|
Revenue
|
44.37M | 63.35M | 686.71M | 609.87M | 70.94M | 94.95M | 71.14M | 141.21M | 74.00M | 92.55M | 98.53M | 109.97M | 103.67M | 126.26M | 125.75M | 130.05M | 131.88M | 164.18M | 192.81M | 195.23M | 194.64M | 196.40M | 222.32M | 227.18M | 179.04M | 169.19M | 165.58M | 177.98M | 180.32M | 201.07M | 218.08M | 203.44M | 155.21M | 151.73M | 197.15M | 181.08M | 162.85M | 181.37M | 188.38M | 191.01M | 163.33M | 169.32M | 164.25M | 174.93M | 184.59M | 186.98M | 239.93M | 275.77M | 309.24M | 364.48M | 420.64M | 451.54M | 412.45M | 312.89M | 214.43M | 260.91M | 242.45M | 236.71M | 239.95M | 226.52M | 206.53M | 240.62M | 223.42M | 238.15M | 214.19M | 215.63M | 200.02M |
|
Cost of Revenue
|
99.44M | 146.54M | 161.69M | 142.89M | 140.77M | 149.39M | 106.60M | 110.88M | 112.78M | 130.68M | 132.13M | 131.85M | 128.58M | 145.79M | 146.11M | 146.22M | 132.55M | 156.04M | 144.09M | 146.21M | 146.62M | 148.95M | 167.95M | 171.14M | 133.01M | 128.88M | 129.51M | 137.24M | 133.14M | 148.60M | 162.35M | 164.52M | 119.31M | 115.56M | 146.78M | 136.50M | 126.25M | 139.57M | 144.24M | 144.62M | 126.47M | 136.37M | 132.24M | 138.84M | 142.67M | 147.73M | 186.33M | 189.77M | 184.72M | 191.66M | 204.21M | 217.92M | 218.92M | 176.25M | 136.83M | 182.24M | 175.61M | 183.96M | 163.69M | 158.67M | 146.81M | 163.04M | 155.79M | 164.96M | 149.58M | 147.79M | 139.06M |
|
Gross Profit
|
| | | | | | | 30.32M | | | | | | | | | | | 48.72M | 49.03M | 48.02M | 47.45M | 54.37M | 56.04M | 46.03M | 40.30M | 36.07M | 40.73M | 47.17M | 52.48M | 55.73M | 38.93M | 35.90M | 36.17M | 50.37M | 44.58M | 36.60M | 41.79M | 44.14M | 46.38M | 36.87M | 32.95M | 32.02M | 36.09M | 41.92M | 39.26M | 53.60M | 86.00M | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
15.25M | 17.58M | 21.77M | 16.77M | 17.81M | 18.34M | 23.27M | 17.01M | 19.79M | 19.29M | 21.29M | 18.67M | 16.70M | 15.72M | 21.49M | 17.00M | 18.89M | 18.85M | 23.55M | 19.08M | 20.45M | 20.22M | 28.38M | 22.79M | 21.30M | 22.64M | 27.91M | 22.57M | 23.40M | 21.80M | 28.79M | 21.83M | 25.33M | 27.92M | 34.99M | 29.39M | 30.04M | 30.44M | 32.13M | 30.42M | 30.36M | 28.30M | 29.16M | 27.04M | 27.69M | 28.40M | 33.07M | 33.10M | 29.52M | 28.92M | 51.40M | 41.54M | 39.30M | 40.35M | 55.75M | 40.16M | 39.43M | 41.43M | 49.44M | 41.09M | 39.66M | 36.20M | 46.88M | 37.58M | 34.99M | 37.54M | 46.95M |
|
Selling, General & Administrative
|
3.59M | 3.88M | 4.99M | 3.88M | 4.04M | 4.20M | 4.95M | 5.58M | 4.28M | 3.75M | 5.15M | 3.92M | 3.69M | 4.07M | 5.06M | 4.33M | 3.93M | 4.25M | 5.03M | 4.94M | 4.27M | 4.51M | 6.51M | 4.90M | 4.49M | 4.28M | 5.16M | 4.54M | 4.58M | 4.81M | 5.77M | 4.95M | 4.60M | 4.55M | 6.02M | 5.40M | 4.91M | 5.63M | 5.63M | 5.65M | 5.52M | 6.16M | 6.05M | 5.94M | 5.80M | 5.66M | 6.53M | 5.92M | 5.77M | 6.40M | 9.03M | 8.09M | 6.62M | 6.68M | 8.55M | 6.65M | 6.04M | 6.12M | 7.05M | 5.83M | 5.89M | 5.69M | 6.83M | 5.71M | 5.56M | 5.81M | 6.92M |
|
Other Operating Expenses
|
101.99M | 148.66M | 165.54M | 144.94M | 143.52M | 152.14M | 110.74M | 105.73M | 114.48M | 134.13M | 136.21M | 135.46M | 131.84M | 149.52M | 150.70M | 150.08M | 136.16M | 160.12M | 149.79M | 151.81M | 150.81M | 153.25M | 174.87M | 176.85M | 137.60M | 133.40M | 134.98M | 142.25M | 137.16M | 152.56M | 168.22M | 169.81M | 123.68M | 120.19M | 152.75M | 142.01M | 131.15M | 144.79M | 149.83M | 149.59M | 130.83M | 140.81M | 136.69M | 143.29M | 146.45M | 151.27M | 190.89M | 194.56M | 188.91M | 195.91M | 212.27M | 224.32M | 224.54M | 181.81M | 145.38M | 187.96M | 181.15M | 189.62M | 170.93M | 164.08M | 151.97M | 168.47M | 162.84M | 170.85M | 154.78M | 153.34M | 145.91M |
|
Operating Expenses
|
120.83M | 170.13M | 192.30M | 165.59M | 165.37M | 174.68M | 138.96M | 128.33M | 138.55M | 157.17M | 162.64M | 158.05M | 152.23M | 169.31M | 177.25M | 171.41M | 158.99M | 183.22M | 178.37M | 175.83M | 175.54M | 177.97M | 209.76M | 204.54M | 163.40M | 160.31M | 168.04M | 169.37M | 165.14M | 179.18M | 202.78M | 196.58M | 153.61M | 152.67M | 193.75M | 176.80M | 166.09M | 180.87M | 187.59M | 185.67M | 166.71M | 175.26M | 171.90M | 176.27M | 179.95M | 185.34M | 230.49M | 233.58M | 224.20M | 231.24M | 272.69M | 273.94M | 270.46M | 228.84M | 209.69M | 234.76M | 226.62M | 237.17M | 227.43M | 211.00M | 197.52M | 210.37M | 216.55M | 214.14M | 195.33M | 196.69M | 199.78M |
|
Operating Income
|
| | 10.82M | 13.09M | | 13.03M | -0.68M | 12.88M | | 3.41M | -0.52M | 11.18M | 17.96M | 20.20M | 13.16M | 15.73M | 20.84M | | -129.65M | -126.80M | -127.52M | -130.52M | 12.56M | 22.64M | -117.36M | 8.87M | -2.46M | 8.61M | -117.97M | 21.90M | 15.30M | -157.66M | 1.60M | -0.94M | 3.40M | 4.28M | -3.24M | 0.50M | 0.79M | 5.34M | -3.38M | -5.95M | -7.64M | -1.34M | 4.65M | 1.65M | 9.44M | 42.19M | | | | | | 83.76M | 3.94M | | 17.58M | -2.14M | 11.09M | 16.68M | 10.03M | 29.26M | 5.86M | 23.08M | | 18.11M | -0.62M |
|
EBIT
|
3.55M | 16.11M | 10.82M | 13.09M | 10.25M | 13.03M | -0.68M | 12.88M | 2.48M | 3.41M | -0.52M | 11.18M | 17.96M | 20.20M | 13.16M | 15.73M | 20.84M | 24.34M | -129.65M | -126.80M | -127.52M | -130.52M | 12.56M | 22.64M | -117.36M | 8.87M | -2.46M | 8.61M | -117.97M | 21.90M | 15.30M | -157.66M | 1.60M | -0.94M | 3.40M | 4.28M | -3.24M | 0.50M | 0.79M | 5.34M | -3.38M | -5.95M | -7.64M | -1.34M | 4.65M | 1.65M | 9.44M | 42.19M | 84.73M | 134.05M | 148.50M | 178.38M | 145.66M | 83.76M | 3.94M | 40.51M | 17.58M | -2.14M | 11.09M | 16.68M | 10.03M | 29.26M | 5.86M | 23.08M | 24.93M | 18.11M | -0.62M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | -0.03M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | -10.69M | | | | | | | | | | | |
|
Interest & Investment Income
|
0.28M | 0.28M | 0.11M | 0.09M | 0.10M | 0.17M | 0.19M | 0.14M | 0.14M | 0.13M | 0.13M | 0.16M | 0.09M | 0.10M | 0.06M | 0.07M | 0.01M | 0.26M | 0.10M | 0.15M | 0.12M | 0.21M | 0.17M | 0.23M | 0.20M | 0.20M | 0.12M | 0.19M | 0.23M | 0.33M | 0.26M | 0.40M | 0.54M | 0.62M | 0.51M | 0.55M | 0.55M | 0.67M | 0.60M | 0.60M | 0.56M | 0.51M | 0.42M | 0.52M | 0.40M | 0.26M | 0.16M | 0.15M | 0.20M | 0.22M | -0.18M | -0.28M | 0.38M | 1.05M | 1.39M | -1.99M | -2.33M | 2.65M | 1.84M | -1.93M | -2.52M | 3.04M | 2.30M | -2.04M | 2.31M | 2.74M | 2.50M |
|
Other Non Operating Income
|
-1.42M | 1.01M | 0.01M | -0.11M | -0.01M | 0.05M | -0.34M | -0.60M | 0.12M | -0.10M | 0.76M | -0.31M | -0.34M | 0.18M | -0.06M | -0.23M | 0.20M | 0.22M | -0.03M | 0.26M | 0.25M | -0.02M | 0.08M | 0.76M | -0.31M | -0.38M | 0.68M | -0.03M | -0.21M | 0.18M | -0.49M | 0.69M | -1.13M | -0.03M | -0.18M | -0.32M | -0.26M | 0.24M | -0.28M | -0.07M | 0.28M | 0.03M | 0.09M | -0.95M | -0.06M | 0.00M | -0.14M | -0.13M | 0.56M | -0.56M | 0.03M | -0.80M | -2.63M | 1.67M | 1.18M | -0.44M | 1.19M | 0.53M | 0.76M | 1.52M | 0.94M | 0.40M | 0.46M | 0.69M | 0.34M | 2.40M | 0.14M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | 0.01M | | | 0.35M | -0.24M | | | 0.02M | 0.01M | 0.06M | 0.12M | -0.08M | -0.01M | 0.00M | 0.00M | 0.00M | 0.05M | -0.04M | 0.00M | 22.18M | | | | | | | | | | | | | | | | | | | | | | | | -1.93M | | | | | | | |
|
EBT
|
3.55M | 16.11M | 10.96M | 13.10M | 10.25M | 13.21M | -0.82M | 12.66M | 2.39M | 3.71M | -0.12M | 10.84M | 14.25M | 20.36M | 13.55M | 17.72M | 16.77M | 24.10M | 14.53M | 20.00M | 19.05M | 29.34M | 12.71M | 24.39M | 15.48M | 10.20M | -1.78M | 8.97M | 14.80M | 22.67M | 14.83M | 7.11M | 0.79M | -1.21M | 3.75M | 26.85M | -4.04M | 1.70M | 0.15M | 9.22M | -2.97M | -5.90M | -7.88M | 0.98M | 4.27M | 1.31M | 9.18M | 42.10M | 84.99M | 133.27M | 148.23M | 178.10M | 145.38M | 86.44M | 5.56M | 39.18M | 17.59M | -0.52M | 11.97M | 15.35M | 12.28M | 31.68M | 7.58M | 25.79M | 24.02M | 22.06M | 0.35M |
|
Tax Provisions
|
0.25M | 1.72M | 2.93M | 3.02M | 2.05M | 2.17M | -0.15M | 2.15M | 0.60M | 0.93M | -0.03M | 5.81M | 3.21M | 5.45M | 3.39M | 3.71M | 4.19M | 6.03M | 3.63M | 5.63M | 3.62M | 6.16M | 2.57M | 9.25M | 3.92M | 2.58M | -0.09M | 3.76M | 2.22M | 3.40M | 1.44M | 3.61M | 0.12M | -0.18M | 0.62M | 3.99M | -0.73M | 0.31M | 0.03M | 1.39M | | | | 0.42M | 1.46M | 0.36M | 1.12M | 8.76M | 18.70M | 24.95M | 30.38M | 36.62M | 30.09M | 16.27M | -2.45M | -2.82M | 2.94M | -1.25M | 1.21M | -7.93M | | | -5.17M | 0.76M | 3.84M | 5.05M | -1.00M |
|
Profit After Tax
|
3.30M | 14.39M | 8.03M | 10.09M | 8.20M | 11.04M | -0.68M | 10.51M | 1.79M | 2.78M | -0.09M | 5.03M | 11.04M | 14.92M | 10.16M | 14.02M | 12.58M | 18.07M | 10.90M | 14.38M | 15.43M | 23.19M | 10.15M | 15.14M | 11.56M | 7.62M | 19.27M | 5.21M | 12.58M | 19.27M | 13.39M | 3.50M | 0.66M | -1.03M | 3.13M | 22.86M | -3.32M | 1.40M | 0.12M | 7.83M | -2.97M | -5.90M | -7.88M | 0.56M | 2.81M | 0.94M | 8.06M | 33.35M | 66.30M | 108.32M | 117.85M | 141.47M | 115.29M | 70.17M | 8.01M | 42.00M | 14.65M | 0.73M | 10.75M | 23.29M | 12.28M | 29.71M | 12.76M | 25.03M | 20.18M | 17.01M | 1.35M |
|
Equity Income
|
| | -0.04M | -0.05M | | -0.06M | -0.10M | -0.15M | -0.08M | -0.11M | -0.08M | -0.07M | -0.07M | -0.01M | -0.03M | -0.01M | -0.13M | -0.06M | 0.10M | -0.03M | -0.07M | 0.01M | 0.01M | -0.02M | -0.05M | -0.17M | 0.20M | 0.26M | -0.16M | -0.20M | -0.21M | -0.71M | -0.13M | -0.70M | 0.11M | -0.48M | -0.84M | -1.10M | -0.55M | 1.40M | 0.04M | -0.00M | -0.14M | -0.38M | -0.09M | 0.01M | -0.19M | -0.37M | -0.27M | 0.73M | 0.28M | 0.65M | -0.21M | -0.20M | -0.16M | -0.17M | -0.19M | -0.17M | -0.22M | 0.01M | 0.22M | -0.11M | -0.14M | -0.36M | -0.74M | -0.59M | -1.04M |
|
Net Income - Minority
|
-5.87M | | -4.54M | -4.62M | -3.87M | -3.04M | -2.12M | -1.10M | -0.33M | 0.07M | -0.01M | -1.62M | -1.27M | -1.17M | -0.97M | -0.21M | -0.32M | 0.92M | -2.37M | 1.26M | 1.55M | 3.04M | 3.83M | 4.33M | 5.34M | 6.51M | 1.24M | -2.64M | -2.19M | -1.68M | -1.46M | -0.42M | 0.09M | 0.45M | 1.02M | 1.74M | 2.23M | 2.90M | 3.66M | 4.26M | 4.91M | 0.59M | 1.29M | 1.74M | -2.47M | -2.03M | -2.60M | -5.02M | -4.42M | -3.83M | -2.98M | -2.26M | -1.78M | -1.14M | -0.83M | -1.25M | -0.97M | -0.83M | -0.36M | -6.93M | -6.75M | -6.89M | -6.66M | -6.27M | -6.47M | -6.65M | -7.10M |
|
Income from Non-Controlling Interests
|
1.07M | 1.03M | 0.79M | 0.95M | 0.94M | 0.93M | 1.12M | 1.15M | 0.93M | 0.84M | 0.73M | -1.31M | 0.27M | 0.19M | 0.25M | 0.75M | 1.45M | 1.28M | 1.37M | 1.45M | 0.28M | 0.93M | 1.00M | 0.49M | 1.00M | 1.22M | 0.60M | 0.92M | 0.51M | 0.51M | 0.21M | 0.94M | 0.55M | 0.35M | 0.55M | 0.68M | 0.49M | 0.65M | 0.77M | 0.64M | 0.65M | 0.75M | 0.70M | 0.47M | 0.48M | 0.44M | 0.39M | 0.66M | 0.60M | 0.57M | 0.87M | 0.92M | 0.58M | 0.46M | 0.31M | 0.16M | 0.27M | 0.16M | 0.48M | 0.28M | 0.22M | -0.08M | 0.27M | -0.42M | -0.20M | -0.47M | -0.28M |
|
Income from Continuing Operations
|
3.30M | 14.39M | 8.03M | 10.09M | 8.20M | 11.04M | -0.68M | 10.51M | 1.79M | 2.78M | -0.09M | 5.03M | 11.04M | 14.92M | 10.16M | 14.02M | 12.58M | 18.07M | 10.90M | 14.38M | 15.43M | 23.19M | 10.15M | 15.14M | 11.56M | 7.62M | -1.69M | 5.21M | 12.58M | 19.27M | 13.39M | 3.50M | 0.66M | -1.03M | 3.13M | 22.86M | -3.32M | 1.40M | 0.12M | 7.83M | -2.97M | -5.90M | -7.88M | 0.56M | 2.81M | 0.94M | 8.06M | 33.35M | 66.30M | 108.32M | 117.85M | 141.47M | 115.29M | 70.17M | 8.01M | 42.00M | 14.65M | 0.73M | 10.75M | 23.29M | 12.28M | 31.68M | 12.76M | 25.03M | 20.18M | 17.01M | 1.35M |
|
Consolidated Net Income
|
3.30M | 14.39M | 8.03M | 10.09M | 8.20M | 11.04M | -0.68M | 10.51M | 1.79M | 2.78M | -0.09M | 5.03M | 11.04M | 14.92M | 10.16M | 14.02M | 12.58M | 18.07M | 10.90M | 14.38M | 15.43M | 23.19M | 10.15M | 15.14M | 11.56M | 7.62M | -1.69M | 5.21M | 12.58M | 19.27M | 13.39M | 3.50M | 0.66M | -1.03M | 3.13M | 22.86M | -3.32M | 1.40M | 0.12M | 7.83M | -2.97M | -5.90M | -7.88M | 0.56M | 2.81M | 0.94M | 8.06M | 33.35M | 66.30M | 108.32M | 117.85M | 141.47M | 115.29M | 70.17M | 8.01M | 42.00M | 14.65M | 0.73M | 10.75M | 23.29M | 12.28M | 31.68M | 12.76M | 25.03M | 20.18M | 17.01M | 1.35M |
|
Income towards Parent Company
|
-2.56M | 14.39M | 3.49M | 5.47M | 4.32M | 8.00M | -2.80M | 9.41M | 1.46M | 2.85M | -0.10M | 3.41M | 9.77M | 13.75M | 9.20M | 13.80M | 12.26M | 18.99M | 8.53M | 15.64M | 16.98M | 26.23M | 13.97M | 19.46M | 16.90M | 14.12M | -0.45M | 2.58M | 10.39M | 17.59M | 11.93M | 3.08M | 0.76M | -0.58M | 4.15M | 24.60M | -1.09M | 4.29M | 3.78M | 12.09M | 1.94M | -5.31M | -6.59M | 2.31M | 0.34M | -1.08M | 5.46M | 28.32M | 61.87M | 104.49M | 114.86M | 139.21M | 113.51M | 69.04M | 7.17M | 40.75M | 13.68M | -0.10M | 10.39M | 16.35M | 5.53M | 24.79M | 6.10M | 18.77M | 13.71M | 10.36M | -5.75M |
|
Net Income towards Common Stockholders
|
4.37M | 15.42M | 8.82M | 11.04M | 9.14M | 11.97M | 0.45M | 11.65M | 2.72M | 3.62M | 0.64M | 3.72M | 11.31M | 15.11M | 10.41M | 14.77M | 14.03M | 19.35M | 12.27M | 15.82M | 15.71M | 24.11M | 11.15M | 15.62M | 12.56M | 443.71M | 437.45M | 438.70M | 13.09M | 449.74M | 13.60M | 467.73M | 1.22M | -0.68M | 432.52M | 23.54M | -2.83M | 2.05M | 0.89M | 8.46M | -2.32M | -5.15M | -7.18M | 1.04M | 3.29M | 1.38M | 8.45M | 34.01M | 66.90M | 108.89M | 118.72M | 142.39M | 115.87M | 70.64M | 8.32M | 42.16M | 14.93M | 0.89M | 11.24M | 23.57M | 12.50M | 29.63M | 13.02M | 24.61M | 19.99M | 16.54M | 1.07M |
|
EPS (Basic)
|
0.01 | 0.04 | 0.02 | 0.03 | 0.03 | 0.03 | 0.00 | 0.03 | 0.01 | 0.01 | 0.00 | 0.01 | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.06 | 0.04 | 0.05 | 0.05 | 0.07 | 0.03 | 0.05 | 0.04 | 1.30 | 1.28 | 1.28 | 0.04 | 1.31 | 0.04 | 1.36 | 0.00 | 0.00 | 1.26 | 0.07 | -0.01 | 0.01 | 0.00 | 0.02 | -0.01 | -0.01 | -0.02 | 0.00 | 0.01 | 0.00 | 0.02 | 0.10 | 0.19 | 0.31 | 0.34 | 0.41 | 0.33 | 0.20 | 0.02 | 0.12 | 0.04 | 0.00 | 0.03 | 0.07 | 0.04 | 0.08 | 0.04 | 0.07 | 0.06 | 0.05 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
11.57 | 41.11 | 23.91 | 30.44 | 25.45 | 33.38 | 1.26 | 65.64 | 15.30 | 10.18 | 3.63 | 21.01 | 65.77 | 88.20 | 60.99 | 86.42 | 81.80 | | 71.51 | 91.92 | 91.24 | 140.02 | 64.88 | 90.76 | 72.97 | 0.00M | 0.00M | 0.00M | 75.94 | 0.00M | 78.89 | 0.00M | 7.05 | -3.94 | 0.00M | 136.47 | -16.40 | | | 49.04 | -13.44 | | | 6.00 | 19.00 | 7.98 | | 195.30 | 382.96 | 622.94 | 679.06 | 814.29 | 662.79 | 404.03 | 47.60 | 240.90 | 85.40 | 5.08 | 64.29 | 134.67 | 71.41 | 169.21 | 74.42 | 140.50 | 114.16 | 94.78 | |
|
Shares Outstanding (Weighted Average)
|
383.96M | | 380.24M | 380.24M | 358.01M | 358.01M | 358.01M | 358.01M | 353.84M | 353.84M | 353.84M | 353.84M | 349.28M | 349.28M | 349.28M | 339.15M | 339.15M | 339.15M | 339.15M | 341.05M | 341.05M | 341.05M | 341.05M | 341.05M | 341.05M | 342.43M | 342.43M | 342.43M | 343.82M | 343.82M | 343.82M | 343.82M | 344.01M | 344.01M | 344.01M | 344.01M | 344.21M | 344.21M | 344.21M | 344.21M | 344.29M | 344.29M | 344.29M | 344.29M | 344.37M | 344.37M | 344.37M | 344.37M | 347.53M | 347.53M | 347.53M | 347.53M | 348.60M | 348.60M | 348.60M | 348.60M | 348.83M | 348.83M | 348.83M | 348.83M | 349.45M | 349.45M | 349.45M | 349.83M | 349.83M | 349.83M | 349.83M |
|
Shares Outstanding (Diluted Average)
|
0.38M | 0.38M | 0.37M | 0.36M | 0.36M | 0.36M | 0.35M | 0.18M | 0.18M | 0.36M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | | | 0.17M | 0.17M | | | 0.17M | 0.17M | 0.17M | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.17M | 0.18M | 0.18M | 0.17M | |
|
EBITDA
|
3.55M | 16.11M | 10.82M | 13.09M | 10.25M | 13.03M | -0.68M | 12.88M | 2.48M | 3.41M | -0.52M | 11.18M | 17.96M | 20.20M | 13.16M | 15.73M | 20.84M | 24.34M | -129.65M | -126.80M | -127.52M | -130.52M | 12.56M | 22.64M | -117.36M | 8.87M | -2.46M | 8.61M | -117.97M | 21.90M | 15.30M | -157.66M | 1.60M | -0.94M | 3.40M | 4.28M | -3.24M | 0.50M | 0.79M | 5.34M | -3.38M | -5.95M | -7.64M | -1.34M | 4.65M | 1.65M | 9.44M | 42.19M | 84.73M | 134.05M | 148.50M | 178.38M | 145.66M | 83.76M | 3.94M | 40.51M | 17.58M | -2.14M | 11.09M | 16.68M | 10.03M | 29.26M | 5.86M | 23.08M | 24.93M | 18.11M | -0.62M |
|
Interest Expenses
|
| | 0.00M | | | -0.01M | -0.07M | -0.11M | 0.10M | -0.10M | -0.13M | -0.12M | -0.10M | -0.10M | -0.08M | -0.08M | -0.08M | 0.24M | -0.11M | -0.13M | 0.11M | -0.12M | -0.14M | -0.15M | -0.11M | -0.11M | -0.15M | -0.14M | -0.18M | -0.19M | -0.13M | -0.13M | -0.21M | -0.19M | -0.14M | -0.25M | -0.25M | -0.27M | -0.38M | -0.34M | -0.48M | -0.55M | -0.63M | -0.67M | -0.59M | -0.55M | -0.31M | -0.25M | -0.26M | 0.78M | 0.27M | 0.28M | 0.28M | -0.33M | -0.84M | 1.33M | 1.74M | -1.72M | -1.48M | 1.14M | 1.02M | -1.01M | -1.02M | -0.96M | 0.90M | -0.87M | -0.88M |
|
Tax Rate
|
7.01% | 10.66% | 26.76% | 23.02% | 20.00% | 16.45% | 18.08% | 17.02% | 25.01% | 24.99% | 25.41% | 53.60% | 22.50% | 26.75% | 25.00% | 20.92% | 25.00% | 25.00% | 24.99% | 28.13% | 19.00% | 20.98% | 20.20% | 37.92% | 25.30% | 25.30% | 4.83% | 41.89% | 15.00% | 15.00% | 9.72% | 50.76% | 15.54% | 14.77% | 16.56% | 14.86% | 18.00% | 17.98% | 17.81% | 15.08% | | | | 42.41% | 34.25% | 27.88% | 12.24% | 20.80% | 22.00% | 18.72% | 20.49% | 20.56% | 20.70% | 18.82% | | | 16.70% | | 10.15% | | | | | 2.95% | 15.99% | 22.91% | |