|
Revenue
|
3,200.00M | 3,101.00M | 2,840.00M | 2,964.00M | 2,631.00M | 2,671.00M | 2,455.00M | 2,342.00M | 2,321.00M | 2,457.00M | 2,387.00M | 2,096.00M | 6,055.00M | 2,062.00M | 1,992.00M | 1,866.00M | 1,829.00M | 1,950.00M | 1,755.00M | 1,680.00M | 1,633.00M | 1,659.00M | 1,657.00M | 1,417.00M | 1,436.00M | 1,381.00M | 1,199.00M | 1,080.00M | 996.00M | 1,009.00M | 1,073.00M | 1,190.00M | 1,106.00M | 1,094.00M | 1,034.00M | 937.00M | 1,038.00M | 1,267.00M | 1,278.00M | 1,330.00M | 1,340.00M | 1,422.00M | 1,425.00M | 1,452.00M | 1,537.00M | 1,385.00M | 1,379.00M | 1,466.00M | 1,461.00M | 1,536.00M | 1,843.00M | 2,499.00M | 1,714.00M | 1,616.00M | 1,626.00M | 1,608.00M | 1,703.00M | 1,753.00M | 1,770.00M | 1,730.00M | 1,818.00M | 1,847.00M | 1,937.00M | 2,140.00M | 2,055.00M | 1,952.00M | 1,931.00M |
|
Cost of Revenue
|
3,009.00M | 2,910.00M | 2,648.00M | 2,781.00M | 2,483.00M | 2,415.00M | 2,238.00M | 2,137.00M | 2,134.00M | 2,231.00M | 2,188.00M | 1,910.00M | 1,838.00M | 1,879.00M | 1,767.00M | 1,768.00M | 1,673.00M | 1,810.00M | 1,641.00M | 1,673.00M | 1,594.00M | 1,631.00M | 1,627.00M | 1,579.00M | 1,366.00M | 1,307.00M | 1,112.00M | 986.00M | 928.00M | 935.00M | 1,109.00M | 1,184.00M | 1,024.00M | 986.00M | 947.00M | 775.00M | 923.00M | 1,106.00M | 1,129.00M | 1,173.00M | 1,187.00M | 1,262.00M | 1,257.00M | 1,282.00M | 1,351.00M | 1,243.00M | 1,207.00M | 1,300.00M | 1,293.00M | 1,329.00M | 1,650.00M | 2,261.00M | 1,518.00M | 1,415.00M | 1,401.00M | 1,402.00M | 1,458.00M | 1,502.00M | 1,526.00M | 1,493.00M | 1,570.00M | 1,577.00M | 1,647.00M | 1,845.00M | 1,757.00M | 1,662.00M | 1,661.00M |
|
Gross Profit
|
191.00M | 191.00M | 192.00M | 183.00M | 148.00M | 256.00M | 217.00M | 205.00M | 187.00M | 226.00M | 199.00M | 186.00M | 126.00M | 150.00M | 182.00M | 60.00M | 156.00M | 140.00M | 114.00M | 7.00M | 39.00M | 28.00M | 30.00M | -162.00M | 70.00M | 74.00M | 87.00M | 94.00M | 68.00M | 74.00M | -36.00M | 6.00M | 82.00M | 108.00M | 87.00M | 65.00M | 115.00M | 161.00M | 149.00M | 157.00M | 153.00M | 160.00M | 169.00M | 171.00M | 186.00M | 142.00M | 172.00M | 166.00M | 168.00M | 207.00M | 193.00M | 238.00M | 196.00M | 201.00M | 225.00M | 206.00M | 245.00M | 251.00M | 244.00M | 237.00M | 248.00M | 270.00M | 290.00M | 295.00M | 298.00M | 290.00M | 270.00M |
|
Selling, General & Administrative
|
49.00M | 54.00M | 54.00M | 60.00M | 49.00M | 55.00M | 53.00M | 55.00M | 44.00M | 58.00M | 61.00M | 51.00M | 163.00M | 52.00M | 56.00M | 59.00M | 52.00M | 63.00M | 66.00M | 67.00M | 60.00M | 60.00M | 58.00M | 61.00M | 39.00M | 42.00M | 38.00M | 36.00M | 34.00M | 34.00M | 43.00M | 22.00M | 32.00M | 38.00M | 37.00M | 137.00M | 69.00M | 72.00M | 64.00M | 87.00M | 78.00M | 88.00M | 74.00M | 99.00M | 97.00M | 73.00M | 89.00M | 76.00M | 89.00M | 103.00M | 91.00M | 110.00M | 107.00M | 105.00M | 103.00M | 105.00M | 124.00M | 119.00M | 127.00M | 118.00M | 121.00M | 129.00M | 140.00M | 154.00M | 145.00M | 146.00M | 149.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | 214.00M | 2.00M | 17.00M | 15.00M | | 2.00M | 12.00M | 7.00M | -11.00M | | | | | 3.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | | | | | 2.00M | 7.00M | 1.00M | 3.00M | 3.00M | 5.00M | 1.00M | | 1.00M | | | | | | | | | | | | |
|
Other Operating Expenses
|
2.00M | 2,910.00M | -1.00M | 1.00M | 2,483.00M | -2.00M | -1.00M | 3.00M | 1.00M | 1.00M | 2,188.00M | 1.00M | 4.00M | -2.00M | 1,947.00M | 30.00M | -1.00M | 1,810.00M | 1,579.00M | 3.00M | | 8.00M | | -1.00M | | 28.00M | 6.00M | 27.00M | 4.00M | 2.00M | | 1.00M | 4.00M | 1.00M | | | | | | -2.00M | 4.00M | 6.00M | 1.00M | 6.00M | 19.00M | -1.00M | | | -1.00M | -1.00M | 3.00M | 1.00M | | 22.00M | | -3.00M | | -144.00M | -2.00M | | 9.00M | -1.00M | -4.00M | -15.00M | | -1.00M | |
|
Operating Expenses
|
3,056.00M | 2,964.00M | 2,709.00M | 2,840.00M | 2,532.00M | 2,472.00M | 2,292.00M | 2,194.00M | 2,177.00M | 2,288.00M | 2,249.00M | 1,960.00M | 1,889.00M | 1,933.00M | 2,003.00M | 1,797.00M | 1,726.00M | 1,873.00M | 1,645.00M | 67.00M | 60.00M | 60.00M | 58.00M | 275.00M | 41.00M | 59.00M | 53.00M | 36.00M | 36.00M | 46.00M | 50.00M | 11.00M | 32.00M | 38.00M | 37.00M | 137.00M | 72.00M | 73.00M | 65.00M | 89.00M | 79.00M | 89.00M | 74.00M | 99.00M | 97.00M | 73.00M | 91.00M | 83.00M | 90.00M | 106.00M | 94.00M | 115.00M | 108.00M | 105.00M | 104.00M | 105.00M | 124.00M | 119.00M | 127.00M | 118.00M | 121.00M | 129.00M | 140.00M | 154.00M | 145.00M | 146.00M | 149.00M |
|
Operating Income
|
144.00M | 137.00M | 131.00M | 124.00M | 99.00M | 199.00M | 163.00M | 148.00M | 144.00M | 169.00M | 138.00M | 136.00M | 112.00M | 129.00M | -11.00M | 69.00M | 133.00M | 123.00M | 79.00M | -27.00M | 10.00M | 25.00M | 10.00M | -839.00M | 64.00M | 96.00M | 75.00M | 75.00M | 65.00M | 63.00M | -67.00M | -33.00M | 63.00M | 103.00M | 73.00M | 27.00M | 179.00M | 100.00M | 99.00M | 90.00M | 78.00M | 92.00M | 104.00M | 88.00M | -69.00M | -12.00M | 93.00M | 45.00M | 89.00M | -88.00M | 101.00M | 129.00M | -31.00M | 127.00M | 125.00M | 122.00M | 144.00M | 10.00M | 147.00M | 147.00M | 166.00M | 180.00M | 173.00M | 143.00M | 195.00M | 194.00M | 191.00M |
|
EBIT
|
144.00M | 137.00M | 131.00M | 124.00M | 99.00M | 199.00M | 163.00M | 148.00M | 144.00M | 169.00M | 138.00M | 136.00M | 112.00M | 129.00M | -11.00M | 69.00M | 133.00M | 123.00M | 79.00M | -27.00M | 10.00M | 25.00M | 10.00M | -839.00M | 64.00M | 96.00M | 75.00M | 75.00M | 65.00M | 63.00M | -67.00M | -33.00M | 63.00M | 103.00M | 73.00M | 27.00M | 179.00M | 100.00M | 99.00M | 90.00M | 78.00M | 92.00M | 104.00M | 88.00M | -69.00M | -12.00M | 93.00M | 45.00M | 89.00M | -88.00M | 101.00M | 129.00M | -31.00M | 127.00M | 125.00M | 122.00M | 144.00M | 10.00M | 147.00M | 147.00M | 166.00M | 180.00M | 173.00M | 143.00M | 195.00M | 194.00M | 191.00M |
|
Interest & Investment Income
|
1.00M | | | -2.00M | -4.00M | -5.00M | -3.00M | -5.00M | -5.00M | -5.00M | -3.00M | -5.00M | -2.00M | -2.00M | -2.00M | -1.00M | -1.00M | -1.00M | -1.00M | -2.00M | -2.00M | -2.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
5.00M | -4.00M | -1.00M | -1.00M | -2.00M | -3.00M | -1.00M | | -1.00M | 2.00M | 1.00M | -1.00M | -2.00M | 3.00M | -2.00M | -10.00M | -4.00M | 4.00M | -2.00M | -6.00M | -9.00M | -7.00M | 34.00M | -1.00M | 6.00M | -5.00M | 3.00M | 9.00M | -5.00M | 9.00M | 2.00M | 10.00M | -7.00M | 2.00M | -4.00M | 13.00M | -2.00M | -1.00M | -1.00M | -2.00M | 5.00M | 2.00M | 3.00M | -5.00M | 7.00M | -2.00M | -4.00M | | -3.00M | 2.00M | -1.00M | -7.00M | | 5.00M | -2.00M | 9.00M | -2.00M | -1.00M | 2.00M | -4.00M | -6.00M | -2.00M | -2.00M | 3.00M | 3.00M | -8.00M | |
|
Non Operating Income
|
| | -1.00M | -1.00M | | | -1.00M | -1.00M | -1.00M | | 1.00M | | -2.00M | 1.00M | | -10.00M | -1.00M | | -1.00M | -6.00M | -9.00M | -7.00M | 34.00M | -1.00M | 6.00M | -5.00M | 3.00M | 9.00M | -5.00M | 9.00M | 2.00M | 10.00M | -7.00M | 2.00M | -4.00M | 13.00M | -2.00M | -1.00M | -1.00M | -2.00M | 5.00M | 2.00M | 3.00M | -5.00M | 7.00M | -2.00M | -4.00M | | -3.00M | 2.00M | -1.00M | -7.00M | | 5.00M | -2.00M | 9.00M | -2.00M | -1.00M | 2.00M | -4.00M | -6.00M | -2.00M | -2.00M | 3.00M | 3.00M | -8.00M | |
|
EBT
|
150.00M | 132.00M | 130.00M | 120.00M | 93.00M | 191.00M | 160.00M | 142.00M | 139.00M | 166.00M | 137.00M | 130.00M | 107.00M | 131.00M | -15.00M | 65.00M | 127.00M | 126.00M | 75.00M | -28.00M | 1.00M | 18.00M | 44.00M | -840.00M | 70.00M | 91.00M | 78.00M | 73.00M | 60.00M | 70.00M | -68.00M | -38.00M | 51.00M | 100.00M | 63.00M | 33.00M | 171.00M | 82.00M | 78.00M | 65.00M | 58.00M | 68.00M | 82.00M | 60.00M | -85.00M | -33.00M | 71.00M | 33.00M | 67.00M | -106.00M | 80.00M | 105.00M | -51.00M | 127.00M | 100.00M | 108.00M | 116.00M | -334.00M | 5.00M | 47.00M | 129.00M | 146.00M | 134.00M | 102.00M | 157.00M | 145.00M | 152.00M |
|
Tax Provisions
|
55.00M | 49.00M | 33.00M | 31.00M | 34.00M | 69.00M | 43.00M | 45.00M | 22.00M | 39.00M | -54.00M | 25.00M | 9.00M | 19.00M | 45.00M | 13.00M | 30.00M | 15.00M | 60.00M | 24.00M | 21.00M | 10.00M | -1.00M | 391.00M | 19.00M | 23.00M | 19.00M | 25.00M | 15.00M | 23.00M | -11.00M | 57.00M | 13.00M | 21.00M | 16.00M | -243.00M | 34.00M | 18.00M | 22.00M | 12.00M | 16.00M | 18.00M | 24.00M | 1.00M | -1.00M | 6.00M | 19.00M | 4.00M | 17.00M | 40.00M | 20.00M | 34.00M | 19.00M | 33.00M | 27.00M | 13.00M | 30.00M | 16.00M | 23.00M | 26.00M | 35.00M | 40.00M | 32.00M | 23.00M | 42.00M | 39.00M | 34.00M |
|
Profit After Tax
|
95.00M | 83.00M | 97.00M | 89.00M | 59.00M | 122.00M | 117.00M | 97.00M | 117.00M | 127.00M | 191.00M | 105.00M | 98.00M | 112.00M | -81.00M | 52.00M | 97.00M | 111.00M | -47.00M | -56.00M | -43.00M | -8.00M | 45.00M | -1241.00M | 51.00M | 68.00M | 59.00M | 48.00M | 45.00M | 47.00M | -63.00M | -87.00M | 38.00M | 79.00M | 47.00M | 278.00M | 137.00M | 64.00M | 56.00M | 53.00M | 42.00M | 50.00M | 58.00M | 59.00M | -104.00M | -39.00M | 52.00M | 20.00M | 50.00M | -149.00M | 60.00M | 78.00M | -71.00M | 94.00M | 74.00M | 95.00M | 86.00M | -351.00M | -21.00M | 21.00M | 94.00M | 107.00M | 102.00M | 78.00M | 116.00M | 106.00M | 118.00M |
|
Equity Income
|
21.00M | 26.00M | -1.00M | -1.00M | 15.00M | 61.00M | 23.00M | 38.00M | 44.00M | 41.00M | 23.00M | 50.00M | 37.00M | 33.00M | 43.00M | 38.00M | 30.00M | 46.00M | 31.00M | 30.00M | 31.00M | 49.00M | 38.00M | 45.00M | 35.00M | 53.00M | 35.00M | 26.00M | 29.00M | 33.00M | 19.00M | 10.00M | 9.00M | 32.00M | 23.00M | 8.00M | 21.00M | 12.00M | 17.00M | 29.00M | | 15.00M | 9.00M | 11.00M | 1.00M | 16.00M | 13.00M | | 12.00M | -186.00M | -1.00M | 5.00M | -118.00M | 10.00M | 5.00M | 23.00M | 23.00M | 23.00M | 32.00M | 36.00M | 30.00M | 40.00M | 27.00M | 10.00M | 42.00M | 51.00M | 70.00M |
|
Income from Non-Controlling Interests
|
-18.00M | | 24.00M | 52.00M | 13.00M | 16.00M | 20.00M | 19.00M | 12.00M | 27.00M | 6.00M | 15.00M | 7.00M | 8.00M | 21.00M | 22.00M | 9.00M | 21.00M | 62.00M | 4.00M | 23.00M | 16.00M | 15.00M | 10.00M | 7.00M | 6.00M | 4.00M | 6.00M | 3.00M | | 6.00M | 1.00M | 1.00M | 2.00M | 2.00M | 3.00M | 1.00M | 20.00M | 2.00M | 6.00M | 2.00M | 2.00M | 2.00M | 1.00M | 20.00M | | | 1.00M | 1.00M | 3.00M | 3.00M | 1.00M | 1.00M | | -1.00M | 2.00M | | 1.00M | 3.00M | | 1.00M | 1.00M | 2.00M | 3.00M | -1.00M | -16.00M | 2.00M |
|
Other Income
|
-2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
95.00M | 83.00M | 97.00M | 89.00M | 59.00M | 122.00M | 117.00M | 97.00M | 117.00M | 127.00M | 191.00M | 105.00M | 98.00M | 112.00M | -60.00M | 52.00M | 97.00M | 111.00M | 15.00M | -52.00M | -20.00M | 8.00M | 45.00M | -1231.00M | 51.00M | 68.00M | 59.00M | 48.00M | 45.00M | 47.00M | -57.00M | -95.00M | 38.00M | 79.00M | 47.00M | 276.00M | 137.00M | 64.00M | 56.00M | 53.00M | 42.00M | 50.00M | 58.00M | 59.00M | -84.00M | -39.00M | 52.00M | 29.00M | 50.00M | -146.00M | 60.00M | 71.00M | -70.00M | 94.00M | 73.00M | 95.00M | 86.00M | -350.00M | -18.00M | 21.00M | 94.00M | 106.00M | 102.00M | 79.00M | 115.00M | 106.00M | 118.00M |
|
Consolidated Net Income
|
95.00M | 83.00M | 97.00M | 89.00M | 59.00M | 122.00M | 117.00M | 97.00M | 117.00M | 127.00M | 191.00M | 105.00M | 98.00M | 112.00M | -60.00M | 52.00M | 97.00M | 111.00M | 15.00M | -52.00M | -20.00M | 8.00M | 45.00M | -1231.00M | 51.00M | 68.00M | 59.00M | 48.00M | 45.00M | 47.00M | -57.00M | -95.00M | 38.00M | 79.00M | 47.00M | 276.00M | 137.00M | 64.00M | 56.00M | 53.00M | 42.00M | 50.00M | 58.00M | 59.00M | -84.00M | -39.00M | 52.00M | 29.00M | 50.00M | -146.00M | 60.00M | 71.00M | -70.00M | 94.00M | 73.00M | 95.00M | 86.00M | -350.00M | -18.00M | 21.00M | 94.00M | 106.00M | 102.00M | 79.00M | 115.00M | -6.00M | -1.00M |
|
Income towards Parent Company
|
95.00M | 83.00M | 97.00M | 89.00M | 59.00M | 122.00M | 117.00M | 97.00M | 117.00M | 127.00M | 191.00M | 105.00M | 98.00M | 112.00M | -60.00M | 52.00M | 97.00M | 111.00M | 15.00M | -52.00M | -20.00M | 8.00M | 45.00M | -1231.00M | 51.00M | 68.00M | 59.00M | 48.00M | 45.00M | 47.00M | -57.00M | -95.00M | 38.00M | 79.00M | 47.00M | 276.00M | 137.00M | 64.00M | 56.00M | 53.00M | 42.00M | 50.00M | 58.00M | 59.00M | -84.00M | -39.00M | 52.00M | 29.00M | 50.00M | -146.00M | 60.00M | 71.00M | -70.00M | 94.00M | 73.00M | 95.00M | 86.00M | -350.00M | -18.00M | 21.00M | 94.00M | 106.00M | 102.00M | 79.00M | 115.00M | -6.00M | -1.00M |
|
Net Income towards Common Stockholders
|
95.00M | 83.00M | 97.00M | 89.00M | 59.00M | 122.00M | 117.00M | 97.00M | 117.00M | 127.00M | 191.00M | 105.00M | 98.00M | 112.00M | -60.00M | 52.00M | 97.00M | 111.00M | 15.00M | -52.00M | -20.00M | 8.00M | 45.00M | -1231.00M | 51.00M | 68.00M | 59.00M | 48.00M | 45.00M | 47.00M | -57.00M | -95.00M | 38.00M | 79.00M | 47.00M | 276.00M | 137.00M | 64.00M | 56.00M | 53.00M | 42.00M | 50.00M | 58.00M | 59.00M | -84.00M | -39.00M | 52.00M | 29.00M | 50.00M | -146.00M | 60.00M | 71.00M | -70.00M | 94.00M | 73.00M | 95.00M | 86.00M | -350.00M | -18.00M | 21.00M | 94.00M | 106.00M | 102.00M | 79.00M | 115.00M | -6.00M | -1.00M |
|
EPS (Basic)
|
0.48 | 0.42 | 0.46 | 0.45 | 0.29 | 0.66 | 0.62 | 0.52 | 0.69 | 0.65 | 1.23 | 0.60 | 0.61 | 0.70 | -0.55 | 0.20 | 0.59 | 0.61 | -0.32 | -0.38 | -0.29 | -0.06 | 0.21 | -8.57 | 0.30 | 0.43 | 0.38 | 0.29 | 0.30 | 0.32 | -0.44 | -0.61 | 0.26 | 0.54 | 0.32 | 1.94 | 0.96 | 0.31 | 0.38 | 0.33 | 0.28 | 0.34 | 0.39 | 0.41 | -0.73 | -0.28 | 0.36 | 0.14 | 0.35 | -1.06 | 0.41 | 0.49 | -0.51 | 0.68 | 0.53 | 0.67 | 0.62 | -2.60 | -0.16 | 0.14 | 0.69 | 0.79 | 0.75 | 0.57 | 0.88 | 0.81 | 0.91 |
|
EPS (Weighted Average and Diluted)
|
0.48 | 0.42 | 0.45 | 0.44 | 0.29 | 0.66 | 0.62 | 0.51 | 0.69 | 0.65 | 1.22 | 0.60 | 0.61 | 0.70 | -0.55 | 0.20 | 0.59 | 0.61 | -0.32 | -0.38 | -0.29 | -0.06 | 0.21 | -8.57 | 0.30 | 0.43 | 0.38 | 0.29 | 0.30 | 0.32 | -0.44 | -0.61 | 0.26 | 0.54 | 0.32 | 1.94 | 0.96 | 0.31 | 0.38 | 0.33 | 0.28 | 0.34 | 0.39 | 0.40 | -0.73 | -0.28 | 0.36 | 0.13 | 0.33 | -1.06 | 0.38 | 0.49 | -0.51 | 0.61 | 0.49 | 0.61 | 0.56 | -2.60 | -0.16 | 0.14 | 0.69 | 0.79 | 0.75 | 0.57 | 0.88 | 0.81 | 0.91 |
|
Shares Outstanding (Weighted Average)
|
161.81M | 160.47M | 160.41M | 160.36M | 160.47M | 160.59M | 156.27M | 150.96M | 151.26M | 151.55M | 150.79M | 148.86M | 148.03M | 148.41M | 147.32M | 147.55M | 147.62M | 147.81M | 147.99M | 148.13M | 148.15M | 145.38M | 145.23M | 145.08M | 144.82M | 144.25M | 144.35M | 144.26M | 142.18M | 142.42M | 142.48M | 142.67M | 142.88M | 143.15M | 139.88M | 140.08M | 140.27M | 140.63M | 140.70M | 140.88M | 141.47M | 141.47M | 141.55M | 141.71M | 141.94M | 142.30M | 142.36M | 142.53M | 140.84M | 141.35M | 140.78M | 140.29M | 139.50M | 139.56M | 139.04M | 137.20M | 136.57M | 134.92M | 134.92M | 135.00M | 135.07M | 134.28M | 133.05M | 133.24M | 132.44M | 129.74M | 128.84M |
|
Shares Outstanding (Diluted Average)
|
162.00M | 161.00M | 161.00M | 161.00M | 161.00M | 161.00M | | 157.00M | 152.00M | 152.00M | 152.00M | 151.00M | 149.00M | 149.00M | 149.00M | 149.00M | 148.00M | 148.00M | 149.00M | 149.00M | 146.00M | 146.00M | 145.00M | 146.00M | 145.00M | 144.00M | 144.00M | 144.00M | 142.00M | 142.00M | 142.00M | 142.00M | 143.00M | 142.00M | 141.00M | 141.00M | 140.00M | 141.00M | 141.00M | | 141.00M | 141.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 142.00M | 155.00M | 141.00M | 154.00M | 141.00M | 140.00M | 156.00M | 156.00M | 156.00M | 154.00M | 136.00M | 136.00M | 135.00M | 135.00M | 135.00M | 134.00M | 134.00M | 132.00M | 131.00M | 130.00M |
|
EBITDA
|
144.00M | 137.00M | 131.00M | 124.00M | 99.00M | 199.00M | 163.00M | 148.00M | 144.00M | 169.00M | 138.00M | 136.00M | 112.00M | 129.00M | -11.00M | 69.00M | 133.00M | 123.00M | 79.00M | -27.00M | 10.00M | 25.00M | 10.00M | -839.00M | 64.00M | 96.00M | 75.00M | 75.00M | 65.00M | 63.00M | -67.00M | -33.00M | 63.00M | 103.00M | 73.00M | 27.00M | 149.00M | 40.00M | 52.00M | 81.00M | 42.00M | 34.00M | 30.00M | 26.00M | -69.00M | -12.00M | 93.00M | 45.00M | 89.00M | -88.00M | 101.00M | 129.00M | -31.00M | 127.00M | 125.00M | 122.00M | 144.00M | 10.00M | 147.00M | 147.00M | 166.00M | 180.00M | 173.00M | 143.00M | 195.00M | 194.00M | 191.00M |
|
Interest Expenses
|
| | | | | | | | 5.00M | 5.00M | 3.00M | | 2.00M | 2.00M | 2.00M | | | | | | | | | | | | | | | 2.00M | 3.00M | 6.00M | 5.00M | 5.00M | 6.00M | 5.00M | 6.00M | 17.00M | 20.00M | 23.00M | 25.00M | 26.00M | 25.00M | 23.00M | 23.00M | 19.00M | 18.00M | 12.00M | 19.00M | 20.00M | 20.00M | 21.00M | 20.00M | 21.00M | 23.00M | 23.00M | 26.00M | 29.00M | 30.00M | 30.00M | 31.00M | 32.00M | 37.00M | 44.00M | 41.00M | 41.00M | 39.00M |
|
Tax Rate
|
36.67% | 37.12% | 25.38% | 25.83% | 36.56% | 36.13% | 26.88% | 31.69% | 15.83% | 23.49% | | 19.23% | 8.41% | 14.50% | | 20.00% | 23.62% | 11.90% | 80.00% | | | 55.56% | | | 27.14% | 25.27% | 24.36% | 34.25% | 25.00% | 32.86% | 16.18% | | 25.49% | 21.00% | 25.40% | | 19.88% | 21.95% | 28.21% | 18.46% | 27.59% | 26.47% | 29.27% | 1.67% | 1.18% | | 26.76% | 12.12% | 25.37% | | 25.00% | 32.38% | | 25.98% | 27.00% | 12.04% | 25.86% | | | 55.32% | 27.13% | 27.40% | 23.88% | 22.55% | 26.75% | 26.90% | 22.37% |