|
Revenue
|
3,088.26M | 3,004.64M | 3,455.58M | 3,860.93M | 4,082.18M | 3,928.66M | 4,227.69M | 4,280.30M | 4,326.77M | 4,236.17M | 4,250.92M | 3,326.84M | 4,637.02M | 4,166.35M | 4,196.22M | 4,513.69M | 4,342.71M | 3,577.32M | 3,785.88M | 4,056.24M | 4,550.42M | 4,309.32M | 4,358.64M | 4,680.81M | 5,207.98M | 4,403.59M | 4,310.75M | 4,430.76M | 5,104.90M | 4,445.64M | 4,489.56M | 5,023.03M | 5,585.53M | 5,301.10M | 5,436.95M | 5,771.83M | 6,506.27M | 6,066.99M | 6,135.60M | 6,573.13M | 7,505.70M | 6,125.08M | 6,335.64M | 7,299.58M | 7,833.00M | 6,828.00M | 7,215.00M | 7,409.00M | 8,567.00M | 7,553.00M | 8,328.00M | 9,030.00M | 9,635.00M | 8,134.00M | 8,475.00M | 8,458.00M | 8,387.00M | 6,767.00M | 6,765.00M | 6,964.00M | 6,994.00M | 6,728.00M | 7,828.00M | 8,252.00M | 8,305.00M |
|
Cost of Revenue
|
2,856.48M | 2,781.90M | 3,193.46M | 3,573.43M | 3,771.59M | 3,632.26M | 3,909.31M | 3,951.09M | 3,986.76M | 3,914.01M | 3,921.59M | 3,157.39M | 4,286.42M | 3,877.83M | 3,898.65M | 4,199.85M | 4,008.46M | 3,364.16M | 3,569.93M | 3,793.99M | 4,167.43M | 3,941.50M | 3,982.80M | 4,304.24M | 4,724.44M | 4,004.16M | 3,989.66M | 4,107.11M | 4,673.39M | 4,083.73M | 4,163.14M | 4,597.21M | 5,116.25M | 4,903.97M | 5,038.73M | 5,329.68M | 5,986.62M | 5,612.12M | 5,691.80M | 6,078.46M | 6,951.86M | 5,694.96M | 5,879.49M | 6,808.69M | 7,198.00M | 6,259.00M | 6,647.00M | 6,822.00M | 7,892.00M | 6,944.00M | 7,709.00M | 8,301.00M | 8,892.00M | 7,473.00M | 7,778.00M | 7,692.00M | 7,612.00M | 6,137.00M | 6,157.00M | 6,301.00M | 6,388.00M | 6,152.00M | 7,147.00M | 7,469.00M | 7,563.00M |
|
Gross Profit
|
231.78M | 222.75M | 262.11M | 287.51M | 310.59M | 296.40M | 318.38M | 329.20M | 340.01M | 322.16M | 329.32M | 169.45M | 350.60M | 288.52M | 297.57M | 313.84M | 334.25M | 213.15M | 215.95M | 262.25M | 382.99M | 367.82M | 375.84M | 376.57M | 483.54M | 399.43M | 321.09M | 323.65M | 431.51M | 361.90M | 326.42M | 425.82M | 469.29M | 397.13M | 398.23M | 442.15M | 519.65M | 454.87M | 443.80M | 494.68M | 553.84M | 430.12M | 456.15M | 490.89M | 635.00M | 569.00M | 568.00M | 587.00M | 675.00M | 609.00M | 619.00M | 729.00M | 743.00M | 661.00M | 697.00M | 766.00M | 775.00M | 630.00M | 608.00M | 663.00M | 606.00M | 576.00M | 681.00M | 783.00M | 742.00M |
|
Amortization - Intangibles
|
7.11M | 6.64M | 6.21M | 5.98M | 5.97M | 5.67M | 5.19M | 5.23M | 5.07M | 4.87M | 3.45M | -0.50M | 3.45M | 2.20M | 2.22M | 4.36M | 6.32M | 6.18M | 5.68M | 5.68M | 5.59M | 5.78M | 5.72M | 7.35M | 7.84M | 8.60M | 9.71M | 10.97M | 8.32M | 8.77M | 9.17M | 9.26M | 9.98M | 9.89M | 10.04M | 8.59M | 7.65M | 7.78M | 7.61M | 8.97M | 16.14M | 13.58M | 13.18M | 13.11M | 11.00M | 12.00M | 12.00M | 12.00M | 8.00M | 8.00M | 8.00M | 10.00M | 8.00M | 9.00M | 7.00M | 9.00M | 6.00M | 9.00M | 12.00M | 13.00M | 13.00M | 15.00M | 17.00M | 17.00M | 19.00M |
|
Research & Development
|
7.70M | 7.42M | 6.33M | 6.63M | 5.74M | 6.54M | 6.54M | 6.21M | 6.27M | 6.26M | 6.52M | 6.78M | 7.26M | 7.66M | 6.47M | 7.08M | 9.05M | 6.60M | 5.73M | 7.22M | 6.00M | 6.50M | 7.00M | 8.14M | 8.29M | 8.46M | 7.67M | 7.52M | 7.62M | 7.08M | 7.27M | 7.70M | 9.11M | 8.34M | 10.08M | 11.00M | 11.14M | 10.15M | 11.45M | 10.25M | 10.77M | 11.29M | 11.59M | 9.35M | 8.00M | 9.00M | 10.00M | 7.00M | 9.00M | 8.00M | 8.00M | 8.00M | 9.00M | 8.00M | 8.00M | 9.00M | 10.00M | 10.00M | 9.00M | 10.00M | 8.00M | 7.00M | 7.00M | 4.00M | 7.00M |
|
Selling, General & Administrative
|
131.55M | 146.26M | 151.41M | 160.51M | 142.45M | 141.81M | 154.11M | 152.20M | 157.82M | 160.81M | 162.75M | 91.26M | 169.60M | 145.62M | 146.97M | 172.51M | 142.47M | 164.52M | 190.80M | 177.93M | 214.38M | 210.33M | 228.48M | 209.46M | 251.55M | 224.91M | 239.65M | 208.33M | 214.05M | 217.94M | 233.88M | 241.82M | 293.06M | 243.94M | 252.49M | 261.23M | 278.13M | 282.14M | 274.48M | 276.25M | 328.90M | 285.02M | 302.85M | 258.23M | 303.00M | 306.00M | 305.00M | 299.00M | 308.00M | 280.00M | 282.00M | 284.00M | 319.00M | 285.00M | 307.00M | 295.00M | 314.00M | 308.00M | 268.00M | 270.00M | 305.00M | 256.00M | 274.00M | 287.00M | 344.00M |
|
Restructuring Costs
|
3.44M | 0.64M | 1.64M | 2.51M | 0.43M | 0.20M | | | | | | | | | 23.18M | 57.33M | 21.00M | 32.20M | 12.45M | 19.72M | 12.26M | 20.36M | -0.78M | 1.23M | 1.35M | 2.54M | 4.46M | 3.02M | 35.90M | 44.93M | 32.70M | 46.87M | 11.39M | 5.43M | 12.65M | 7.44M | 6.03M | 0.82M | 9.34M | 9.82M | 45.25M | 29.60M | 69.15M | 12.99M | -1.00M | 6.00M | 1.00M | 4.00M | | | | 18.00M | 45.00M | | | 12.00M | 127.00M | 70.00M | 55.00M | 44.00M | 83.00M | 45.00M | 16.00M | 37.00M | 76.00M |
|
Other Operating Expenses
|
-15.72M | | | -8.88M | | -23.94M | | | | | | | | | | | | | -2.90M | -5.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 944.00M | | -2.00M | | | 45.00M | -98.00M | 2.00M |
|
Operating Expenses
|
142.69M | 154.32M | 159.38M | 169.66M | 148.62M | 148.54M | 160.66M | 158.41M | 164.09M | 167.07M | 169.27M | 98.05M | 176.86M | 153.28M | 176.63M | 236.92M | 172.53M | 203.33M | 208.98M | 204.88M | 232.64M | 237.19M | 234.69M | 218.84M | 261.19M | 235.91M | 251.78M | 218.87M | 257.58M | 269.95M | 273.86M | 296.39M | 313.55M | 257.71M | 275.22M | 279.67M | 295.29M | 293.11M | 295.27M | 296.32M | 384.92M | 325.92M | 383.59M | 280.58M | 310.00M | 321.00M | 316.00M | 310.00M | 317.00M | 288.00M | 290.00M | 310.00M | 373.00M | 293.00M | 315.00M | 316.00M | 451.00M | 388.00M | 332.00M | 324.00M | 396.00M | 308.00M | 297.00M | 328.00M | 427.00M |
|
Operating Income
|
66.26M | 61.78M | 96.53M | 102.99M | 156.00M | 104.64M | 152.53M | 165.56M | 170.84M | 150.22M | 156.60M | 71.91M | 170.28M | 133.04M | 93.13M | 72.56M | 155.40M | 3.64M | -1.61M | 46.64M | 144.75M | 124.85M | 135.42M | 150.38M | 214.50M | 154.93M | 59.59M | 93.81M | 165.61M | 83.18M | 43.38M | 118.06M | 145.75M | 129.53M | 112.97M | 153.90M | 216.71M | 153.98M | 140.92M | 189.39M | 152.78M | 90.63M | 59.38M | 197.21M | 314.00M | 236.00M | 240.00M | 265.00M | 350.00M | 313.00M | 321.00M | 409.00M | 362.00M | 359.00M | 375.00M | 441.00M | 303.00M | 1,131.00M | 261.00M | 318.00M | 197.00M | 245.00M | 403.00M | 337.00M | 283.00M |
|
EBIT
|
66.26M | 61.78M | 96.53M | 102.99M | 156.00M | 104.64M | 152.53M | 165.56M | 170.84M | 150.22M | 156.60M | 71.91M | 170.28M | 133.04M | 93.13M | 72.56M | 155.40M | 3.64M | -1.61M | 46.64M | 144.75M | 124.85M | 135.42M | 150.38M | 214.50M | 154.93M | 59.59M | 93.81M | 165.61M | 83.18M | 43.38M | 118.06M | 145.75M | 129.53M | 112.97M | 153.90M | 216.71M | 153.98M | 140.92M | 189.39M | 152.78M | 90.63M | 59.38M | 197.21M | 314.00M | 236.00M | 240.00M | 265.00M | 350.00M | 313.00M | 321.00M | 409.00M | 362.00M | 359.00M | 375.00M | 441.00M | 303.00M | 1,131.00M | 261.00M | 318.00M | 197.00M | 245.00M | 403.00M | 337.00M | 283.00M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | -46.00M | | |
|
Interest & Investment Income
|
0.91M | 0.64M | 0.63M | 0.78M | 0.85M | 0.74M | 0.90M | 0.65M | 0.56M | 0.29M | 0.73M | 0.42M | 0.51M | 0.39M | 0.38M | 0.55M | 0.71M | 0.34M | 1.06M | 1.63M | 1.70M | 1.92M | 2.84M | 3.50M | 2.06M | 2.29M | 2.30M | 2.48M | 2.46M | 2.29M | 3.66M | 4.12M | 3.81M | 5.01M | 4.50M | 4.49M | 4.38M | 4.76M | 6.76M | 5.10M | 5.94M | 5.34M | 1.86M | 1.86M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | | 1.00M | -148.00M | 13.00M | 17.00M | -51.00M | -52.00M | -47.00M | -47.00M | -38.00M | -41.00M | -38.00M | -37.00M | -37.00M | -35.00M | -34.00M |
|
Other Non Operating Income
|
-1.04M | -1.12M | -0.96M | 12.24M | 0.20M | -0.85M | -1.77M | 7.06M | -2.69M | -1.92M | -1.90M | -2.43M | -1.57M | -1.55M | -1.42M | 17.36M | -1.18M | -1.85M | -1.52M | 15.54M | -1.69M | -1.67M | -1.88M | 14.19M | -1.76M | -2.17M | -2.41M | -2.03M | -4.68M | -3.37M | -15.82M | -4.58M | -5.88M | -10.48M | -10.14M | -11.06M | -13.55M | -11.76M | -14.08M | -13.61M | -11.17M | -8.50M | -5.60M | -5.72M | 1.00M | 2.00M | 4.00M | 4.00M | -1.00M | 4.00M | -4.00M | -8.00M | -15.00M | -17.00M | -18.00M | -19.00M | -21.00M | -22.00M | -22.00M | -24.00M | -20.00M | -24.00M | -30.00M | -23.00M | -29.00M |
|
Non Operating Income
|
-1.04M | -1.12M | -0.96M | -60.33M | 0.20M | -0.85M | -1.77M | -91.97M | -2.69M | -1.92M | -1.90M | -99.24M | -1.57M | -1.55M | -1.42M | -126.19M | -1.18M | -1.85M | -1.52M | -15.07M | -1.69M | -1.67M | -1.88M | -152.59M | -1.76M | -2.17M | -2.41M | -2.03M | -4.68M | -3.37M | -15.82M | -4.58M | -5.88M | -10.48M | -10.14M | -11.06M | -13.55M | -11.76M | -14.08M | -13.61M | -11.17M | -8.50M | -5.60M | -5.72M | 1.00M | 2.00M | 4.00M | 4.00M | -1.00M | 4.00M | -1.00M | -14.00M | -15.00M | -17.00M | -18.00M | -19.00M | -21.00M | -22.00M | -22.00M | -24.00M | -20.00M | -24.00M | -30.00M | -23.00M | -29.00M |
|
EBT
|
46.02M | 41.27M | 76.70M | 198.94M | 134.89M | 78.76M | 126.51M | 253.74M | 143.20M | 122.27M | 128.97M | 214.93M | 139.62M | 102.71M | 61.38M | 197.46M | 121.63M | -29.73M | -34.18M | 144.16M | 112.92M | 93.05M | 104.38M | 416.81M | 181.77M | 120.79M | 24.27M | 60.22M | 130.54M | 48.30M | -4.22M | 81.61M | 107.44M | 86.26M | 71.15M | 108.55M | 164.89M | 100.83M | 83.08M | 102.21M | 102.64M | 29.08M | 13.77M | 115.51M | 285.00M | 209.00M | 213.00M | 237.00M | 317.00M | 284.00M | 278.00M | 352.00M | 299.00M | 287.00M | 306.00M | 370.00M | 235.00M | 1,062.00M | 201.00M | 253.00M | 139.00M | 184.00M | 290.00M | 279.00M | 220.00M |
|
Tax Provisions
|
17.14M | 11.45M | 24.01M | 23.91M | 27.48M | 23.04M | 22.22M | 25.49M | 29.41M | 24.02M | 27.38M | 22.05M | 34.03M | 27.42M | 22.13M | -185.86M | 19.68M | 2.54M | 18.71M | 32.79M | 39.79M | 35.27M | 32.12M | 30.27M | 49.85M | 42.35M | 18.43M | 21.51M | 43.84M | 28.18M | 21.48M | 35.57M | 43.52M | 48.73M | 28.45M | 165.16M | 40.81M | 33.22M | 39.05M | 48.92M | 61.93M | 31.66M | 64.04M | 46.38M | 84.00M | 57.00M | 43.00M | 62.00M | 76.00M | 62.00M | 60.00M | 37.00M | 76.00M | 80.00M | 73.00M | 215.00M | 41.00M | 135.00M | 72.00M | 115.00M | 39.00M | 67.00M | 68.00M | 61.00M | 74.00M |
|
Profit After Tax
|
28.88M | 29.83M | 52.69M | 59.38M | 107.41M | 55.72M | 104.69M | 115.54M | 113.78M | 98.25M | 101.60M | 82.47M | 105.85M | 88.53M | 50.08M | 127.02M | 118.06M | -38.67M | 188.31M | -25.59M | 73.13M | 57.78M | 72.42M | 91.01M | 131.91M | 78.93M | 5.84M | 38.71M | 88.03M | 20.66M | -25.70M | 45.68M | 63.92M | 37.53M | 42.70M | -56.61M | 124.07M | 67.61M | 44.03M | 53.29M | 40.71M | -3.28M | -50.96M | 70.82M | 201.00M | 152.00M | 170.00M | 175.00M | 241.00M | 222.00M | 218.00M | 315.00M | 223.00M | 207.00M | 233.00M | 155.00M | 194.00M | 927.00M | 129.00M | 138.00M | 100.00M | 117.00M | 222.00M | 218.00M | 146.00M |
|
Net Income - Minority
|
| | | | -15.72M | -16.21M | -16.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.59M | -0.01M | 0.66M | 0.69M | 0.73M | 0.32M | -0.41M | 1.25M | 0.91M | 0.55M | 0.28M | -0.33M | -0.26M | -0.44M | -0.46M | -0.23M | 0.14M | 0.15M | 0.05M | 0.60M | 0.21M | 0.32M | 0.22M | 0.84M | 0.03M | -0.50M | 0.63M | 0.64M | -1.33M | -0.54M | -0.42M | 0.36M | 0.12M | 0.22M | 0.16M | 0.71M | 0.47M | 0.25M | 0.55M | 0.72M | 0.29M | 0.70M | 0.69M | 1.31M | 1.00M | | 1.00M | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
28.88M | 29.82M | 52.69M | 175.03M | 107.41M | 55.72M | 104.29M | 228.25M | 113.78M | 98.25M | 101.60M | 192.88M | 105.58M | 75.29M | 39.25M | 383.31M | 101.95M | -32.27M | -52.89M | 111.38M | 73.13M | 57.78M | 72.26M | 386.53M | 131.91M | 78.43M | 5.84M | 38.71M | 86.70M | 20.12M | -25.70M | 46.04M | 63.92M | 37.53M | 42.70M | -56.61M | 124.07M | 67.61M | 44.03M | 53.29M | 40.71M | -2.58M | -50.26M | 69.13M | 201.00M | 152.00M | 170.00M | 175.00M | 241.00M | 222.00M | 218.00M | 315.00M | 223.00M | 207.00M | 233.00M | 155.00M | 194.00M | 927.00M | 129.00M | 138.00M | 100.00M | 117.00M | 222.00M | 218.00M | 146.00M |
|
Consolidated Net Income
|
28.88M | 29.82M | 52.69M | 175.03M | 107.41M | 55.72M | 104.29M | 228.25M | 113.78M | 98.25M | 101.60M | 192.88M | 105.58M | 12.80M | 10.38M | 13.10M | 16.11M | -8.96M | 241.20M | -7.20M | -1.61M | -5.51M | 1.68M | -2.47M | 131.91M | 78.43M | 5.84M | 38.71M | 86.70M | 20.12M | -25.70M | 46.04M | 63.92M | 37.53M | 42.70M | -56.61M | 124.07M | 67.61M | 44.03M | 53.29M | 40.71M | -2.58M | -50.26M | 69.13M | 201.00M | 152.00M | 170.00M | 175.00M | 241.00M | 222.00M | 218.00M | 315.00M | 223.00M | 207.00M | 233.00M | 155.00M | 194.00M | 927.00M | 129.00M | 138.00M | 100.00M | 117.00M | 222.00M | 218.00M | 146.00M |
|
Income towards Parent Company
|
28.88M | 29.82M | 52.69M | 175.03M | 91.69M | 39.51M | 88.27M | 228.25M | 113.78M | 98.25M | 101.60M | 192.88M | 105.58M | 12.80M | 10.38M | 13.10M | 16.11M | -8.96M | 241.20M | -7.20M | -1.61M | -5.51M | 1.68M | -2.47M | 131.91M | 78.43M | 5.84M | 38.71M | 86.70M | 20.12M | -25.70M | 46.04M | 63.92M | 37.53M | 42.70M | -56.61M | 124.07M | 67.61M | 44.03M | 53.29M | 40.71M | -2.58M | -50.26M | 69.13M | 201.00M | 152.00M | 170.00M | 175.00M | 241.00M | 222.00M | 218.00M | 315.00M | 223.00M | 207.00M | 233.00M | 155.00M | 194.00M | 927.00M | 129.00M | 138.00M | 100.00M | 117.00M | 222.00M | 218.00M | 146.00M |
|
Net Income towards Common Stockholders
|
28.88M | 29.82M | 52.69M | 175.03M | 91.69M | 39.51M | 88.27M | 228.25M | 113.78M | 98.25M | 101.60M | 192.88M | 105.58M | 12.80M | 10.38M | 13.10M | 16.11M | -8.96M | 241.20M | -7.20M | -1.61M | -5.51M | 1.68M | -2.47M | 131.91M | 78.43M | 5.84M | 38.71M | 86.70M | 20.12M | -25.70M | 46.04M | 63.92M | 37.53M | 42.70M | -56.61M | 124.07M | 67.61M | 44.03M | 53.29M | 40.71M | -2.58M | -50.26M | 69.13M | 201.00M | 152.00M | 170.00M | 175.00M | 241.00M | 222.00M | 218.00M | 315.00M | 223.00M | 207.00M | 233.00M | 155.00M | 194.00M | 927.00M | 129.00M | 138.00M | 100.00M | 117.00M | 222.00M | 218.00M | 146.00M |
|
EPS (Basic)
|
0.13 | 0.14 | 0.24 | 0.28 | 0.50 | 0.26 | 0.49 | 0.54 | 0.55 | 0.47 | 0.49 | 0.40 | 0.52 | 0.44 | 0.25 | 0.63 | 0.58 | -0.19 | 0.93 | -0.12 | 0.38 | 0.30 | 0.37 | -12.77 | 0.69 | 0.41 | 0.03 | 0.20 | 0.48 | 0.11 | -0.14 | 0.25 | 0.36 | 0.21 | 0.25 | -0.33 | 0.77 | 0.44 | 0.28 | 0.35 | 0.26 | -0.02 | -0.34 | 0.45 | 1.33 | 1.01 | 1.14 | 1.20 | 1.68 | 1.55 | 1.55 | 2.29 | 1.65 | 1.55 | 1.76 | 1.19 | 1.49 | 7.41 | 1.08 | 1.33 | 0.89 | 1.07 | 2.05 | 1.99 | 1.37 |
|
EPS (Weighted Average and Diluted)
|
0.13 | 0.14 | 0.24 | 0.27 | 0.49 | 0.25 | 0.47 | 0.52 | 0.54 | 0.46 | 0.48 | 0.40 | 0.51 | 0.43 | 0.24 | 0.61 | 0.57 | -0.19 | 0.93 | -0.11 | 0.37 | 0.29 | 0.37 | -12.62 | 0.68 | 0.41 | 0.03 | 0.20 | 0.47 | 0.11 | -0.14 | 0.24 | 0.35 | 0.21 | 0.25 | -0.32 | 0.76 | 0.43 | 0.28 | 0.34 | 0.26 | -0.02 | -0.34 | 0.44 | 1.31 | 0.99 | 1.12 | 1.17 | 1.63 | 1.51 | 1.52 | 2.23 | 1.61 | 1.52 | 1.72 | 1.16 | 1.47 | 7.31 | 1.06 | 1.31 | 0.88 | 1.06 | 2.03 | 1.97 | 1.35 |
|
Shares Outstanding (Weighted Average)
|
213.66M | 214.04M | 214.05M | | 214.40M | 215.17M | 215.71M | | | | | | | | | | | | | | | | | 0.19M | | 190.96M | 191.21M | 190.41M | 185.29M | 183.97M | 182.98M | 181.90M | 176.94M | 175.79M | 174.01M | 172.24M | 161.56M | 158.16M | 156.38M | 155.60M | 153.10M | 152.58M | 151.96M | 151.60M | 150.20M | 150.30M | 149.50M | 148.50M | 144.10M | 143.80M | 142.60M | 141.20M | 134.80M | 134.20M | 133.60M | 133.00M | 129.60M | 127.40M | 124.90M | 122.40M | 112.70M | 111.30M | 110.20M | 109.50M | 107.00M |
|
Shares Outstanding (Diluted Average)
|
215.06M | 215.92M | 218.09M | | 217.41M | 221.02M | 222.34M | | | | | | | | | | | | | | | | | 0.20M | | 193.43M | 193.07M | 192.75M | 187.86M | 186.46M | 186.62M | 185.84M | 180.20M | 178.58M | 177.00M | 175.04M | 163.67M | 160.41M | 159.04M | 158.60M | 156.46M | 156.17M | 151.96M | 155.30M | 152.90M | 153.10M | 152.80M | 152.10M | 147.70M | 147.00M | 145.80M | 144.40M | 138.00M | 137.10M | 136.40M | 135.90M | 132.10M | 129.50M | 126.90M | 124.30M | 114.00M | 112.60M | 111.50M | 110.90M | 108.30M |
|
EBITDA
|
66.26M | 61.78M | 96.53M | 102.99M | 156.00M | 104.64M | 152.53M | 165.56M | 170.84M | 150.22M | 156.60M | 71.91M | 170.28M | 133.04M | 93.13M | 72.56M | 155.40M | 3.64M | -1.61M | 46.64M | 144.75M | 124.85M | 135.42M | 150.38M | 214.50M | 154.93M | 59.59M | 93.81M | 165.61M | 83.18M | 43.38M | 118.06M | 145.75M | 129.53M | 112.97M | 153.90M | 216.71M | 153.98M | 140.92M | 189.39M | 152.78M | 90.63M | 59.38M | 197.21M | 314.00M | 236.00M | 240.00M | 265.00M | 350.00M | 313.00M | 321.00M | 409.00M | 362.00M | 359.00M | 375.00M | 441.00M | 303.00M | 1,131.00M | 261.00M | 318.00M | 197.00M | 245.00M | 403.00M | 337.00M | 283.00M |
|
Interest Expenses
|
20.12M | 20.03M | 19.50M | 19.52M | 22.16M | 25.78M | 25.15M | 24.61M | 25.52M | 26.32M | 26.46M | 27.79M | 29.60M | 29.17M | 30.71M | 31.56M | 33.30M | 31.86M | 32.11M | 30.79M | 31.84M | 32.05M | 32.00M | 32.21M | 33.03M | 34.26M | 35.21M | 34.03M | 32.84M | 33.80M | 35.44M | 35.99M | 36.25M | 37.80M | 36.18M | 38.78M | 42.65M | 46.16M | 50.51M | 48.67M | 44.91M | 46.18M | 41.87M | 41.03M | 32.00M | 31.00M | 34.00M | 33.00M | 33.00M | 33.00M | 39.00M | 46.00M | 61.00M | 72.00M | 83.00M | | | | | | | | | | |
|
Tax Rate
|
37.24% | 27.74% | 31.30% | 12.02% | 20.37% | 29.25% | 17.57% | 10.05% | 20.54% | 19.65% | 21.23% | 10.26% | 24.38% | 26.69% | 36.05% | -94.13% | 16.18% | -8.54% | -54.73% | 22.74% | 35.23% | 37.90% | 30.78% | 7.26% | 27.43% | 35.07% | 75.94% | 35.72% | 33.58% | 58.34% | -509.27% | 43.59% | 40.51% | 56.50% | 39.99% | 152.15% | 24.75% | 32.95% | 47.00% | 47.86% | 60.33% | 108.88% | 464.94% | 40.15% | 29.47% | 27.27% | 20.19% | 26.16% | 23.97% | 21.83% | 21.58% | 10.51% | 25.42% | 27.87% | 23.86% | 58.11% | 17.45% | 12.71% | 35.82% | 45.45% | 28.06% | 36.41% | 23.45% | 21.86% | 33.64% |