|
Revenue
|
127.52M | 135.17M | 145.09M | 194.61M | 166.03M | 164.30M | 170.49M | 234.06M | 203.67M | 208.79M | 212.36M | 299.86M | 257.63M | 250.41M | 251.42M | 348.31M | 287.68M | 280.07M | 275.09M | 370.81M | 286.19M | 338.15M | 333.93M | 439.90M | 339.90M | 380.47M | 375.75M | 496.27M | 436.82M | 479.20M | 443.71M | 576.85M | 550.59M | 564.26M | 563.28M | 762.05M | 636.07M | 631.13M | 588.98M | 825.57M | 661.81M | 674.71M | 633.96M | 820.33M | 597.96M | 429.11M | 586.50M | 780.90M | 573.36M | 635.20M | 657.60M | 849.72M | 657.41M | 722.83M | 703.41M | 845.20M | 742.16M | 788.85M | 757.29M | 921.36M | 780.59M | 832.61M | 804.97M | 939.16M | 789.47M | 869.48M | 863.28M | 1,042.20M |
|
Cost of Revenue
|
46.58M | 49.83M | 52.87M | 67.88M | 59.66M | 59.80M | 62.83M | 78.83M | 70.74M | 75.40M | 78.06M | 99.66M | 88.81M | 88.67M | 88.03M | 114.15M | 99.11M | 99.01M | 95.79M | 120.79M | 100.90M | 133.61M | 130.22M | 156.62M | 125.54M | 156.22M | 157.17M | 197.46M | 196.91M | 222.10M | 213.05M | 276.37M | 268.48M | 279.08M | 283.75M | 360.29M | 319.21M | 316.55M | 302.47M | 411.50M | 342.70M | 344.68M | 325.67M | 394.02M | 309.60M | 219.59M | 298.84M | 380.74M | 296.53M | 323.77M | 338.99M | 423.94M | 347.45M | 382.35M | 377.74M | 455.39M | 394.91M | 412.59M | 398.78M | 463.42M | 404.67M | 428.19M | 422.74M | 489.26M | 416.96M | 456.68M | 460.48M | 554.48M |
|
Gross Profit
|
80.94M | 85.34M | 92.23M | 126.74M | 106.37M | 104.51M | 107.65M | 155.23M | 132.93M | 133.39M | 134.30M | 200.20M | 168.83M | 161.74M | 163.39M | 234.16M | 188.58M | 181.06M | 179.30M | 250.02M | 185.28M | 204.54M | 203.71M | 283.29M | 214.36M | 224.25M | 218.58M | 298.81M | 239.91M | 257.11M | 230.66M | 300.49M | 282.10M | 285.18M | 279.53M | 401.77M | 316.86M | 314.58M | 286.51M | 414.07M | 319.11M | 330.04M | 308.29M | 426.31M | 288.36M | 209.52M | 287.66M | 400.17M | 276.83M | 311.42M | 318.61M | 425.78M | 309.96M | 340.48M | 325.68M | 389.81M | 347.26M | 376.26M | 358.51M | 457.94M | 375.92M | 404.42M | 382.23M | 449.90M | 372.51M | 412.80M | 402.80M | 487.72M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.81M | 10.45M | 10.21M | 9.88M | 13.45M | 12.60M | 12.63M | 12.56M | 12.94M | 11.75M | 11.30M | 14.85M | 14.02M | 13.09M | 13.02M | 13.15M | 12.69M | 12.93M | 13.30M | 13.45M | 13.51M | 13.55M | 13.46M | 13.88M | 14.18M | 12.98M | 12.35M | 12.36M | 11.24M | 10.90M | 9.89M | 9.18M | 6.92M | 5.46M | 5.16M | 5.12M | 4.52M | 4.27M | 4.25M | 2.88M |
|
Research & Development
|
15.65M | 16.22M | 17.67M | 20.50M | 19.60M | 20.62M | 23.21M | 22.29M | 22.77M | 25.37M | 26.67M | 29.79M | 35.70M | 37.00M | 37.66M | 40.05M | 43.00M | 44.15M | 42.25M | 42.87M | 42.43M | 48.79M | 43.91M | 46.62M | 48.31M | 47.93M | 51.09M | 51.88M | 54.60M | 57.55M | 59.01M | 56.28M | 63.24M | 64.70M | 62.10M | 59.23M | 61.27M | 63.16M | 57.06M | 56.71M | 59.66M | 62.26M | 63.17M | 64.43M | 67.69M | 57.97M | 58.49M | 65.04M | 62.57M | 66.96M | 67.28M | 70.27M | 75.29M | 80.01M | 74.47M | 77.72M | 78.29M | 71.77M | 74.33M | 79.96M | 83.79M | 83.89M | 81.86M | 82.88M | 83.11M | 86.18M | 84.89M | 89.08M |
|
Selling, General & Administrative
|
9.66M | 12.00M | 13.62M | 15.50M | 14.43M | 14.49M | 14.58M | 18.35M | 18.00M | 19.73M | 21.53M | 27.22M | 27.72M | 28.71M | 25.50M | 26.71M | 25.87M | 32.00M | 26.21M | 30.49M | 28.49M | 31.38M | 31.12M | 37.71M | 40.91M | 33.25M | 33.16M | 36.54M | 36.53M | 39.38M | 56.58M | 48.16M | 45.73M | 57.10M | 38.78M | 44.99M | 44.10M | 49.09M | 41.18M | 40.22M | 37.75M | 43.51M | 43.62M | 51.91M | 45.15M | 42.37M | 41.81M | 42.98M | 62.36M | 48.50M | 46.55M | 46.73M | 50.89M | 53.18M | 54.07M | 49.79M | 52.58M | 52.80M | 48.34M | 48.79M | 54.25M | 54.35M | 51.93M | 56.94M | 50.55M | 59.11M | 54.00M | 60.20M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 24.79M | 0.81M | 0.85M | 11.50M | 2.33M | 0.55M | 0.17M | 1.03M | 7.87M | 2.99M | 2.19M | 1.90M | 0.92M | 8.54M | -0.09M | 2.18M | -0.38M | -0.07M | 0.31M | 0.31M | 3.42M | 10.19M | 1.82M | 11.21M | 30.11M | 0.61M | -0.33M | 0.48M | 0.13M | 0.15M | 0.10M | 0.16M | 0.47M | 4.80M | 0.30M | 1.30M |
|
Other Operating Expenses
|
| | | | | | | 41.50M | 20.50M | | | 37.13M | 8.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
25.31M | 28.22M | 31.29M | 36.00M | 34.03M | 35.10M | 37.79M | 40.63M | 40.76M | 45.10M | 48.21M | 57.02M | 63.42M | 65.71M | 63.16M | 66.76M | 68.88M | 76.15M | 68.46M | 73.37M | 70.92M | 80.17M | 75.03M | 84.34M | 89.22M | 81.18M | 84.25M | 88.42M | 91.13M | 96.92M | 115.59M | 105.54M | 133.76M | 122.61M | 101.73M | 115.72M | 107.70M | 112.80M | 98.41M | 97.95M | 105.28M | 108.75M | 108.98M | 118.23M | 113.76M | 108.88M | 100.22M | 110.20M | 124.55M | 115.39M | 114.13M | 117.30M | 129.60M | 143.38M | 130.37M | 138.72M | 160.98M | 125.19M | 122.34M | 129.24M | 138.17M | 138.38M | 133.89M | 139.98M | 134.13M | 150.10M | 139.18M | 150.58M |
|
Operating Income
|
15.99M | 15.11M | 14.41M | 30.73M | 17.81M | 13.90M | 12.33M | 38.19M | 25.56M | 17.00M | 9.75M | 32.54M | 7.78M | 5.10M | 0.23M | 33.04M | 9.73M | 3.12M | 8.41M | 52.52M | 5.24M | 19.74M | 16.86M | 59.89M | 4.34M | 15.24M | 12.09M | 67.61M | -17.53M | 16.03M | -27.81M | 33.70M | -41.94M | -9.66M | 46.61M | 72.71M | 16.63M | 21.85M | -5.99M | 90.61M | 29.61M | 49.37M | 25.38M | 121.59M | -87.74M | -3.27M | 35.99M | 94.19M | -15.70M | 9.03M | 16.94M | 85.98M | -28.44M | -27.18M | -17.97M | 33.58M | -12.20M | 53.90M | 34.10M | 107.68M | 39.24M | 66.33M | 39.34M | 80.95M | 40.54M | 65.44M | 48.97M | 88.10M |
|
EBIT
|
15.99M | 15.11M | 14.41M | 30.73M | 17.81M | 13.90M | 12.33M | 38.19M | 25.56M | 17.00M | 9.75M | 32.54M | 7.78M | 5.10M | 0.23M | 33.04M | 9.73M | 3.12M | 8.41M | 52.52M | 5.24M | 19.74M | 16.86M | 59.89M | 4.34M | 15.24M | 12.09M | 67.61M | -17.53M | 16.03M | -27.81M | 33.70M | -41.94M | -9.66M | 46.61M | 72.71M | 16.63M | 21.85M | -5.99M | 90.61M | 29.61M | 49.37M | 25.38M | 121.59M | -87.74M | -3.27M | 35.99M | 94.19M | -15.70M | 9.03M | 16.94M | 85.98M | -28.44M | -27.18M | -17.97M | 33.58M | -12.20M | 53.90M | 34.10M | 107.68M | 39.24M | 66.33M | 39.34M | 80.95M | 40.54M | 65.44M | 48.97M | 88.10M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.25M | 0.18M | 0.13M | 0.09M | 0.11M | 0.11M | 0.10M | 0.09M | 0.13M | 0.12M | 0.08M | 0.00M | 0.10M | 0.01M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | 0.19M | -0.82M | -0.01M | 2.14M | -0.25M | -0.25M | -0.53M | -1.16M | 0.45M | 2.45M | -1.46M | 0.91M | -0.51M | -0.31M | 0.26M | 0.50M | -4.83M | -3.21M | -0.12M | -13.48M | 12.13M | 9.86M | 8.29M | -10.15M | 9.24M | 7.69M | -9.00M | 18.17M | -2.13M | 30.55M | -6.58M | -11.47M | -16.31M | -7.73M | -1.56M | 4.57M | 10.25M | 9.63M | -2.50M | 9.09M | 15.67M | -9.04M | 22.54M | -6.30M | -8.75M | -17.20M | 9.79M | -32.18M | 13.17M | 12.84M | 12.32M | 23.13M | 27.40M | -17.39M | 1.38M | 7.12M | 6.42M | -0.39M | -3.65M | -0.79M | -11.49M | 31.68M | -9.44M | -24.33M | 3.45M | 1.73M |
|
Non Operating Income
|
-0.39M | 0.95M | 0.19M | -0.82M | -0.01M | 2.14M | -0.25M | -0.25M | -0.53M | -1.16M | 0.45M | 2.45M | -1.46M | 0.91M | -0.51M | -0.31M | 0.26M | 0.50M | -4.83M | -3.21M | -0.12M | -13.48M | 12.13M | 9.86M | 8.29M | -10.15M | 9.24M | 7.69M | -9.00M | 18.17M | -2.13M | 30.55M | -6.58M | -11.47M | -16.31M | -7.73M | -1.56M | 4.57M | 10.25M | 9.63M | -2.50M | 9.09M | 15.67M | -9.04M | 22.54M | -6.30M | -8.75M | -17.20M | 9.79M | -3.19M | 13.17M | 12.84M | 12.32M | 23.13M | 27.40M | -17.39M | 1.38M | 7.12M | 6.42M | -0.39M | -3.65M | -0.79M | -11.49M | 31.68M | -9.44M | -24.33M | 3.45M | 1.73M |
|
EBT
|
15.51M | 15.92M | 14.34M | 29.82M | 17.79M | 13.06M | 12.07M | 37.94M | 25.16M | 15.95M | 10.28M | 34.57M | 5.75M | 5.25M | -1.44M | 31.47M | 8.71M | 1.99M | 2.01M | 47.75M | 3.40M | 3.46M | 25.65M | 66.71M | 9.50M | -2.11M | 13.20M | 65.14M | -36.62M | 24.38M | -39.84M | 54.62M | -60.11M | -33.99M | 17.22M | 52.45M | 2.42M | -5.72M | -9.51M | 83.44M | 10.33M | 42.66M | 25.97M | 96.85M | -82.46M | -37.36M | -3.28M | 46.85M | -34.91M | -72.21M | 4.42M | 73.45M | -40.36M | -28.18M | -15.38M | -12.41M | -41.34M | 38.90M | 12.69M | 77.05M | 5.43M | 33.28M | -3.39M | 82.77M | 4.12M | 13.46M | 24.36M | 62.83M |
|
Tax Provisions
|
1.34M | 1.22M | 1.36M | 2.88M | 1.62M | 1.41M | 1.29M | 3.92M | 2.24M | 1.55M | 2.11M | 2.87M | 5.47M | 1.40M | 0.13M | 8.19M | 2.26M | -1.20M | 0.81M | 6.00M | 1.00M | 2.77M | 2.23M | 3.85M | 1.58M | 2.78M | 3.18M | 6.15M | -0.85M | 7.21M | -9.81M | 19.60M | -17.43M | 0.53M | -6.19M | 21.82M | 4.02M | -0.08M | 5.48M | 14.40M | 4.09M | 9.46M | 6.12M | -93.80M | 1.04M | 5.65M | 6.79M | 12.95M | 3.93M | -4.77M | 9.38M | 17.30M | 29.53M | 3.69M | 9.37M | 126.13M | 8.47M | 11.52M | 8.12M | 16.80M | 10.61M | -84.89M | 8.99M | 21.15M | 12.14M | 41.82M | 17.84M | 13.34M |
|
Profit After Tax
|
14.17M | 14.70M | 12.98M | 26.95M | 16.17M | 11.65M | 10.78M | 34.01M | 22.92M | 14.40M | 8.17M | 31.70M | 0.27M | 3.85M | -1.70M | 22.96M | 5.87M | 2.31M | 0.41M | 40.88M | 1.38M | 1.03M | 23.69M | 63.61M | 8.61M | -4.89M | 10.77M | 59.32M | -35.77M | 17.17M | -30.03M | 35.03M | -42.93M | -34.70M | 23.41M | 30.62M | -2.27M | -7.30M | -14.99M | 69.04M | 6.53M | 34.15M | 20.03M | 190.65M | -84.88M | -43.01M | -10.76M | 33.90M | -39.05M | -67.71M | -6.70M | 56.15M | -71.82M | -30.61M | -25.44M | -140.00M | -49.81M | 28.79M | 4.57M | 60.25M | -5.18M | 118.17M | -12.55M | 61.62M | -8.24M | -26.26M | 7.64M | 49.49M |
|
Equity Income
|
| | | | | | | | | | | | | | -0.12M | -0.32M | -0.58M | -0.89M | -0.78M | -0.87M | -1.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | -5.74M | -11.16M | -10.11M | -9.47M | -12.70M | -57.74M | -65.12M | -64.83M | -64.87M | -65.30M | -64.95M | -41.82M | -42.60M | -45.41M | -0.26M | -0.27M | -0.29M | -86.15M | | | | -63.18M | -65.51M | -68.20M | -69.68M | -69.11M | -71.21M | -65.51M | -64.25M | -71.12M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | -0.03M | 0.41M | -0.28M | -0.75M | -0.69M | -1.19M | -0.75M | -0.33M | -3.10M | 0.24M | -0.93M | -0.01M | 0.26M | 0.19M | 0.04M | 0.69M | 0.66M | 1.66M | -0.35M | 0.02M | -0.29M | -0.95M | -0.18M | 0.43M | 1.38M | -1.00M | 0.68M | 1.61M | 0.21M | 0.27M | 1.74M | 1.36M | 1.93M | -1.27M | 0.70M | 1.46M | -0.48M | -1.41M | 0.01M | 2.15M | -1.20M | 3.17M | 0.17M | 0.56M | 0.22M | -3.04M | -1.12M | 0.15M |
|
Income from Continuing Operations
|
14.17M | 14.70M | 12.98M | 26.95M | 16.17M | 11.65M | 10.78M | 34.01M | 22.92M | 14.40M | 8.17M | 31.70M | 0.27M | 3.85M | -1.57M | 23.28M | 6.45M | 3.19M | 1.19M | 41.74M | 2.40M | 0.69M | 23.42M | 62.86M | 7.92M | -4.89M | 10.02M | 58.99M | -35.77M | 17.17M | -30.03M | 35.02M | -42.68M | -34.51M | 23.41M | 30.62M | -1.60M | -5.64M | -14.99M | 69.04M | 6.24M | 33.20M | 19.85M | 190.65M | -83.50M | -43.01M | -10.08M | 33.90M | -38.84M | -67.44M | -4.96M | 56.15M | -69.89M | -31.87M | -24.74M | -138.54M | -49.81M | 27.38M | 4.57M | 60.25M | -5.18M | 118.17M | -12.38M | 61.62M | -8.02M | -28.36M | 6.52M | 49.49M |
|
Consolidated Net Income
|
14.17M | 14.70M | 12.98M | 26.95M | 16.17M | 11.65M | 10.78M | 34.01M | 22.92M | 14.40M | 8.17M | 31.70M | 0.27M | 3.85M | -1.57M | 23.28M | 6.45M | 3.19M | 1.19M | 41.74M | 2.40M | 0.69M | 23.42M | 62.86M | 7.92M | -4.89M | 10.02M | 58.99M | -35.77M | 17.17M | -30.03M | 35.02M | -42.68M | -34.51M | 23.41M | 30.62M | -1.60M | -5.64M | -14.99M | 69.04M | 6.24M | 33.20M | 19.85M | 190.65M | -83.50M | -43.01M | -10.08M | 33.90M | -38.84M | -67.44M | -4.96M | 56.15M | -69.89M | -31.87M | -24.74M | -138.54M | -49.81M | 27.38M | 4.57M | 60.25M | -5.18M | 118.17M | -12.38M | 61.62M | -8.02M | -28.36M | 6.52M | 49.49M |
|
Income towards Parent Company
|
14.17M | 14.70M | 12.98M | 26.95M | 16.17M | 11.65M | 10.78M | 34.01M | 22.92M | 14.40M | 8.17M | 31.70M | 0.27M | 3.85M | -1.57M | 23.28M | 6.45M | 3.19M | 1.19M | 41.74M | -3.34M | -10.47M | 13.31M | 53.40M | -4.77M | -62.63M | -55.10M | -5.84M | -100.64M | -48.13M | -94.98M | -6.80M | -85.28M | -79.92M | 23.15M | 30.35M | -1.89M | -91.79M | -14.99M | 69.04M | 6.24M | -29.99M | -45.66M | 122.45M | -153.18M | -112.11M | -81.29M | -31.61M | -103.09M | -138.56M | -4.96M | 56.15M | -69.89M | -31.87M | -24.74M | -138.54M | -49.81M | 27.38M | 4.57M | 60.25M | -5.18M | 118.17M | -12.38M | 61.62M | -8.02M | -28.36M | 6.52M | 49.49M |
|
Net Income towards Common Stockholders
|
14.17M | 14.70M | 12.98M | 26.95M | 16.17M | 11.65M | 10.78M | 34.01M | 22.92M | 14.40M | 8.17M | 31.70M | 0.27M | 3.85M | -1.57M | 23.28M | 6.45M | 3.19M | 1.19M | 41.74M | -3.34M | -10.47M | 13.31M | 53.40M | -4.77M | -62.63M | -55.10M | -5.84M | -100.64M | -48.13M | -94.98M | -6.80M | -85.28M | -79.92M | 23.15M | 30.35M | -1.89M | -91.79M | -14.99M | 69.04M | 6.24M | -29.99M | -45.66M | 122.45M | -153.18M | -112.11M | -81.29M | -31.61M | -103.09M | -138.56M | -4.96M | 56.15M | -69.89M | -31.87M | -24.74M | -138.54M | -49.81M | 27.38M | 4.57M | 60.25M | -5.18M | 118.17M | -12.38M | 61.62M | -8.02M | -28.36M | 6.52M | 49.49M |
|
EPS (Basic)
|
0.01M | 0.34 | 0.30 | 0.62 | 0.37 | 0.27 | 0.25 | 0.78 | 0.53 | 0.33 | 0.20 | 0.84 | 0.01 | 0.10 | -0.05 | 0.69 | 0.18 | 0.10 | 0.01 | 1.24 | 0.04 | -0.32 | 0.73 | 1.96 | 0.26 | -1.92 | 0.33 | 1.89 | -1.04 | -1.52 | -0.92 | 1.12 | -1.38 | -2.55 | 0.75 | 0.96 | -0.07 | -2.97 | -0.47 | 2.24 | 0.21 | -0.97 | 0.67 | 7.04 | -3.26 | -4.12 | -0.41 | 1.24 | -1.50 | -2.61 | -0.26 | 2.10 | -2.75 | -1.17 | -0.97 | -5.34 | -1.88 | 1.11 | 0.17 | 2.18 | -0.15 | 4.42 | -0.50 | 2.45 | -0.33 | -1.14 | 0.31 | 2.01 |
|
EPS (Weighted Average and Diluted)
|
0.02M | 0.33 | 0.29 | 0.59 | 0.35 | 0.26 | 0.24 | 0.75 | 0.51 | 0.32 | 0.19 | 0.82 | 0.01 | 0.10 | -0.05 | 0.66 | 0.17 | 0.09 | 0.01 | 1.18 | 0.04 | -0.31 | 0.71 | 1.89 | 0.25 | -1.85 | 0.32 | 1.81 | -1.04 | -1.46 | -0.92 | 1.07 | -1.38 | -2.55 | 0.72 | 0.93 | -0.07 | -2.85 | -0.47 | 2.17 | 0.21 | -0.95 | 0.66 | 6.81 | -3.26 | -4.04 | -0.41 | 1.22 | -1.50 | -5.33 | -0.26 | 2.08 | -2.68 | -1.17 | -0.97 | -5.34 | -1.88 | 1.11 | 0.17 | 2.14 | -0.15 | 4.27 | -0.50 | 2.36 | -0.33 | -1.11 | 0.30 | 1.95 |
|
Shares Outstanding (Weighted Average)
|
950.00 | 43.33M | 300.00 | 43.21M | 43.57M | 43.37M | 43.90M | 43.79M | 43.56M | 43.43M | 41.26M | 39.44M | 38.45M | 37.81M | 33.67M | 33.53M | 33.44M | 33.21M | 32.66M | 32.86M | 33.25M | 32.87M | 32.39M | 32.54M | 32.69M | 32.64M | 32.53M | 31.93M | 31.73M | 31.66M | 31.57M | 31.43M | 31.32M | 31.29M | 31.22M | 31.12M | 30.99M | 30.95M | 30.88M | 30.87M | 30.84M | 30.79M | 29.75M | 28.39M | 27.61M | 27.18M | 25.95M | 26.00M | 26.00M | 26.00M | 26.07M | 26.10M | 26.10M | 26.09M | 26.18M | 26.23M | 26.27M | 26.25M | 26.47M | 26.61M | 26.43M | 26.15M | 25.17M | 25.07M | 24.99M | 24.92M | 24.57M | 24.57M |
|
Shares Outstanding (Diluted Average)
|
920.00 | 44.63M | 44.80M | 45.34M | 45.66M | 45.34M | 45.23M | 45.17M | 45.04M | 44.95M | 42.31M | 40.47M | 39.56M | 38.95M | 33.67M | 34.75M | 34.64M | 34.47M | 34.37M | 34.55M | 34.43M | 34.24M | 33.15M | 33.58M | 34.18M | 33.82M | 33.76M | 33.25M | 33.07M | 33.05M | 31.57M | 32.85M | 31.32M | 31.29M | 32.33M | 32.33M | 32.28M | 32.22M | 30.88M | 31.91M | 31.78M | 31.66M | 30.53M | 29.22M | 28.32M | 27.77M | 25.95M | 26.39M | 26.00M | 26.00M | 26.58M | 26.49M | 26.10M | 26.09M | 26.18M | 26.23M | 26.27M | 26.25M | 27.08M | 27.18M | 27.14M | 27.00M | 25.17M | 26.15M | 25.84M | 25.64M | 25.05M | 25.30M |
|
EBITDA
|
15.99M | 15.11M | 14.41M | 30.73M | 17.81M | 13.90M | 12.33M | 38.19M | 25.56M | 17.00M | 9.75M | 32.54M | 7.78M | 5.10M | 0.23M | 33.04M | 9.73M | 3.12M | 8.41M | 52.52M | 5.24M | 19.74M | 16.86M | 59.89M | 4.34M | 15.24M | 12.09M | 67.61M | -17.53M | 16.03M | -27.81M | 33.70M | -41.94M | -9.66M | 46.61M | 72.71M | 16.63M | 21.85M | -5.99M | 90.61M | 29.61M | 49.37M | 25.38M | 121.59M | -87.74M | -3.27M | 35.99M | 94.19M | -15.70M | 9.03M | 16.94M | 85.98M | -28.44M | -27.18M | -17.97M | 33.58M | -12.20M | 53.90M | 34.10M | 107.68M | 39.24M | 66.33M | 39.34M | 80.95M | 40.54M | 65.44M | 48.97M | 88.10M |
|
Interest Expenses
|
0.34M | 0.33M | 0.38M | 0.17M | 0.12M | 0.11M | 0.11M | 0.09M | | | | 0.43M | 0.68M | 0.77M | 1.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
8.64% | 7.68% | 9.52% | 9.64% | 9.11% | 10.81% | 10.70% | 10.34% | 8.91% | 9.75% | 20.50% | 8.31% | 95.23% | 26.69% | -9.32% | 26.02% | 25.99% | -60.24% | 40.63% | 12.58% | 29.40% | 80.11% | 8.70% | 5.77% | 16.59% | -131.96% | 24.08% | 9.44% | 2.33% | 29.58% | 24.63% | 35.88% | 29.00% | -1.55% | -35.93% | 41.61% | 166.28% | 1.38% | -57.62% | 17.26% | 39.59% | 22.18% | 23.55% | -96.84% | -1.26% | -15.12% | -206.88% | 27.65% | -11.25% | 6.61% | 212.19% | 23.55% | -73.16% | -13.11% | -60.91% | -1,016.27% | -20.50% | 29.62% | 64.00% | 21.80% | 195.43% | -255.10% | -265.42% | 25.56% | 294.47% | 310.72% | 73.23% | 21.23% |