M | 247.14M |
|
Shares Outstanding (Diluted Average)
|
| 265.85M | 282.36M | 263.38M | 282.51M | 282.64M | 282.52M | 282.60M | 277.58M | 280.01M | 278.53M | 273.69M | 250.69M | 167.01M | 245.43M | 243.00M | 235.09M | 235.11M | 235.14M | 235.33M | 235.50M | 236.87M | 237.51M | 236.73M | 237.42M | 237.37M | 237.17M | 237.17M | 237.03M | 237.43M | 238.19M | 238.03M | 238.69M | 239.68M | 239.64M | 239.65M | 239.82M | 239.81M | 239.78M | 239.74M | 239.41M | 239.51M | 239.94M | 240.12M | 241.33M | 241.41M | 242.59M | 242.25M | 245.13M | 245.55M | 245.94M | 245.70M | 246.00M | 245.94M | 246.09M | 246.21M | 247.09M | 247.05M | 247.13M | 247.18M | 247.61M | 247.86M | 247.92M | 247.82M | 247.84M | 247.84M | 248.30M |
|
EBITDA
|
-12.18M | 39.91M | 87.78M | 109.81M | 68.99M | 100.75M | 117.85M | 86.21M | 50.00M | 55.97M | 43.99M | 43.70M | 34.30M | 21.96M | 54.02M | 42.41M | 41.09M | 58.45M | 58.01M | 74.55M | 45.35M | 60.96M | 75.18M | 39.97M | 53.98M | 38.64M | 51.30M | 20.92M | 22.09M | 30.54M | 114.61M | 126.69M | 18.38M | 172.66M | 105.48M | 109.02M | 36.12M | 53.94M | 92.70M | 75.38M | 13.42M | 22.51M | 78.86M | 118.39M | 84.07M | 86.52M | 127.47M | 159.18M | 144.45M | 155.12M | 211.46M | 252.41M | 210.01M | 142.81M | 319.29M | 225.08M | 68.70M | 76.32M | 166.60M | 158.66M | 73.13M | 81.53M | 149.37M | 134.44M | 31.52M | 91.97M | 158.93M |
|
Interest Expenses
|
26.58M | 27.44M | 24.95M | 23.43M | 22.37M | 24.41M | 19.61M | 19.20M | 18.79M | 19.61M | 17.59M | 18.22M | 18.59M | 22.45M | 19.69M | 23.25M | 22.08M | 23.74M | 26.10M | 24.82M | 23.72M | 22.54M | 23.78M | 34.92M | 23.78M | 22.84M | 17.70M | 17.09M | 16.19M | 20.82M | 21.49M | 21.17M | 21.25M | 22.16M | 20.32M | -62.02M | 20.01M | 21.13M | 19.77M | -60.91M | 19.27M | 18.65M | 16.99M | -54.91M | 17.05M | 16.01M | 16.40M | 14.71M | 12.67M | 12.76M | 12.90M | 13.18M | 14.15M | 14.59M | 14.88M | 14.94M | 16.17M | 14.35M | 13.00M | 15.48M | 16.44M | 15.80M | 15.62M | 17.08M | 16.81M | 16.81M | 21.23M |
|
Tax Rate
|
| 16.37% | | | | | 11.64% | 16.54% | 11.60% | 19.92% | 8.38% | | 22.50% | | 29.70% | 79.35% | 22.71% | | 34.78% | 31.72% | 24.22% | 29.18% | 25.07% | 10.87% | 20.36% | 63.74% | 37.71% | | | 38.51% | 28.26% | 13.80% | 8.66% | 21.80% | 26.02% | | 19.57% | 24.26% | 20.00% | 49.93% | | | 14.37% | 0.76% | 6.99% | 18.69% | 14.50% | 9.08% | 8.86% | 11.22% | 8.65% | 10.16% | 14.79% | 7.92% | 1.17% | 21.82% | 19.37% | 12.74% | 17.81% | 21.46% | 16.94% | 17.55% | 13.52% | 21.97% | 15.26% | 33.84% | 17.95% |