|
Revenue
|
394.83M | 631.12M | 770.02M | 815.28M | 1,177.88M | 1,858.65M | 2,921.61M | 1,073.98M | 1,054.48M | 1,118.13M | 1,123.52M | 5,267.53M | 987.94M | 1,098.10M | 1,137.37M | 4,463.20M | 1,067.43M | 1,242.97M | 1,279.61M | 4,931.56M | 1,142.18M | 2,458.88M | 1,426.62M | 1,607.19M | 2,286.87M | 2,273.07M | 2,273.03M | 2,339.37M | 1,913.43M | 1,934.53M | 2,298.06M | 2,428.92M | 2,141.04M | 2,183.33M | 2,442.12M | 2,789.23M | 2,218.64M | 2,842.86M | 3,513.25M | 3,703.38M | 2,885.06M | 2,919.68M | 3,775.81M | 3,811.68M | 3,240.25M | 3,604.63M | 4,203.84M | 5,230.31M | 4,262.69M | 4,541.32M | 5,414.98M | 5,979.62M | 5,166.77M | 5,469.28M | 6,219.83M | 5,665.01M | 4,310.54M | 4,444.12M | 4,873.59M | 5,050.82M | 4,232.13M | 4,341.24M | 4,964.99M | 5,027.46M | 4,510.57M | 4,893.13M | 2,024.72M |
|
Cost of Revenue
|
375.44M | 877.45M | 574.40M | 608.09M | 938.78M | 1,394.93M | 2,173.35M | 3,085.79M | 812.19M | 857.00M | 871.13M | 4,081.39M | 798.00M | 1,651.33M | 878.70M | 3,483.07M | 1,360.30M | 944.24M | 2,735.51M | 3,725.84M | 1,474.32M | 1,829.21M | 2,869.20M | 1,102.81M | 1,851.40M | 1,898.68M | 1,867.92M | 1,928.49M | 1,562.20M | 1,555.85M | 1,852.52M | 1,944.76M | 1,755.79M | 1,782.68M | 1,984.36M | 2,297.94M | 1,863.88M | 2,381.62M | 2,913.07M | 3,096.57M | 2,515.42M | 2,470.21M | 3,162.08M | 3,159.58M | 2,702.55M | 2,974.22M | 3,530.92M | 4,411.78M | 3,481.80M | 3,653.85M | 4,308.59M | 5,039.77M | 4,147.99M | 4,297.01M | 4,967.73M | 4,576.21M | 3,673.66M | 3,735.12M | 4,085.94M | 4,240.55M | 3,568.61M | 3,627.57M | 4,145.50M | 4,202.35M | 3,752.70M | 4,059.37M | 4,670.29M |
|
Gross Profit
|
19.39M | 158.59M | 195.61M | 207.19M | 239.09M | 463.72M | 285.56M | 270.49M | 242.28M | 507.08M | 756.85M | 1,186.14M | 189.94M | 245.04M | 258.68M | 980.13M | 282.24M | 298.73M | 326.45M | 1,205.72M | 344.45M | 354.02M | 1,045.49M | 504.38M | 435.47M | 374.39M | 405.10M | 410.88M | 351.23M | 378.68M | 445.54M | 484.16M | 385.25M | 400.65M | 457.76M | 491.28M | 354.76M | 461.25M | 600.17M | 606.82M | 369.64M | 449.47M | 613.73M | 652.09M | 537.71M | 630.41M | 672.91M | 818.53M | 780.89M | 887.47M | 1,106.39M | 1,183.78M | 1,018.78M | 1,172.27M | 1,252.10M | 1,088.80M | 636.88M | 709.00M | 787.65M | 810.27M | 663.52M | 713.66M | 819.49M | 825.11M | 757.88M | 833.76M | 965.44M |
|
Research & Development
|
-22.10M | -47.60M | -29.21M | 0.00M | 40.81M | -68.44M | -107.85M | 0.01M | -42.11M | -87.46M | -48.55M | -61.66M | -44.74M | -96.64M | -54.17M | -211.78M | 67.63M | -61.71M | -66.40M | -250.36M | 76.21M | -72.41M | -203.22M | -78.26M | -90.08M | -88.47M | -88.71M | -87.14M | -80.01M | -84.83M | -93.05M | -97.34M | -88.89M | -97.62M | -98.71M | -101.16M | -94.77M | -121.82M | -139.55M | -139.43M | -128.41M | -145.27M | -157.58M | -164.92M | -153.40M | -162.12M | -168.09M | -173.16M | -170.16M | -181.62M | -197.49M | -205.63M | -191.87M | -197.55M | -206.49M | -221.95M | -183.50M | -202.78M | -213.67M | -218.60M | -210.61M | -219.97M | -230.69M | -237.83M | -230.75M | -259.80M | -277.76M |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | 0.00M | | | 449.00 | 534.10 | | | 0.34M | | | | 0.21M | | 0.24M | 0.09M | | | 0.48M | -1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-38.87M | -36.36M | -43.81M | -48.46M | 45.80M | -106.48M | -167.51M | -241.80M | -64.61M | -66.18M | -70.52M | -88.33M | -65.12M | -135.28M | -70.54M | -280.92M | 68.33M | -72.29M | -216.33M | -301.22M | 72.80M | -155.01M | -91.62M | -99.03M | -122.86M | -110.83M | -117.32M | -113.15M | -111.52M | -111.87M | -117.71M | -130.79M | -128.27M | -130.45M | -125.41M | -134.20M | -112.60M | -158.19M | -187.26M | -188.96M | -166.78M | -170.89M | -186.84M | -201.19M | -182.52M | -185.85M | -192.90M | -250.28M | -221.54M | -234.50M | -246.66M | -272.25M | -250.34M | -272.27M | -264.69M | -235.46M | -199.96M | -199.29M | -213.45M | -220.05M | -214.63M | -214.81M | -233.11M | -239.93M | -232.69M | -243.11M | -246.33M |
|
Other Operating Expenses
|
-41.58M | 76.86M | 122.60M | 125.21M | 119.75M | 288.79M | 472.90M | 164.02M | 135.57M | 287.90M | 133.32M | 632.65M | 81.91M | 206.91M | 134.78M | 145.08M | 23.48M | -121.75M | -114.29M | | 26.37M | 73.35M | -156.85M | | | | | | | | | | | | 0.00 | | | | | | 0.00 | | 0.00 | 0.00 | 0.00 | | | | | 0.00 | 0.00 | | | 0.00 | | | 0.00 | | 0.00 | | | | | | | | 0.00 |
|
Operating Expenses
|
-60.98M | -123.83M | -198.18M | -81.98M | 102.77M | -92.30M | -100.79M | -106.47M | -106.71M | -110.89M | -337.12M | -553.49M | -109.86M | -122.03M | -124.71M | -129.60M | 159.44M | -255.75M | -397.01M | -551.58M | 175.38M | -154.08M | -451.70M | -177.30M | -212.94M | -199.30M | -206.03M | -200.28M | -191.52M | -196.70M | -210.75M | -228.13M | -217.16M | -228.07M | -224.12M | -235.36M | -207.36M | -280.01M | -326.81M | -328.38M | -295.19M | -316.16M | -344.41M | -366.11M | -335.92M | -347.96M | -360.99M | -423.44M | -391.70M | -416.11M | -444.15M | -477.88M | -442.21M | -469.82M | -471.17M | -457.40M | -383.46M | -402.07M | -427.12M | -438.65M | -425.24M | -434.78M | -463.80M | -477.76M | -463.44M | -502.91M | -524.09M |
|
Operating Income
|
-41.58M | 282.42M | 393.79M | 289.18M | 136.32M | 179.07M | 386.35M | 376.96M | 149.81M | 160.19M | 419.74M | -179.91M | 80.09M | 123.01M | 133.97M | 144.08M | 90.97M | 256.13M | 182.18M | 211.58M | 140.38M | 199.94M | 593.79M | 327.09M | 222.53M | 175.09M | 199.07M | 210.59M | 159.71M | 181.99M | 234.78M | 256.03M | 168.10M | 172.58M | 233.64M | 255.92M | 147.40M | 181.23M | 273.36M | 278.43M | 74.45M | 133.30M | 269.32M | 285.98M | 201.79M | 282.44M | 311.92M | 395.09M | 389.20M | 471.36M | 662.24M | 705.90M | 576.57M | 702.45M | 780.93M | 631.39M | 253.41M | 306.94M | 360.54M | 371.62M | 238.27M | 278.88M | 355.69M | 347.35M | 294.44M | 330.85M | 441.35M |
|
EBIT
|
-41.58M | 282.42M | 393.79M | 289.18M | 136.32M | 179.07M | 386.35M | 376.96M | 149.81M | 160.19M | 419.74M | -179.91M | 80.09M | 123.01M | 133.97M | 144.08M | 90.97M | 256.13M | 182.18M | 211.58M | 140.38M | 199.94M | 593.79M | 327.09M | 222.53M | 175.09M | 199.07M | 210.59M | 159.71M | 181.99M | 234.78M | 256.03M | 168.10M | 172.58M | 233.64M | 255.92M | 147.40M | 181.23M | 273.36M | 278.43M | 74.45M | 133.30M | 269.32M | 285.98M | 201.79M | 282.44M | 311.92M | 395.09M | 389.20M | 471.36M | 662.24M | 705.90M | 576.57M | 702.45M | 780.93M | 631.39M | 253.41M | 306.94M | 360.54M | 371.62M | 238.27M | 278.88M | 355.69M | 347.35M | 294.44M | 330.85M | 441.35M |
|
Non Operating Investment Income
|
0.71M | 1.75M | 3.42M | 4.19M | 10.26M | 9.84M | 39.71M | 78.11M | 10.76M | 16.08M | 25.97M | 15.23M | 10.31M | 8.55M | 37.99M | 36.66M | 19.97M | 33.94M | 52.39M | 24.67M | 18.52M | 32.20M | 19.50M | 23.18M | 0.14M | -1.75M | 0.90M | 4.40M | 3.16M | 16.72M | 14.33M | 13.29M | -5.50M | 8.37M | 10.68M | 0.96M | -15.16M | -6.76M | 3.85M | 0.19M | -5.00M | 3.67M | 4.75M | 5.13M | -1.30M | 3.52M | 9.45M | 5.94M | 5.32M | 7.84M | 14.88M | 6.91M | 7.12M | 16.57M | 11.80M | 2.71M | -0.40M | 10.63M | 20.74M | 4.88M | 1.82M | 14.21M | 15.04M | -4.12M | 1.22M | 7.24M | 9.83M |
|
Interest & Investment Income
|
| | | | 1.68M | 2.34M | | | 2.55M | 2.47M | | | | | | | -1.38M | | | | 3.88M | | | | -1.81M | | | 2.18M | | 0.08M | | -9.93M | | | | 8.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-3.15M | 3.20M | -0.92M | 1.09M | 0.44M | -1.98M | 3.58M | 10.44M | -0.38M | 9.71M | -19.72M | -0.12M | 16.22M | -11.46M | 7.42M | 19.40M | 1.13M | 0.65M | 10.36M | -1.93M | 24.67M | -0.33M | -6.56M | -36.81M | 19.10M | 27.16M | -78.61M | 13.25M | 27.03M | -7.35M | 50.30M | -9.70M | 93.01M | -6.65M | 1.09M | 25.90M | 17.14M | -49.42M | 8.55M | -10.10M | -5.84M | -10.94M | 0.39M | 53.68M | -10.78M | 24.06M | 19.14M | 1.79M | -9.17M | 38.36M | 2.37M | 18.89M | -39.50M | -44.35M | -92.92M | 88.22M | 17.95M | -38.74M | -66.07M | 117.35M | -102.58M | -43.96M | 58.52M | -86.35M | -51.00M | 385.77M | -126.71M |
|
Non Operating Income
|
12.41M | 12.48M | 18.70M | 5.86M | 9.74M | -7.73M | -8.44M | 3.00 | 20.08M | 7.07M | 23.79M | 9.70M | 1.86M | 3.45M | 6.07M | 8.75M | 2.53M | -0.86M | -12.01M | -37.13M | 0.14M | 15.83M | -1.42M | 6.12M | 5.84M | 0.84M | -2.84M | 0.69M | 82.80M | -13.54M | -4.33M | 24.31M | 9.62M | 187.96M | 33.42M | 36.63M | 42.11M | 258.41M | 42.12M | 39.75M | 35.91M | 42.79M | 53.83M | 56.05M | 48.59M | 51.41M | 52.75M | 63.55M | 57.91M | 69.91M | 76.80M | 650.26M | 80.94M | 70.63M | 81.88M | 69.61M | 56.78M | 57.17M | 53.46M | 57.94M | 61.09M | 59.68M | 60.66M | 62.68M | 57.18M | 4,062.29M | 64.79M |
|
EBT
|
-48.51M | 16.93M | 117.83M | 123.16M | 123.29M | 286.34M | 194.84M | 186.19M | 163.03M | 158.77M | 138.07M | 672.64M | 81.51M | 119.46M | 340.63M | 170.72M | 107.66M | 260.58M | 431.26M | 194.55M | 142.92M | 328.90M | 616.06M | 339.61M | 194.73M | 174.80M | 243.62M | 194.77M | 164.86M | 187.89M | 216.91M | 304.21M | 123.70M | 376.64M | 258.30M | 261.67M | 128.95M | 434.67M | 265.04M | 234.98M | 85.55M | 142.35M | 247.99M | 281.94M | 174.30M | 297.59M | 307.59M | 442.80M | 398.90M | 477.44M | 663.97M | 1,343.63M | 596.26M | 720.52M | 778.69M | 645.38M | 259.18M | 329.73M | 387.32M | 388.98M | 248.95M | 312.81M | 382.21M | 354.48M | 298.67M | 300.40M | 467.26M |
|
Tax Provisions
|
1.47M | -16.90M | -17.05M | -12.96M | -12.39M | -28.95M | -18.70M | -21.58M | -22.03M | -51.24M | -69.00M | -96.17M | -12.00M | -22.51M | -45.98M | -66.12M | 27.36M | -50.72M | -72.49M | -87.64M | 24.27M | -21.71M | -78.78M | -49.22M | -30.27M | -51.66M | -35.15M | -38.99M | -40.43M | -47.06M | -30.82M | -40.12M | -28.50M | -106.05M | -35.80M | -36.03M | -48.49M | -42.66M | -50.74M | -43.59M | -13.15M | -52.25M | -48.21M | -58.45M | -39.11M | -55.17M | -61.32M | -64.61M | -87.45M | -94.74M | -130.46M | -201.24M | -117.30M | -152.69M | -166.39M | -114.82M | -58.52M | -62.42M | -91.36M | -77.41M | -60.33M | -60.36M | -63.63M | -57.69M | -61.56M | -51.15M | -87.43M |
|
Profit After Tax
|
-46.18M | 50.60M | 97.36M | 106.98M | 106.48M | 251.76M | 422.49M | 604.09M | 135.71M | 264.08M | 119.59M | 108.92M | 69.14M | 108.04M | 115.81M | 448.56M | 76.04M | 207.22M | 354.71M | 179.20M | 114.71M | 170.55M | 533.09M | 288.01M | 158.05M | 118.21M | 198.64M | 145.78M | 119.09M | 132.94M | 173.72M | 250.58M | 82.33M | 259.48M | 209.44M | 207.43M | 71.58M | 385.65M | 204.30M | 176.87M | 66.33M | 86.55M | 184.17M | 209.70M | 129.77M | 232.50M | 229.04M | 352.86M | 302.46M | 369.89M | 509.49M | 1,112.59M | 461.85M | 545.02M | 575.90M | 502.27M | 191.57M | 252.41M | 277.43M | 295.41M | 180.37M | 240.78M | 301.83M | 288.52M | 229.98M | 244.12M | 363.41M |
|
Equity Income
|
| | | | 1.00M | 1.15M | | | 4.51M | -0.06M | | | | | | | 0.47M | | | | 2.14M | | | | -0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-0.85M | -1.72M | 3.42M | -4.93M | 4.42M | 5.63M | 10.48M | -28.24M | 5.29M | 8.98M | 9.41M | -10.44M | 0.37M | -121.45M | 1.64M | -123.67M | | 3.41M | | 2.48M | | | | 3.14M | | | -1.14M | 7.19M | | | 96.69M | 96.48M | | | 8.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | -0.37M | -1.28M | -2.92M | -4.50M | 0.13M | -2.64M | -4.06M | -5.54M | 0.14M | -2.27M | -1.89M | 300.68M | -6.40M | -4.92M | -9.83M | 375.93M | -5.34M | -7.88M | -12.38M | -13.51M | -12.87M | -11.11M | -13.09M | -18.20M | -8.88M | -6.36M | -9.99M | -14.52M | -6.07M | -3.54M | -15.61M | -13.80M | -5.42M | -9.92M | -17.23M | -25.33M | -8.99M | -12.81M | -24.01M | 523.42M | -17.10M | -22.81M | -36.40M | -28.29M | -9.09M | -14.90M | -18.52M | -16.17M | -8.25M | -11.67M | -16.75M | 689.81M | 715.50M | -5.13M | 752.57M |
|
Income from Continuing Operations
|
-49.98M | 33.82M | 134.88M | 136.12M | 135.68M | 315.30M | 213.53M | 207.77M | 185.05M | 210.00M | 207.08M | 768.81M | 93.50M | 141.97M | 386.61M | 236.84M | 80.30M | 311.30M | 503.76M | 282.19M | 118.65M | 350.61M | 694.84M | 388.83M | 225.00M | 226.46M | 278.77M | 233.76M | 205.30M | 234.95M | 247.73M | 344.33M | 152.20M | 482.69M | 294.10M | 297.70M | 177.45M | 477.33M | 315.78M | 278.56M | 98.70M | 194.60M | 296.20M | 340.39M | 213.41M | 352.76M | 368.91M | 507.41M | 486.35M | 572.18M | 794.43M | 1,544.87M | 713.55M | 873.20M | 945.08M | 760.20M | 317.70M | 392.15M | 478.68M | 466.39M | 309.28M | 373.18M | 445.84M | 412.17M | 360.23M | 351.56M | 554.68M |
|
Consolidated Net Income
|
-49.98M | 33.82M | 134.88M | 136.12M | 135.68M | 315.30M | 213.53M | 207.77M | 185.05M | 210.00M | 207.08M | 768.81M | 93.50M | 141.97M | 386.61M | 236.84M | 80.30M | 311.30M | 503.76M | 282.19M | 118.65M | 350.61M | 694.84M | 388.83M | 225.00M | 226.46M | 278.77M | 233.76M | 205.30M | 234.95M | 247.73M | 344.33M | 152.20M | 482.69M | 294.10M | 297.70M | 177.45M | 477.33M | 315.78M | 278.56M | 98.70M | 194.60M | 296.20M | 340.39M | 213.41M | 352.76M | 368.91M | 507.41M | 486.35M | 572.18M | 794.43M | 1,544.87M | 713.55M | 873.20M | 945.08M | 760.20M | 317.70M | 392.15M | 478.68M | 466.39M | 309.28M | 373.18M | 445.84M | 412.17M | 360.23M | 351.56M | 554.68M |
|
Income towards Parent Company
|
-50.84M | 32.10M | 138.30M | 131.20M | 140.10M | 320.92M | 224.01M | 179.52M | 190.34M | 218.98M | 216.49M | 758.37M | 93.87M | 20.52M | 388.25M | 113.17M | 148.34M | 314.71M | 503.76M | 284.67M | 118.65M | 350.61M | 694.84M | 391.97M | 225.00M | 226.46M | 277.63M | 240.95M | 205.30M | 234.95M | 344.41M | 440.81M | 152.20M | 482.69M | 302.25M | 297.70M | 177.45M | 477.33M | 315.78M | 278.56M | 98.70M | 194.60M | 296.20M | 340.39M | 213.41M | 352.76M | 368.91M | 507.41M | 486.35M | 572.18M | 794.43M | 1,544.87M | 713.55M | 873.20M | 945.08M | 760.20M | 317.70M | 392.15M | 478.68M | 466.39M | 309.28M | 373.18M | 445.84M | 412.17M | 360.23M | 351.56M | 554.68M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | 384.51M | | | | | | | | | | | | 0.07 | | | | 0.05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-50.84M | 32.10M | 138.30M | 131.20M | 140.10M | 320.92M | 224.01M | 179.52M | 190.34M | 218.98M | 216.49M | 373.86M | 93.87M | 20.52M | 388.25M | 113.17M | 148.34M | 314.71M | 503.76M | 284.67M | 118.65M | 350.61M | 694.84M | 391.97M | 225.00M | 226.46M | 277.63M | 240.95M | 205.30M | 234.95M | 344.41M | 440.81M | 152.20M | 482.69M | 302.25M | 297.70M | 177.45M | 477.33M | 315.78M | 278.56M | 98.70M | 194.60M | 296.20M | 340.39M | 213.41M | 352.76M | 368.91M | 507.41M | 486.35M | 572.18M | 794.43M | 1,544.87M | 713.55M | 873.20M | 945.08M | 760.20M | 317.70M | 392.15M | 478.68M | 466.39M | 309.28M | 373.18M | 445.84M | 412.17M | 360.23M | 351.56M | 554.68M |
|
EPS (Basic)
|
| | | | | | | | | | | 0.11 | | | | 0.03 | | | | 0.07 | | | | 0.10 | | | | 0.06 | | | | 0.11 | | 0.12 | 0.08 | 0.07 | 0.04 | 0.11 | 0.07 | 0.06 | 0.02 | 0.05 | 0.07 | 0.08 | 0.05 | 0.08 | 0.09 | 0.12 | 0.11 | 0.13 | 0.18 | 0.36 | 0.16 | 0.20 | 0.22 | 0.17 | 0.07 | 0.09 | 0.11 | 0.11 | 0.07 | 0.08 | 0.10 | 0.09 | 0.08 | 0.08 | 0.13 |
|
EPS (Weighted Average and Diluted)
|
-0.33 | 0.21 | 0.87 | 0.11M | | | | 0.06M | | | | | | | | 0.44 | | | | 1.07 | | | | 1.30 | 0.81 | 0.86 | 1.08 | 0.94 | 0.81 | 0.92 | 1.32 | 1.69 | 0.60 | 3.39 | 2.12 | 2.08 | 1.20 | 3.34 | 2.27 | 2.02 | 0.71 | 1.42 | 2.16 | 2.42 | 1.50 | 2.46 | 2.52 | 3.36 | 3.13 | 3.66 | 5.06 | 9.83 | 4.59 | 5.85 | 6.55 | 5.51 | 2.22 | 2.77 | 3.48 | 3.41 | 2.22 | 2.75 | 3.27 | 3.02 | 2.68 | 2.46 | 3.75 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | 3,377.80M | | | | 3,377.80M | | | | 3,893.58M | | | | 3,893.58M | | | | 3,930.25M | | | | 3,954.87M | | 3,972.44M | 3,972.44M | 3,972.44M | 4,368.65M | 4,368.65M | 4,368.65M | 4,368.65M | 4,321.63M | 4,321.63M | 4,321.63M | 4,321.63M | 4,329.88M | 4,329.88M | 4,329.88M | 4,350.68M | 4,350.68M | 4,350.68M | 4,350.68M | 4,350.68M | 4,408.02M | 4,357.51M | 4,359.93M | 4,367.24M | 4,367.24M | 4,336.97M | 4,293.49M | 4,296.58M | 4,295.87M | 4,392.55M | 4,390.18M | 4,414.93M | 4,414.93M | 4,410.24M | 4,332.92M |
|
Shares Outstanding (Diluted Average)
|
152.76M | 156.08M | 158.46M | 0.00M | | | | 0.00M | | | | | | | | 259.82M | | | | 266.59M | | | | 301.07M | 278.27M | 263.87M | 257.06M | 255.47M | 254.42M | 255.66M | 261.21M | 260.88M | 255.16M | 142.27M | 142.55M | 143.34M | 148.10M | 143.08M | 138.96M | 138.19M | 138.17M | 136.97M | 136.88M | 140.75M | 142.48M | 143.42M | 146.19M | 150.92M | 155.48M | 156.13M | 157.09M | 157.11M | 155.34M | 149.15M | 144.23M | 138.05M | 142.83M | 141.63M | 137.44M | 136.86M | 139.21M | 135.69M | 136.18M | 136.31M | 134.27M | 142.66M | 147.74M |
|
EBITDA
|
-41.58M | 282.42M | 393.79M | 289.18M | 136.32M | 179.07M | 386.35M | 376.96M | 149.81M | 160.19M | 419.74M | -179.91M | 80.09M | 123.01M | 133.97M | 144.08M | 90.97M | 256.13M | 182.18M | 211.58M | 140.38M | 199.94M | 593.79M | 327.09M | 222.53M | 175.09M | 199.07M | 210.59M | 159.71M | 181.99M | 234.78M | 256.03M | 168.10M | 172.58M | 233.64M | 255.92M | 147.40M | 181.23M | 273.36M | 278.43M | 74.45M | 133.30M | 269.32M | 285.98M | 201.79M | 282.44M | 311.92M | 395.09M | 389.20M | 471.36M | 662.24M | 705.90M | 576.57M | 702.45M | 780.93M | 631.39M | 253.41M | 306.94M | 360.54M | 371.62M | 238.27M | 278.88M | 355.69M | 347.35M | 294.44M | 330.85M | 441.35M |
|
Interest Expenses
|
-12.82M | -10.28M | -32.93M | -7.94M | 10.84M | -17.86M | -8.75M | -37.52M | -9.15M | -9.64M | -9.72M | -48.46M | -11.96M | -25.86M | -13.86M | -17.27M | 18.10M | -17.09M | -52.56M | -20.20M | 19.61M | -17.13M | -17.85M | -20.03M | -18.60M | -15.25M | -15.35M | -16.66M | -16.17M | -16.44M | -15.09M | -14.20M | -13.99M | -12.07M | -11.57M | -10.56M | -12.19M | -27.55M | -31.70M | -29.98M | -31.36M | -29.25M | -27.82M | -29.40M | -29.72M | -25.84M | -22.52M | -20.80M | -20.41M | -20.36M | -20.20M | -19.90M | -20.47M | -23.93M | -31.85M | -34.90M | -35.44M | -35.87M | -39.42M | -40.95M | -35.28M | -35.85M | -40.03M | -40.53M | -38.24M | -39.05M | -47.74M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | 25.41% | | | | 16.98% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |