|
Revenue
|
347.37M | 720.28M | 434.75M | 220.68M | 454.20M | 670.85M | 417.23M | 256.73M | 484.67M | 728.58M | 539.55M | 310.16M | 539.62M | 728.48M | 504.78M | 378.70M | 550.35M | 739.75M | 598.10M | 379.85M | 585.87M | 719.76M | 589.79M | 420.25M | 569.24M | 751.38M | 630.16M | 439.45M | 604.58M | 803.90M | 666.68M | 468.40M | 762.91M | 957.13M | 801.27M | 551.70M | 828.31M | 1,070.90M | 836.12M | 581.81M | 866.09M | 1,112.11M | 885.59M | 530.86M | 811.87M | 955.76M | 830.39M | 669.91M | 964.17M | 1,062.13M | 805.65M | 653.89M | 849.25M | 1,008.91M | 789.21M | 560.07M | 898.55M | 1,116.82M | 933.70M | 672.27M | 1,082.49M | 1,275.51M | 977.30M | 699.55M | 1,125.96M | 1,433.50M |
|
Cost of Revenue
|
278.64M | 614.63M | 343.53M | 214.97M | 404.51M | 594.70M | 371.01M | 226.74M | 439.72M | 634.68M | 460.42M | 285.22M | 487.70M | 627.38M | 447.97M | 348.65M | 500.75M | 683.89M | 556.43M | 358.44M | 503.45M | 653.07M | 520.56M | 381.32M | 505.04M | 655.29M | 529.54M | 400.21M | 531.38M | 696.23M | 585.43M | 443.27M | 688.34M | 842.60M | 705.42M | 507.43M | 728.89M | 910.24M | 807.25M | 580.67M | 819.33M | 989.56M | 335.53M | 612.13M | 827.43M | 939.19M | 838.92M | 512.62M | 736.44M | 942.19M | 743.21M | 593.79M | 751.68M | 893.86M | 692.43M | 527.71M | 795.47M | 950.18M | 839.39M | 617.99M | 917.77M | 1,072.56M | 826.55M | 615.70M | 926.87M | 1,172.95M |
|
Gross Profit
|
68.74M | 105.66M | 91.22M | 5.71M | 49.70M | 76.16M | 46.22M | 29.99M | 44.96M | 93.89M | 79.13M | 24.94M | 51.92M | 101.10M | 56.81M | 30.06M | 49.60M | 55.86M | 49.75M | 21.50M | 80.73M | 66.29M | 73.73M | 38.93M | 64.20M | 96.08M | 100.62M | 39.24M | 73.20M | 107.67M | 81.25M | 25.13M | 74.57M | 114.53M | 100.71M | 44.26M | 99.42M | 160.66M | 30.49M | 1.14M | 46.76M | 122.56M | 51.22M | 17.27M | 81.05M | 113.02M | 93.32M | 63.32M | 116.95M | 119.94M | 62.45M | 60.09M | 97.57M | 115.06M | 96.78M | 32.36M | 103.09M | 166.64M | 94.31M | 54.28M | 164.71M | 202.95M | 150.75M | 83.85M | 199.10M | 260.55M |
|
Selling, General & Administrative
|
54.35M | 60.95M | -2.26M | 55.29M | 51.36M | 47.16M | -15.49M | 43.37M | 38.79M | 39.11M | -1.38M | 45.09M | 40.81M | 41.28M | 57.30M | 57.16M | 46.79M | 45.53M | 42.38M | 49.25M | 51.10M | 47.39M | 45.52M | 51.02M | 47.53M | 45.26M | 60.01M | 56.13M | 48.70M | 54.19M | 58.34M | 61.84M | 51.39M | 49.50M | 57.67M | 61.85M | 60.72M | 70.77M | 79.44M | 80.16M | 71.00M | 73.42M | 13.57M | 73.22M | 78.02M | 72.89M | 92.16M | 61.16M | 58.63M | 77.60M | 75.61M | 70.12M | 60.12M | 61.80M | 80.57M | 73.12M | 64.56M | 74.79M | 81.99M | 87.99M | 70.05M | 91.65M | 84.47M | 115.91M | 85.89M | 101.64M |
|
Restructuring Costs
|
| | | | | | 107.30M | | | | | -1.90M | | | -1.20M | -0.50M | | 0.47M | 52.16M | | | | | | | | | | | 0.93M | -1.00M | | | | | 8.41M | 26.29M | 9.33M | 17.49M | 1.85M | 9.18M | 2.74M | 1.53M | | | 0.07M | -0.02M | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | 18.00M | 1.09M | 3.31M | 3.26M | 18.00M | 0.89M | 2.99M | 3.00M | 9.08M | 0.81M | 0.47M | 0.80M | 6.20M | 0.60M | 1.37M | 0.40M | 5.99M | 0.27M | -13.11M | 1.75M | -51.17M | 0.54M | 1.50M | 3.02M | -22.14M | 1.90M | 4.93M | 7.10M | -0.56M | -5.17M | -13.66M | -9.69M | -8.58M | -74.31M | -5.87M | 5.16M | 19.80M | -6.28M | -16.61M | 0.95M | -1.72M | -4.52M | -13.61M | -19.84M | -12.24M | -11.01M | -10.22M | -8.54M | -10.16M | -9.43M | -13.25M | -16.02M |
|
Operating Expenses
|
54.35M | 60.95M | -2.26M | 55.29M | 51.36M | 47.16M | 91.81M | 43.37M | 38.79M | 39.11M | -1.38M | 43.19M | 40.81M | 41.28M | 56.10M | 56.66M | 46.79M | 46.00M | 94.55M | 49.25M | 51.10M | 47.39M | 45.52M | 51.02M | 47.53M | 45.26M | 60.01M | 56.13M | 48.70M | 55.12M | 57.34M | 61.84M | 51.39M | 49.50M | 57.67M | 70.26M | 87.00M | 80.10M | 96.93M | 82.00M | 80.17M | 76.17M | 15.10M | 73.22M | 78.02M | 72.96M | 92.14M | 61.16M | 58.63M | 77.60M | 75.61M | 70.12M | 60.12M | 61.80M | 80.57M | 73.12M | 64.56M | 74.79M | 81.99M | 87.99M | 70.05M | 91.65M | 84.47M | 115.91M | 85.89M | 101.64M |
|
Operating Income
|
16.90M | 46.26M | 35.64M | -45.13M | 2.14M | 32.16M | -98.52M | -10.68M | 9.43M | 60.38M | 40.14M | -16.34M | 14.06M | 61.44M | 21.66M | -26.02M | 6.11M | 13.59M | -48.38M | -26.95M | 34.31M | 22.31M | 35.42M | -11.28M | 17.15M | 51.62M | 52.82M | -16.29M | 25.86M | 53.88M | 28.90M | -36.44M | 23.99M | 66.78M | 8.19M | -25.45M | 13.93M | 83.58M | -40.63M | -78.97M | -28.48M | 53.49M | 12.23M | -78.37M | -2.15M | -85.80M | 7.98M | -79.51M | 34.79M | 43.73M | -1.88M | -15.71M | 29.75M | 60.01M | 8.38M | -43.25M | 28.86M | 73.82M | 20.63M | -43.30M | 85.82M | 104.30M | 60.54M | -39.75M | 103.56M | 143.65M |
|
EBIT
|
16.90M | 46.26M | 35.64M | -45.13M | 2.14M | 32.16M | -98.52M | -10.68M | 9.43M | 60.38M | 40.14M | -16.34M | 14.06M | 61.44M | 21.66M | -26.02M | 6.11M | 13.59M | -48.38M | -26.95M | 34.31M | 22.31M | 35.42M | -11.28M | 17.15M | 51.62M | 52.82M | -16.29M | 25.86M | 53.88M | 28.90M | -36.44M | 23.99M | 66.78M | 8.19M | -25.45M | 13.93M | 83.58M | -40.63M | -78.97M | -28.48M | 53.49M | 12.23M | -78.37M | -2.15M | -85.80M | 7.98M | -79.51M | 34.79M | 43.73M | -1.88M | -15.71M | 29.75M | 60.01M | 8.38M | -43.25M | 28.86M | 73.82M | 20.63M | -43.30M | 85.82M | 104.30M | 60.54M | -39.75M | 103.56M | 143.65M |
|
Interest & Investment Income
|
2.06M | 0.74M | 1.14M | 0.94M | 1.10M | 2.11M | 0.83M | 1.24M | 0.57M | 0.48M | 0.58M | 1.04M | 0.61M | 0.48M | -4.77M | 0.13M | 0.38M | 0.60M | 0.68M | -0.48M | -0.41M | 0.45M | 0.53M | 0.44M | 0.53M | 0.59M | 0.57M | 0.84M | 0.80M | 0.79M | 0.80M | 1.05M | 1.16M | 1.14M | 1.39M | 1.52M | 1.17M | 1.53M | 1.85M | 2.82M | 1.73M | 1.71M | 1.00M | 1.29M | 0.77M | 0.76M | 0.28M | 0.23M | 0.16M | 0.29M | 0.44M | 0.57M | 0.78M | 1.89M | 3.28M | 3.76M | 3.23M | 4.29M | 6.25M | 6.70M | 3.60M | 7.51M | 6.53M | 6.27M | 5.76M | 5.99M |
|
Other Non Operating Income
|
3.79M | 3.06M | 4.41M | 2.90M | 1.93M | 1.02M | 1.11M | 0.57M | -0.69M | -1.83M | -2.59M | 6.87M | -5.02M | 2.01M | -10.05M | 1.10M | -0.49M | 1.02M | 0.33M | 0.05M | -1.70M | -1.20M | 1.43M | 1.28M | 0.15M | -0.03M | 0.62M | 1.37M | 3.18M | 0.73M | 0.69M | 0.87M | 0.64M | 1.31M | 1.88M | -0.27M | 0.94M | 1.53M | 2.64M | 1.76M | 0.76M | -0.13M | 2.91M | -5.22M | 3.16M | 1.97M | 4.29M | 0.23M | 1.80M | -0.11M | 1.37M | -1.31M | -3.26M | -0.08M | 3.61M | 1.95M | -51.05M | -0.46M | | 1.74M | -27.82M | 0.87M | | 0.06M | 2.46M | 6.31M |
|
Non Operating Income
|
3.79M | 3.58M | 4.41M | 2.90M | 1.93M | 3.12M | 1.11M | -1.80M | -1.17M | -2.89M | -3.97M | 6.87M | -7.72M | 2.01M | -10.05M | -2.84M | -3.12M | -2.11M | -1.27M | 2.38M | 1.82M | -2.12M | -3.18M | -1.83M | -2.63M | -1.77M | -0.65M | 1.37M | 3.18M | 0.91M | 0.69M | 0.87M | 0.64M | 2.52M | 2.76M | -0.96M | 2.44M | 1.53M | -0.54M | 1.85M | 0.92M | 3.02M | -0.49M | -8.88M | 3.16M | 1.97M | 2.65M | -4.64M | 1.80M | -2.40M | 1.37M | -3.03M | -3.26M | 2.79M | 8.18M | 8.01M | -43.68M | 6.10M | 9.37M | 4.33M | -26.27M | 5.15M | 5.62M | -0.33M | 3.99M | 6.31M |
|
EBT
|
18.82M | 49.84M | 39.34M | -45.34M | 1.77M | 35.27M | -98.08M | -12.48M | 8.26M | 57.48M | 36.17M | -12.22M | 6.35M | 62.86M | 24.04M | -28.85M | 3.00M | 11.48M | -49.65M | -29.32M | 32.49M | 20.19M | 32.24M | -13.12M | 14.51M | 49.86M | 52.17M | -15.69M | 27.37M | 54.79M | 29.89M | -36.35M | 24.36M | 69.30M | 10.95M | -26.41M | 16.37M | 83.96M | -36.47M | -77.11M | -27.56M | 56.51M | 0.29M | -87.25M | -2.75M | -87.08M | 0.64M | -84.16M | 33.85M | 41.33M | -2.79M | -18.74M | 28.25M | 57.49M | 24.83M | -35.24M | -14.82M | 79.92M | 30.00M | -38.97M | 59.55M | 109.45M | 66.16M | -40.08M | 107.56M | 147.53M |
|
Tax Provisions
|
4.83M | 13.30M | 12.33M | -7.61M | 4.41M | -8.03M | -32.70M | -5.22M | 2.09M | 15.11M | 11.38M | -3.53M | 1.86M | 17.11M | 5.67M | -9.03M | 1.21M | 4.95M | -16.40M | -8.06M | 10.28M | 6.08M | 11.42M | -4.51M | 4.97M | 17.68M | 17.03M | -5.92M | 8.85M | 16.62M | 10.62M | -12.50M | 8.09M | 21.25M | 8.97M | -7.13M | 7.60M | 12.70M | -11.29M | -17.35M | -5.91M | 11.75M | -0.77M | -14.71M | -1.78M | 11.27M | 6.83M | -21.76M | 7.71M | 8.90M | 17.64M | 6.35M | 8.67M | -7.71M | 5.65M | -9.47M | 9.02M | 22.42M | 8.29M | -9.53M | 20.69M | 25.47M | 19.11M | -11.76M | 27.21M | 38.13M |
|
Profit After Tax
|
13.99M | 36.54M | 27.01M | -40.95M | -6.69M | 43.30M | -65.39M | -9.01M | 6.17M | 42.38M | 24.79M | -11.77M | 4.49M | 45.75M | 18.37M | -21.98M | 1.78M | 13.04M | -33.26M | -21.26M | 22.21M | 15.28M | 20.82M | -8.61M | 9.61M | 32.18M | 35.14M | -10.44M | 18.53M | 38.17M | 19.26M | -23.85M | 16.27M | 48.05M | 35.33M | -20.44M | 8.77M | 71.26M | -52.68M | -62.47M | -24.24M | 45.90M | -19.38M | -72.54M | 8.02M | -98.36M | 8.01M | -66.19M | 55.75M | 35.04M | -20.43M | -26.73M | 19.58M | 65.20M | 22.05M | -25.77M | -23.85M | 57.62M | 26.00M | -30.98M | 38.86M | 83.98M | 47.05M | -33.66M | 80.34M | 109.40M |
|
Equity Income
|
-0.44M | 4.02M | 3.34M | -0.32M | -0.39M | 0.53M | 0.93M | -0.26M | -0.18M | 1.88M | 0.75M | -0.62M | -0.48M | 1.48M | -2.37M | -0.42M | 0.70M | -0.00M | 1.03M | -0.79M | -0.41M | 1.11M | -1.41M | -0.06M | 0.67M | 1.16M | 1.45M | 1.44M | 0.72M | 2.42M | 2.59M | 0.92M | 1.26M | 2.73M | 2.20M | 0.22M | 3.53M | 1.77M | 1.41M | 1.29M | 2.59M | 6.28M | -3.17M | 0.05M | 2.02M | 2.35M | 4.37M | 0.27M | 2.61M | 2.54M | 2.01M | 1.29M | 4.88M | 3.49M | 3.92M | 5.19M | 7.04M | 7.15M | 6.37M | 3.97M | 4.56M | 4.39M | 4.06M | 1.09M | 3.70M | 4.95M |
|
Income from Non-Controlling Interests
|
5.07M | 5.94M | 10.98M | 3.22M | 4.06M | 4.62M | -15.37M | 1.75M | 1.23M | 5.91M | 6.04M | 3.09M | 2.54M | 8.62M | 0.39M | 2.16M | 0.36M | -6.50M | -4.36M | -0.71M | 8.57M | -1.18M | 3.85M | -0.05M | -0.07M | 1.42M | 6.47M | 0.68M | 4.33M | 0.98M | 3.09M | -0.06M | 2.14M | 2.07M | 4.19M | 1.16M | 2.90M | 3.42M | 3.46M | 2.71M | 2.60M | -1.14M | -0.68M | -7.17M | -4.38M | -7.20M | -2.32M | 0.87M | 1.29M | -2.62M | -7.22M | 1.64M | 0.90M | -4.10M | -2.88M | -2.75M | -6.85M | -0.13M | -4.29M | 1.54M | 1.96M | 5.03M | 5.57M | 5.33M | 8.64M | 6.47M |
|
Income from Continuing Operations
|
13.99M | 36.54M | 27.01M | -37.73M | -2.63M | 43.30M | -65.39M | -7.26M | 6.17M | 42.38M | 24.79M | -8.69M | 4.49M | 45.75M | 18.37M | -19.83M | 1.78M | 6.53M | -33.25M | -21.26M | 22.21M | 14.11M | 20.82M | -8.61M | 9.54M | 32.18M | 35.14M | -9.76M | 18.53M | 38.17M | 19.26M | -23.85M | 16.27M | 48.05M | 1.98M | -19.28M | 8.77M | 71.26M | -25.18M | -59.76M | -21.65M | 44.77M | 1.06M | -72.54M | -0.97M | -98.36M | -6.19M | -62.40M | 26.14M | 32.42M | -20.43M | -25.09M | 19.58M | 65.20M | 19.18M | -25.77M | -23.85M | 57.50M | 21.71M | -29.44M | 38.86M | 83.98M | 47.05M | -28.33M | 80.34M | 109.40M |
|
Consolidated Net Income
|
13.99M | 36.54M | 27.01M | -37.73M | -2.63M | 43.30M | -65.39M | -7.26M | 6.17M | 42.38M | 24.79M | -8.69M | 4.49M | 45.75M | 18.37M | -19.83M | 1.78M | 6.53M | -33.25M | -21.26M | 22.21M | 14.11M | 20.82M | -8.61M | 9.54M | 32.18M | 35.14M | -9.76M | 18.53M | 38.17M | 19.26M | -23.85M | 16.27M | 48.05M | 1.98M | -19.28M | 8.77M | 71.26M | -25.18M | -59.76M | -21.65M | 44.77M | 1.06M | -31.93M | -4.62M | -131.02M | 3.17M | -2.92M | 29.60M | 4.02M | -20.03M | 6.10M | 19.52M | 65.20M | 19.18M | -25.77M | -23.85M | 57.50M | 21.71M | -29.44M | 38.86M | 83.98M | 47.05M | -28.33M | 80.34M | 109.40M |
|
Income towards Parent Company
|
13.99M | 36.54M | 27.01M | -37.73M | -2.63M | 43.30M | -65.39M | -7.26M | 6.17M | 42.38M | 24.79M | -8.69M | 4.49M | 45.75M | 18.37M | -19.83M | 1.78M | 6.53M | -33.25M | -21.26M | 22.21M | 14.11M | 20.82M | -8.61M | 9.54M | 32.18M | 35.14M | -9.76M | 18.53M | 38.17M | 19.26M | -23.85M | 16.27M | 48.05M | 1.98M | -19.28M | 8.77M | 71.26M | -25.18M | -59.76M | -21.65M | 44.77M | 1.06M | -31.93M | -4.62M | -131.02M | 3.17M | -2.92M | 29.60M | 4.02M | -20.03M | 6.10M | 19.52M | 65.20M | 19.18M | -25.77M | -23.85M | 57.50M | 21.71M | -29.44M | 38.86M | 83.98M | 47.05M | -28.33M | 80.34M | 109.40M |
|
Net Income towards Common Stockholders
|
13.99M | 36.54M | 27.01M | -37.73M | -2.63M | 43.30M | -65.39M | -7.26M | 6.17M | 42.38M | 24.79M | -8.69M | 4.49M | 45.75M | 18.37M | -19.83M | 1.78M | 6.53M | -33.25M | -21.26M | 22.21M | 14.11M | 20.82M | -8.61M | 9.54M | 32.18M | 35.14M | -9.76M | 18.53M | 38.17M | 19.26M | -23.85M | 16.27M | 48.05M | 1.98M | -19.28M | 8.77M | 55.97M | -35.28M | -59.76M | -21.65M | 20.49M | 51.73M | -65.37M | 3.40M | -91.16M | 8.01M | -66.19M | 54.46M | 35.04M | -13.21M | -12.94M | 19.52M | 65.20M | 19.18M | -25.77M | -23.85M | 57.50M | 21.71M | -29.44M | 38.86M | 83.98M | 47.05M | -28.33M | 80.34M | 109.40M |
|
EPS (Basic)
|
0.24 | 0.79 | 0.42 | -1.09 | -0.18 | 1.00 | -1.32 | -0.24 | 0.13 | 0.94 | 0.48 | -0.31 | 0.05 | 0.96 | 0.46 | -0.57 | 0.04 | 0.34 | -0.74 | -0.53 | 0.35 | 0.39 | 0.43 | -0.22 | 0.24 | 0.78 | 0.73 | -0.27 | 0.36 | 0.94 | 0.41 | -0.60 | 0.35 | 1.15 | 0.82 | -0.51 | 0.14 | 1.46 | -1.12 | -1.34 | -0.52 | 0.98 | -0.42 | -1.44 | 0.18 | -2.00 | 0.18 | -1.45 | 1.19 | 0.76 | -0.29 | -0.58 | 0.42 | 1.58 | 0.50 | -0.53 | -0.39 | 1.31 | 0.59 | -0.70 | 0.84 | 1.81 | 0.95 | -0.77 | 1.64 | 2.35 |
|
EPS (Weighted Average and Diluted)
|
0.24 | 0.79 | 0.41 | -1.09 | -0.18 | 0.99 | -1.32 | -0.24 | 0.13 | 0.93 | 0.48 | -0.31 | 0.05 | 0.94 | 0.46 | -0.57 | 0.04 | 0.33 | -0.74 | -0.53 | 0.34 | 0.38 | 0.43 | -0.22 | 0.24 | 0.77 | 0.72 | -0.27 | 0.35 | 0.92 | 0.40 | -0.60 | 0.35 | 1.14 | 0.81 | -0.51 | 0.14 | 1.42 | -1.12 | -1.34 | -0.52 | 0.97 | -0.42 | -1.44 | 0.17 | -1.97 | 0.17 | -1.45 | 1.14 | 0.73 | -0.29 | -0.58 | 0.39 | 1.36 | 0.46 | -0.53 | -0.39 | 1.13 | 0.57 | -0.70 | 0.76 | 1.57 | 0.83 | -0.77 | 1.42 | 1.98 |
|
Shares Outstanding (Weighted Average)
|
38.67M | 38.67M | 38.66M | 38.63M | 38.80M | 38.77M | 38.77M | 38.75M | 38.64M | 38.67M | 38.67M | 38.68M | 38.65M | 38.71M | 38.71M | 38.73M | 38.82M | 38.87M | 38.88M | 38.92M | 39.15M | 39.15M | 39.15M | 39.19M | 39.35M | 39.38M | 39.38M | 39.41M | 39.57M | 39.60M | 39.60M | 39.62M | 39.82M | 39.84M | 39.85M | 39.89M | 40.05M | 45.70M | 46.90M | 46.69M | 46.81M | 46.84M | 46.74M | 46.74M | 46.74M | 46.74M | 46.74M | 45.79M | 45.79M | 45.82M | 45.83M | 45.88M | 45.36M | 44.08M | 43.73M | 43.74M | 43.88M | 43.92M | 43.93M | 43.97M | 44.15M | 43.69M | 43.71M | 43.43M | 43.74M | 43.79M |
|
Shares Outstanding (Diluted Average)
|
37.70M | 37.71M | 37.68M | 37.69M | 37.85M | 38.07M | 37.82M | 37.96M | 38.48M | 38.60M | 38.47M | 38.27M | 39.15M | 39.14M | 39.08M | 38.61M | 39.77M | 39.76M | 38.80M | 38.95M | 39.81M | 39.81M | 39.80M | 39.22M | 39.88M | 39.90M | 39.87M | 39.43M | 40.30M | 40.31M | 40.23M | 39.65M | 40.39M | 40.39M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | 47.60M | | 52.30M | 52.61M | 52.33M | 43.76M | 43.89M | 53.61M | 52.56M | 43.99M | 52.73M | 52.59M | 52.51M | 43.46M | 52.76M | 53.56M |
|
EBITDA
|
16.90M | 46.26M | 35.64M | -45.13M | 2.14M | 32.16M | -98.52M | -10.68M | 9.43M | 60.38M | 40.14M | -16.34M | 14.06M | 61.44M | 21.66M | -26.02M | 6.11M | 13.59M | -48.38M | -26.95M | 34.31M | 22.31M | 35.42M | -11.28M | 17.15M | 51.62M | 52.82M | -16.29M | 25.86M | 53.88M | 28.90M | -36.44M | 23.99M | 66.78M | 8.19M | -25.45M | 13.93M | 83.58M | -40.63M | -78.97M | -28.48M | 53.49M | 12.23M | -78.37M | -2.15M | -85.80M | 7.98M | -79.51M | 34.79M | 43.73M | -1.88M | -15.71M | 29.75M | 60.01M | 8.38M | -43.25M | 28.86M | 73.82M | 20.63M | -43.30M | 85.82M | 104.30M | 60.54M | -39.75M | 103.56M | 143.65M |
|
Interest Expenses
|
3.49M | 4.25M | 5.17M | 3.73M | 3.01M | 0.55M | 2.45M | 3.36M | 0.88M | 3.42M | 2.71M | 3.18M | 2.83M | 2.56M | -19.17M | 3.65M | 3.70M | 3.74M | 3.31M | -3.60M | -4.34M | 2.49M | 3.73M | 3.50M | 3.98M | 3.48M | 3.29M | 3.05M | 3.19M | 3.03M | 3.10M | 2.74M | 2.69M | 2.66M | 2.70M | 2.44M | 3.20M | 4.45M | 4.48M | 4.01M | 4.16M | 4.84M | 5.04M | 4.99M | 6.55M | 6.36M | 6.30M | 5.37M | 5.50M | 5.13M | 4.72M | 3.58M | 3.90M | 2.52M | 2.62M | 2.89M | 4.13M | 4.88M | 6.56M | 8.08M | 5.34M | 7.91M | 7.86M | 7.76M | 7.93M | 13.37M |
|
Tax Rate
|
25.66% | 26.69% | 31.35% | 16.79% | | | 33.33% | 41.85% | 25.27% | 26.28% | 31.45% | 28.91% | 29.29% | 27.22% | 23.58% | 31.29% | 40.52% | 43.09% | 33.02% | 27.50% | 31.65% | 30.12% | 35.42% | 34.35% | 34.28% | 35.46% | 32.65% | 37.76% | 32.32% | 30.33% | 35.54% | 34.38% | 33.20% | 30.66% | 81.92% | 26.99% | 46.42% | 15.12% | 30.96% | 22.50% | 21.46% | 20.79% | | 16.86% | 64.68% | | | 25.85% | 22.77% | 21.55% | | | 30.69% | | 22.76% | 26.87% | | 28.06% | 27.63% | 24.45% | 34.75% | 23.27% | 28.89% | 29.33% | 25.30% | 25.85% |