|
Revenue
|
548.60M | 625.10M | 705.80M | 747.80M | 719.10M | 787.00M | 953.10M | 1,028.50M | 1,027.30M | 1,070.00M | 997.80M | 887.20M | 1,033.70M | 981.80M | 1,013.90M | 1,046.70M | 1,112.20M | 1,135.50M | 1,171.80M | 1,225.10M | 1,269.50M | 1,289.90M | 1,311.00M | 1,276.70M | 1,291.60M | 1,318.10M | 1,273.50M | 1,239.70M | 1,148.70M | 1,189.40M | 1,201.60M | 1,194.70M | 1,192.60M | 1,254.40M | 1,337.70M | 1,375.60M | 1,355.80M | 1,360.60M | 1,341.80M | 1,255.90M | 1,214.60M | 1,439.40M | 1,720.60M | 1,742.80M | 1,598.90M | 1,419.00M | 1,497.60M | 1,630.10M | 1,659.70M | 1,721.40M | 1,750.00M | 1,763.40M | 1,629.40M | 1,530.40M | 1,445.70M | 1,443.40M | 1,418.20M | 1,442.80M | 1,442.00M | 1,413.40M | 1,475.30M | 1,483.30M | 1,515.40M | 1,593.00M | 1,529.20M | 1,515.50M | 1,640.40M |
|
Cost of Revenue
|
26.90M | 23.90M | 27.70M | -13.20M | 28.30M | 17.60M | 19.60M | 25.60M | 25.70M | 26.10M | 13.10M | 20.40M | 26.70M | 26.40M | 26.30M | 23.10M | 22.20M | 23.80M | 22.60M | 30.00M | 23.40M | 30.20M | 26.60M | 31.90M | 26.70M | 29.70M | 24.90M | 34.10M | 24.90M | 28.30M | 26.40M | 35.20M | 24.40M | 29.10M | 29.50M | 38.80M | 28.00M | 32.10M | 33.40M | 41.30M | 28.00M | 33.40M | 33.20M | 41.00M | 32.70M | 14.40M | 15.60M | 20.60M | 15.80M | 24.50M | 20.30M | 38.00M | 21.70M | 33.80M | 27.60M | 11.50M | 19.60M | 23.10M | 19.20M | 20.20M | 18.10M | 20.60M | 18.90M | 23.70M | 17.00M | 23.10M | 20.10M |
|
Gross Profit
|
521.70M | 601.20M | 678.10M | 761.00M | 690.80M | 769.40M | 933.50M | 1,002.90M | 1,001.60M | 1,043.90M | 984.70M | 866.80M | 1,007.00M | 955.40M | 987.60M | 1,023.60M | 1,090.00M | 1,111.70M | 1,149.20M | 1,195.10M | 1,246.10M | 1,259.70M | 1,284.40M | 1,244.80M | 1,264.90M | 1,288.40M | 1,248.60M | 1,205.60M | 1,123.80M | 1,161.10M | 1,175.20M | 1,159.50M | 1,168.20M | 1,225.30M | 1,308.20M | 1,336.80M | 1,327.80M | 1,328.50M | 1,308.40M | 1,214.60M | 1,186.60M | 1,406.00M | 1,687.40M | 1,701.80M | 1,566.20M | 1,404.60M | 1,482.00M | 1,609.50M | 1,643.90M | 1,696.90M | 1,729.70M | 1,725.40M | 1,607.70M | 1,496.60M | 1,418.10M | 1,431.90M | 1,398.60M | 1,419.70M | 1,422.80M | 1,393.20M | 1,457.20M | 1,462.70M | 1,496.50M | 1,569.30M | 1,512.20M | 1,492.40M | 1,620.30M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.90M | 15.20M | 15.70M | 15.70M | 15.90M | 16.00M | 15.60M | 15.40M | 15.10M | 14.80M | 14.50M | 19.40M | 14.10M | 13.10M | 11.30M | 1,260.30M | 11.30M | 11.40M | 11.20M | 10.90M | 10.10M | 9.70M | 9.00M |
|
Selling, General & Administrative
|
30.00M | 46.90M | 40.10M | 49.80M | 50.00M | 64.10M | 64.50M | 83.60M | 73.60M | 77.60M | 69.60M | 61.70M | 73.30M | 85.30M | 66.20M | 73.40M | 67.50M | 77.30M | 80.10M | 86.40M | 121.60M | 76.10M | 114.40M | 84.40M | 89.90M | 89.10M | 87.00M | 95.70M | 77.90M | 78.60M | 83.50M | 54.40M | 78.00M | 85.90M | 86.60M | 56.40M | 83.70M | 87.00M | 60.80M | 92.90M | 83.80M | 94.20M | 104.50M | 121.70M | 106.30M | 188.90M | 89.70M | 95.90M | 96.60M | 103.30M | 105.00M | 119.20M | 102.20M | 119.70M | 48.70M | 223.00M | 105.00M | 151.90M | 146.00M | 164.70M | 138.50M | 180.40M | 140.80M | 135.00M | 137.30M | 139.20M | 151.30M |
|
Restructuring Costs
|
| | 1.00M | 9.80M | 17.20M | 79.30M | 26.80M | 26.70M | 7.90M | 11.30M | 4.70M | 5.50M | 1.50M | 1.10M | 3.00M | 2.60M | 1.40M | 1.80M | | | | | | | | | | | | | | | | | | | 18.50M | 23.50M | 33.10M | 61.80M | 46.10M | 304.90M | 185.50M | 83.80M | 59.60M | 56.50M | 55.30M | 159.40M | 45.80M | -47.10M | -12.00M | -52.60M | 35.20M | 0.20M | -0.60M | -13.60M | 41.60M | | | | | | | | | | |
|
Other Operating Expenses
|
456.80M | 467.80M | 513.10M | 527.70M | 515.00M | 572.20M | 678.90M | 719.50M | 720.10M | 748.10M | 695.70M | 624.40M | 729.10M | 695.60M | 733.80M | 765.20M | 776.30M | 782.50M | 805.70M | 845.40M | 903.60M | 859.00M | 867.00M | 844.10M | 863.60M | 865.00M | 833.80M | 840.40M | 796.40M | 809.30M | 811.80M | 870.10M | 856.70M | 850.20M | 890.80M | 976.60M | 932.50M | 918.80M | 925.80M | 870.80M | 884.50M | 1,022.00M | 1,155.50M | 1,222.70M | 1,116.00M | 1,056.50M | 1,084.10M | 1,157.00M | 1,173.00M | 1,194.30M | 1,193.20M | 1,187.60M | 1,114.30M | 1,065.80M | 1,047.40M | 988.90M | 1,062.10M | 1,087.10M | 1,068.30M | 2,324.50M | 1,123.70M | 1,096.10M | 1,274.10M | 1,146.30M | 1,114.60M | 1,162.10M | 1,218.20M |
|
Operating Expenses
|
486.80M | 514.70M | 554.20M | 587.30M | 582.20M | 715.60M | 770.20M | 829.80M | 801.60M | 837.00M | 770.00M | 691.60M | 803.90M | 782.00M | 803.00M | 841.20M | 845.20M | 861.60M | 885.80M | 931.80M | 1,025.20M | 935.10M | 981.40M | 928.50M | 953.50M | 954.10M | 920.80M | 936.10M | 874.30M | 887.90M | 895.30M | 924.50M | 934.70M | 936.10M | 977.40M | 1,033.00M | 1,034.70M | 1,029.30M | 1,019.70M | 1,025.50M | 1,014.40M | 1,421.10M | 1,445.50M | 1,428.20M | 1,281.90M | 1,301.90M | 1,229.10M | 1,412.30M | 1,315.40M | 1,250.50M | 1,286.20M | 1,254.20M | 1,251.70M | 1,185.70M | 1,095.50M | 1,198.30M | 1,208.70M | 1,239.00M | 1,214.30M | 2,489.20M | 1,262.20M | 1,276.50M | 1,414.90M | 1,281.30M | 1,251.90M | 1,301.30M | 1,369.50M |
|
Operating Income
|
61.80M | 110.40M | 151.60M | 160.50M | 136.90M | 71.40M | 182.90M | 198.70M | 225.70M | 233.00M | 227.80M | 195.60M | 229.80M | 199.80M | 210.90M | 205.50M | 267.00M | 273.90M | 286.00M | 293.30M | 244.30M | 354.80M | 329.60M | 348.20M | 338.10M | 364.00M | 352.70M | 303.60M | 274.40M | 301.50M | 306.30M | 270.20M | 257.90M | 318.30M | 360.30M | 342.60M | 321.10M | 331.30M | 322.10M | 230.40M | 200.20M | 18.30M | 275.10M | 314.60M | 317.00M | 117.10M | 268.50M | 217.80M | 344.30M | 470.90M | 463.80M | 509.20M | 377.70M | 344.70M | 350.20M | 245.10M | 209.50M | 203.80M | 227.70M | -1075.80M | 213.10M | 206.80M | 100.50M | 311.70M | 277.30M | 214.20M | 270.90M |
|
EBIT
|
61.80M | 110.40M | 151.60M | 160.50M | 136.90M | 71.40M | 182.90M | 198.70M | 225.70M | 233.00M | 227.80M | 195.60M | 229.80M | 199.80M | 210.90M | 205.50M | 267.00M | 273.90M | 286.00M | 293.30M | 244.30M | 354.80M | 329.60M | 348.20M | 338.10M | 364.00M | 352.70M | 303.60M | 274.40M | 301.50M | 306.30M | 270.20M | 257.90M | 318.30M | 360.30M | 342.60M | 321.10M | 331.30M | 322.10M | 230.40M | 200.20M | 18.30M | 275.10M | 314.60M | 317.00M | 117.10M | 268.50M | 217.80M | 344.30M | 470.90M | 463.80M | 509.20M | 377.70M | 344.70M | 350.20M | 245.10M | 209.50M | 203.80M | 227.70M | -1075.80M | 213.10M | 206.80M | 100.50M | 311.70M | 277.30M | 214.20M | 270.90M |
|
Interest & Investment Income
|
4.80M | 1.20M | 1.70M | 2.10M | 54.10M | 54.90M | 3.40M | 3.60M | 2.10M | 2.40M | 3.80M | 2.70M | 2.40M | 2.20M | 2.50M | 2.70M | 2.20M | 2.10M | 2.50M | 3.20M | 2.90M | 3.10M | 2.60M | 4.50M | 2.50M | 2.60M | 2.40M | 5.50M | 3.60M | 2.50M | 2.60M | 3.50M | 2.90M | 1.60M | 2.50M | 6.40M | 4.20M | 2.80M | 4.00M | 10.30M | 4.70M | 3.90M | 5.90M | 14.00M | 6.40M | 2.40M | 2.60M | 9.10M | 1.30M | 0.40M | 1.90M | 21.60M | 1.20M | 2.10M | 3.30M | 17.80M | 8.60M | 7.10M | 10.80M | 21.30M | 12.40M | 11.00M | 10.90M | 24.60M | 11.30M | 10.50M | 10.50M |
|
Other Non Operating Income
|
-4.20M | 10.00M | 2.00M | | -2.10M | -9.30M | 14.60M | 12.40M | 7.90M | 6.00M | -19.70M | 54.80M | 18.60M | -7.70M | 18.40M | -21.00M | 17.70M | 0.40M | 2.70M | -18.20M | 6.60M | 16.20M | -1.30M | 6.60M | 2.70M | -8.80M | 0.90M | 3.70M | -4.70M | -4.20M | 16.20M | 39.60M | 6.90M | 3.10M | 13.90M | 25.60M | -5.40M | 1.40M | 5.90M | -41.90M | 31.10M | 24.10M | 13.80M | -3.30M | -106.50M | 60.00M | 31.50M | 59.90M | 34.10M | 43.40M | -12.10M | 55.10M | -45.50M | -90.00M | -34.60M | 30.60M | 27.40M | 20.90M | -23.30M | 73.00M | 35.90M | 3.60M | 28.30M | -20.10M | -24.30M | 59.70M | -0.80M |
|
Non Operating Income
|
4.20M | 10.00M | 2.00M | | -2.10M | -9.30M | 14.60M | 12.40M | 7.90M | 6.00M | -19.70M | 54.80M | 18.60M | -7.70M | 18.40M | -21.00M | 17.70M | 0.40M | 2.70M | -18.20M | 6.60M | 16.20M | -1.30M | 6.60M | 2.70M | -8.80M | 0.90M | 3.70M | -4.70M | -4.20M | 16.20M | 39.60M | 6.90M | 3.10M | 13.90M | 25.60M | -5.40M | 1.40M | 5.90M | -41.90M | 31.10M | 24.10M | 13.80M | -3.30M | -106.50M | 60.00M | 31.50M | 59.90M | 34.10M | 43.40M | -12.10M | 55.10M | -45.50M | -90.00M | -34.60M | 30.60M | 27.40M | 20.90M | -23.30M | 73.00M | 35.90M | 3.60M | 28.30M | -20.10M | -24.30M | 59.70M | -0.80M |
|
EBT
|
-37.50M | 64.20M | 148.40M | 182.40M | 264.60M | 274.90M | 81.90M | 212.40M | 174.90M | 204.80M | 142.50M | 369.90M | 148.40M | 286.80M | 226.00M | 172.80M | 281.80M | 291.80M | 343.00M | 338.60M | 297.80M | 423.60M | 347.10M | 326.60M | 385.30M | 353.40M | 341.70M | 281.70M | 229.70M | 320.20M | 345.70M | 311.00M | 289.90M | 342.20M | 397.70M | 399.40M | 333.60M | 314.20M | 342.30M | 148.00M | 256.80M | 76.50M | 316.60M | 323.00M | 177.40M | 105.40M | 386.60M | 399.70M | 478.10M | 649.30M | 685.30M | 687.80M | 320.30M | 281.90M | 255.10M | 390.40M | 235.70M | 229.90M | 230.00M | -933.50M | 282.90M | 259.90M | 145.10M | 317.40M | 344.90M | 274.40M | 346.70M |
|
Tax Provisions
|
20.30M | 36.00M | 43.70M | 48.20M | 50.10M | 36.70M | 54.50M | 55.70M | 75.60M | 75.40M | 59.10M | 69.90M | 73.60M | 62.30M | 72.30M | 55.60M | 86.30M | 83.50M | 92.90M | 74.20M | 89.00M | 107.00M | 94.90M | 99.70M | 101.30M | 109.40M | 100.40M | 86.90M | 71.90M | 83.70M | 89.80M | 583.70M | 75.70M | -92.60M | -123.10M | 559.60M | 68.40M | 72.30M | 61.10M | 53.20M | 66.20M | 14.50M | 74.00M | 80.40M | 57.40M | 43.40M | 91.90M | 68.90M | 106.50M | 154.20M | 139.70M | 130.70M | 82.80M | 63.00M | 86.80M | 89.60M | 69.90M | 65.50M | 61.30M | -266.40M | 68.70M | 64.00M | 41.50M | 78.70M | 77.60M | 77.00M | -9.70M |
|
Profit After Tax
|
-57.80M | 75.70M | 105.20M | 110.90M | 214.50M | 238.20M | 154.70M | 156.70M | 177.50M | 183.00M | 166.90M | 202.30M | 193.90M | 227.60M | 170.60M | 158.70M | 222.20M | 208.30M | 250.10M | 328.00M | 208.80M | 316.80M | 256.60M | 226.90M | 284.00M | 257.30M | 249.30M | 198.80M | 161.00M | 236.50M | 255.90M | 218.10M | 214.20M | 249.60M | 274.60M | 422.60M | 265.20M | 245.10M | 281.20M | 94.80M | 190.60M | 62.00M | 242.60M | 242.60M | 120.00M | 62.00M | 294.70M | 330.80M | 371.60M | 495.10M | 545.60M | 557.10M | 237.50M | 218.90M | 177.40M | 300.80M | 165.80M | 164.40M | 168.70M | -832.60M | 214.20M | 195.90M | 103.60M | 238.70M | 267.30M | 197.40M | 356.40M |
|
Equity Income
|
-2.50M | 7.50M | 7.90M | 9.10M | 5.80M | 10.40M | 10.70M | 13.30M | 6.70M | 10.80M | 8.10M | 4.90M | 9.70M | 6.90M | 5.20M | 7.90M | 8.10M | 6.90M | 10.30M | 10.20M | 10.00M | 5.50M | 10.90M | 6.40M | 11.80M | 12.00M | 8.20M | 3.10M | -12.20M | 4.60M | 5.50M | 11.40M | 17.70M | 10.50M | 12.90M | 3.60M | 9.70M | 7.30M | 11.80M | 5.00M | 15.00M | 12.10M | 19.80M | 9.50M | 16.90M | 11.20M | 18.60M | 26.00M | 27.50M | 37.20M | 54.60M | 33.00M | 33.40M | 24.70M | 20.20M | 27.80M | 26.10M | 19.20M | 16.90M | 9.10M | 6.90M | 13.90M | 2.10M | 20.10M | 19.60M | 25.00M | 34.80M |
|
Income from Non-Controlling Interests
|
-88.50M | -47.50M | -0.50M | 23.30M | 119.50M | 197.40M | -127.30M | -18.50M | -78.20M | -53.60M | -83.50M | 107.60M | -119.10M | 73.70M | -13.70M | -30.70M | -22.60M | 1.10M | 20.60M | 43.40M | 19.00M | 42.30M | -4.40M | -43.90M | 24.40M | -13.30M | -8.00M | -7.10M | -3.20M | 11.00M | 14.70M | -8.40M | 2.20M | 10.00M | 7.10M | 14.40M | 11.30M | -3.20M | 11.60M | -19.40M | 12.90M | 21.90M | 11.10M | 3.60M | -20.70M | -37.70M | 43.80M | 60.50M | 44.60M | 67.60M | 156.30M | 71.10M | -19.40M | 38.70M | -68.30M | 53.80M | -38.40M | -27.00M | -21.90M | 16.00M | 13.50M | 4.50M | -10.60M | -29.80M | 37.00M | -6.00M | 10.70M |
|
Income from Continuing Operations
|
-57.80M | 28.20M | 104.70M | 134.20M | 214.50M | 238.20M | 27.40M | 156.70M | 99.30M | 129.40M | 83.40M | 300.00M | 74.80M | 224.50M | 153.70M | 117.20M | 195.50M | 208.30M | 250.10M | 264.40M | 208.80M | 316.60M | 252.20M | 226.90M | 284.00M | 244.00M | 241.30M | 194.80M | 157.80M | 236.50M | 255.90M | -272.70M | 214.20M | 434.80M | 520.80M | -160.20M | 265.20M | 241.90M | 281.20M | 94.80M | 190.60M | 62.00M | 242.60M | 242.60M | 120.00M | 62.00M | 294.70M | 330.80M | 371.60M | 495.10M | 545.60M | 557.10M | 237.50M | 218.90M | 168.30M | 300.80M | 165.80M | 164.40M | 168.70M | -667.10M | 214.20M | 195.90M | 103.60M | 238.70M | 267.30M | 197.40M | 356.40M |
|
Consolidated Net Income
|
-57.80M | 28.20M | 104.70M | 134.20M | 214.50M | 238.20M | 27.40M | 156.70M | 99.30M | 129.40M | 83.40M | 300.00M | 74.80M | 2.00M | 3.20M | 10.80M | 4.10M | -4.60M | -1.40M | 66.40M | -2.00M | 0.20M | -0.60M | -1.00M | | | | | 157.80M | 236.50M | 255.90M | -272.70M | 214.20M | 434.80M | 520.80M | -160.20M | 265.20M | 241.90M | 281.20M | 94.80M | 190.60M | 62.00M | 242.60M | 242.60M | 120.00M | 62.00M | 294.70M | 330.80M | 371.60M | 495.10M | 545.60M | 557.10M | 237.50M | 218.90M | 168.30M | 300.80M | 165.80M | 164.40M | 168.70M | -667.10M | 214.20M | 195.90M | 103.60M | 238.70M | 267.30M | 197.40M | 356.40M |
|
Income towards Parent Company
|
-57.80M | 28.20M | 104.70M | 134.20M | 214.50M | 238.20M | 27.40M | 156.70M | 99.30M | 129.40M | 83.40M | 300.00M | 74.80M | 2.00M | 3.20M | 10.80M | 4.10M | -4.60M | -1.40M | 66.40M | -2.00M | 0.20M | -0.60M | -1.00M | | | | | 157.80M | 236.50M | 255.90M | -272.70M | 214.20M | 434.80M | 520.80M | -160.20M | 265.20M | 241.90M | 281.20M | 94.80M | 190.60M | 62.00M | 242.60M | 242.60M | 120.00M | 62.00M | 294.70M | 330.80M | 371.60M | 495.10M | 545.60M | 557.10M | 237.50M | 218.90M | 168.30M | 300.80M | 165.80M | 164.40M | 168.70M | -667.10M | 214.20M | 195.90M | 103.60M | 238.70M | 267.30M | 197.40M | 356.40M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.40M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 59.20M | 56.60M | 44.40M |
|
Net Income towards Common Stockholders
|
-57.80M | 28.20M | 104.70M | 134.20M | 214.50M | 238.20M | 27.40M | 156.70M | 99.30M | 129.40M | 83.40M | 300.00M | 74.80M | 2.00M | 3.20M | 10.80M | 4.10M | -4.60M | -1.40M | 66.40M | -2.00M | 0.20M | -0.60M | -1.00M | | | | | 157.80M | 236.50M | 255.90M | -272.70M | 214.20M | 434.80M | 520.80M | -160.20M | 265.20M | 241.90M | 281.20M | 94.80M | 190.60M | 62.00M | 178.20M | 183.40M | 60.80M | 2.80M | 235.50M | 271.60M | 312.40M | 435.90M | 486.40M | 497.90M | 178.30M | 159.70M | 109.10M | 241.60M | 106.60M | 105.20M | 109.50M | -726.30M | 155.00M | 132.20M | 55.00M | 179.50M | 208.10M | -12.50M | 301.30M |
|
EPS (Basic)
|
0.08 | 0.18 | 0.24 | 0.26 | 0.22 | 0.09 | 0.32 | 0.37 | 0.38 | 0.39 | 0.36 | 0.45 | 0.43 | 0.34 | 0.38 | 0.36 | 0.50 | 0.46 | 0.51 | 0.64 | 0.43 | 0.63 | 0.59 | 0.63 | 0.60 | 0.60 | 0.58 | 0.48 | 0.38 | 0.54 | 0.58 | 0.55 | 0.52 | 0.58 | 0.65 | 0.99 | 0.62 | 0.59 | 0.65 | 0.28 | 0.44 | 0.09 | 0.36 | 0.40 | 0.18 | 0.09 | 0.42 | 0.46 | 0.58 | 0.80 | 0.71 | 0.92 | 0.43 | 0.27 | 0.39 | 0.42 | 0.32 | 0.29 | 0.29 | -1.63 | 0.31 | 0.29 | 0.12 | 0.46 | 0.38 | -0.03 | 0.67 |
|
EPS (Weighted Average and Diluted)
|
0.08 | 0.18 | 0.24 | 0.25 | 0.21 | 0.09 | 0.32 | 0.38 | 0.38 | 0.39 | 0.36 | 0.44 | 0.43 | 0.34 | 0.38 | 0.35 | 0.49 | 0.46 | 0.51 | 0.64 | 0.43 | 0.63 | 0.59 | 0.63 | 0.60 | 0.60 | 0.58 | 0.48 | 0.38 | 0.54 | 0.58 | 0.55 | 0.52 | 0.58 | 0.65 | 0.99 | 0.62 | 0.59 | 0.65 | 0.28 | 0.44 | 0.09 | 0.36 | 0.39 | 0.18 | 0.09 | 0.41 | 0.45 | 0.58 | 0.79 | 0.71 | 0.91 | 0.43 | 0.26 | 0.39 | 0.41 | 0.32 | 0.29 | 0.29 | -1.62 | 0.31 | 0.29 | 0.12 | 0.46 | 0.38 | -0.03 | 0.66 |
|
Shares Outstanding (Weighted Average)
|
80.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
80.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
61.80M | 110.40M | 151.60M | 160.50M | 136.90M | 71.40M | 182.90M | 198.70M | 225.70M | 233.00M | 227.80M | 195.60M | 229.80M | 199.80M | 210.90M | 205.50M | 267.00M | 273.90M | 286.00M | 293.30M | 244.30M | 354.80M | 329.60M | 348.20M | 338.10M | 364.00M | 352.70M | 303.60M | 274.40M | 301.50M | 306.30M | 270.20M | 257.90M | 318.30M | 360.30M | 342.60M | 321.10M | 331.30M | 322.10M | 230.40M | 200.20M | 18.30M | 275.10M | 314.60M | 317.00M | 117.10M | 268.50M | 217.80M | 344.30M | 470.90M | 463.80M | 509.20M | 377.70M | 344.70M | 350.20M | 245.10M | 209.50M | 203.80M | 227.70M | -1075.80M | 213.10M | 206.80M | 100.50M | 311.70M | 277.30M | 214.20M | 270.90M |
|
Interest Expenses
|
15.90M | 16.50M | 16.90M | 15.20M | 33.20M | 39.70M | 16.10M | 16.00M | 16.20M | 16.00M | 15.30M | 14.30M | 13.60M | 13.40M | 12.60M | 12.70M | 9.70M | 10.00M | 9.70M | 15.20M | 18.70M | 18.20M | 18.10M | 18.10M | 18.70M | 19.60M | 20.40M | 23.00M | 23.90M | 22.10M | 23.90M | 23.50M | 24.00M | 23.60M | 23.60M | 23.60M | 23.20M | 29.50M | 29.60M | 29.20M | 33.10M | 33.00M | 35.00M | 34.60M | 36.30M | 34.80M | 33.80M | 24.40M | 23.80M | 24.60M | 23.10M | 23.20M | 23.20M | 25.80M | 18.60M | 17.60M | 18.00M | 18.40M | 17.30M | 16.80M | 15.90M | 16.30M | 13.40M | 12.40M | 13.10M | 20.70M | 25.70M |
|
Tax Rate
|
-54.13% | 56.07% | 29.45% | 26.43% | 18.93% | 13.35% | 66.54% | 26.22% | 43.22% | 36.82% | 41.47% | 18.90% | 49.60% | 21.72% | 31.99% | 32.18% | 30.62% | 28.62% | 27.08% | 21.91% | 29.89% | 25.26% | 27.34% | 30.53% | 26.29% | 30.96% | 29.38% | 30.85% | 31.30% | 26.14% | 25.98% | 187.68% | 26.11% | -27.06% | -30.95% | 140.11% | 20.50% | 23.01% | 17.85% | 35.95% | 25.78% | 18.95% | 23.37% | 24.89% | 32.36% | 41.18% | 23.77% | 17.24% | 22.28% | 23.75% | 20.39% | 19.00% | 25.85% | 22.35% | 34.03% | 22.95% | 29.66% | 28.49% | 26.65% | 28.54% | 24.28% | 24.62% | 28.60% | 24.80% | 22.50% | 28.06% | -2.80% |