|
Revenue
|
165.39M | 193.53M | 212.52M | 241.05M | 219.63M | 238.77M | 208.27M | 514.56M | 565.03M | 609.39M | 600.58M | 688.45M | 856.10M | 820.09M | 884.14M | 920.07M | 1,068.36M | 1,095.70M | 1,541.70M | 2,063.80M | 1,886.20M | 2,041.10M | 2,043.30M | 2,235.40M | 2,170.10M | 2,732.40M | 2,786.80M | 2,757.20M | 2,372.00M | 2,420.00M | 2,479.00M | 2,403.00M | 2,109.00M | 2,233.00M | 2,219.00M | 2,163.00M | 1,995.00M | 2,128.00M | 2,136.00M | 2,121.00M | 2,016.00M | 2,152.00M | 2,209.00M | 2,224.00M | 2,012.00M | 1,664.00M | 2,138.00M | 2,213.00M | 2,027.00M | 2,100.00M | 2,111.00M | 7,240.00M | 1,918.00M | 1,967.00M | 2,046.00M | 2,193.00M | 1,944.00M | 2,167.00M | 2,238.00M | 2,408.00M | 2,153.00M | 2,403.00M | 2,510.00M | 2,559.00M | 2,259.00M | 2,530.00M | 2,681.00M |
|
Cost of Revenue
|
44.84M | 50.06M | 50.67M | 58.74M | 58.95M | 63.85M | 62.14M | 210.65M | 169.29M | 169.91M | 162.57M | 181.98M | 224.20M | 192.93M | 219.67M | 258.70M | 284.90M | 283.20M | 560.80M | 717.40M | 504.10M | 569.60M | 545.80M | 558.20M | 507.90M | 669.90M | 634.60M | 719.60M | 620.00M | 648.00M | 649.00M | 655.00M | 584.00M | 635.00M | 650.00M | 637.00M | 560.00M | 584.00M | 573.00M | 592.00M | 524.00M | 580.00M | 571.00M | 622.00M | 505.00M | 482.00M | 578.00M | 637.00M | 564.00M | 604.00M | 574.00M | 608.00M | 536.00M | 568.00M | 573.00M | 639.00M | 572.00M | 640.00M | 612.00M | 695.00M | 628.00M | 708.00M | 682.00M | 711.00M | 683.00M | 748.00M | 735.00M |
|
Gross Profit
|
120.55M | 143.48M | 161.85M | 182.31M | 160.68M | 174.92M | 146.12M | 303.92M | 395.74M | 439.48M | 438.02M | 506.47M | 631.91M | 627.16M | 664.47M | 661.36M | 783.45M | 812.50M | 980.90M | 1,346.40M | 1,382.10M | 1,471.50M | 1,497.50M | 1,677.20M | 1,662.20M | 2,062.50M | 2,152.20M | 2,037.60M | 1,752.00M | 1,772.00M | 1,830.00M | 1,748.00M | 1,525.00M | 1,598.00M | 1,569.00M | 1,526.00M | 1,435.00M | 1,544.00M | 1,563.00M | 1,529.00M | 1,492.00M | 1,572.00M | 1,638.00M | 1,602.00M | 1,507.00M | 1,182.00M | 1,560.00M | 1,576.00M | 1,463.00M | 1,496.00M | 1,537.00M | 6,632.00M | 1,382.00M | 1,399.00M | 1,473.00M | 1,554.00M | 1,372.00M | 1,527.00M | 1,626.00M | 1,713.00M | 1,525.00M | 1,695.00M | 1,828.00M | 1,848.00M | 1,576.00M | 1,782.00M | 1,946.00M |
|
Amortization - Intangibles
|
15.50M | 21.78M | 33.12M | 34.33M | 33.30M | 33.30M | 35.50M | 117.66M | 112.04M | 114.95M | 138.03M | 192.80M | 200.64M | 211.10M | 218.19M | 299.50M | 326.18M | 303.60M | 910.20M | 362.00M | 355.20M | 365.60M | 393.10M | 436.80M | 365.20M | 585.40M | 679.20M | 627.20M | 678.00M | 673.00M | 664.00M | 658.00M | 635.00M | 623.00M | 657.00M | 775.00M | 743.00M | 741.00M | 658.00M | 502.00M | 489.00M | 488.00M | 475.00M | 445.00M | 436.00M | 436.00M | 391.00M | 382.00M | 357.00M | 360.00M | 338.00M | 320.00M | 310.00M | 302.00M | 290.00M | 313.00M | 273.00M | 269.00M | 253.00M | 282.00M | 274.00M | 270.00M | 274.00M | 259.00M | 256.00M | 256.00M | 253.00M |
|
Research & Development
|
14.53M | 44.69M | 23.20M | -34.84M | 12.58M | 23.64M | 13.77M | 18.32M | 13.67M | 17.76M | 17.48M | 16.78M | 22.01M | 17.71M | 19.17M | 20.21M | 23.80M | 24.50M | 49.00M | 59.50M | 61.30M | 66.50M | 59.10M | 59.10M | 55.80M | 81.10M | 101.60M | 95.50M | 103.00M | 124.00M | 101.00M | 93.00M | 96.00M | 94.00M | 81.00M | 90.00M | 92.00M | 94.00M | 107.00M | 120.00M | 117.00M | 117.00M | 123.00M | 114.00M | 122.00M | 108.00M | 103.00M | 119.00M | 112.00M | 115.00M | 121.00M | 117.00M | 127.00M | 127.00M | 133.00M | 142.00M | 143.00M | 156.00M | 153.00M | 152.00M | 151.00M | 156.00M | 146.00M | 163.00M | 143.00M | 159.00M | 166.00M |
|
Selling, General & Administrative
|
43.24M | 49.50M | 44.77M | 30.12M | 43.51M | 45.09M | 60.19M | 127.75M | 139.51M | 149.66M | 134.80M | 148.51M | 177.29M | 185.44M | 188.66M | 204.71M | 241.90M | 257.30M | 355.70M | 450.30M | 482.00M | 515.70M | 504.10M | 524.50M | 573.80M | 685.50M | 697.60M | 743.10M | 813.00M | 671.00M | 661.00M | 665.00M | 661.00M | 659.00M | 623.00M | 639.00M | 591.00M | 642.00M | 614.00M | 626.00M | 587.00M | 651.00M | 648.00M | 668.00M | 633.00M | 526.00M | 572.00M | 636.00M | 606.00M | 685.00M | 653.00M | 680.00M | 622.00M | 676.00M | 661.00M | 666.00M | 725.00M | 711.00M | 715.00M | 766.00M | 794.00M | 832.00M | 850.00M | 820.00M | 867.00M | 894.00M | 795.00M |
|
Restructuring Costs
|
1.35M | 11.37M | 2.41M | 10.78M | 0.61M | 7.58M | 95.92M | 41.43M | 17.54M | 27.63M | 15.87M | 36.63M | 62.34M | 30.00M | 42.87M | 131.89M | 48.98M | 53.60M | 243.10M | 116.30M | 133.60M | 142.10M | 61.70M | 44.30M | 55.00M | 143.40M | 75.60M | 88.00M | 9.00M | 20.00M | 20.00M | 54.00M | 18.00M | 18.00M | 6.00M | 10.00M | 6.00M | 7.00M | 3.00M | 6.00M | 20.00M | 4.00M | 4.00M | 3.00M | 4.00M | 7.00M | 2.00M | 10.00M | 9.00M | 9.00M | 5.00M | 12.00M | 10.00M | 13.00M | 7.00M | 3.00M | 1.00M | | 2.00M | -3.00M | | | 2.00M | -2.00M | | | |
|
Other Operating Expenses
|
| 14.15M | 83.79M | -5.95M | 146.56M | 113.64M | -38.50M | -14.11M | -0.40M | -2.00M | 320.07M | -9.44M | -3.15M | -53.62M | 603.97M | -79.82M | -4.45M | -3.70M | -202.40M | -79.20M | 43.30M | -1.90M | 232.00M | -7.00M | -7.10M | -176.90M | -30.20M | -81.80M | -25.00M | 46.00M | -9.00M | -93.00M | 240.00M | 49.00M | 325.00M | -236.00M | -11.00M | 6.00M | 19.00M | -3.00M | 21.00M | -20.00M | -10.00M | -1411.00M | -36.00M | -118.00M | -18.00M | -330.00M | 30.00M | -542.00M | 183.00M | -44.00M | -2.00M | 990.00M | -4.00M | -29.00M | -23.00M | 83.00M | -60.00M | -28.00M | 927.00M | -20.00M | -225.00M | -2.00M | -15.00M | 18.00M | -80.00M |
|
Operating Expenses
|
59.12M | 119.70M | 154.18M | 182.41M | 203.27M | 189.96M | 334.58M | 563.52M | 490.28M | 490.92M | 488.23M | 694.06M | 794.61M | 733.28M | 854.68M | 1,018.14M | 951.35M | 954.20M | 2,433.20M | 1,840.30M | 1,529.60M | 1,686.00M | 1,371.70M | 1,618.00M | 1,599.10M | 2,390.90M | 2,339.00M | 2,590.10M | 2,306.00M | 2,339.00M | 3,342.00M | 2,253.00M | 1,898.00M | 2,058.00M | 2,181.00M | 2,485.00M | 4,276.00M | 2,373.00M | 2,019.00M | 2,096.00M | 1,729.00M | 1,895.00M | 1,880.00M | 3,300.00M | 1,764.00M | 1,691.00M | 1,678.00M | 2,218.00M | 2,248.00M | 2,370.00M | 1,537.00M | 1,829.00M | 1,633.00M | 1,806.00M | 1,802.00M | 2,429.00M | 1,769.00M | 1,755.00M | 2,224.00M | 2,046.00M | 1,872.00M | 2,014.00M | 2,192.00M | 2,001.00M | 1,983.00M | 2,086.00M | 2,062.00M |
|
Operating Income
|
53.62M | 10.55M | 58.34M | 58.65M | 16.37M | 48.81M | -126.31M | -48.95M | 74.74M | 118.47M | 112.36M | -5.61M | 61.50M | 86.81M | 29.46M | -98.07M | 117.01M | 141.50M | -891.50M | 223.50M | 356.60M | 355.10M | 671.60M | 617.40M | 571.00M | 341.50M | 447.80M | 167.10M | 66.00M | 81.00M | -863.00M | 150.00M | 211.00M | 175.00M | 38.00M | -322.00M | -2281.00M | -245.00M | 117.00M | 25.00M | 287.00M | 257.00M | 329.00M | -1076.00M | 248.00M | -27.00M | 460.00M | -5.00M | -221.00M | -270.00M | 574.00M | 367.00M | 285.00M | 161.00M | 244.00M | -236.00M | 175.00M | 412.00M | 14.00M | 362.00M | 281.00M | 389.00M | 318.00M | 558.00M | 276.00M | 444.00M | 619.00M |
|
EBIT
|
53.62M | 10.55M | 58.34M | 58.65M | 16.37M | 48.81M | -126.31M | -48.95M | 74.74M | 118.47M | 112.36M | -5.61M | 61.50M | 86.81M | 29.46M | -98.07M | 117.01M | 141.50M | -891.50M | 223.50M | 356.60M | 355.10M | 671.60M | 617.40M | 571.00M | 341.50M | 447.80M | 167.10M | 66.00M | 81.00M | -863.00M | 150.00M | 211.00M | 175.00M | 38.00M | -322.00M | -2281.00M | -245.00M | 117.00M | 25.00M | 287.00M | 257.00M | 329.00M | -1076.00M | 248.00M | -27.00M | 460.00M | -5.00M | -221.00M | -270.00M | 574.00M | 367.00M | 285.00M | 161.00M | 244.00M | -236.00M | 175.00M | 412.00M | 14.00M | 362.00M | 281.00M | 389.00M | 318.00M | 558.00M | 276.00M | 444.00M | 619.00M |
|
Non Operating Investment Income
|
-0.01M | -0.34M | -0.47M | 18.40M | -0.15M | -0.39M | -5.00M | | 1.77M | 21.16M | -0.14M | -0.01M | 2.06M | -0.04M | | 0.08M | 1.86M | 3.90M | | | | | 3.40M | 286.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.33M | 0.25M | 0.24M | 0.29M | 0.19M | 0.23M | 0.13M | 0.75M | 0.80M | 1.09M | 1.05M | 1.14M | 1.12M | 1.02M | 1.16M | 2.70M | 1.60M | 1.00M | 2.80M | 2.60M | 1.80M | 1.20M | 0.80M | 1.20M | 0.90M | 0.90M | 0.70M | 1.50M | 1.00M | 2.00M | 3.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M | 4.00M | 3.00M | 2.00M | 3.00M | 7.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 3.00M | 3.00M | 6.00M | 6.00M | 7.00M | 6.00M | 7.00M | 9.00M | 8.00M | 7.00M | 9.00M | 11.00M | 13.00M | 15.00M |
|
Other Non Operating Income
|
0.41M | 0.31M | 0.20M | -0.41M | -0.62M | 0.67M | 0.30M | -32.76M | -8.26M | -14.75M | -10.31M | -3.52M | 24.30M | -4.24M | -2.32M | -38.56M | -21.38M | -10.00M | -8.20M | -35.40M | -94.00M | 3.40M | -53.00M | -50.40M | -71.10M | 5.60M | -34.00M | -3.50M | -6.00M | 12.00M | -2.00M | -45.00M | -37.00M | 39.00M | 19.00M | -209.00M | -27.00M | -48.00M | | -44.00M | -7.00M | -33.00M | 9.00M | -2.00M | -24.00M | -27.00M | -13.00M | -8.00M | -5.00M | -45.00M | -12.00M | | -7.00M | 113.00M | 570.00M | 192.00M | -10.00M | -21.00M | -7.00M | -14.00M | -15.00M | 12.00M | | -21.00M | -4.00M | 178.00M | -7.00M |
|
EBT
|
51.30M | 27.79M | 47.86M | 48.00M | 5.95M | 39.37M | -147.88M | -133.70M | 3.11M | 43.74M | 11.86M | -76.71M | -13.18M | -17.06M | -89.35M | -274.62M | -54.79M | -40.40M | -1141.10M | -78.10M | 4.80M | 121.00M | 376.70M | 551.10M | 183.00M | -64.70M | -5.70M | -267.60M | -366.00M | -377.00M | -1332.00M | -360.00M | -295.00M | -242.00M | -400.00M | -804.00M | -2694.00M | -734.00M | -300.00M | -426.00M | -122.00M | -179.00M | -66.00M | -1470.00M | -178.00M | -437.00M | 75.00M | -394.00M | -591.00M | -670.00M | 216.00M | 21.00M | -82.00M | -129.00M | 439.00M | -357.00M | -136.00M | 79.00M | -326.00M | -7.00M | -69.00M | 48.00M | -21.00M | 209.00M | -47.00M | 140.00M | 218.00M |
|
Tax Provisions
|
12.30M | 3.70M | 7.50M | 33.19M | 9.10M | 5.40M | 60.00M | -146.80M | -3.37M | -12.62M | -29.00M | -132.56M | -0.26M | 4.55M | -96.99M | -185.50M | -27.26M | -51.20M | -169.20M | -203.10M | 25.10M | -1.00M | 100.30M | 49.80M | 84.50M | -13.10M | -57.40M | 119.00M | 7.00M | -73.00M | -113.00M | 152.00M | -924.00M | -205.00M | -1700.00M | -1316.00M | -115.00M | 138.00M | 51.00M | -84.00M | -74.00M | -9.00M | -18.00M | 47.00M | -26.00M | -112.00M | 5.00M | -242.00M | 16.00M | -77.00M | 25.00M | -51.00M | -16.00M | 10.00M | 36.00M | 53.00M | 73.00M | 52.00M | 56.00M | 40.00M | 8.00M | 49.00M | 71.00M | 111.00M | 39.00M | 12.00M | 37.00M |
|
Profit After Tax
|
39.00M | 24.09M | 40.36M | 73.00M | -3.15M | 33.97M | -207.88M | 543.73M | 6.48M | 56.36M | 40.86M | 55.85M | 178.69M | -21.61M | 7.64M | -89.12M | 213.81M | 10.80M | -971.90M | 125.00M | -20.30M | 122.00M | 276.40M | 501.30M | 98.50M | -51.60M | 51.70M | -386.60M | -373.00M | -304.00M | -1219.00M | -512.00M | 629.00M | -37.00M | 1,300.00M | 512.00M | -2579.00M | -872.00M | -351.00M | -342.00M | -48.00M | -170.00M | -48.00M | -1522.00M | -152.00M | -326.00M | 71.00M | -153.00M | -610.00M | -595.00M | 191.00M | 69.00M | -69.00M | -145.00M | 403.00M | -423.00M | -209.00M | 27.00M | -382.00M | -47.00M | -77.00M | 10.00M | -92.00M | 98.00M | -86.00M | 148.00M | 181.00M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | -114.60M | | -109.20M | -110.90M | -122.30M | -122.90M | | -122.40M | -118.80M | -120.10M | -107.20M | -106.30M | -106.00M | -101.00M | -98.00M | -95.00M | -95.00M | -99.00M | -91.00M | -84.00M | -82.00M | -86.00M | -87.00M | -78.00M | -73.00M | -71.00M | -72.00M | -68.00M | -70.00M | -73.00M | -76.00M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | 1.30M | 1.20M | 2.30M | -3.80M | 1.00M | -0.80M | 0.80M | 1.40M | 2.20M | -0.40M | 1.00M | -2.00M | -1.00M | 3.00M | 1.00M | 1.00M | -1.00M | -1.00M | 2.00M | 1.00M | -1.00M | 2.00M | 4.00M | 1.00M | 1.00M | -1.00M | | 1.00M | -1.00M | 1.00M | 3.00M | 2.00M | 3.00M | 3.00M | 3.00M | 6.00M | 4.00M | | -8.00M | 1.00M | -4.00M | -8.00M | -13.00M | -11.00M | -7.00M | 5.00M | -28.00M | -20.00M | 2.00M |
|
Income from Continuing Operations
|
39.00M | 24.09M | 40.36M | 14.81M | -3.15M | 33.97M | -207.88M | 13.10M | 6.48M | 56.36M | 40.86M | 55.85M | -12.92M | -21.61M | 7.64M | -89.12M | -27.53M | 10.80M | -971.90M | 125.00M | -20.30M | 122.00M | 276.40M | 501.30M | 98.50M | -51.60M | 51.70M | -386.60M | -373.00M | -304.00M | -1219.00M | -512.00M | 629.00M | -37.00M | 1,300.00M | 512.00M | -2579.00M | -872.00M | -351.00M | -342.00M | -48.00M | -170.00M | -48.00M | -1517.00M | -152.00M | -325.00M | 70.00M | -152.00M | -607.00M | -593.00M | 191.00M | 72.00M | -66.00M | -139.00M | 403.00M | -410.00M | -209.00M | 27.00M | -382.00M | -47.00M | -77.00M | -1.00M | -92.00M | 98.00M | -86.00M | 128.00M | 181.00M |
|
Consolidated Net Income
|
39.00M | 24.09M | 40.36M | 14.81M | -3.15M | 33.97M | -207.88M | 13.10M | 6.48M | 56.36M | 40.86M | 55.85M | -12.92M | -21.61M | 7.64M | -89.12M | -27.53M | 10.80M | -971.90M | 125.00M | -20.30M | 122.00M | 276.40M | 501.30M | 98.50M | -51.60M | 51.70M | -386.60M | -373.00M | -304.00M | -1219.00M | -512.00M | 629.00M | -37.00M | 1,300.00M | 512.00M | -2579.00M | -872.00M | -351.00M | -342.00M | -48.00M | -170.00M | -48.00M | -1517.00M | -152.00M | -325.00M | 70.00M | -152.00M | -607.00M | -593.00M | 191.00M | 72.00M | -66.00M | -139.00M | 403.00M | -410.00M | -209.00M | 27.00M | -382.00M | -47.00M | -77.00M | -1.00M | -92.00M | 98.00M | -86.00M | 128.00M | 181.00M |
|
Income towards Parent Company
|
39.00M | 24.09M | 40.36M | 14.81M | -3.15M | 33.97M | -207.88M | 13.10M | 6.48M | 56.36M | 40.86M | 55.85M | -12.92M | -21.61M | 7.64M | -89.12M | -27.53M | 10.80M | -971.90M | 10.40M | -20.30M | 12.80M | 165.50M | 379.00M | -24.40M | -51.60M | -70.70M | -505.40M | -493.10M | -411.20M | -1325.30M | -618.00M | 528.00M | -135.00M | 1,205.00M | 417.00M | -2678.00M | -963.00M | -435.00M | -424.00M | -134.00M | -257.00M | -126.00M | -1590.00M | -223.00M | -397.00M | 2.00M | -222.00M | -680.00M | -669.00M | 191.00M | 72.00M | -66.00M | -139.00M | 403.00M | -410.00M | -209.00M | 27.00M | -382.00M | -47.00M | -77.00M | -1.00M | -92.00M | 98.00M | -86.00M | 128.00M | 181.00M |
|
Net Income towards Common Stockholders
|
39.00M | 24.09M | 40.36M | 14.81M | -3.15M | 33.97M | -207.88M | -31.13M | 6.48M | 56.36M | 40.86M | 55.85M | -12.92M | -21.61M | 7.64M | -89.12M | -27.53M | 10.80M | -973.20M | 123.80M | -22.60M | 125.80M | 265.00M | 512.50M | 97.70M | -53.00M | 49.50M | -385.90M | -374.00M | -302.00M | -1218.00M | -515.00M | 628.00M | -38.00M | 1,301.00M | 513.00M | -2581.00M | -873.00M | -350.00M | -344.00M | -52.00M | -171.00M | -49.00M | -1516.00M | -152.00M | -326.00M | 71.00M | -153.00M | -680.00M | -669.00M | 191.00M | 72.00M | -66.00M | -139.00M | 403.00M | -410.00M | -209.00M | 27.00M | -382.00M | -47.00M | -77.00M | -1.00M | -92.00M | 98.00M | -86.00M | 128.00M | 181.00M |
|
EPS (Basic)
|
0.25 | 0.25 | 0.25 | 0.46 | -0.02 | 0.21 | -1.27 | 0.05 | 0.02 | 0.19 | 0.13 | 0.18 | -0.04 | -0.07 | 0.03 | -0.29 | -0.09 | 0.04 | -2.92 | 0.43 | -0.07 | 0.38 | 0.79 | 1.53 | 0.29 | -0.15 | 0.14 | -1.12 | -1.08 | -0.88 | -3.49 | -1.47 | 1.80 | -0.11 | 3.71 | 1.46 | -7.36 | -2.49 | -1.00 | -0.98 | -0.15 | -0.49 | -0.14 | -4.30 | -0.43 | -0.92 | 0.20 | -0.43 | -1.71 | -1.66 | 0.52 | 0.20 | -0.19 | -0.40 | 1.10 | -1.13 | -0.55 | 0.07 | -1.03 | -0.10 | -0.17 | 0.03 | -0.23 | 0.25 | -0.16 | 0.40 | 0.48 |
|
EPS (Weighted Average and Diluted)
|
246.43 | 0.25 | 0.25 | 0.46 | -0.02 | 0.21 | -1.27 | 0.05 | 0.02 | 0.17 | 0.13 | 0.17 | -0.04 | -0.07 | 0.02 | -0.29 | | -0.08 | -2.92 | 0.43 | -0.07 | 0.37 | 0.78 | 1.50 | 0.28 | -0.15 | 0.14 | -1.12 | -1.08 | -0.88 | -3.49 | -1.47 | 1.79 | -0.11 | 3.69 | 1.45 | -7.36 | -2.49 | -1.00 | -0.98 | -0.15 | | -0.14 | -0.48 | -0.43 | -0.92 | 0.20 | -0.43 | -1.71 | -1.66 | 0.52 | 0.20 | -0.19 | -0.40 | 1.10 | -1.13 | -0.55 | 0.07 | -1.03 | -0.10 | -0.17 | 0.03 | -0.23 | 0.25 | -0.16 | 0.40 | 0.48 |
|
Shares Outstanding (Weighted Average)
|
158.22M | 158.22M | 158.22M | 158.37M | 158.48M | 158.60M | 299.99M | 299.99M | 298.06M | 298.06M | 300.24M | 307.91M | 306.58M | 305.94M | 303.84M | 304.82M | 305.76M | 305.86M | 333.52M | 333.89M | 334.87M | 335.27M | 335.41M | 335.67M | 336.20M | 342.48M | 342.79M | 343.10M | 343.10M | 343.03M | 347.54M | 347.67M | 347.84M | 347.91M | 348.52M | 348.59M | 348.84M | 349.30M | 349.61M | 349.79M | 350.99M | 351.88M | 352.27M | 352.43M | 352.70M | 354.73M | 354.99M | 355.15M | 355.62M | 358.40M | 358.81M | 359.33M | 359.65M | 361.48M | 361.73M | 361.87M | 362.04M | 363.72M | 364.33M | 365.20M | 365.41M | 366.80M | 367.10M | 367.80M | 367.93M | 369.55M | 369.79M |
|
Shares Outstanding (Diluted Average)
|
0.16M | 0.16M | 0.16M | 158.51M | 0.16M | 161.02M | 163.29M | 195.81M | 332.90M | | | | | | | | | | | | 334.90M | 341.40M | 341.40M | 341.50M | 343.40M | 347.10M | 351.00M | 342.70M | 344.90M | 345.00M | 349.50M | 347.30M | 350.50M | 350.90M | 352.30M | 351.80M | 350.70M | 351.30M | 351.50M | 351.30M | 351.30M | | 352.40M | 352.10M | 353.40M | 355.30M | 357.80M | 355.00M | 356.80M | 359.10M | 364.00M | 358.90M | 360.80M | 362.20M | 363.70M | 362.00M | 363.30M | 367.10M | 365.40M | 364.90M | 366.80M | 370.20M | 368.40M | 368.00M | 369.60M | 373.50M | 375.50M |
|
EBITDA
|
53.62M | 32.76M | 50.20M | 58.65M | 16.37M | 48.81M | -126.31M | -48.95M | 74.74M | 118.47M | 112.36M | -5.61M | 61.50M | 86.81M | 29.46M | -98.07M | 117.01M | 141.50M | -891.50M | 223.50M | 356.60M | 355.10M | 671.60M | 617.40M | 571.00M | 341.50M | 447.80M | 167.10M | 66.00M | 81.00M | -863.00M | 150.00M | 211.00M | 175.00M | 38.00M | -322.00M | -2281.00M | -245.00M | 117.00M | 25.00M | 287.00M | 257.00M | 329.00M | -1076.00M | 248.00M | -27.00M | 460.00M | -5.00M | -221.00M | -270.00M | 574.00M | 367.00M | 285.00M | 161.00M | 244.00M | -236.00M | 175.00M | 412.00M | 14.00M | 362.00M | 281.00M | 389.00M | 318.00M | 558.00M | 276.00M | 444.00M | 619.00M |
|
Interest Expenses
|
-0.34M | 4.05M | 11.00M | 10.03M | 9.83M | 9.95M | 11.22M | 53.31M | 68.75M | 83.07M | 87.50M | 93.71M | 102.03M | 100.61M | 116.04M | 162.92M | 155.31M | 176.80M | 249.30M | 262.90M | 246.50M | 241.20M | 258.40M | 224.90M | 297.80M | 412.70M | 420.20M | 432.30M | 427.00M | 472.00M | 470.00M | 467.00M | 474.00M | 459.00M | 459.00M | 448.00M | 416.00M | 435.00M | 420.00M | 414.00M | 406.00M | 409.00M | 406.00M | 391.00M | 396.00M | 385.00M | 374.00M | 379.00M | 368.00M | 364.00M | 351.00M | 343.00M | 362.00M | 410.00M | 385.00M | 307.00M | 307.00M | 319.00M | 339.00M | 363.00M | 355.00M | 350.00M | 346.00M | 337.00M | 330.00M | 465.00M | 412.00M |
|
Tax Rate
|
23.98% | 13.31% | 15.67% | 69.14% | | 13.72% | | | | | | | 1.97% | | | 67.55% | 49.76% | | 14.83% | | | | 26.63% | 9.04% | 46.17% | 20.25% | | | | 19.36% | 8.48% | | | 84.71% | | | 4.27% | | | 19.72% | 60.66% | 5.03% | 27.27% | | 14.61% | 25.63% | 6.67% | 61.42% | | 11.49% | 11.57% | | 19.51% | | 8.20% | | | 65.82% | | | | | | 53.11% | | 8.57% | 16.97% |