|
Revenue
|
74.61M | 95.18M | 88.04M | 79.88M | 88.63M | 115.85M | 134.46M | 136.36M | 117.86M | 120.54M | 102.87M | 91.15M | 67.02M | 81.87M | 81.10M | 76.45M | 85.33M | 106.63M | 114.18M | 125.79M | 117.50M | 135.51M | 121.98M | 119.09M | 104.20M | 104.94M | 115.34M | 131.02M | 171.30M | 179.39M | 164.25M | 142.54M | 134.28M | 140.84M | 160.11M | 139.71M | 147.26M | 143.65M | 136.52M | 152.62M | 134.17M | 161.53M | 224.94M | 136.93M | 166.35M | 199.70M | 188.89M | 210.85M | 217.98M | 193.56M | 185.08M | 186.50M | 191.24M | 146.34M | 194.82M | 199.50M | 178.13M | 181.91M | 160.69M | 189.53M | 245.66M | 245.09M | 249.66M | 261.34M | 304.03M | 409.54M | 448.11M |
|
Cost of Revenue
|
57.45M | 57.06M | 52.11M | 52.34M | 50.56M | 61.32M | 59.77M | 56.79M | 50.07M | 52.74M | 53.04M | 42.95M | 43.05M | 44.56M | 47.06M | 50.83M | 80.22M | 85.94M | 99.45M | 103.54M | 98.77M | 113.48M | 5.60M | 99.22M | 94.73M | 107.50M | 103.60M | 100.19M | 112.85M | 120.71M | 128.20M | 109.11M | 104.54M | 97.88M | 113.80M | 100.92M | 112.26M | 137.07M | 133.72M | 149.17M | 154.41M | 146.65M | 189.20M | 123.53M | 128.25M | 141.01M | 137.98M | 9.00M | 156.05M | 158.33M | 131.84M | 141.07M | 153.98M | 137.89M | 169.81M | 164.55M | 140.47M | 148.43M | 153.82M | 170.37M | 194.23M | 185.80M | 181.32M | 187.34M | 184.50M | 229.07M | 199.90M |
|
Gross Profit
|
17.16M | 38.12M | 35.93M | 27.54M | 38.07M | 54.52M | 74.69M | 79.57M | 67.79M | 67.81M | 49.83M | 48.20M | 23.97M | 37.31M | 34.04M | 25.62M | 5.11M | 20.69M | 14.73M | 22.24M | 18.73M | 22.02M | 22.21M | 19.87M | 9.46M | -2.56M | 11.73M | 30.82M | 58.45M | 58.69M | 36.04M | 33.43M | 29.74M | 42.96M | 46.31M | 38.79M | 35.00M | 6.58M | -5.33M | 3.44M | -20.24M | 14.88M | 35.75M | 13.39M | 38.11M | 58.69M | 50.91M | 67.40M | 61.93M | 35.23M | 53.24M | 45.43M | 37.26M | 8.45M | 25.02M | 34.95M | 37.66M | 33.48M | 6.87M | 19.16M | 51.43M | 59.29M | 68.33M | 74.00M | 119.52M | 180.47M | 248.21M |
|
Research & Development
|
1.24M | 2.74M | 4.25M | 3.43M | 5.82M | 6.92M | 5.44M | 3.30M | 5.84M | 9.87M | 7.95M | 5.61M | 7.15M | 11.72M | 7.34M | 11.28M | 10.73M | 9.24M | -7.76M | 4.15M | 3.14M | 5.80M | 6.58M | 4.62M | 4.59M | 5.54M | 7.21M | 3.35M | 3.88M | 4.41M | 3.07M | 4.51M | 5.85M | 7.25M | 5.89M | 7.36M | 7.84M | 12.41M | 8.09M | 4.40M | 4.35M | 4.81M | 5.51M | 2.53M | 1.96M | 3.41M | 10.40M | 6.69M | 11.24M | 17.11M | 12.86M | 12.81M | 11.20M | 15.13M | 6.91M | 4.97M | 6.89M | 13.69M | 6.97M | 4.34M | 6.68M | 10.55M | 5.74M | 4.50M | 8.81M | 9.55M | 4.88M |
|
Selling, General & Administrative
|
4.60M | 4.48M | 4.82M | 4.11M | 4.66M | 3.68M | 5.76M | 4.70M | 4.55M | 5.56M | 3.73M | 4.50M | 5.53M | 5.70M | 5.53M | 6.94M | 7.48M | 7.72M | 6.78M | 7.94M | 8.16M | 7.88M | 7.55M | 8.72M | 8.30M | 9.46M | 7.72M | 10.21M | 10.36M | 11.15M | 13.31M | 9.21M | 10.31M | 9.53M | 6.57M | 7.74M | 9.79M | 10.33M | 8.69M | 9.96M | 8.92M | 7.98M | 8.98M | 8.94M | 6.98M | 11.71M | 7.93M | 8.01M | 11.10M | 8.87M | 6.58M | 8.29M | 9.69M | 11.00M | 14.39M | 12.07M | 10.78M | 7.60M | 12.27M | 11.22M | 14.74M | 10.40M | 9.05M | 12.00M | 12.54M | 13.87M | 19.21M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | 5.29M | 20.31M | 0.77M | 0.03M | | | | | | 2.15M | 0.01M | | | 0.40M | 1.76M | 0.53M | 0.03M | -0.00M | | | 2.51M | 1.01M | 6.14M | 0.39M | 0.01M | 0.40M | 0.18M | 0.05M | 0.01M | 0.01M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
2.38M | 1.59M | 6.98M | | 2.99M | 2.42M | 196.80M | 2.84M | 3.61M | 8.88M | 6.52M | 12.65M | 2.84M | -3.35M | 28.19M | 4.32M | -13.17M | -8.46M | -9.54M | 2.24M | -16.03M | 1.63M | 3.63M | 1.62M | -26.41M | -10.93M | 27.39M | 1.68M | 2.20M | 0.01M | 68.46M | 5.30M | 11.07M | 4.83M | 1.12M | 9.23M | 0.04M | 3.21M | -0.58M | | -4.64M | -0.02M | 0.02M | 0.10M | -0.68M | 0.01M | -0.01M | 11.68M | 10.44M | 17.82M | 11.97M | 2.46M | 1.95M | -0.90M | -0.95M | 0.02M | 4.26M | -1.55M | -1.29M | 16.97M | 17.28M | -0.64M | 11.90M | -1.05M | 0.59M | -3.87M | 4.17M |
|
Operating Expenses
|
8.22M | 8.81M | 16.04M | 7.54M | 13.47M | 13.02M | 208.00M | 10.84M | 14.00M | 24.32M | 18.20M | 22.77M | 26.45M | 28.58M | 27.85M | 27.83M | 37.73M | 18.95M | 14.03M | 14.33M | 13.70M | 15.75M | 19.79M | 14.95M | 26.75M | 18.64M | 13.78M | 15.25M | 16.84M | 20.45M | 22.03M | 19.05M | 27.23M | 22.70M | 23.37M | 26.84M | 31.25M | 36.95M | 23.19M | 19.57M | 23.23M | 19.99M | 17.71M | 26.44M | 23.53M | 22.17M | 21.98M | 26.37M | 32.79M | 43.80M | 31.42M | 30.67M | 29.55M | 33.91M | 34.47M | 29.39M | 32.85M | 46.12M | 49.26M | 14.10M | 10.83M | 36.81M | 30.20M | 21.65M | 25.77M | 31.82M | 28.17M |
|
Operating Income
|
8.94M | 29.30M | 19.89M | 19.99M | 24.59M | 41.50M | -133.30M | 68.73M | 53.79M | 43.49M | 31.63M | 25.44M | -2.48M | 8.73M | 6.18M | -2.21M | -32.62M | 1.74M | 0.70M | 7.91M | 5.03M | 6.27M | 2.41M | 4.92M | -17.29M | -21.20M | -2.05M | 15.57M | 41.61M | 38.24M | 14.02M | 14.39M | 2.51M | 20.27M | 22.94M | 11.95M | 3.76M | -30.38M | -20.39M | -16.12M | -43.48M | -5.11M | 18.04M | -13.05M | 13.90M | 36.52M | 28.93M | 41.03M | 29.14M | -8.57M | 21.82M | 14.76M | 7.71M | -25.46M | -9.45M | 5.55M | 4.81M | -12.64M | -42.40M | 5.06M | 40.60M | 22.48M | 38.14M | 52.35M | 93.76M | 148.65M | 220.04M |
|
EBIT
|
8.94M | 29.30M | 19.89M | 19.99M | 24.59M | 41.50M | -133.30M | 68.73M | 53.79M | 43.49M | 31.63M | 25.44M | -2.48M | 8.73M | 6.18M | -2.21M | -32.62M | 1.74M | 0.70M | 7.91M | 5.03M | 6.27M | 2.41M | 4.92M | -17.29M | -21.20M | -2.05M | 15.57M | 41.61M | 38.24M | 14.02M | 14.39M | 2.51M | 20.27M | 22.94M | 11.95M | 3.76M | -30.38M | -20.39M | -16.12M | -43.48M | -5.11M | 18.04M | -13.05M | 13.90M | 36.52M | 28.93M | 41.03M | 29.14M | -8.57M | 21.82M | 14.76M | 7.71M | -25.46M | -9.45M | 5.55M | 4.81M | -12.64M | -42.40M | 5.06M | 40.60M | 22.48M | 38.14M | 52.35M | 93.76M | 148.65M | 220.04M |
|
Non Operating Investment Income
|
| | | -0.59M | 0.74M | -0.30M | 0.74M | 0.61M | | | -0.75M | | | | | | | | -2.97M | 0.69M | -0.61M | -2.83M | -0.47M | -2.84M | -0.12M | -0.10M | -0.11M | -0.71M | 1.15M | 0.05M | -0.67M | 0.33M | -0.28M | -0.12M | -0.17M | 0.31M | -0.56M | -2.21M | -0.35M | 0.10M | -1.13M | -0.13M | -1.23M | -0.98M | 6.41M | 3.98M | 0.86M | -3.51M | -0.75M | -2.86M | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.14M | -0.03M | 1.49M | -0.05M | -0.02M | 0.07M | -0.01M | 0.02M | 0.10M | -0.21M | -0.39M | 0.15M | 0.03M | 0.05M | -0.14M | 0.03M | 0.83M | 0.64M | -0.17M | 0.08M | 0.10M | 0.03M | 0.08M | 0.04M | 0.04M | 0.10M | 0.74M | 0.09M | 0.11M | 0.14M | 0.16M | 0.33M | 0.32M | 0.54M | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | -2.00M | -13.20M | | 2.03M | -0.56M | 40.38M | -0.92M | -5.23M | 6.17M | -9.05M | -2.34M | 21.54M | 6.54M | -4.56M | -5.54M | 9.45M | -11.60M | 7.30M | 5.48M | 12.27M | -1.83M | 9.08M | 5.03M | -8.20M | -1.89M | 2.38M | 12.14M | -2.26M | -3.08M | -11.23M | -4.70M | 4.01M | 16.80M | 19.46M | -0.02M | -3.13M | -4.38M | -4.72M | -1.50M | 7.89M | -14.00M | -6.67M | 8.17M | -2.06M | -1.91M | 4.00M | -0.38M | -2.04M | 4.48M | 5.67M | -0.28M | 1.39M | -3.85M | 4.18M | 1.46M | 3.98M | 2.67M | -3.25M | 3.63M | 0.94M | -3.52M | 2.43M | -10.65M |
|
Non Operating Income
|
6.10M | 2.76M | -33.73M | 0.04M | 0.75M | -13.63M | -10.07M | -1.88M | -0.83M | 39.76M | -1.55M | -5.55M | 5.70M | -9.60M | -4.58M | 20.72M | 0.97M | -12.74M | -11.48M | 7.51M | -24.46M | -2.42M | 10.31M | 9.07M | -9.51M | 5.81M | -0.41M | -14.54M | -6.00M | -3.00M | 3.75M | -18.11M | -11.09M | -25.08M | -13.38M | -2.94M | 8.74M | 4.51M | -4.46M | -16.62M | -14.23M | -16.02M | -19.67M | -3.18M | -23.95M | -16.05M | -25.05M | -14.84M | -30.53M | 9.29M | -35.59M | 5.96M | -20.98M | -7.59M | 1.07M | -5.48M | -15.34M | -11.27M | -6.22M | -9.00M | 5.00M | -9.26M | -18.14M | -7.34M | 9.62M | 17.62M | -66.48M |
|
EBT
|
2.84M | 26.54M | 23.36M | 15.62M | 25.34M | 27.87M | -143.37M | 66.85M | 52.96M | 83.25M | 30.08M | 19.89M | 3.22M | -0.87M | 1.60M | 18.51M | -31.65M | -11.00M | -10.78M | 15.42M | -19.42M | 3.86M | 12.73M | 13.99M | -26.80M | -15.39M | -2.46M | 1.04M | 35.61M | 35.24M | 17.77M | -3.72M | -8.58M | -4.82M | 9.56M | 9.01M | 12.50M | -25.86M | -24.84M | -32.75M | -57.71M | -21.13M | -1.64M | -16.23M | -9.37M | 20.46M | 3.88M | 26.19M | -1.39M | -5.51M | -13.77M | 9.78M | -13.27M | -33.05M | -8.38M | 0.07M | -10.53M | -23.91M | -48.62M | -3.94M | 36.95M | 13.21M | 19.99M | 45.02M | 90.27M | 155.60M | 188.29M |
|
Tax Provisions
|
0.34M | 0.60M | -8.71M | -6.23M | 8.26M | 8.08M | -133.64M | 23.50M | 19.64M | 27.32M | 11.52M | 7.32M | 0.69M | 5.64M | -1.07M | 7.42M | -6.79M | -5.53M | -7.87M | 6.66M | -5.03M | -0.78M | -12.06M | 1.44M | 1.22M | -5.50M | 60.50M | 1.65M | 11.50M | 9.90M | 5.49M | -28.80M | 16.37M | -5.13M | 38.53M | 1.21M | 2.97M | -2.68M | -6.70M | -7.22M | -11.18M | 2.78M | 1.69M | -0.41M | 2.65M | 5.18M | 8.30M | 4.74M | -4.13M | -4.53M | -25.64M | 5.63M | 1.79M | -9.53M | 2.57M | 3.24M | 5.16M | 2.21M | 0.26M | 1.97M | 9.08M | 11.45M | 8.07M | 16.14M | 32.56M | 54.88M | 53.88M |
|
Profit After Tax
|
2.50M | 25.95M | 39.52M | 21.84M | 24.59M | 41.50M | -133.30M | 68.73M | 53.79M | 55.92M | 31.63M | 25.44M | 2.52M | 8.73M | 6.18M | -2.21M | -32.62M | -8.46M | 0.70M | 11.64M | -14.40M | 6.27M | 2.41M | 12.55M | -26.67M | -9.89M | -62.96M | -0.62M | 24.12M | 25.79M | 12.28M | 25.08M | -24.95M | 0.31M | -28.97M | 8.24M | 12.07M | -23.18M | -23.88M | -25.53M | -46.53M | -19.52M | -3.33M | -15.82M | -12.02M | 15.28M | 3.10M | 21.45M | 2.75M | -0.98M | 11.88M | 4.15M | -13.52M | -23.53M | -4.45M | -3.17M | -15.69M | -22.41M | -42.94M | -5.75M | 27.87M | 1.76M | 11.92M | 28.87M | 57.70M | 100.73M | 134.41M |
|
Equity Income
|
| | | | | | | | | | | | | -4.62M | -2.78M | 1.07M | -13.62M | 82.90M | -52.39M | -17.70M | 81.19M | -96.35M | 39.54M | -40.04M | 0.74M | 11.30M | -77.57M | -20.99M | 37.11M | 52.61M | 18.17M | 2.70M | -2.35M | 7.37M | 9.71M | 17.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
2.50M | 25.95M | 32.07M | 21.84M | 17.08M | 19.79M | -9.74M | 43.36M | 33.32M | 55.92M | 18.57M | 12.57M | 2.52M | -6.51M | 2.67M | 11.09M | -24.86M | -5.47M | -2.91M | 8.77M | -14.40M | 4.63M | 24.78M | 12.55M | -28.01M | -9.89M | -62.96M | -0.62M | 24.12M | 25.35M | 12.28M | 25.08M | -24.95M | 0.31M | -28.97M | 7.80M | 9.54M | -23.18M | -18.15M | -25.53M | -46.53M | -23.91M | -3.33M | -15.82M | -12.02M | 15.28M | -4.42M | 21.45M | 2.75M | -0.98M | 11.88M | 4.15M | -15.06M | -23.53M | -10.94M | -3.17M | -15.69M | -26.13M | -48.88M | -5.91M | 27.87M | 1.76M | 11.92M | 28.87M | 57.70M | 100.73M | 134.41M |
|
Consolidated Net Income
|
2.50M | 0.01M | 32.07M | -11.88M | 13.47M | 19.79M | -9.74M | -10.84M | 14.00M | 55.92M | 18.57M | 12.57M | 2.52M | -6.51M | 2.67M | 11.09M | -24.86M | -5.47M | -2.91M | 8.77M | -14.40M | 4.63M | 24.78M | 12.55M | -28.01M | -9.89M | -62.96M | -0.62M | 24.12M | 25.35M | 12.28M | 25.08M | -24.95M | 0.31M | -28.97M | 7.80M | 9.54M | -23.18M | -18.15M | -25.53M | -46.53M | -23.91M | -3.33M | -15.82M | -12.02M | 15.28M | -4.42M | 21.45M | 2.75M | -0.98M | 11.88M | 4.15M | -15.06M | -23.53M | -10.94M | -3.17M | -15.69M | -26.13M | -48.88M | -5.91M | 27.87M | 1.76M | 11.92M | 28.87M | 57.70M | 100.73M | 134.41M |
|
Income towards Parent Company
|
2.50M | 0.01M | 32.07M | -11.88M | 13.47M | 19.79M | -9.74M | -10.84M | 14.00M | 55.92M | 18.57M | 12.57M | 2.52M | -6.51M | 2.67M | 11.09M | -24.86M | -5.47M | -2.91M | 8.77M | -14.40M | 4.63M | 24.78M | 12.55M | -28.01M | -9.89M | -62.96M | -0.62M | 24.12M | 25.35M | 12.28M | 25.08M | -24.95M | 0.31M | -28.97M | 7.80M | 9.54M | -23.18M | -18.15M | -25.53M | -46.53M | -23.91M | -3.33M | -15.82M | -12.02M | 15.28M | -4.42M | 21.45M | 2.75M | -0.98M | 11.88M | 4.15M | -15.06M | -23.53M | -10.94M | -3.17M | -15.69M | -26.13M | -48.88M | -5.91M | 27.87M | 1.76M | 11.92M | 28.87M | 57.70M | 100.73M | 134.41M |
|
Preferred Dividend Payments
|
3.41M | 3.41M | 3.41M | 16.34M | 3.41M | 3.41M | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Net Income towards Common Stockholders
|
-0.91M | 22.54M | 28.66M | 18.44M | 13.68M | 16.38M | -13.14M | 43.22M | 33.18M | 55.78M | 18.43M | 12.43M | 2.39M | -1.02M | 0.60M | 10.96M | -25.00M | -8.60M | -3.05M | 11.50M | -14.54M | 3.54M | 16.77M | 12.41M | -26.80M | -10.03M | -63.10M | -0.76M | 23.98M | 25.65M | 12.15M | 24.94M | -25.09M | 0.18M | -29.11M | 8.10M | 11.94M | -23.32M | -23.83M | -25.67M | -46.67M | -19.65M | -3.47M | -17.32M | -14.17M | 13.49M | 7.99M | 21.31M | 2.61M | -1.12M | 11.74M | 4.01M | -13.66M | -23.66M | -4.59M | -3.31M | -15.83M | -22.55M | -43.07M | -5.89M | 27.73M | 1.62M | 11.79M | 28.73M | 57.57M | 100.59M | 134.27M |
|
EPS (Basic)
|
0.00 | 0.10 | 0.13 | 0.08 | 0.06 | 0.06 | -0.05 | 0.16 | 0.12 | 0.20 | 0.07 | 0.04 | 0.01 | 0.00 | 0.00 | 0.04 | -0.08 | -0.03 | -0.01 | 0.03 | -0.04 | 0.01 | 0.05 | 0.03 | -0.07 | -0.03 | -0.16 | -1.99 | 0.06 | 0.07 | 0.03 | 0.07 | -0.06 | 0.00 | -0.08 | 0.02 | 0.03 | -0.05 | -0.05 | -0.05 | -0.10 | -0.04 | | -0.03 | -0.02 | 0.03 | 0.01 | 0.04 | 0.01 | 0.00 | 0.02 | 0.01 | -0.03 | -0.04 | -0.01 | -0.01 | -0.03 | -0.04 | -0.07 | -0.01 | 0.04 | 0.00 | 0.02 | 0.05 | 0.09 | 0.15 | 0.20 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.09 | 0.12 | 0.07 | 0.05 | 0.06 | -0.05 | 0.15 | 0.11 | 0.19 | 0.06 | 0.04 | 0.01 | 0.00 | 0.00 | 0.04 | -0.08 | -0.03 | -0.01 | 0.03 | -0.04 | 0.01 | 0.05 | 0.03 | -0.07 | -0.03 | -0.16 | -1.99 | 0.06 | 0.07 | 0.03 | 0.07 | -0.06 | 0.00 | -0.08 | 0.02 | 0.03 | -0.05 | -0.05 | -0.05 | -0.10 | -0.04 | | -0.03 | -0.02 | 0.03 | 0.01 | 0.04 | 0.01 | 0.00 | 0.02 | 0.01 | -0.03 | -0.04 | -0.01 | -0.01 | -0.03 | -0.04 | -0.07 | -0.01 | 0.04 | 0.00 | 0.02 | 0.05 | 0.09 | 0.15 | 0.20 |
|
Shares Outstanding (Weighted Average)
|
222.42M | 236.38M | 224.93M | 242.04M | 248.55M | 256.10M | 251.15M | 278.45M | 279.35M | 279.54M | 280.96M | 285.29M | 285.31M | 285.49M | 285.38M | 285.17M | 303.57M | 342.64M | 318.68M | | 344.22M | 359.47M | | 368.79M | 371.30M | 377.51M | | 0.38M | 383.79M | 387.58M | 386.42M | 395.37M | 396.18M | 398.85M | 397.39M | 399.32M | 400.62M | 452.64M | 433.42M | 482.83M | 486.06M | 489.97M | | 523.22M | 525.24M | 529.84M | | | | 536.97M | | 538.49M | 539.40M | 554.53M | | 600.08M | 604.09M | 607.90M | | 616.20M | 617.11M | 621.92M | | 632.05M | 636.93M | 669.19M | |
|
Shares Outstanding (Diluted Average)
|
222.42M | 244.34M | 233.62M | 261.23M | 266.37M | 270.51M | 269.60M | 296.24M | 296.02M | 295.74M | 297.03M | 296.93M | 296.10M | 296.74M | 297.57M | 297.16M | 303.57M | 342.64M | 318.68M | | 344.22M | 362.26M | | 369.69M | 371.30M | 377.51M | | 0.38M | 387.51M | 389.92M | 389.32M | 398.15M | 399.24M | 401.26M | 397.39M | 401.92M | 403.61M | 452.64M | 433.42M | 482.83M | 486.06M | 489.97M | | 523.22M | 525.24M | 535.79M | | | | 541.77M | | 544.06M | 539.40M | 554.53M | | 600.08M | 604.09M | 607.90M | | 616.20M | 622.21M | 625.74M | | 634.71M | 639.74M | 671.94M | |
|
EBITDA
|
5.91M | 28.57M | 36.87M | 20.87M | 17.31M | 19.97M | -10.11M | 43.71M | 32.23M | 55.12M | 11.71M | 12.35M | 1.94M | 2.20M | -1.96M | 8.26M | -26.80M | -5.97M | -3.00M | 12.99M | -16.59M | 5.95M | 9.73M | 14.49M | -27.82M | -10.28M | -63.95M | 0.45M | 25.36M | 25.17M | 8.62M | 28.29M | -22.07M | 7.95M | -31.46M | 6.14M | 6.91M | -19.44M | -38.17M | -21.27M | -42.99M | -22.80M | -2.68M | -35.16M | -1.63M | 21.43M | 10.33M | 23.28M | 4.37M | -7.25M | 19.12M | -29.01M | 51.83M | -36.22M | 6.96M | 3.34M | -10.46M | -33.80M | -39.91M | -11.16M | 40.60M | 22.48M | 38.14M | 52.35M | 93.76M | 148.65M | 220.04M |
|
Interest Expenses
|
-2.75M | -2.80M | 21.56M | -0.68M | -0.53M | 0.51M | 0.50M | 0.48M | 1.50M | 0.41M | 0.49M | 0.47M | 0.51M | 0.59M | 0.86M | 0.70M | 6.45M | 7.35M | 7.18M | 6.84M | 6.96M | 6.50M | 6.47M | 6.19M | 6.54M | 6.62M | 6.04M | 5.71M | 5.37M | 5.57M | 5.14M | 8.52M | 10.54M | 9.36M | 9.59M | 9.79M | 10.08M | 10.15M | 10.93M | 10.66M | 11.34M | 11.78M | 14.67M | 16.31M | 11.83M | 10.78M | 10.65M | 10.74M | 10.27M | 10.47M | 10.46M | 10.41M | 10.51M | 10.87M | -74.58M | 10.16M | 10.31M | 10.71M | 12.13M | 12.64M | 12.51M | 10.90M | -85.88M | 11.55M | 11.10M | 13.40M | 5.53M |
|
Tax Rate
|
12.13% | 2.25% | -37.28% | -39.89% | 32.58% | 28.99% | 93.21% | 35.15% | 37.09% | 32.82% | 38.28% | 36.78% | 21.54% | -647.65% | -67.06% | 40.06% | 21.47% | 50.25% | 73.03% | 43.15% | 25.87% | -20.10% | -94.74% | 10.29% | -4.53% | 35.74% | -2,459.47% | 159.65% | 32.28% | 28.08% | 30.88% | 774.61% | -190.70% | 106.52% | 403.00% | 13.39% | 23.73% | 10.36% | 26.95% | 22.03% | 19.37% | -13.17% | -103.30% | 2.50% | -28.24% | 25.32% | 213.76% | 18.11% | 298.27% | 82.24% | 186.24% | 57.55% | -13.51% | 28.82% | -30.64% | 4,698.55% | -49.01% | -9.25% | -0.54% | -50.05% | 24.57% | 86.67% | 40.36% | 35.86% | 36.07% | 35.27% | 28.62% |