|
Revenue
|
425.80M | 517.51M | 496.82M | 536.37M | 516.63M | 539.37M | 560.24M | 524.91M | 483.14M | 620.59M | 640.01M | 535.87M | 578.82M | 649.61M | 633.57M | 611.53M | 547.77M | 725.62M | 757.57M | 651.93M | 602.28M | 717.86M | 646.90M | 659.94M | 645.40M | 799.93M | 700.06M | 707.22M | 704.87M | 744.40M | 768.57M | 700.92M | 779.61M | 751.20M | 710.75M | 749.99M | 779.97M | 889.05M | 754.24M | 798.48M | 714.72M | 957.76M | 821.82M | 788.80M | 543.62M | 8.97M | 35.48M | 98.24M | 114.36M | 294.65M | | | 460.50M | 744.10M | 650.40M | 599.70M | 34.90M | 942.30M | 874.80M | 638.90M | 579.20M | 734.20M | 921.80M | 814.30M | 540.70M | 940.50M | 857.50M |
|
Cost of Revenue
|
48.73M | 54.17M | 61.34M | 58.42M | 55.22M | 57.65M | 64.31M | 62.29M | 59.83M | 65.58M | 72.68M | 61.62M | 66.51M | 69.57M | 74.34M | 70.25M | 68.75M | 76.36M | 84.72M | 75.87M | 75.93M | 78.57M | 79.48M | 101.13M | 83.41M | 92.32M | 93.43M | 86.65M | 81.38M | 89.13M | 95.00M | 90.42M | 88.36M | 91.05M | 92.34M | 83.29M | 109.43M | 115.60M | 112.83M | 110.20M | 110.64M | 122.70M | 123.88M | 117.50M | 100.52M | 34.87M | 43.41M | 50.69M | 49.14M | 61.19M | | | 86.90M | 106.50M | 110.40M | 103.40M | 103.80M | 120.20M | 129.50M | 113.30M | 100.40M | 104.70M | 127.00M | 1,939.40M | 105.70M | 124.70M | 127.40M |
|
Gross Profit
|
377.07M | 463.34M | 435.48M | 477.94M | 461.41M | 481.72M | 495.93M | 462.62M | 423.31M | 555.02M | 567.33M | 474.25M | 512.31M | 580.03M | 559.24M | 541.28M | 479.02M | 649.26M | 672.84M | 576.07M | 526.35M | 639.29M | 567.43M | 558.81M | 561.99M | 707.62M | 606.63M | 620.57M | 623.49M | 655.27M | 673.58M | 610.50M | 691.25M | 660.14M | 618.41M | 666.70M | 670.54M | 773.45M | 641.40M | 688.27M | 604.09M | 835.06M | 697.94M | 671.30M | 443.09M | -25.90M | -7.93M | 47.55M | 65.22M | 233.47M | | | 373.60M | 637.60M | 540.00M | 496.30M | -68.90M | 822.10M | 745.30M | 525.60M | 478.80M | 629.50M | 794.80M | -1125.10M | 435.00M | 815.80M | 730.10M |
|
Amortization - Intangibles
|
| | | | 0.16M | 0.26M | 0.18M | 0.18M | 0.22M | 0.09M | 0.15M | 0.26M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | 32.83M | 33.55M | 33.87M | 38.39M | 38.03M | 39.06M | 39.55M | 33.51M | 35.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
21.79M | 23.68M | 23.52M | 27.52M | 25.53M | 24.95M | 28.11M | 30.46M | 28.99M | 31.19M | 32.65M | 34.80M | 34.06M | 35.95M | 37.00M | 41.61M | 37.78M | 40.55M | 42.40M | 44.63M | 39.37M | 39.72M | 35.80M | 36.55M | 37.92M | 39.28M | 39.10M | 40.44M | 37.87M | 35.99M | 35.29M | 34.21M | 38.22M | 37.83M | 36.95M | 40.28M | 42.38M | 43.03M | 38.30M | 41.46M | 37.98M | 44.32M | 44.70M | 46.38M | 41.02M | 28.00M | 30.34M | 28.24M | 35.86M | 37.33M | | | 40.70M | 48.20M | 45.10M | 43.60M | 46.50M | 50.00M | 48.20M | 54.10M | 48.90M | 55.70M | 56.40M | 57.10M | 54.50M | 54.10M | 61.90M |
|
Other Operating Expenses
|
353.43M | 423.28M | 417.64M | 435.18M | 323.76M | 339.19M | 357.88M | 324.05M | 300.94M | 383.98M | 394.18M | 337.94M | 350.92M | 499.75M | 502.42M | 483.77M | 444.37M | 551.06M | 579.98M | 526.65M | 495.05M | 561.28M | 528.82M | 527.33M | 517.03M | 626.16M | 561.83M | 567.69M | 552.18M | 602.86M | 615.49M | 581.95M | 610.20M | 615.14M | 599.63M | 621.02M | 635.35M | 719.35M | 633.20M | 680.31M | 619.38M | 757.38M | 718.58M | 675.99M | 545.52M | 195.25M | 215.92M | 357.01M | 247.94M | 342.78M | | | 452.80M | 714.50M | 586.50M | 613.10M | 535.70M | 723.90M | 680.80M | 564.60M | 512.70M | 595.60M | 701.90M | 661.90M | 505.40M | 712.90M | 681.20M |
|
Operating Expenses
|
375.21M | 446.96M | 441.15M | 462.70M | 444.84M | 459.67M | 486.45M | 457.32M | 434.38M | 523.59M | 538.70M | 474.40M | 489.33M | 535.70M | 539.42M | 525.38M | 482.14M | 591.61M | 622.37M | 571.28M | 534.42M | 601.00M | 564.62M | 563.88M | 554.96M | 665.44M | 600.93M | 608.13M | 590.04M | 638.84M | 650.78M | 616.16M | 648.42M | 652.97M | 636.57M | 661.30M | 677.73M | 762.38M | 671.50M | 721.77M | 657.36M | 801.70M | 763.29M | 722.37M | 586.53M | 223.25M | 246.26M | 385.25M | 283.80M | 380.11M | | | 493.50M | 762.70M | 631.60M | 656.70M | 582.20M | 773.90M | 729.00M | 618.70M | 561.60M | 651.30M | 758.30M | 719.00M | 559.90M | 767.00M | 743.10M |
|
Operating Income
|
50.59M | 70.55M | 55.67M | 73.67M | 71.79M | 79.70M | 73.79M | 67.59M | 48.76M | 97.00M | 101.31M | 61.47M | 89.49M | 113.91M | 94.15M | 86.15M | 65.63M | 134.02M | 135.19M | 80.65M | 67.86M | 116.87M | 82.28M | 96.06M | 90.44M | 134.49M | 99.13M | 99.09M | 114.83M | 105.56M | 117.79M | 84.76M | 131.19M | 98.22M | 74.17M | 88.69M | 102.24M | 126.67M | 82.74M | 76.70M | 57.37M | 156.05M | 58.53M | 66.44M | -42.92M | -214.28M | -210.78M | -287.00M | -169.44M | -85.46M | | | -33.00M | -18.60M | 19.50M | -22.90M | -30.60M | 169.30M | 146.50M | -298.70M | 18.50M | 83.90M | 164.40M | -213.70M | -19.20M | 174.30M | 115.20M |
|
EBIT
|
50.59M | 70.55M | 55.67M | 73.67M | 71.79M | 79.70M | 73.79M | 67.59M | 48.76M | 97.00M | 101.31M | 61.47M | 89.49M | 113.91M | 94.15M | 86.15M | 65.63M | 134.02M | 135.19M | 80.65M | 67.86M | 116.87M | 82.28M | 96.06M | 90.44M | 134.49M | 99.13M | 99.09M | 114.83M | 105.56M | 117.79M | 84.76M | 131.19M | 98.22M | 74.17M | 88.69M | 102.24M | 126.67M | 82.74M | 76.70M | 57.37M | 156.05M | 58.53M | 66.44M | -42.92M | -214.28M | -210.78M | -287.00M | -169.44M | -85.46M | | | -33.00M | -18.60M | 19.50M | -22.90M | -30.60M | 169.30M | 146.50M | -298.70M | 18.50M | 83.90M | 164.40M | -213.70M | -19.20M | 174.30M | 115.20M |
|
Non Operating Investment Income
|
| | | | | | | -0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | 4.70M | -1.50M | 4.40M | -3.20M | 11.60M | -1.80M | -3.60M | -4.30M | -1.50M |
|
Interest & Investment Income
|
1.83M | 0.94M | 1.04M | 17.02M | 9.95M | 1.38M | 4.26M | -9.44M | 9.86M | 1.72M | 5.11M | -8.42M | 1.77M | 0.49M | 1.40M | 2.72M | 0.80M | 0.59M | 1.57M | 0.66M | 1.01M | 1.03M | 1.54M | 2.01M | 1.52M | 2.88M | 2.39M | 1.93M | 1.35M | 2.01M | 1.67M | 1.37M | 1.33M | 1.38M | 1.68M | 1.85M | 2.24M | 2.86M | 2.76M | 2.75M | 2.69M | 3.47M | 3.90M | 2.53M | 2.08M | 0.80M | 1.35M | 0.56M | 0.65M | 3.83M | | | 1.60M | 3.10M | 6.40M | 9.30M | 11.90M | 13.00M | 15.30M | 14.80M | 13.60M | 12.50M | 14.20M | 12.90M | 12.00M | 11.20M | 10.10M |
|
Other Non Operating Income
|
0.07M | 0.47M | 0.38M | -28.80M | -0.27M | 0.35M | 0.68M | 2.96M | 0.82M | -4.95M | -1.86M | -8.65M | 5.42M | -1.42M | 9.46M | 6.63M | 4.55M | -1.67M | 12.79M | 6.73M | 7.69M | 6.46M | 6.64M | 1.37M | -8.21M | 8.40M | -11.94M | 38.74M | 10.38M | 7.59M | 14.54M | 12.30M | 12.98M | 7.03M | 13.17M | 9.95M | 7.27M | -5.20M | 8.81M | 3.23M | 8.34M | 6.77M | 9.97M | -2.64M | -4.85M | 0.92M | -22.88M | 109.78M | -2.97M | -3.92M | | | 3.20M | -3.10M | -5.40M | 18.30M | 3.60M | -12.10M | -4.90M | -0.70M | -17.70M | 2.50M | -22.40M | -4.40M | -4.40M | -4.60M | 0.10M |
|
Non Operating Income
|
-17.59M | -46.42M | -21.43M | -19.43M | -15.25M | -28.73M | -24.03M | -17.36M | -14.40M | -32.72M | -24.32M | -31.46M | -18.68M | -30.93M | -16.73M | -20.55M | -21.95M | -104.46M | 12.79M | -14.16M | -11.30M | -20.65M | -18.22M | -22.84M | -21.16M | -20.83M | -22.32M | -11.18M | -22.32M | -19.58M | 14.54M | -9.65M | 12.98M | -16.97M | 13.17M | -12.34M | -14.97M | -25.88M | -15.95M | -20.82M | -12.26M | -16.01M | -12.52M | -23.84M | -19.61M | -54.69M | -58.40M | 195.09M | -54.05M | -48.87M | | | -41.30M | -49.50M | -39.30M | 153.70M | -34.90M | -12.10M | -4.90M | -0.70M | -17.70M | 0.10M | -22.40M | -4.40M | -4.40M | -4.60M | 0.10M |
|
EBT
|
32.99M | 24.13M | 34.24M | 54.24M | 56.54M | 50.97M | 49.76M | 50.23M | 34.36M | 64.28M | 76.98M | 30.01M | 70.81M | 82.98M | 77.42M | 65.61M | 43.68M | 29.56M | 124.13M | 66.49M | 56.56M | 96.22M | 64.07M | 73.22M | 69.28M | 113.66M | 76.81M | 87.91M | 92.50M | 85.98M | 107.05M | 75.10M | 124.59M | 81.25M | 63.17M | 76.36M | 87.27M | 100.79M | 66.79M | 55.88M | 45.11M | 140.04M | 46.01M | 42.60M | -62.53M | -268.96M | -269.18M | -326.63M | -223.49M | -134.33M | | | -74.30M | -68.10M | -20.50M | -124.00M | -6.40M | 136.80M | 116.20M | -29.40M | -2.40M | 49.60M | 150.10M | 51.80M | -53.30M | 144.00M | 85.60M |
|
Tax Provisions
|
14.64M | 4.32M | 12.19M | 13.70M | 19.83M | 10.21M | 15.88M | 20.52M | 9.04M | 23.27M | 29.34M | 11.40M | 27.93M | 30.84M | 29.45M | 37.17M | 10.62M | 8.72M | 43.39M | 88.38M | 20.86M | 24.08M | 25.53M | 25.59M | 26.38M | 42.77M | 30.11M | 29.68M | 33.46M | 31.62M | 40.93M | 3.28M | 44.40M | 29.45M | 24.63M | -4.10M | 25.10M | 18.33M | 16.17M | 35.84M | 11.92M | 38.18M | 14.05M | 17.60M | -3.11M | -98.14M | -121.14M | -87.00M | -14.64M | 7.95M | | | -1.80M | 4.70M | 3.40M | 6.00M | -8.50M | 15.30M | 21.40M | 0.10M | -27.70M | -1.30M | -42.70M | 11.20M | -14.70M | 43.60M | 23.80M |
|
Profit After Tax
|
18.35M | 19.81M | 22.05M | 40.54M | 35.09M | 39.68M | 33.33M | 38.01M | 24.96M | 40.41M | 46.92M | 18.26M | 42.10M | 51.64M | 47.38M | 27.82M | 32.59M | 20.27M | 80.02M | 15.59M | 35.70M | 72.13M | 38.53M | 47.64M | 42.90M | 70.89M | 46.70M | 58.23M | 59.05M | 54.37M | 66.13M | 77.29M | 80.19M | 51.81M | 38.54M | 95.47M | 62.18M | 82.46M | 50.62M | 20.04M | 33.19M | 101.86M | 31.95M | 26.84M | -59.59M | -170.82M | -148.04M | -239.67M | -208.84M | -142.47M | | | 74.00M | 73.40M | 24.50M | -439.90M | -3.10M | 119.10M | 90.20M | -14.70M | 24.80M | 45.80M | 187.80M | 54.50M | -38.60M | 100.40M | 61.80M |
|
Equity Income
|
-0.60M | -0.41M | -0.04M | -1.96M | 0.03M | -3.18M | -1.84M | 1.56M | 2.44M | -1.80M | 1.72M | 3.30M | 1.79M | 0.99M | 6.84M | 3.49M | 2.42M | 1.69M | 11.73M | 6.84M | 3.62M | 3.60M | 10.33M | 5.20M | 5.24M | 4.09M | 11.05M | 7.75M | 7.14M | 5.07M | 12.39M | 7.37M | 10.06M | 5.80M | 10.90M | 9.22M | 8.64M | 6.41M | 14.16M | 10.03M | 10.40M | 8.44M | 15.14M | 7.89M | 8.49M | -20.12M | -16.08M | 633.91M | -6.81M | -8.11M | | | -2.20M | -5.50M | 0.20M | -224.40M | -2.10M | 1.80M | 1.50M | 204.10M | 3.80M | 2.50M | 5.00M | 309.60M | 0.90M | 2.60M | 1.60M |
|
Income from Non-Controlling Interests
|
0.79M | 1.14M | 1.04M | 0.68M | 1.62M | 1.08M | 0.55M | 0.30M | 0.36M | 0.60M | 0.73M | 0.34M | 0.77M | 0.50M | 0.58M | 0.62M | 0.47M | 0.57M | 0.73M | 0.31M | 0.25M | 0.40M | 0.40M | 0.33M | 0.38M | 0.63M | 0.36M | 0.48M | 0.52M | 0.46M | 0.47M | 0.28M | 0.47M | 0.57M | 0.40M | 0.40M | 0.16M | 0.33M | 0.39M | 0.60M | 0.47M | 0.89M | 0.60M | 0.51M | 0.17M | -0.43M | -0.44M | -0.40M | -0.60M | 0.19M | | | 1.50M | 0.60M | 0.60M | 0.50M | 0.60M | 1.30M | 1.00M | | 0.50M | 0.80M | 1.10M | | | | |
|
Income from Continuing Operations
|
18.35M | 19.81M | 22.05M | 40.54M | 36.71M | 40.76M | 33.88M | 29.71M | 25.32M | 41.01M | 47.65M | 18.60M | 42.88M | 52.14M | 47.97M | 28.44M | 33.06M | 20.84M | 80.75M | -21.89M | 35.70M | 72.13M | 38.53M | 47.64M | 42.90M | 70.89M | 46.70M | 58.23M | 59.05M | 54.37M | 66.13M | 71.82M | 80.19M | 51.81M | 38.54M | 80.46M | 62.18M | 82.46M | 50.62M | 20.04M | 33.19M | 101.86M | 31.95M | 25.00M | -59.42M | -170.82M | -148.04M | -239.63M | -208.84M | -142.28M | | | -72.50M | -72.80M | -23.90M | -130.00M | 2.10M | 121.50M | 94.80M | -29.50M | 25.30M | 50.90M | 192.80M | 40.60M | -38.60M | 100.40M | 61.80M |
|
Consolidated Net Income
|
18.35M | 19.81M | 22.05M | 40.54M | 36.71M | 40.76M | 33.88M | 29.71M | 25.32M | 41.01M | 47.65M | 18.60M | 42.88M | 52.14M | 47.97M | 28.44M | 33.06M | 20.84M | 80.75M | -21.89M | 35.70M | 72.13M | 38.53M | 47.64M | 42.90M | 70.89M | 46.70M | 58.23M | 59.05M | 54.37M | 66.13M | 71.82M | 80.19M | 51.81M | 38.54M | 80.46M | 62.18M | 82.46M | 50.62M | 20.04M | 33.19M | 101.86M | 31.95M | 25.00M | -59.42M | -170.82M | -148.04M | -239.63M | -208.84M | -142.28M | | | -72.50M | -72.80M | -23.90M | -130.00M | 2.10M | 121.50M | 94.80M | -29.50M | 25.30M | 50.90M | 192.80M | 40.60M | -38.60M | 100.40M | 61.80M |
|
Income towards Parent Company
|
18.35M | 19.81M | 22.05M | 40.54M | 36.71M | 40.76M | 33.88M | 29.71M | 25.32M | 41.01M | 47.65M | 18.60M | 42.88M | 52.14M | 47.97M | 28.44M | 33.06M | 20.84M | 80.75M | -21.89M | 35.70M | 72.13M | 38.53M | 47.64M | 42.90M | 70.89M | 46.70M | 58.23M | 59.05M | 54.37M | 66.13M | 71.82M | 80.19M | 51.81M | 38.54M | 80.46M | 62.18M | 82.46M | 50.62M | 20.04M | 33.19M | 101.86M | 31.95M | 25.00M | -59.42M | -170.82M | -148.04M | -239.63M | -208.84M | -142.28M | | | -72.50M | -72.80M | -23.90M | -130.00M | 2.10M | 121.50M | 94.80M | -29.50M | 25.30M | 50.90M | 192.80M | 40.60M | -38.60M | 100.40M | 61.80M |
|
Net Income towards Common Stockholders
|
0.16 | 0.17 | 0.19 | 0.37 | 0.32 | 0.35 | 0.29 | 0.34 | 25.32M | 41.01M | 47.65M | 18.60M | 42.88M | 52.14M | 47.97M | 28.44M | 33.06M | 20.84M | 80.75M | -21.89M | 35.70M | 72.13M | 38.53M | 47.64M | 42.90M | 70.89M | 46.70M | 58.23M | 59.05M | 54.37M | 66.13M | 71.82M | 80.19M | 51.81M | 38.54M | 80.46M | 62.18M | 82.46M | 50.62M | 20.04M | 33.19M | 101.86M | 31.95M | 25.00M | -59.42M | -170.82M | -148.04M | -239.63M | -208.84M | -142.28M | | | -72.50M | -72.90M | -24.10M | -130.00M | -3.10M | 121.40M | 92.80M | -29.50M | 29.20M | 49.60M | 188.10M | 40.60M | -38.60M | 100.40M | 61.80M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.32 | 0.35 | 0.29 | 0.33 | 0.22 | 0.35 | 0.41 | 0.16 | 0.37 | 0.45 | 0.41 | 0.24 | 0.28 | 0.18 | 0.69 | 0.13 | 0.31 | 0.62 | 0.33 | 0.41 | 0.37 | 0.61 | 0.40 | 0.50 | 0.50 | 0.46 | 0.56 | 0.66 | 0.68 | 0.44 | 0.33 | 0.82 | 0.53 | 0.70 | 0.43 | 0.17 | 0.28 | 0.86 | 0.27 | 0.22 | -0.51 | -1.45 | -1.25 | -2.03 | -1.75 | -1.19 | | | -0.62 | -0.61 | -0.20 | -0.83 | -0.03 | 0.98 | 0.74 | -0.15 | 0.20 | 0.37 | 1.54 | 0.43 | -0.32 | 0.81 | 0.43 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.31 | 0.35 | 0.29 | 0.33 | 0.22 | 0.35 | 0.41 | 0.16 | 0.37 | 0.45 | 0.41 | 0.24 | 0.28 | 0.18 | 0.69 | 0.13 | 0.31 | 0.62 | 0.33 | 0.41 | 0.37 | 0.61 | 0.40 | 0.50 | 0.50 | 0.46 | 0.56 | 0.66 | 0.68 | 0.44 | 0.33 | 0.82 | 0.53 | 0.70 | 0.43 | 0.17 | 0.28 | 0.86 | 0.27 | 0.22 | -0.51 | -1.45 | -1.25 | -2.03 | -1.75 | -1.19 | | | -0.62 | -0.61 | -0.20 | -0.83 | -0.03 | 0.80 | 0.61 | -0.09 | 0.19 | 0.32 | 1.19 | 0.33 | -0.32 | 0.63 | 0.40 |
|
Shares Outstanding (Weighted Average)
|
109.28M | 109.33M | 109.33M | 111.29M | 111.29M | 113.43M | 113.43M | 113.44M | 113.78M | 114.17M | 114.20M | 114.20M | 114.20M | 114.87M | 114.90M | 114.91M | 114.95M | 115.31M | 115.35M | 115.38M | 115.38M | 115.38M | 115.70M | 115.70M | 115.70M | 115.87M | 115.93M | 115.93M | 115.92M | 116.17M | 116.22M | 116.20M | 120.83M | 116.42M | 116.47M | 116.47M | 116.47M | 116.78M | 116.83M | 116.82M | 117.05M | 117.10M | 117.15M | 117.15M | 117.15M | 117.59M | 117.67M | 118.16M | 118.58M | 119.54M | 119.63M | 119.63M | 119.74M | 120.45M | 120.56M | 120.40M | 120.40M | 121.58M | 121.63M | 121.59M | 121.59M | 122.35M | 122.38M | 122.36M | 122.30M | 115.01M | 115.04M |
|
Shares Outstanding (Diluted Average)
|
0.11M | 0.11M | 0.11M | 110.25M | 0.11M | 111.30M | 112.52M | 112.15M | 112.90M | 0.11M | 113.30M | 113.22M | 113.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.20M | | 151.70M | 152.00M | 152.00M | 152.40M | 153.40M | 158.20M | 154.90M | 119.40M | 155.00M | 139.40M |
|
EBITDA
|
50.59M | 70.55M | 55.67M | 73.67M | 104.62M | 113.25M | 107.66M | 105.98M | 86.79M | 136.06M | 140.86M | 94.97M | 125.28M | 113.91M | 94.15M | 86.15M | 65.63M | 134.02M | 135.19M | 80.65M | 67.86M | 116.87M | 82.28M | 96.06M | 90.44M | 134.49M | 99.13M | 99.09M | 114.83M | 105.56M | 117.79M | 84.76M | 131.19M | 98.22M | 74.17M | 88.69M | 102.24M | 126.67M | 82.74M | 76.70M | 57.37M | 156.05M | 58.53M | 66.44M | -42.92M | -214.28M | -210.78M | -287.00M | -169.44M | -85.46M | | | -33.00M | -18.60M | 19.50M | -22.90M | -30.60M | 169.30M | 146.50M | -298.70M | 18.50M | 83.90M | 164.40M | -213.70M | -19.20M | 174.30M | 115.20M |
|
Interest Expenses
|
| | | | 26.01M | 28.61M | 28.94M | 28.89M | 29.29M | 29.78M | 32.25M | 31.79M | 32.13M | 31.38M | 30.86M | 29.30M | 32.61M | 34.46M | 29.48M | 28.17M | 28.48M | 28.29M | 28.34M | 28.60M | 28.21M | 28.30M | 28.42M | 27.81M | 28.06M | 27.26M | 26.66M | 26.33M | 26.37M | 26.52M | 26.32M | 26.71M | 27.11M | 28.47M | 27.14M | 27.27M | 25.14M | 24.93M | 24.97M | 24.90M | 24.67M | 31.04M | 36.58M | 37.62M | 36.55M | 37.03M | | | 38.10M | 38.10M | 38.40M | 40.70M | 36.80M | 37.10M | 38.10M | 38.40M | 37.70M | 34.60M | 36.70M | 35.00M | 38.50M | 39.40M | 32.20M |
|
Tax Rate
|
44.38% | 17.91% | 35.59% | 25.25% | 35.07% | 20.03% | 31.91% | 40.86% | 26.30% | 36.20% | 38.11% | 38.00% | 39.45% | 37.17% | 38.04% | 56.65% | 24.31% | 29.51% | 34.95% | | 36.89% | 25.03% | 39.86% | 34.94% | 38.08% | 37.63% | 39.20% | 33.76% | 36.17% | 36.77% | 38.23% | 4.37% | 35.64% | 36.24% | 38.99% | | 28.76% | 18.18% | 24.21% | 64.13% | 26.42% | 27.26% | 30.54% | 41.32% | 4.97% | 36.49% | 45.01% | 26.64% | 6.55% | | | | 2.42% | | | | | 11.18% | 18.42% | | | | | 21.62% | 27.58% | 30.28% | 27.80% |