|
Revenue
|
7.10M | 4.62M | 8.96M | 4.79M | 5.32M | 5.95M | 7.32M | 7.60M | 7.63M | 8.98M | 9.64M | 9.81M | 10.48M | 10.26M | 11.24M | 10.56M | 10.58M | 11.32M | 13.65M | 12.84M | 12.80M | 13.56M | 15.07M | 14.69M | 13.83M | 14.43M | 17.27M | 16.23M | 17.27M | 18.05M | 17.07M | 18.23M | 18.11M | 17.87M | 22.21M | 20.33M | 18.07M | 19.20M | 19.51M | 19.98M | 20.43M | 21.08M | 23.63M | 23.29M | 21.83M | 21.23M | 24.10M | 20.52M | 21.15M | 24.99M | 27.47M | 29.06M | 30.56M | 34.19M | 36.31M | 34.65M | 35.66M | 38.38M | 37.46M | 36.50M | 39.97M | 37.25M |
|
Interest income - Investments
|
| 0.17M | | 0.12M | 0.12M | 0.14M | 0.16M | 0.15M | 0.18M | 0.19M | 0.42M | 0.36M | 0.35M | 0.48M | 0.49M | 0.38M | 0.51M | 0.61M | 0.52M | 0.14M | 0.16M | 0.50M | 0.17M | 0.24M | 0.75M | 0.93M | 1.74M | 0.66M | 0.61M | 0.43M | 0.16M | 0.34M | 0.29M | 0.36M | 3.02M | 0.29M | 0.63M | -0.04M | 0.54M | 0.14M | 0.02M | 0.47M | 1.84M | 0.09M | 0.83M | 0.46M | 1.26M | 0.69M | 0.08M | 0.65M | 0.20M | 0.38M | 0.30M | 0.26M | 0.27M | 0.40M | 0.36M | 1.38M | 0.10M | 1.23M | 0.63M | 0.99M |
|
Interest Income - Total
|
7.10M | | 8.96M | | | | 11.53M | | | | 31.13M | 9.01M | 18.60M | 27.85M | 37.65M | 9.55M | 18.86M | 28.98M | 40.30M | 11.92M | 24.04M | 36.79M | 45.61M | 13.45M | 26.24M | 35.07M | 47.53M | 13.09M | 26.67M | 41.15M | 55.10M | 14.73M | 30.42M | 45.83M | 60.88M | 15.25M | 29.10M | 45.23M | 62.17M | 17.47M | 36.31M | 55.07M | | 19.14M | 36.93M | | 18.29M | 17.08M | 19.37M | 21.51M | 24.38M | 25.96M | 26.17M | 28.31M | 29.51M | 28.14M | 31.51M | 31.86M | 31.65M | 30.32M | 32.21M | 30.82M |
|
Interest Expense - Debt
|
79.45M | | 93.50M | | | | 104.00M | | | | 144.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
| 1.25M | | 1.32M | 1.39M | 1.38M | 1.39M | 1.44M | 1.57M | 1.65M | 1.76M | 1.74M | 1.76M | 1.79M | 1.79M | 1.75M | 1.79M | 1.93M | 2.02M | 2.13M | 2.30M | 2.39M | 2.61M | 2.60M | 2.65M | 2.65M | 2.69M | 2.58M | 2.40M | 2.49M | 2.33M | 2.93M | 3.05M | 3.11M | 3.58M | 3.72M | 4.05M | 4.42M | 4.88M | 4.96M | 4.86M | 4.88M | 4.98M | 5.19M | 4.56M | 4.66M | 4.75M | 4.41M | 4.64M | 4.69M | 4.93M | 5.18M | 5.59M | 5.99M | 5.99M | 6.01M | 6.06M | 6.03M | 6.30M | 6.77M | 7.77M | 7.65M |
|
Interest Income - Net
|
7.10M | | 8.96M | | | | 10.14M | | | | 29.37M | 7.28M | 16.84M | 26.06M | 35.86M | 7.80M | 17.06M | 27.05M | 38.27M | 9.79M | 21.74M | 34.40M | 43.00M | 10.85M | 23.59M | 32.42M | 44.84M | 10.51M | 24.27M | 38.66M | 52.77M | 11.80M | 27.37M | 42.73M | 57.31M | 11.53M | 25.05M | 40.81M | 57.30M | 12.51M | 31.44M | 50.19M | | 13.94M | 32.37M | | 13.54M | 12.67M | 14.73M | 16.82M | 19.45M | 20.77M | 20.58M | 22.33M | 23.52M | 22.13M | 25.45M | 25.83M | 25.35M | 23.55M | 24.44M | 23.17M |
|
Financial Services Fees
|
| | | | | | | | | | | 0.41M | 0.47M | 0.52M | 0.93M | 0.61M | 0.78M | 0.57M | 1.81M | 0.76M | 0.51M | 0.29M | 1.10M | 0.97M | 0.25M | 1.25M | 1.22M | 0.78M | 1.40M | 1.22M | 1.07M | 1.44M | 0.78M | 0.56M | 2.04M | 2.10M | 0.60M | 0.82M | 0.80M | 1.29M | 0.39M | 0.59M | 2.21M | 3.09M | 2.10M | 1.65M | 3.59M | 2.20M | 1.34M | 2.42M | 2.03M | 1.44M | 2.24M | 2.25M | 3.52M | 2.36M | 1.52M | 2.69M | 3.00M | 2.13M | 3.88M | 1.32M |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | -24.64M | | -1.86M | -0.06M | 6.69M | | | | -1.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trading Income
|
| 3.14M | | 2.98M | 3.27M | 3.82M | -22.38M | 4.92M | 4.90M | 6.02M | -13.87M | 6.31M | 6.53M | 6.78M | 10.97M | 7.07M | 7.03M | 7.72M | -38.85M | 9.45M | 9.53M | 10.08M | -19.53M | 10.60M | 10.03M | 8.65M | -41.40M | -6.46M | 11.12M | 11.98M | 30.25M | 7.28M | -15.20M | -7.24M | 4.88M | 1.59M | -0.11M | 10.53M | -10.00M | -31.38M | 0.20M | 1.31M | 31.93M | 3.22M | 2.15M | 8.31M | -42.14M | -6.87M | 18.31M | | | | | | | | | | | | | |
|
Non-Interest Income
|
| 3.14M | | 2.98M | 3.27M | 3.82M | -22.38M | 4.92M | 4.90M | 6.02M | -13.87M | 6.72M | 6.99M | -17.35M | 11.90M | 5.83M | 7.75M | 14.99M | -37.04M | 10.21M | 10.03M | 8.75M | -18.42M | 11.58M | 10.28M | 9.90M | -40.18M | -5.68M | 12.52M | 13.20M | 31.32M | 8.71M | -14.42M | -6.68M | 6.93M | 3.69M | 0.49M | 11.36M | -9.20M | -30.09M | 0.60M | 1.91M | 34.14M | 6.31M | 4.25M | 9.95M | -38.55M | -4.67M | 19.64M | 2.42M | 2.03M | 1.44M | 2.24M | 2.25M | 3.52M | 2.36M | 1.52M | 2.69M | 3.00M | 2.13M | 3.88M | 1.32M |
|
Wages, Salaries and Other
|
| 0.02M | | 0.08M | 0.09M | 0.31M | 0.18M | 0.26M | 0.16M | 0.16M | 0.26M | 0.23M | 0.20M | 0.21M | 0.21M | 0.40M | 0.21M | 0.22M | 0.35M | 0.44M | 0.22M | 0.23M | 0.37M | 0.48M | 0.25M | 0.23M | 0.38M | 0.47M | 0.24M | 0.29M | 0.43M | 0.51M | 0.28M | 0.23M | 0.33M | 0.59M | 0.41M | 0.22M | 0.34M | 0.55M | 0.65M | 0.30M | 1.11M | 0.32M | 0.31M | 0.51M | 0.42M | 0.60M | 0.29M | 0.34M | 0.92M | 0.82M | 0.64M | 0.59M | 0.86M | 0.94M | 0.96M | 0.57M | 0.74M | 0.95M | 1.30M | 0.71M |
|
Selling, General & Administrative
|
| | | | 0.02M | 0.18M | 0.24M | 0.23M | 0.22M | 0.22M | 0.23M | 0.24M | 0.26M | 0.31M | 0.34M | 0.36M | 0.43M | 0.50M | 0.48M | 0.37M | 0.35M | 0.36M | 0.39M | 0.32M | 0.37M | 0.36M | 0.38M | 0.35M | 0.34M | 0.32M | 0.42M | 0.40M | 0.35M | 0.37M | 0.35M | 0.40M | 0.38M | 0.42M | 0.38M | 0.47M | 0.36M | 0.41M | 0.48M | 0.41M | 0.43M | 0.44M | 0.44M | 0.42M | 0.51M | | | | | | | | | | | | | |
|
Restructuring Costs
|
| 0.35M | | 0.02M | 0.08M | 0.19M | 1.26M | 0.22M | 0.28M | 0.20M | 1.96M | 0.22M | 0.37M | 0.21M | 2.31M | 0.38M | 0.38M | 0.23M | 3.21M | 0.29M | 0.46M | 0.23M | 2.95M | 0.32M | 0.40M | 0.25M | 3.02M | 0.28M | 0.43M | 0.26M | 3.10M | 0.29M | 0.69M | 0.23M | 3.06M | 0.30M | 0.51M | 0.21M | 0.26M | 0.34M | 0.50M | 0.22M | -0.24M | 0.34M | 0.40M | 0.21M | 0.26M | 0.20M | 0.53M | 0.30M | 0.28M | 0.24M | 0.26M | 0.27M | 0.26M | 0.23M | 0.27M | 0.27M | 0.24M | 0.21M | 0.22M | 0.49M |
|
Other Operating Expenses
|
| 2.29M | | 2.44M | 2.05M | 2.93M | -9.42M | 3.52M | 3.78M | 4.55M | -15.40M | 4.38M | 6.67M | 4.46M | -19.78M | 4.36M | 4.25M | 4.94M | -19.51M | 5.96M | 5.94M | 5.90M | -23.20M | 6.95M | 8.10M | 7.07M | -27.52M | 7.74M | 7.53M | 8.28M | -29.04M | 9.88M | 8.05M | 9.97M | -33.63M | 10.03M | 7.48M | 11.29M | -31.66M | 1.76M | | | | -0.75M | | 15.53M | 20.56M | 9.68M | 9.12M | 12.06M | 13.38M | 14.13M | 13.56M | 17.32M | 18.22M | 16.88M | 18.38M | 16.20M | 16.88M | 18.13M | 21.11M | 19.05M |
|
Operating Expenses
|
| 2.65M | | 2.46M | 2.16M | 3.30M | -7.91M | 3.96M | 4.29M | 4.97M | -13.21M | 4.85M | 7.30M | 4.99M | -17.13M | 5.10M | 5.06M | 5.67M | -15.82M | 6.62M | 6.75M | 6.49M | -19.86M | 7.58M | 8.87M | 7.67M | -24.12M | 8.37M | 8.30M | 8.86M | -25.52M | 10.57M | 9.09M | 10.56M | -30.22M | 10.73M | 8.37M | 11.92M | -31.01M | 2.56M | 0.86M | 0.64M | 0.23M | 0.01M | 0.83M | 16.18M | 21.25M | 10.30M | 10.17M | 12.36M | 13.65M | 14.37M | 13.82M | 17.59M | 18.48M | 17.11M | 18.65M | 16.47M | 17.11M | 18.33M | 21.33M | 19.54M |
|
Operating Income
|
| | | 2.33M | 3.16M | 2.65M | 3.41M | 3.63M | 3.34M | 4.01M | 4.70M | 4.96M | 3.18M | 5.28M | 6.13M | 5.46M | 5.52M | 5.66M | 7.02M | 6.22M | 6.04M | 7.06M | 7.56M | 7.11M | 4.96M | 6.76M | 8.90M | 7.86M | 8.97M | 9.19M | 7.97M | 7.66M | 9.03M | 7.31M | 11.78M | 9.60M | 9.70M | 7.28M | 5.89M | 17.42M | 9.43M | 6.90M | 6.75M | 11.08M | 6.51M | 5.12M | 2.92M | 10.29M | 11.06M | | | | | | | | | | | | | |
|
EBIT
|
| | | 2.33M | 3.16M | 2.65M | 3.41M | 3.63M | 3.34M | 4.01M | 4.70M | 4.96M | 3.18M | 5.28M | 6.13M | 5.46M | 5.52M | 5.66M | 7.02M | 6.22M | 6.04M | 7.06M | 7.56M | 7.11M | 4.96M | 6.76M | 8.90M | 7.86M | 8.97M | 9.19M | 7.97M | 7.66M | 9.03M | 7.31M | 11.78M | 9.60M | 9.70M | 7.28M | 5.89M | 17.42M | 9.43M | 6.90M | 6.75M | 11.08M | 6.51M | 5.12M | 2.92M | 10.29M | 11.06M | 3.45M | -2.83M | 5.95M | | | | | | | | | | |
|
Non Operating Investment Income
|
| -3.71M | | -8.95M | 1.44M | 0.49M | -10.88M | 0.10M | 0.85M | 0.60M | 1.35M | -0.29M | 9.20M | -25.38M | 16.46M | -3.91M | -2.08M | -0.33M | 4.47M | 0.18M | -5.07M | -1.56M | 1.18M | 0.46M | 7.49M | 1.86M | 16.07M | 1.67M | 1.01M | 2.87M | -5.55M | 2.12M | -1.31M | 7.32M | -13.65M | 1.96M | -6.44M | 6.74M | 14.63M | -44.26M | -1.32M | 13.98M | 23.48M | 2.64M | 19.41M | 23.78M | 49.41M | 1.55M | -3.03M | | | 0.77M | -5.87M | 7.66M | 9.49M | 3.02M | 7.15M | -4.93M | -11.16M | -9.79M | | |
|
Interest & Investment Income
|
| 1.97M | | 2.33M | 3.16M | 2.65M | 3.39M | 3.62M | 3.35M | 4.00M | 4.71M | 4.92M | 3.16M | 5.27M | 5.93M | 5.44M | 5.51M | 5.63M | 6.70M | 6.23M | 6.04M | 7.05M | 7.17M | 7.08M | 4.94M | 6.74M | 8.54M | 7.86M | 8.94M | 9.19M | 7.78M | 7.53M | 8.96M | 7.48M | 11.09M | 9.60M | 9.64M | 7.36M | 5.37M | 17.42M | 9.29M | 6.90M | 6.90M | 11.08M | 6.47M | 5.12M | 2.92M | 10.29M | 11.06M | 12.71M | 13.90M | 14.76M | 16.80M | 16.67M | 17.90M | 17.61M | 17.08M | 21.98M | 20.41M | 18.22M | 18.70M | 17.77M |
|
Other Non Operating Income
|
| | | | | | | | | | | -20.00 | | | | 3.91M | 6.05M | -6.37M | -12.93M | 10.00 | 4.89M | 3.23M | 1.96M | | | | | | | | | -0.15M | 0.30M | | -0.45M | 0.19M | | -0.21M | 0.80M | 0.12M | -0.25M | -0.17M | -0.60M | 2.18M | | -0.46M | -1.62M | -0.20M | | -0.05M | | | | -0.02M | | -0.52M | | | | -0.25M | -0.07M | -0.30M |
|
EBT
|
| | | 3.34M | 4.93M | 3.93M | 5.41M | 5.81M | 5.12M | 6.36M | 7.66M | 8.15M | 4.58M | 8.76M | 10.27M | 9.15M | 9.23M | 9.35M | 11.70M | 10.32M | 9.78M | 11.73M | 12.12M | 11.59M | 7.25M | 10.85M | 14.75M | 13.13M | 15.51M | 15.89M | 13.42M | 12.25M | 14.94M | 11.69M | 19.30M | 15.48M | 15.29M | 10.22M | 6.38M | 29.88M | 13.86M | 8.93M | 8.68M | 16.97M | 8.42M | 23.78M | 49.41M | 1.55M | 17.49M | -1.24M | -7.76M | 0.77M | | | | | | | | | | |
|
Tax Provisions
|
| | | | | | | 0.01M | -0.01M | 0.01M | -0.01M | 0.04M | 0.01M | 0.00M | 0.19M | 0.02M | 0.01M | 0.03M | 0.32M | -0.01M | 0.01M | 0.01M | 0.40M | 0.03M | 0.02M | 0.02M | 0.36M | -0.00M | 0.03M | 0.00M | 0.19M | 0.13M | 0.07M | -0.17M | 0.69M | 0.00M | 0.05M | -0.08M | 0.53M | 0.00M | 0.14M | 0.00M | 0.72M | -0.00M | 0.03M | | 0.48M | -0.05M | 0.06M | -0.01M | 1.41M | 0.04M | 0.02M | 0.01M | 0.96M | -0.02M | 0.13M | 0.57M | 1.76M | 0.00M | 0.07M | 0.40M |
|
Profit After Tax
|
| -1.74M | 3.53M | 3.34M | 4.60M | 3.15M | 4.30M | 3.52M | 4.20M | 6.58M | 5.12M | 4.64M | 13.42M | 4.54M | 4.61M | 3.38M | 3.43M | 5.30M | 7.38M | 6.41M | 6.25M | 5.49M | 7.83M | 7.54M | 12.79M | 8.59M | 13.34M | 9.53M | 9.96M | 12.05M | 12.41M | 15.03M | 7.64M | 14.80M | 11.98M | 11.37M | 3.20M | 13.89M | 20.00M | 17.42M | 9.29M | 6.90M | 6.04M | 11.08M | 6.47M | 5.12M | 2.45M | 10.34M | 11.01M | 12.72M | 12.48M | 14.72M | 16.78M | 16.66M | 16.94M | 20.12M | 24.10M | 21.41M | 18.65M | 19.66M | 25.28M | 19.14M |
|
Equity Income
|
| 0.76M | 0.81M | 0.82M | 0.85M | 0.87M | 0.80M | 0.72M | 0.73M | 0.74M | 0.75M | 0.74M | 0.78M | 0.12M | 0.00M | | | | 4.24M | 0.13M | 0.09M | -0.01M | -5.43M | | | | | | | | | 0.15M | -0.27M | 0.17M | -0.24M | 1.64M | 0.18M | -9.84M | 10.39M | -1.70M | 0.45M | 0.61M | 0.54M | 0.96M | -6.88M | 1.10M | 25.41M | 0.14M | -2.15M | | | | | | | | | | | | | |
|
Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.15M | -4.93M | | | 6.73M | 2.07M |
|
Income from Continuing Operations
|
| | | 3.34M | 4.93M | 3.93M | 5.41M | 5.80M | 5.13M | 6.35M | 7.67M | 8.11M | 4.56M | 8.76M | 10.08M | 9.13M | 9.22M | 9.32M | 11.38M | 10.33M | 9.78M | 11.71M | 11.72M | 11.56M | 7.23M | 10.82M | 14.39M | 13.13M | 15.48M | 15.89M | 13.23M | 12.12M | 14.87M | 11.86M | 18.61M | 15.47M | 15.23M | 10.30M | 5.86M | 29.87M | 13.72M | 8.93M | 7.96M | 16.97M | 8.38M | 23.78M | 48.94M | 1.60M | 17.43M | -1.23M | -9.18M | 0.73M | | | | | | | | | | |
|
Consolidated Net Income
|
| | | 3.34M | 4.93M | 3.93M | 5.41M | 5.80M | 5.13M | 6.35M | 7.67M | 8.11M | 4.56M | 8.76M | 10.08M | 9.13M | 9.22M | 9.32M | 11.38M | 10.33M | 9.78M | 11.71M | 11.72M | 11.56M | 7.23M | 10.82M | 14.39M | 13.13M | 15.48M | 15.89M | 13.23M | 12.12M | 14.87M | 11.86M | 18.61M | 15.47M | 15.23M | 10.30M | 5.86M | 29.87M | 13.72M | 8.93M | 7.96M | 16.97M | 8.38M | 23.78M | 48.94M | 1.60M | 17.43M | -1.23M | -9.18M | 0.73M | | | | | | | | | | |
|
Income towards Parent Company
|
| | | 3.34M | 4.93M | 3.93M | 5.41M | 5.80M | 5.13M | 6.35M | 7.67M | 8.11M | 4.56M | 8.76M | 10.08M | 9.13M | 9.22M | 9.32M | 11.38M | 10.33M | 9.78M | 11.71M | 11.72M | 11.56M | 7.23M | 10.82M | 14.39M | 13.13M | 15.48M | 15.89M | 13.23M | 12.12M | 14.87M | 11.86M | 18.61M | 15.47M | 15.23M | 10.30M | 5.86M | 29.87M | 13.72M | 8.93M | 7.96M | 16.97M | 8.38M | 23.78M | 48.94M | 1.60M | 17.43M | -1.23M | -9.18M | 0.73M | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| | | 3.34M | 4.93M | 3.93M | 5.41M | 5.80M | 5.13M | 6.35M | 7.67M | 8.11M | 4.56M | 8.76M | 10.08M | 9.13M | 9.22M | 9.32M | 11.38M | 10.33M | 9.78M | 11.71M | 11.72M | 11.56M | 7.23M | 10.82M | 14.39M | 13.13M | 15.48M | 15.89M | 13.23M | 12.12M | 14.87M | 11.86M | 18.61M | 15.47M | 15.23M | 10.30M | 5.86M | 29.87M | 13.72M | 8.93M | 7.96M | 16.97M | 8.38M | 23.78M | 48.94M | 1.60M | 17.43M | -1.23M | -9.18M | 0.73M | | | | | | | | | | |
|
EPS (Basic)
|
| | | 0.35 | 0.52 | 0.42 | 0.57 | 0.62 | 0.54 | 0.00M | 0.75 | 0.02M | 0.33 | 0.65 | 0.75 | 0.66 | 0.67 | 0.67 | 0.79 | 0.64 | 0.61 | 0.72 | 0.72 | 0.03M | 0.01M | 0.01M | 0.79 | 0.59 | 0.02M | 0.01M | 0.56 | 0.02M | 0.02M | 0.01M | 0.76 | 0.63 | 0.62 | 0.01M | 0.24 | 0.71 | 0.38 | 0.28 | 0.33 | 0.45 | 0.26 | 0.21 | 2.00 | 0.42 | 0.45 | 0.52 | 0.51 | 0.59 | 0.67 | 0.63 | 0.58 | 0.57 | 0.53 | 0.64 | 0.55 | 0.53 | 0.53 | 0.49 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | 0.75 | | | | 0.79 | | | | 0.72 | | | | 0.79 | | | | 0.56 | | | | 0.76 | 0.03M | 0.03M | | 0.24 | 0.71 | 0.38 | 0.28 | 0.33 | 0.45 | 0.26 | 0.21 | 2.00 | 0.42 | 0.45 | 0.52 | 0.51 | 0.59 | 0.67 | 0.63 | 0.58 | 0.57 | 0.53 | 0.64 | 0.55 | 0.53 | 0.53 | 0.49 |
|
Shares Outstanding (Weighted Average)
|
| | | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 0.00M | 10.19M | 360.00 | 13.70M | 13.45M | 13.52M | 13.76M | 13.76M | 13.83M | 14.35M | 16.06M | 16.12M | 16.17M | 16.20M | 460.00 | 0.00M | 0.00M | 18.28M | 22.45M | 860.00 | 0.00M | 23.53M | 610.00 | 930.00 | 0.00M | 24.47M | 24.46M | 24.46M | 0.00M | 24.46M | 0.00M | 780.00 | 850.00 | 24.44M | 470.00 | 0.00M | 0.00M | 24.44M | 24.44M | 24.44M | 24.44M | 24.47M | 24.80M | 25.03M | 26.62M | 26.37M | 30.78M | 32.25M | 33.38M | 32.59M | 34.08M | 35.16M | 35.72M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | 13.52M | | | | 14.35M | | | | 16.20M | | | | 18.28M | | | | 23.53M | | | | 24.47M | 460.00 | 600.00 | | 24.46M | 0.00M | 780.00 | | 24.44M | | | 24.44M | 24.44M | 24.44M | 24.44M | 24.44M | 24.47M | 24.80M | 25.03M | 26.62M | 26.37M | 30.78M | 32.25M | 33.38M | 32.59M | 34.08M | 35.16M | 35.72M |
|
EBITDA
|
| | | 2.33M | 3.16M | 2.65M | 3.41M | 3.63M | 3.34M | 4.01M | 4.70M | 4.96M | 3.18M | 5.28M | 6.13M | 5.46M | 5.52M | 5.66M | 7.02M | 6.22M | 6.04M | 7.06M | 7.56M | 7.11M | 4.96M | 6.76M | 8.90M | 7.86M | 8.97M | 9.19M | 7.97M | 7.66M | 9.03M | 7.31M | 11.78M | 9.60M | 9.70M | 7.28M | 5.89M | 17.42M | 9.43M | 6.90M | 6.75M | 11.08M | 6.51M | 5.12M | 2.92M | 10.29M | 11.06M | 3.45M | -2.83M | 5.95M | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | 0.24% | -0.16% | 0.13% | -0.13% | 0.49% | 0.26% | 0.02% | 1.87% | 0.20% | 0.13% | 0.34% | 2.74% | -0.11% | 0.06% | 0.12% | 3.29% | 0.22% | 0.29% | 0.21% | 2.41% | -0.03% | 0.19% | 0.03% | 1.42% | 1.07% | 0.45% | -1.45% | 3.59% | 0.01% | 0.35% | -0.78% | 8.23% | 0.01% | 1.02% | 0.02% | 8.25% | -0.01% | 0.40% | | 0.97% | -2.97% | 0.31% | 0.89% | -18.22% | 4.83% | | | | | | | | | | |