|
Revenue
|
408.68M | 423.36M | 444.11M | 447.97M | 454.43M | 469.94M | 513.32M | 547.64M | 562.70M | 597.24M | 630.40M | 653.20M | 696.52M | 697.73M | 713.34M | 768.37M | 802.73M | 808.83M | 807.88M | 941.97M | 984.09M | 1,031.46M | 1,038.19M | 1,046.31M | 1,079.19M | 1,174.38M | 1,237.91M | 1,280.04M | 1,289.00M | 1,442.20M | 1,514.80M | 1,539.50M | 1,616.20M | 1,662.50M | 1,680.70M | 1,704.50M | 1,741.80M | 1,780.90M | 1,785.50M | 2,131.90M | 1,813.40M | 1,889.60M | 1,953.60M | 1,923.70M | 1,993.10M | 1,913.00M | 2,012.90M | 2,122.50M | 2,158.50M | 2,298.90M | 2,454.30M | 2,445.20M | 2,660.30M | 2,674.30M | 2,671.50M | 1,639.30M | 2,520.40M | 2,514.60M | 2,521.10M | 2,456.10M | 2,512.60M | 2,544.70M | 2,522.30M | 2,547.60M | 2,562.80M | 2,626.90M | 2,717.40M |
|
Cost of Revenue
|
7.62M | 10.24M | 7.47M | 7.06M | 6.04M | 6.43M | 7.58M | 15.82M | 11.70M | 9.49M | 14.58M | 22.33M | 21.85M | 7.32M | 7.57M | 27.04M | 14.32M | 7.49M | 15.47M | 35.85M | 13.89M | 12.76M | 11.85M | 30.66M | 7.77M | 17.45M | 15.67M | 25.91M | 9.15M | 13.71M | 15.00M | 35.79M | 6.50M | 18.90M | 19.50M | 211.40M | 167.80M | 67.00M | 34.80M | 243.70M | 20.10M | 28.70M | 34.70M | 82.80M | 14.20M | 38.20M | 15.30M | 198.10M | 50.40M | 39.80M | 85.20M | 223.30M | 26.10M | 19.70M | 52.80M | 8.80M | 127.50M | 17.20M | 12.50M | 11.30M | 13.90M | 22.00M | 24.90M | 31.80M | 34.90M | 48.10M | 53.80M |
|
Gross Profit
|
401.06M | 413.12M | 436.64M | 440.91M | 448.39M | 463.51M | 505.74M | 531.82M | 550.99M | 587.75M | 615.83M | 630.87M | 674.67M | 690.41M | 705.77M | 741.34M | 788.41M | 801.34M | 792.41M | 906.12M | 970.20M | 1,018.70M | 1,026.34M | 1,015.65M | 1,071.42M | 1,156.93M | 1,222.24M | 1,254.13M | 1,279.85M | 1,428.49M | 1,499.80M | 1,503.71M | 1,609.70M | 1,643.60M | 1,661.20M | 1,493.10M | 1,574.00M | 1,713.90M | 1,750.70M | 1,888.20M | 1,793.30M | 1,860.90M | 1,918.90M | 1,840.90M | 1,978.90M | 1,874.80M | 1,997.60M | 1,924.40M | 2,108.10M | 2,259.10M | 2,369.10M | 2,221.90M | 2,634.20M | 2,654.60M | 2,618.70M | 1,630.50M | 2,392.90M | 2,497.40M | 2,508.60M | 2,444.80M | 2,498.70M | 2,522.70M | 2,497.40M | 2,515.80M | 2,527.90M | 2,578.80M | 2,663.60M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.50M | 223.40M | 221.00M | 216.20M | 223.70M | 229.10M | 224.70M | 228.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
57.63M | 49.86M | 47.87M | 46.34M | 53.53M | 53.58M | 57.30M | 65.36M | 66.13M | 72.32M | 76.48M | 73.89M | 79.58M | 76.85M | 81.46M | 89.41M | 101.15M | 99.80M | 97.78M | 116.81M | 110.03M | 98.50M | 108.91M | 129.10M | 123.29M | 116.34M | 114.83M | 143.34M | 135.31M | 138.23M | 131.54M | 138.31M | 164.80M | 153.10M | 148.00M | 171.10M | 204.90M | 157.90M | 177.90M | 192.50M | 198.10M | 164.80M | 187.90M | 179.60M | 217.80M | 188.60M | 176.00M | 196.30M | 182.60M | 207.20M | 205.90M | 215.90M | 293.90M | 222.90M | 231.20M | 154.10M | 263.90M | 244.40M | 220.30M | 245.20M | 244.30M | 218.30M | 227.70M | 243.10M | 237.50M | 233.70M | 233.00M |
|
Other Operating Expenses
|
200.76M | 207.05M | 217.16M | 225.19M | 222.06M | 227.64M | 242.66M | 278.84M | 278.26M | 299.12M | 325.62M | 331.57M | 342.49M | 350.40M | 336.32M | 399.73M | 401.89M | 396.21M | 401.22M | 532.23M | 520.42M | 530.46M | 544.47M | 571.23M | 535.93M | 668.26M | 722.15M | 734.55M | 701.88M | 871.19M | 904.23M | 912.00M | 920.00M | 932.50M | 971.60M | 1,204.40M | 911.50M | 853.60M | 819.40M | 1,334.30M | 776.70M | 811.80M | 812.70M | 854.80M | 1,038.50M | 1,033.10M | 1,051.80M | 1,251.90M | 1,147.20M | 1,242.50M | 1,420.90M | 1,602.70M | 1,641.30M | 1,669.10M | 1,787.40M | 906.90M | 1,727.70M | 1,653.60M | 1,387.80M | 1,598.10M | 0.40M | 1,170.20M | 1,155.40M | 1,224.40M | 55.80M | 1,195.50M | 1,251.10M |
|
Operating Expenses
|
258.39M | 256.91M | 265.03M | 271.52M | 275.58M | 281.22M | 299.95M | 344.20M | 344.39M | 371.45M | 402.10M | 405.46M | 422.07M | 427.25M | 417.78M | 489.14M | 503.04M | 496.02M | 499.00M | 649.04M | 630.45M | 628.96M | 653.38M | 700.34M | 659.22M | 784.60M | 836.99M | 877.89M | 837.19M | 1,009.42M | 1,035.77M | 1,050.31M | 1,084.80M | 1,085.60M | 1,119.60M | 1,375.50M | 1,338.90M | 1,234.90M | 1,218.30M | 1,743.00M | 1,198.50M | 1,205.70M | 1,225.30M | 1,262.40M | 1,256.30M | 1,221.70M | 1,227.80M | 1,448.20M | 1,329.80M | 1,449.70M | 1,626.80M | 1,818.60M | 1,935.20M | 1,892.00M | 2,018.60M | 1,061.00M | 1,991.60M | 1,898.00M | 1,608.10M | 1,843.30M | 1,371.60M | 1,388.50M | 1,383.10M | 1,467.50M | 1,308.70M | 1,429.20M | 1,484.10M |
|
Operating Income
|
150.28M | 166.45M | 179.08M | 176.45M | 178.85M | 188.72M | 213.37M | 203.44M | 218.30M | 225.79M | 228.31M | 247.74M | 274.45M | 270.49M | 295.55M | 279.24M | 299.69M | 312.81M | 308.88M | 292.93M | 353.64M | 402.50M | 384.81M | 345.98M | 419.97M | 389.77M | 400.93M | 402.12M | 451.90M | 432.80M | 479.10M | 489.30M | 531.40M | 576.90M | 561.10M | 329.00M | 402.90M | 546.00M | 567.20M | 388.90M | 614.90M | 683.90M | 728.30M | 661.30M | 736.80M | 691.30M | 785.10M | 674.30M | 828.70M | 849.20M | 827.50M | 626.60M | 725.10M | 782.30M | 652.90M | 578.30M | 747.00M | 852.70M | 913.00M | 612.80M | 1,141.00M | 1,156.20M | 1,139.20M | 1,080.10M | 1,254.10M | 1,197.70M | 1,233.30M |
|
EBIT
|
150.28M | 166.45M | 179.08M | 176.45M | 178.85M | 188.72M | 213.37M | 203.44M | 218.30M | 225.79M | 228.31M | 247.74M | 274.45M | 270.49M | 295.55M | 279.24M | 299.69M | 312.81M | 308.88M | 292.93M | 353.64M | 402.50M | 384.81M | 345.98M | 419.97M | 389.77M | 400.93M | 402.12M | 451.90M | 432.80M | 479.10M | 489.30M | 531.40M | 576.90M | 561.10M | 329.00M | 402.90M | 546.00M | 567.20M | 388.90M | 614.90M | 683.90M | 728.30M | 661.30M | 736.80M | 691.30M | 785.10M | 674.30M | 828.70M | 849.20M | 827.50M | 626.60M | 725.10M | 782.30M | 652.90M | 578.30M | 747.00M | 852.70M | 913.00M | 612.80M | 1,141.00M | 1,156.20M | 1,139.20M | 1,080.10M | 1,254.10M | 1,197.70M | 1,233.30M |
|
Interest & Investment Income
|
0.50M | 0.48M | 0.74M | 0.01M | 0.50M | 0.69M | 1.95M | 1.87M | 2.30M | 2.71M | 1.82M | 0.54M | 2.25M | 2.28M | 1.72M | 1.43M | 1.71M | | 2.34M | 16.77M | 2.60M | 2.66M | 3.85M | 5.85M | 2.96M | 4.40M | 4.50M | 4.63M | 3.53M | 6.47M | 6.38M | 9.22M | 9.90M | 8.30M | 8.40M | 8.80M | 15.40M | 18.40M | 10.10M | 10.80M | 12.40M | 11.70M | 12.20M | 10.50M | 10.10M | 8.40M | 9.70M | 11.50M | 11.40M | 7.60M | 9.40M | 12.00M | 9.90M | 14.30M | 18.80M | 6.10M | 30.80M | 30.60M | 33.30M | 33.60M | 31.00M | 34.40M | 37.70M | 32.10M | 26.90M | 30.60M | 36.10M |
|
Other Non Operating Income
|
0.07M | -5.99M | -0.39M | -11.81M | 0.40M | -6.72M | 8.24M | -3.80M | 13.71M | 21.46M | -150.88M | -7.26M | 52.86M | -118.62M | 46.29M | -18.83M | -35.30M | -141.66M | -29.62M | -58.51M | -3.74M | -16.46M | -34.02M | -7.83M | -54.50M | -75.07M | -66.66M | -11.71M | 12.21M | -25.84M | -12.26M | -21.81M | -55.40M | 11.70M | -14.20M | -0.30M | 27.80M | -34.80M | 21.10M | 9.70M | 21.90M | -22.10M | 2.80M | | -63.80M | -42.50M | -64.50M | -70.00M | 95.20M | 177.60M | 166.80M | 126.50M | 252.60M | 378.30M | 478.50M | -674.70M | -97.80M | -81.20M | 234.50M | -367.60M | 113.10M | 19.40M | -269.60M | 514.70M | -338.20M | -373.90M | 27.70M |
|
Non Operating Income
|
-57.50M | -63.60M | -60.15M | -69.52M | -54.02M | -58.55M | -49.13M | -66.66M | 70.12M | 59.83M | 241.43M | 114.18M | 62.25M | -212.99M | -50.67M | -117.91M | -119.52M | -240.15M | -130.07M | -182.82M | -142.68M | -159.04M | -167.75M | -151.75M | -200.60M | -218.64M | -208.95M | -154.61M | -141.42M | -196.83M | -193.30M | -195.54M | -197.20M | -164.50M | -193.00M | -187.60M | -153.70M | -227.70M | -177.40M | -191.60M | -173.30M | -220.00M | -186.30M | -192.40M | -297.10M | -231.80M | -282.90M | -254.60M | -126.10M | 177.60M | 166.80M | 126.50M | 252.60M | 378.30M | 478.50M | -1762.00M | -407.20M | -399.00M | 234.50M | -681.60M | -219.70M | -308.90M | -588.70M | 225.60M | -636.60M | -685.90M | -283.30M |
|
EBT
|
92.79M | 102.85M | 118.93M | 106.93M | 124.83M | 130.17M | 164.24M | 136.79M | 163.38M | 179.04M | 4.95M | 261.56M | 237.59M | 57.50M | 244.88M | 161.33M | 180.17M | 72.67M | 178.81M | 110.11M | 210.96M | 243.46M | 217.06M | 194.22M | 219.36M | 171.14M | 191.97M | 247.53M | 310.43M | 235.97M | 285.77M | 293.72M | 334.20M | 412.40M | 368.10M | 141.40M | 249.20M | 318.30M | 389.80M | 197.30M | 441.60M | 463.90M | 542.00M | 468.90M | 439.70M | 459.50M | 502.20M | 419.70M | 702.60M | 820.70M | 777.60M | 528.50M | 725.20M | 898.30M | 855.80M | -393.30M | 368.40M | 474.70M | 824.30M | -68.80M | 921.30M | 847.30M | 550.50M | 1,305.70M | 617.50M | 511.80M | 950.00M |
|
Tax Provisions
|
37.11M | 51.43M | 51.35M | 42.68M | 28.39M | 30.35M | 70.65M | 53.10M | 71.42M | 65.88M | 24.68M | -36.90M | 27.25M | 23.82M | 13.05M | 43.19M | 19.22M | -11.45M | 15.59M | 36.18M | 17.65M | 21.80M | 10.43M | 12.63M | 23.87M | 13.96M | 94.23M | 25.94M | 29.12M | 43.51M | 22.04M | 60.83M | 26.80M | 23.90M | 33.40M | -53.40M | -31.10M | 3.90M | 12.50M | -95.40M | 34.00M | 29.60M | 36.70M | -100.50M | 21.10M | 11.10M | 39.30M | 58.10M | 50.30M | 72.80M | 51.40M | 87.30M | 22.50M | 7.40M | 36.10M | 46.80M | 53.40M | 13.20M | 49.50M | -7.60M | 91.30M | 77.40M | 122.40M | 75.20M | 118.90M | 131.30M | 37.40M |
|
Profit After Tax
|
58.76M | 56.49M | 67.58M | 64.30M | 96.48M | 99.82M | 93.60M | 83.70M | 91.96M | 115.21M | -19.73M | 205.11M | 221.31M | 48.21M | 232.09M | 135.68M | 171.41M | 99.82M | 180.12M | 99.98M | 202.50M | 234.43M | 207.59M | 181.60M | 195.49M | 157.18M | 103.00M | 232.70M | 281.30M | 192.50M | 264.50M | 232.90M | 316.10M | 388.50M | 334.70M | 238.50M | 285.20M | 314.40M | 377.30M | 292.70M | 407.60M | 434.30M | 505.30M | 569.40M | 418.60M | 448.40M | 464.40M | 361.60M | 652.30M | 747.90M | 726.20M | 441.20M | 702.70M | 890.90M | 819.70M | -440.10M | 315.00M | 461.50M | 774.80M | -61.20M | 921.70M | 908.40M | -780.40M | 1,230.50M | 498.60M | 380.50M | 912.60M |
|
Equity Income
|
0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.01M | 0.00M | 0.01M | 0.02M | 0.01M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-3.15M | | | | | | | -3.11M | | | -84.35M | -122.92M | | | | -111.08M | | -101.54M | -82.95M | -55.88M | -30.43M | -1.67M | 9.31M | -99.79M | -79.95M | -62.29M | -66.31M | -61.14M | -66.97M | -66.71M | -66.89M | -212.30M | -532.37M | -562.41M | -591.51M | -586.60M | -607.10M | -575.90M | -578.00M | -563.50M | -553.30M | -565.60M | -554.70M | -435.00M | | | | -474.90M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.16M | 0.20M | 0.22M | -0.05M | 0.17M | 0.15M | 0.16M | 0.19M | 0.12M | -2.04M | -4.03M | -8.68M | -10.95M | -14.52M | -0.26M | -17.53M | -10.46M | -15.71M | -16.90M | -26.06M | -9.19M | -12.77M | -0.96M | 1.21M | 2.17M | 1.12M | -5.26M | -11.14M | 6.15M | 4.91M | -0.77M | 3.71M | -8.70M | 21.50M | 17.40M | -43.70M | -4.90M | 7.70M | 10.40M | 15.10M | 10.20M | 5.20M | 6.70M | 6.70M | 3.60M | 2.30M | -1.50M | -3.50M | 7.30M | 1.60M | 3.20M | -12.20M | -9.00M | -7.30M | -20.00M | -32.80M | -20.80M | -14.20M | -9.60M | -71.60M | 4.30M | 8.10M | 11.90M | 0.90M | 9.90M | 13.70M | 59.30M |
|
Income from Continuing Operations
|
55.68M | 51.42M | 67.58M | 64.24M | 96.44M | 99.81M | 93.59M | 83.69M | 91.96M | 113.16M | -19.73M | 298.46M | 210.34M | 33.68M | 231.82M | 118.14M | 160.95M | 84.11M | 163.22M | 73.92M | 193.31M | 221.66M | 206.63M | 181.60M | 195.49M | 157.18M | 97.74M | 221.59M | 281.31M | 192.46M | 263.74M | 232.89M | 307.40M | 388.50M | 334.70M | 194.80M | 280.30M | 314.40M | 377.30M | 292.70M | 407.60M | 434.30M | 505.30M | 569.40M | 418.60M | 448.40M | 462.90M | 361.60M | 652.30M | 747.90M | 726.20M | 441.20M | 702.70M | 890.90M | 819.70M | -440.10M | 315.00M | 461.50M | 774.80M | -61.20M | 830.00M | 769.90M | 428.10M | 1,230.50M | 498.60M | 380.50M | 912.60M |
|
Consolidated Net Income
|
3.07M | 5.06M | -0.00M | 0.05M | 0.04M | -0.01M | 0.00M | | 91.96M | | | | 210.34M | 33.68M | 231.82M | 118.14M | 160.95M | 84.11M | 163.22M | 73.92M | 193.31M | 221.66M | 206.63M | 181.60M | 195.49M | 157.18M | 97.74M | 221.59M | 281.31M | 192.46M | 263.74M | 232.89M | 307.40M | 388.50M | 334.70M | 194.80M | 280.30M | 314.40M | 377.30M | 292.70M | 407.60M | 434.30M | 505.30M | 569.40M | 418.60M | 448.40M | 462.90M | 361.60M | 652.30M | 747.90M | 726.20M | 441.20M | 702.70M | 890.90M | 819.70M | -440.10M | 315.00M | 461.50M | -197.50M | 74.50M | 91.70M | 138.50M | -1208.50M | | | | |
|
Income towards Parent Company
|
-0.08M | 5.06M | -0.00M | 0.05M | 0.04M | -0.01M | 0.00M | -3.11M | 91.96M | | -84.35M | -122.92M | 210.34M | 33.68M | 231.82M | 7.06M | 160.95M | -17.43M | 80.27M | 18.05M | 162.89M | 219.99M | 215.94M | 81.81M | 115.54M | 94.89M | 31.43M | 160.45M | 214.34M | 125.75M | 196.85M | 20.59M | -224.97M | -173.91M | -256.81M | -391.80M | -326.80M | -261.50M | -200.70M | -270.80M | -145.70M | -131.30M | -49.40M | 134.40M | 418.60M | 448.40M | 462.90M | -113.30M | 652.30M | 747.90M | 726.20M | 441.20M | 702.70M | 890.90M | 819.70M | -440.10M | 315.00M | 461.50M | -197.50M | 74.50M | 91.70M | 138.50M | -1208.50M | | | | |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | 4.38M | 7.70M | 11.81M | 9.82M | 26.78M | 26.78M | 26.78M | 26.80M | 26.80M | 26.80M | 26.80M | 26.80M | 22.80M | 18.90M | 18.90M | 9.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.08M | 5.06M | -0.00M | 0.05M | 0.04M | -0.01M | 0.00M | -3.11M | 91.96M | | -84.35M | -122.92M | 210.34M | 33.68M | 231.82M | 7.06M | 171.41M | 99.82M | 180.12M | 99.98M | 202.50M | 230.06M | 199.89M | 168.57M | 183.50M | 129.27M | 76.22M | 205.92M | 248.40M | 160.80M | 237.70M | 202.40M | 289.30M | 344.20M | 298.40M | 219.60M | 275.80M | 306.70M | 366.90M | 277.60M | 397.40M | 429.10M | 498.60M | 562.70M | 415.00M | 446.10M | 464.40M | 365.10M | 645.00M | 747.90M | 726.20M | 441.20M | 711.70M | 898.20M | 839.70M | -407.30M | 335.80M | 475.70M | 784.40M | 84.90M | 917.40M | 900.30M | -792.30M | 1,229.60M | 488.70M | 366.80M | 853.30M |
|
EPS (Basic)
|
0.15 | 0.14 | 0.00 | 0.00 | 0.24 | 0.25 | 0.23 | -0.01 | 0.23 | 0.29 | -0.04 | -0.31 | 0.56 | 0.12 | 0.59 | 0.02 | 0.43 | 0.25 | 0.46 | 0.25 | 0.51 | 0.58 | 0.50 | 0.43 | 0.45 | 0.31 | 0.18 | 0.49 | 0.59 | 0.38 | 0.56 | 0.48 | 0.68 | 0.81 | 0.70 | 0.51 | 0.63 | 0.69 | 0.83 | 0.63 | 0.90 | 0.97 | 1.13 | 1.27 | 0.94 | 1.01 | 1.05 | 0.82 | 1.45 | 1.66 | 1.60 | 0.99 | 1.56 | 1.96 | 1.80 | -0.89 | 0.72 | 1.02 | 1.68 | 0.18 | 1.97 | 1.93 | -1.70 | 2.63 | 1.05 | 0.78 | 1.82 |
|
EPS (Weighted Average and Diluted)
|
0.15 | 0.14 | 0.00 | 0.00 | 0.24 | 0.25 | 0.23 | -0.01 | 0.23 | 0.29 | -0.04 | -0.31 | 0.56 | 0.12 | 0.58 | 0.02 | 0.43 | 0.25 | 0.45 | 0.25 | 0.51 | 0.58 | 0.50 | 0.42 | 0.45 | 0.30 | 0.18 | 0.48 | 0.58 | 0.37 | 0.55 | 0.47 | 0.67 | 0.80 | 0.69 | 0.51 | 0.63 | 0.69 | 0.83 | 0.63 | 0.89 | 0.96 | 1.12 | 1.26 | 0.93 | 1.00 | 1.04 | 0.82 | 1.45 | 1.65 | 1.59 | 0.98 | 1.56 | 1.95 | 1.80 | -0.90 | 0.72 | 1.02 | 1.68 | 0.18 | 1.96 | 1.92 | -1.69 | 2.63 | 1.04 | 0.78 | 1.82 |
|
Shares Outstanding (Weighted Average)
|
0.40M | 397.42M | 397.31M | 398.38M | 402.35M | 402.73M | 401.89M | 401.15M | | | 396.51M | 395.71M | | | 395.24M | 394.77M | 395.24M | 395.42M | 395.14M | 395.04M | 395.15M | 395.87M | 396.24M | 395.96M | 405.11M | 423.15M | 423.38M | | 424.06M | | | | 427.28M | 427.30M | 429.28M | | 435.12M | 441.50M | 440.89M | 439.61M | 441.35M | 442.20M | 442.76M | | 443.06M | 443.44M | 443.77M | | 444.49M | 450.62M | 455.22M | 451.50M | 455.95M | 458.78M | 465.59M | | 465.74M | 466.09M | 466.17M | | 466.52M | 467.04M | 467.20M | 467.01M | 467.64M | 468.18M | 468.29M |
|
Shares Outstanding (Diluted Average)
|
0.41M | 408.86M | 408.30M | 406.95M | 406.08M | 405.69M | 405.05M | 404.07M | | | 400.47M | 400.19M | | | 399.49M | 399.29M | 399.66M | 399.66M | 399.27M | 399.15M | 399.12M | 399.59M | 400.40M | 400.09M | 409.40M | 426.93M | 427.23M | | 427.89M | | | | 430.20M | 430.49M | 432.83M | | 438.52M | 444.36M | 444.12M | 442.96M | 444.62M | 445.34M | 445.83M | | 445.83M | 445.89M | 446.16M | | 446.29M | 452.35M | 456.98M | 453.29M | 457.21M | 459.82M | 466.80M | | 466.81M | 466.98M | 467.16M | | 467.66M | 467.79M | 468.26M | 468.12M | 468.52M | 468.79M | 469.04M |
|
EBITDA
|
150.28M | 166.45M | 179.08M | 176.45M | 178.85M | 188.72M | 213.37M | 203.44M | 218.30M | 225.79M | 228.31M | 247.74M | 274.45M | 270.49M | 295.55M | 279.24M | 299.69M | 312.81M | 308.88M | 292.93M | 353.64M | 402.50M | 384.81M | 345.98M | 419.97M | 389.77M | 400.93M | 402.12M | 451.90M | 432.80M | 479.10M | 489.30M | 531.40M | 576.90M | 561.10M | 329.00M | 625.40M | 769.40M | 788.20M | 605.10M | 838.60M | 913.00M | 953.00M | 889.30M | 736.80M | 691.30M | 785.10M | 674.30M | 828.70M | 849.20M | 827.50M | 626.60M | 725.10M | 782.30M | 652.90M | 578.30M | 747.00M | 852.70M | 913.00M | 612.80M | 1,141.00M | 1,156.20M | 1,139.20M | 1,080.10M | 1,254.10M | 1,197.70M | 1,233.30M |
|
Interest Expenses
|
61.57M | 62.65M | 64.12M | 61.46M | 58.42M | 56.07M | 62.90M | 68.62M | 74.43M | 74.51M | 77.80M | 85.12M | 95.12M | 100.23M | 102.27M | 104.04M | 111.77M | 100.81M | 106.33M | 139.38M | 143.31M | 146.23M | 143.21M | 147.48M | 147.93M | 148.51M | 149.79M | 149.67M | 159.88M | 181.04M | 190.16M | 186.02M | 183.70M | 187.00M | 188.80M | 190.10M | 199.60M | 207.90M | 209.20M | 208.80M | 207.50M | 204.50M | 201.30M | 200.90M | 208.80M | 197.70M | 190.90M | 196.10M | 207.00M | 213.70M | 226.10M | 224.10M | 262.40M | 276.60M | 294.00M | 303.00M | 340.20M | 348.10M | 356.50M | 347.60M | 363.80M | 362.70M | 356.80M | 321.20M | 325.30M | 342.60M | 347.10M |
|
Tax Rate
|
39.99% | 50.00% | 43.18% | 39.92% | 22.74% | 23.32% | 43.01% | 38.82% | 43.72% | 36.80% | 498.30% | -14.11% | 11.47% | 41.42% | 5.33% | 26.77% | 10.67% | -15.75% | 8.72% | 32.86% | 8.37% | 8.96% | 4.80% | 6.50% | 10.88% | 8.15% | 49.09% | 10.48% | 9.38% | 18.44% | 7.71% | 20.71% | 8.02% | 5.80% | 9.07% | -37.77% | -12.48% | 1.23% | 3.21% | -48.35% | 7.70% | 6.38% | 6.77% | -21.43% | 4.80% | 2.42% | 7.83% | 13.84% | 7.16% | 8.87% | 6.61% | 16.52% | 3.10% | 0.82% | 4.22% | -11.90% | 14.50% | 2.78% | 6.01% | 11.05% | 9.91% | 9.13% | 22.23% | 5.76% | 19.26% | 25.65% | 3.94% |