|
Revenue
|
520.30M | 384.36M | 358.28M | 396.24M | 436.58M | 483.38M | 558.96M | 594.64M | 604.41M | 644.10M | 700.75M | 732.59M | 769.98M | 819.78M | 829.45M | 844.57M | 838.31M | 840.20M | 864.54M | 889.15M | 893.43M | 952.09M | 985.04M | 1,060.79M | 885.67M | 661.45M | 553.80M | 487.85M | 438.19M | 366.49M | 331.71M | 368.59M | 405.28M | 498.56M | 532.30M | 564.09M | 577.48M | 648.87M | 696.83M | 740.60M | 720.87M | 687.97M | 649.05M | 614.66M | 633.64M | 317.36M | 208.27M | 246.38M | 296.17M | 332.21M | 343.81M | 409.78M | 467.60M | 550.23M | 631.33M | 719.64M | 769.22M | 723.96M | 659.61M | 677.15M | 687.94M | 697.72M | 693.79M | 677.30M | 1,016.04M | 1,040.92M | 1,011.75M |
|
Cost of Revenue
|
263.29M | 204.52M | 190.68M | 208.70M | 248.48M | 285.58M | 329.20M | 330.05M | 340.04M | 365.59M | 396.93M | 391.03M | 448.21M | 463.94M | 447.33M | 466.87M | 461.74M | 450.99M | 473.17M | 474.05M | 480.17M | 515.24M | 537.26M | 559.46M | 467.10M | 350.64M | 326.27M | 276.64M | 221.61M | 186.15M | -678.34M | 247.68M | 296.83M | 337.46M | 362.76M | 1.17M | 1.14M | 1.42M | 1,643.83M | 487.59M | 441.72M | 443.11M | 430.78M | 399.33M | 417.74M | 205.20M | 162.52M | 198.69M | 230.31M | 255.47M | 268.13M | 299.65M | 339.76M | 376.21M | 410.97M | 428.25M | 449.11M | 429.18M | 402.06M | 403.30M | 401.30M | 414.88M | 407.02M | 411.86M | 701.66M | 704.22M | 694.61M |
|
Gross Profit
|
257.01M | 179.84M | 167.59M | 187.54M | 188.10M | 197.80M | 229.76M | 264.60M | 264.37M | 278.51M | 303.82M | 341.56M | 321.77M | 355.85M | 382.11M | 377.70M | 376.57M | 389.21M | 391.37M | 415.10M | 413.26M | 436.85M | 447.78M | 501.32M | 418.57M | 310.81M | 227.53M | 211.20M | 216.58M | 180.34M | 1,010.05M | 120.91M | 108.45M | 161.10M | 169.54M | 562.92M | 576.35M | 647.45M | -947.00M | 253.00M | 279.15M | 244.86M | 218.27M | 215.33M | 215.90M | 112.17M | 45.75M | 47.69M | 65.86M | 76.74M | 75.68M | 110.13M | 127.84M | 174.02M | 220.36M | 291.39M | 320.11M | 294.77M | 257.55M | 273.84M | 286.64M | 282.84M | 286.78M | 265.44M | 314.38M | 336.70M | 317.14M |
|
Depreciation & Amortization - Total
|
57.11M | 61.04M | 63.51M | 62.80M | 65.80M | | | | | | | | | | | | | | | | | | | | | | | | 142.13M | 138.69M | | | 133.85M | 145.04M | 152.73M | | 142.50M | 143.10M | 148.40M | 140.00M | 141.70M | 141.90M | 133.20M | 128.20M | 130.20M | 108.40M | 107.90M | 105.10M | 104.60M | 102.70M | 100.10M | 98.60M | 101.10M | 97.50M | 102.50M | 94.90M | 94.60M | 93.20M | 93.00M | 92.40M | 102.90M | 96.20M | 99.40M | 97.00M | 147.30M | 160.80M | 169.40M |
|
Research & Development
|
2.18M | 2.78M | 3.04M | 1.81M | 3.34M | 3.25M | 3.85M | 3.47M | 3.64M | 4.40M | 4.25M | 3.25M | 3.83M | 4.30M | 4.68M | 3.35M | 3.70M | 4.37M | 3.81M | 4.26M | 3.62M | 3.86M | 4.16M | 4.16M | 4.86M | 3.33M | 3.76M | 2.92M | 2.31M | 2.71M | 2.33M | 2.81M | 2.72M | 3.06M | 3.46M | 3.23M | 4.44M | 5.48M | 5.02M | 7.02M | 7.26M | 7.07M | 6.12M | 6.88M | 6.21M | 3.64M | 4.92M | 5.58M | 5.33M | 5.61M | 5.20M | 6.53M | 6.39M | 6.51M | 7.14M | 6.93M | 8.70M | 7.08M | 7.38M | 8.61M | 12.91M | 10.55M | 8.85M | 9.36M | 9.42M | 7.78M | 7.57M |
|
Selling, General & Administrative
|
16.43M | 14.17M | 13.34M | 20.64M | 20.54M | 20.11M | 20.18M | 19.89M | 24.41M | 24.07M | 23.09M | 26.16M | 27.80M | 25.58M | 27.76M | 32.42M | 32.84M | 31.09M | 29.90M | 32.24M | 34.43M | 34.22M | 34.38M | 32.74M | 34.99M | 29.25M | 37.73M | 32.07M | 33.81M | 46.50M | 33.80M | 34.26M | 33.52M | 42.89M | 36.88M | 46.46M | 48.24M | 52.31M | 52.25M | 54.51M | 43.51M | 46.59M | 49.81M | 49.81M | 41.98M | 43.11M | 32.62M | 39.30M | 39.35M | 41.72M | 51.82M | 43.72M | 47.05M | 44.93M | 46.67M | 48.45M | 52.85M | 49.27M | 56.11M | 56.58M | 61.18M | 60.19M | 66.92M | 63.06M | 80.80M | 65.51M | 77.64M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 6.70M | 7.47M | 10.54M | 29.90M | 8.62M | 5.68M |
|
Other Operating Expenses
|
261.24M | 200.21M | 187.93M | 205.60M | 245.19M | 348.54M | 401.69M | 400.56M | 412.10M | 441.21M | 480.31M | 472.64M | 531.32M | 557.25M | 557.62M | 5.22M | 5.31M | 4.01M | 4.38M | 5.66M | 4.10M | 2.13M | 7.19M | 4.17M | 2.85M | 1.79M | 3.02M | 4.59M | 2.68M | 0.55M | 2.08M | 0.84M | 14.89M | 1.86M | 125.15M | 5.57M | 5.25M | 4.31M | 7.57M | 5.54M | 11.55M | 10.00M | 12.60M | 4.30M | 10.31M | 4.20M | 28.00M | 12.34M | -18.52M | 3.43M | -8.55M | 303.55M | -1.03M | 3.08M | 2.67M | 2.38M | 2.52M | -4.50M | -8.41M | 2.44M | -2.43M | -2.73M | -2.42M | -1.67M | 0.88M | -1.35M | 0.59M |
|
Operating Expenses
|
336.96M | 278.20M | 267.82M | 290.86M | 334.87M | 371.91M | 425.73M | 423.92M | 440.14M | 469.68M | 507.65M | 502.05M | 562.96M | 587.13M | 590.07M | 604.02M | 605.39M | 600.24M | 621.30M | 625.12M | 638.09M | 680.17M | 719.41M | 730.42M | 654.34M | 526.40M | 578.58M | 449.18M | 396.57M | 379.74M | 424.71M | 417.75M | 470.95M | 526.59M | 558.53M | 560.48M | 578.65M | 642.57M | 672.61M | 686.31M | 625.72M | 855.85M | 610.03M | 583.29M | 1,152.18M | 374.95M | 283.70M | 339.60M | 457.09M | 409.58M | 440.84M | 452.39M | 490.21M | 516.51M | 554.53M | 575.41M | 594.02M | 575.21M | 559.47M | 553.68M | 576.78M | 584.27M | 586.21M | 587.32M | 973.88M | 1,169.19M | 1,013.21M |
|
Operating Income
|
183.34M | 106.16M | 90.45M | 105.38M | 101.71M | 111.47M | 133.23M | 170.73M | 164.26M | 174.42M | 193.10M | 230.54M | 207.03M | 232.66M | 239.38M | 240.55M | 232.92M | 239.96M | 243.23M | 264.03M | 255.34M | 271.91M | 263.50M | 330.37M | 231.33M | 135.05M | -24.78M | 38.67M | 41.62M | -13.26M | -93.00M | -49.16M | -65.67M | -28.03M | -29.68M | 3.61M | -1.16M | 6.31M | 24.21M | 54.29M | 95.15M | -167.87M | 39.02M | 31.37M | -518.54M | -57.58M | -75.43M | -93.22M | -160.92M | -77.37M | -97.04M | -42.61M | -22.62M | 33.72M | 76.80M | 144.22M | 175.21M | 148.74M | 100.14M | 123.47M | 111.17M | 113.46M | 107.59M | 89.98M | 42.16M | -128.27M | -1.46M |
|
EBIT
|
183.34M | 106.16M | 90.45M | 105.38M | 101.71M | 111.47M | 133.23M | 170.73M | 164.26M | 174.42M | 193.10M | 230.54M | 207.03M | 232.66M | 239.38M | 240.55M | 232.92M | 239.96M | 243.23M | 264.03M | 255.34M | 271.91M | 263.50M | 330.37M | 231.33M | 135.05M | -24.78M | 38.67M | 41.62M | -13.26M | -93.00M | -49.16M | -65.67M | -28.03M | -29.68M | 3.61M | -1.16M | 6.31M | 24.21M | 54.29M | 95.15M | -167.87M | 39.02M | 31.37M | -518.54M | -57.58M | -75.43M | -93.22M | -160.92M | -77.37M | -97.04M | -42.61M | -22.62M | 33.72M | 76.80M | 144.22M | 175.21M | 148.74M | 100.14M | 123.47M | 111.17M | 113.46M | 107.59M | 89.98M | 42.16M | -128.27M | -1.46M |
|
Non Operating Investment Income
|
| | | | | | | | | 0.91M | | | | | | 8.75M | | 153.37M | | | | 23.88M | | | | | | | | | | | | | | | | | 0.00M | -42.84M | 5.88M | -13.27M | -4.26M | 2.82M | -12.41M | 2.27M | -1.40M | 2.92M | 2.52M | 2.41M | -1.13M | 47.86M | 22.13M | -14.31M | 2.25M | -15.09M | 39.75M | -18.54M | 5.18M | -4.03M | 3.75M | 0.39M | 13.85M | -13.37M | 27.79M | -0.34M | -36.46M |
|
Interest & Investment Income
|
2.15M | 0.20M | 0.39M | 0.31M | 0.29M | 0.94M | 0.28M | 0.31M | 0.36M | 0.90M | 0.38M | 0.34M | 0.36M | 0.33M | 0.36M | 0.43M | 0.32M | 0.34M | 0.57M | 0.45M | 0.49M | 0.37M | 0.23M | 0.29M | 2.56M | 1.59M | 1.39M | 0.73M | 0.80M | 0.78M | 0.86M | 0.99M | 1.34M | 1.70M | 1.89M | 1.72M | 1.85M | 2.11M | 2.34M | 2.45M | 2.06M | 2.35M | 2.61M | 2.21M | 3.57M | 0.77M | 0.75M | 1.88M | 4.82M | 1.53M | 2.03M | 2.59M | 3.40M | 5.31M | 6.79M | 4.71M | 5.05M | 10.75M | 7.88M | 10.73M | 6.57M | 11.89M | 11.98M | 21.74M | 7.26M | 2.86M | 3.35M |
|
Other Non Operating Income
|
-0.03M | -0.05M | 0.19M | 0.01M | 0.02M | 0.21M | 1.53M | 0.17M | 0.23M | -0.19M | -1.16M | 0.02M | -0.04M | 0.31M | -0.03M | -2.08M | 0.10M | -1.21M | 166.96M | -0.34M | -0.03M | 0.35M | 46.17M | 0.31M | 0.06M | -0.28M | -0.99M | 0.47M | 0.65M | 0.53M | -1.89M | 0.39M | 0.17M | -0.91M | -1.33M | 0.44M | -0.21M | -0.06M | -1.05M | 0.54M | 0.02M | -1.60M | -0.55M | -0.40M | -0.40M | -2.91M | -1.67M | -1.48M | -0.58M | -0.97M | 8.68M | -60.08M | -0.48M | -1.15M | | 0.06M | -0.60M | -0.67M | 10.30M | -0.54M | -0.59M | 3.13M | -1.04M | 0.36M | -6.02M | 31.26M | -5.99M |
|
Non Operating Income
|
-0.43M | -2.74M | -3.86M | -4.37M | -3.73M | -2.81M | -2.66M | -3.97M | -4.92M | -1.59M | -4.95M | -2.10M | -2.11M | -1.77M | -1.03M | 5.79M | -0.77M | 150.41M | 2.21M | -1.09M | 20.09M | 23.17M | -0.68M | 0.31M | 0.06M | -4.83M | -5.29M | -4.05M | -4.27M | -5.09M | -33.28M | -3.68M | -4.57M | -5.58M | -1.69M | -3.61M | -4.39M | -3.94M | -5.18M | -44.57M | 1.79M | -18.78M | -10.24M | 13.50M | -15.34M | -6.00M | -8.47M | -2.82M | 1.00M | -3.00M | 10.46M | -16.29M | 20.66M | -14.52M | -3.83M | -14.68M | 39.96M | -12.79M | 12.58M | 1.78M | 5.86M | 8.93M | 8.77M | -13.56M | 2.29M | 31.26M | -110.64M |
|
EBT
|
182.91M | 103.41M | 86.60M | 101.01M | 97.98M | 108.67M | 130.58M | 166.75M | 159.34M | 172.82M | 188.15M | 228.44M | 204.92M | 230.88M | 238.34M | 246.33M | 232.15M | 390.37M | 245.45M | 262.94M | 275.43M | 295.08M | 261.21M | 330.39M | 231.34M | 130.22M | -16.53M | 34.62M | 37.35M | -18.35M | -126.29M | -52.84M | -70.24M | -33.60M | -27.91M | 0.00M | -5.55M | 2.36M | 19.03M | 9.72M | 96.94M | -186.65M | 28.78M | 44.87M | -533.88M | -63.59M | -83.90M | -96.04M | -159.92M | -80.36M | -93.55M | -58.90M | -1.95M | 19.20M | 72.97M | 129.54M | 215.17M | 135.96M | 112.71M | 125.25M | 117.03M | 122.39M | 116.35M | 76.42M | 44.45M | -132.91M | -62.07M |
|
Tax Provisions
|
83.39M | 35.39M | 31.62M | 37.21M | 23.87M | 43.78M | 47.28M | 62.39M | 60.38M | 62.99M | 66.64M | 84.14M | 75.16M | 80.94M | 88.74M | 86.72M | 81.08M | 139.39M | 85.65M | 89.76M | 100.84M | 102.79M | 94.66M | 126.77M | 77.80M | 39.32M | -2.49M | 18.72M | 12.18M | 2.84M | -113.50M | -18.29M | -21.77M | -10.48M | -6.20M | -500.64M | -3.92M | 10.54M | 16.86M | 1.40M | 25.10M | -32.03M | -13.11M | 14.14M | -113.41M | -17.60M | -23.21M | -18.11M | -36.62M | -23.70M | -25.32M | -7.60M | 2.70M | 1.73M | 27.57M | 32.40M | 51.13M | 40.70M | 35.08M | 30.10M | 32.20M | 33.70M | 40.85M | 21.65M | 41.50M | 29.00M | -6.26M |
|
Profit After Tax
|
103.74M | 68.02M | 54.98M | 63.80M | 74.11M | 64.88M | 83.29M | 104.36M | 98.96M | 109.83M | 121.51M | 144.30M | 129.76M | 149.94M | 157.12M | 159.61M | 151.08M | 266.16M | 159.80M | 173.18M | 174.59M | 192.29M | 168.71M | 203.62M | 153.54M | 90.90M | -27.60M | 16.00M | 25.17M | -21.20M | -72.87M | -35.06M | -48.82M | -23.12M | -22.53M | 500.64M | -11.88M | -8.17M | 2.45M | 18.96M | 71.86M | -154.68M | 41.89M | 30.73M | -420.54M | -46.01M | -60.65M | -77.92M | -123.30M | -56.70M | -68.22M | -51.36M | -4.98M | 17.75M | 45.54M | 97.14M | 164.04M | 95.29M | 77.62M | 95.17M | 84.83M | 88.69M | 75.48M | 54.77M | 2.99M | -162.76M | -57.36M |
|
Equity Income
|
4.22M | | | | | | | | | | | | | | | | | | | | | -197.57M | -157.78M | -212.08M | -159.08M | -105.45M | 903.95M | 17.55M | 23.07M | 26.37M | 85.45M | -32.99M | 57.80M | 19.59M | 14.17M | -528.78M | 24.04M | 6.98M | 995.82M | -37.70M | 67.71M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 1.56M |
|
Income from Continuing Operations
|
99.52M | 68.02M | 54.98M | 63.80M | 74.11M | 64.88M | 83.29M | 104.36M | 98.96M | 109.83M | 121.51M | 144.30M | 129.76M | 149.94M | 149.61M | 159.61M | 151.07M | 250.98M | 159.80M | 173.18M | 174.59M | 192.29M | 166.55M | 203.62M | 153.54M | 90.90M | -14.04M | 15.90M | 25.17M | -21.19M | -12.78M | -34.55M | -48.47M | -23.12M | -21.71M | 500.64M | -1.63M | -8.17M | 2.17M | 8.32M | 71.83M | -154.62M | 41.89M | 30.73M | -420.47M | -45.98M | -60.69M | -77.92M | -123.30M | -56.66M | -68.23M | -51.30M | -4.65M | 17.48M | 45.40M | 97.14M | 164.04M | 95.26M | 77.64M | 95.15M | 84.83M | 88.69M | 75.50M | 54.77M | 2.95M | -161.91M | -55.81M |
|
Consolidated Net Income
|
99.52M | -14.98M | -3.49M | -2.87M | -27.36M | -101.60M | -0.25M | -0.21M | -0.18M | -0.00M | -0.09M | -0.01M | -0.12M | -0.02M | 7.59M | -0.01M | -0.47M | 15.18M | 159.80M | 173.18M | 174.59M | -0.01M | -0.02M | -0.01M | -0.08M | -0.03M | -0.01M | 0.10M | -3.97M | 2.19M | 0.03M | -0.51M | -0.34M | 3.22M | 0.58M | -0.54M | -10.25M | 8.38M | 34.01M | 12.66M | -10.97M | 7.24M | 10.05M | 7.46M | 6.07M | 9.15M | 7.91M | 7.49M | 2.29M | 1.15M | 0.37M | -0.03M | -0.35M | 0.28M | 0.51M | 0.72M | 0.14M | 0.01M | 77.64M | 95.15M | 84.83M | 88.69M | 75.50M | 54.77M | 2.95M | -161.91M | -55.81M |
|
Income towards Parent Company
|
99.52M | -14.98M | -3.49M | -2.87M | -27.36M | -101.60M | -0.25M | -0.21M | -0.18M | -0.00M | -0.09M | -0.01M | -0.12M | -0.02M | 7.59M | -0.01M | -0.47M | 15.18M | 159.80M | 173.18M | 174.59M | -0.01M | -0.02M | -0.01M | -0.08M | -0.03M | -0.01M | 0.10M | -3.97M | 2.19M | 0.03M | -0.51M | -0.34M | 3.22M | 0.58M | -0.54M | -10.25M | 8.38M | 34.01M | 12.66M | -10.97M | 7.24M | 10.05M | 7.46M | 6.07M | 9.15M | 7.91M | 7.49M | 2.29M | 1.15M | 0.37M | -0.03M | -0.35M | 0.28M | 0.51M | 0.72M | 0.14M | 0.01M | 77.64M | 95.15M | 84.83M | 88.69M | 75.50M | 54.77M | 2.95M | -161.91M | -55.81M |
|
Net Income towards Common Stockholders
|
99.52M | -14.98M | -3.49M | 63.23M | 46.75M | -36.72M | 83.05M | 104.15M | 98.79M | 109.83M | 121.42M | -0.01M | -0.12M | -0.02M | 7.59M | -0.01M | -0.47M | 15.18M | 159.80M | 173.18M | 174.59M | -0.01M | -0.02M | -0.01M | -0.08M | -0.03M | -0.01M | 0.10M | -3.97M | 2.19M | 0.03M | -0.51M | -0.34M | 3.22M | 0.58M | -0.54M | -10.25M | 8.38M | 34.01M | 12.66M | -10.97M | 7.24M | 10.05M | 7.46M | 6.07M | 9.15M | 7.91M | 7.49M | 2.29M | 1.15M | 0.37M | -0.03M | -0.35M | 0.28M | 0.51M | 0.72M | 0.14M | 0.01M | 77.64M | 95.15M | 84.83M | 88.69M | 75.50M | 54.77M | 2.95M | -161.91M | -55.81M |
|
EPS (Basic)
|
0.98 | 0.64 | 0.53 | 0.61 | 0.70 | 0.61 | 0.78 | 0.98 | 0.92 | 1.02 | 1.13 | 1.34 | 1.20 | 1.40 | 1.48 | 1.50 | 1.41 | 2.49 | 1.49 | 1.61 | 1.61 | 1.77 | 1.55 | 1.87 | 1.42 | 0.84 | -0.26 | 0.15 | 0.23 | -0.20 | -0.68 | -0.33 | -0.45 | -0.22 | -0.21 | 4.57 | -0.12 | -0.08 | 0.02 | 0.17 | 0.65 | -1.42 | 0.38 | 0.27 | -3.88 | -0.43 | -0.57 | -0.73 | -1.15 | -0.53 | -0.64 | -0.48 | -0.05 | 0.16 | 0.42 | 0.92 | 1.55 | 0.93 | 0.78 | 0.95 | 0.85 | 0.89 | 0.75 | 0.55 | 0.01 | -1.64 | -0.58 |
|
EPS (Weighted Average and Diluted)
|
0.98 | 0.64 | 0.51 | 0.60 | 0.68 | 0.61 | 0.77 | 0.96 | 0.91 | 1.01 | 1.11 | 1.32 | 1.18 | 1.38 | 1.46 | 1.48 | 1.39 | 2.46 | 1.47 | 1.59 | 1.59 | 1.75 | 1.53 | 1.86 | 1.41 | 0.83 | -0.26 | 0.15 | 0.23 | -0.20 | -0.68 | -0.33 | -0.45 | -0.22 | -0.21 | 4.55 | -0.12 | -0.08 | 0.02 | 0.17 | 0.65 | -1.42 | 0.38 | 0.27 | -3.88 | -0.43 | -0.57 | -0.73 | -1.15 | -0.53 | -0.64 | -0.48 | -0.05 | 0.16 | 0.42 | 0.91 | 1.55 | 0.93 | 0.77 | 0.94 | 0.84 | 0.88 | 0.76 | 0.54 | 0.01 | -1.64 | -0.58 |
|
Shares Outstanding (Weighted Average)
|
105.32M | 105.44M | 105.45M | 105.55M | 105.71M | 105.73M | 105.81M | 105.99M | 106.33M | 106.97M | 107.09M | 107.15M | 107.39M | 107.42M | 105.69M | 105.73M | 106.27M | 106.49M | 106.49M | 107.14M | 107.53M | 108.14M | 108.23M | 108.26M | 107.64M | 107.65M | 107.75M | 107.79M | 108.01M | 108.04M | 108.07M | 108.18M | 108.57M | 108.57M | 108.58M | 108.61M | 108.87M | 108.88M | 108.94M | 109.04M | 109.41M | 109.41M | 109.43M | 108.45M | 108.88M | 107.42M | 107.48M | 107.60M | 107.85M | 107.89M | 107.90M | 108.00M | 105.50M | 105.29M | 105.29M | 104.49M | 104.49M | 102.58M | 99.43M | 99.43M | 98.83M | 98.72M | 98.76M | 98.76M | 99.38M | 99.42M | 99.44M |
|
Shares Outstanding (Diluted Average)
|
106.28M | 106.69M | 106.61M | 107.24M | 107.48M | 107.44M | 107.40M | 107.85M | 108.59M | 108.78M | | | | | | | | | | | | | | | | | | | | | | | | | 108.50M | | | 109.34M | 109.39M | 109.42M | 109.50M | 109.42M | 109.22M | 108.72M | 108.56M | 108.19M | 108.01M | 107.62M | 107.86M | 107.90M | 107.82M | 107.57M | 106.49M | 106.09M | 106.56M | 106.10M | 105.00M | 103.85M | 102.85M | 99.63M | 99.22M | 99.12M | 99.07M | 99.16M | 99.38M | 99.42M | 99.27M |
|
EBITDA
|
240.45M | 167.20M | 153.96M | 168.19M | 167.50M | 111.47M | 133.23M | 170.73M | 164.26M | 174.42M | 193.10M | 230.54M | 207.03M | 232.66M | 239.38M | 240.55M | 232.92M | 239.96M | 243.23M | 264.03M | 255.34M | 271.91M | 263.50M | 330.37M | 231.33M | 135.05M | -24.78M | 38.67M | 183.75M | 125.43M | -93.00M | -49.16M | 68.17M | 117.02M | 123.06M | 3.61M | 141.34M | 149.41M | 172.61M | 194.29M | 236.85M | -25.97M | 172.22M | 159.57M | -388.34M | 50.82M | 32.47M | 11.88M | -56.32M | 25.33M | 3.06M | 55.99M | 78.48M | 131.22M | 179.30M | 239.12M | 269.81M | 241.94M | 193.14M | 215.87M | 214.07M | 209.66M | 206.99M | 186.98M | 189.46M | 32.53M | 167.94M |
|
Interest Expenses
|
2.55M | 2.89M | 4.44M | 4.69M | 4.04M | 3.96M | 4.46M | 4.45M | 5.51M | 3.22M | 4.17M | 2.46M | 2.42M | 2.41M | 1.36M | 1.31M | 1.19M | 2.09M | 1.54M | 1.19M | 1.73M | 1.44M | 0.30M | 0.59M | 2.60M | 6.14M | 5.70M | 4.52M | 5.72M | 6.41M | 6.26M | 5.05M | 6.08M | 6.36M | 2.24M | 5.77M | 6.03M | 5.99M | 6.47M | 4.72M | 6.17M | 6.26M | 8.04M | 6.10M | 6.09M | 6.12M | 6.15M | 6.14M | 5.76M | 5.96M | 6.09M | 6.11M | 4.39M | 4.37M | 4.33M | 4.36M | 4.24M | 4.32M | 4.37M | 4.37M | 4.26M | 4.34M | 16.12M | 22.30M | 28.34M | 29.20M | 27.97M |
|
Tax Rate
|
45.59% | 34.22% | 36.52% | 36.84% | 24.37% | 40.29% | 36.21% | 37.41% | 37.89% | 36.45% | 35.42% | 36.83% | 36.68% | 35.06% | 37.23% | 35.21% | 34.93% | 35.71% | 34.90% | 34.14% | 36.61% | 34.83% | 36.24% | 38.37% | 33.63% | 30.20% | 15.04% | 54.08% | 32.60% | | 89.88% | 34.61% | 30.99% | 31.18% | 22.21% | | 70.60% | | 88.57% | 14.41% | 25.89% | 17.16% | | 31.51% | 21.24% | 27.68% | 27.66% | 18.86% | 22.90% | 29.49% | 27.07% | 12.90% | | 9.01% | 37.78% | 25.01% | 23.76% | 29.94% | 31.12% | 24.03% | 27.52% | 27.54% | 35.11% | 28.33% | 93.37% | | 10.09% |