|
Revenue
|
173.25M | 192.95M | 226.66M | 250.10M | 278.02M | 357.12M | 382.27M | 367.82M | 379.99M | 374.51M | 340.60M | 329.16M | 338.91M | 352.13M | 383.30M | 416.05M | 430.14M | 462.79M | 492.67M | 482.37M | 493.38M | 528.88M | 546.24M | 528.71M | 543.21M | 533.95M | 541.39M | 540.34M | 557.65M | 799.40M | 871.40M | 834.40M | 902.70M | 972.10M | 1,012.10M | 994.20M | 1,002.30M | 1,212.50M | 1,432.50M | 1,374.70M | 1,329.80M | 1,322.60M | 1,337.80M | 1,287.40M | 1,326.40M | 1,309.70M | 1,309.50M | 1,352.10M | 1,467.10M | 1,569.40M | 1,649.80M | 1,757.50M | 1,844.20M | 1,963.60M | 2,073.20M | 2,169.20M | 2,232.70M | 2,288.60M | 2,254.30M | 1,765.70M | 1,325.80M | 1,241.30M | 1,163.80M | 1,026.00M | 970.50M | 1,075.50M | 1,140.40M |
|
Cost of Revenue
|
89.29M | 96.51M | 103.32M | 104.10M | 109.55M | 149.68M | 157.27M | 151.43M | 147.58M | 154.76M | 143.90M | 143.67M | 143.26M | 147.34M | 189.10M | 215.62M | 191.10M | 196.22M | 203.81M | 199.65M | 202.80M | 222.36M | 238.79M | 226.75M | 229.57M | 224.94M | 240.44M | 247.63M | 254.80M | 450.92M | 460.74M | 369.11M | 369.83M | 387.70M | 398.00M | 387.10M | 387.20M | 570.50M | 743.20M | 595.10M | 509.40M | 507.40M | 510.30M | 501.90M | 512.50M | 511.40M | 501.60M | 506.30M | 540.30M | 561.80M | 581.50M | 604.20M | 623.80M | 653.70M | 675.30M | 698.40M | 713.40M | 730.20M | 726.90M | 645.70M | 535.90M | 504.40M | 495.30M | 464.60M | 469.40M | 498.80M | 502.50M |
|
Gross Profit
|
83.97M | 96.44M | 123.34M | 146.00M | 168.47M | 207.44M | 225.00M | 216.40M | 225.59M | 221.46M | 196.70M | 185.49M | 195.65M | 204.80M | 194.19M | 200.43M | 239.04M | 266.57M | 288.86M | 282.72M | 290.59M | 306.52M | 307.45M | 301.96M | 313.63M | 309.02M | 300.95M | 292.72M | 302.78M | 348.50M | 410.60M | 465.30M | 532.80M | 584.40M | 614.10M | 607.10M | 615.10M | 642.00M | 689.30M | 779.60M | 820.50M | 815.20M | 827.50M | 785.50M | 813.90M | 798.30M | 807.90M | 845.80M | 926.80M | 1,007.60M | 1,068.30M | 1,153.30M | 1,220.40M | 1,309.90M | 1,397.90M | 1,470.80M | 1,519.30M | 1,558.40M | 1,527.40M | 1,120.00M | 789.90M | 736.90M | 668.50M | 561.40M | 501.10M | 576.70M | 637.90M |
|
Amortization - Intangibles
|
| | | | | | | | | | 2.78M | 2.68M | 2.80M | 4.05M | 27.86M | 39.71M | 39.92M | 27.68M | 23.74M | 21.80M | 21.31M | 36.64M | 45.43M | 47.58M | 47.09M | 34.61M | 43.84M | 48.31M | 48.14M | 80.17M | 80.39M | 82.79M | 94.34M | 120.80M | 120.90M | 121.00M | 122.70M | 133.70M | 169.90M | 193.70M | 176.90M | 248.50M | 248.20M | 248.70M | 248.50M | 235.40M | 232.90M | 231.60M | 232.40M | 215.60M | 215.70M | 215.70M | 215.50M | 167.60M | 167.50M | 167.40M | 251.20M | 151.50M | 151.40M | 151.30M | 234.90M | 145.70M | 146.40M | 122.60M | 216.00M | 131.60M | 133.70M |
|
Research & Development
|
25.66M | 27.64M | 29.57M | 30.33M | 33.29M | 40.53M | 43.72M | 42.20M | 44.16M | 45.30M | 45.38M | 44.26M | 47.71M | 48.83M | 64.08M | 71.38M | 70.44M | 73.08M | 78.25M | 76.34M | 77.36M | 84.37M | 88.81M | 88.70M | 87.66M | 84.68M | 95.26M | 97.02M | 95.64M | 147.88M | 137.79M | 132.43M | 127.19M | 130.50M | 133.60M | 131.60M | 133.60M | 171.90M | 221.90M | 217.70M | 214.70M | 219.10M | 219.80M | 217.10M | 221.80M | 198.00M | 199.80M | 210.10M | 228.50M | 238.40M | 246.20M | 245.40M | 259.10M | 269.00M | 268.60M | 282.40M | 298.30M | 298.50M | 292.60M | 266.00M | 240.30M | 241.70M | 240.70M | 246.20M | 255.20M | 255.50M | 262.30M |
|
Selling, General & Administrative
|
33.34M | 36.38M | 41.05M | 43.10M | 46.70M | 57.21M | 57.58M | 56.10M | 51.29M | 57.59M | 51.00M | 51.09M | 49.73M | 55.59M | 71.77M | 69.37M | 64.74M | 65.71M | 69.37M | 66.86M | 65.34M | 69.25M | 71.11M | 66.67M | 67.78M | 66.85M | 80.26M | 76.27M | 78.32M | 157.50M | 120.13M | 111.02M | 111.15M | 114.30M | 114.30M | 109.10M | 114.50M | 164.00M | 176.60M | 174.80M | 167.40M | 167.90M | 172.30M | 170.70M | 165.70M | 146.30M | 144.70M | 154.20M | 165.10M | 174.30M | 179.90M | 177.50M | 187.20M | 188.90M | 202.40M | 202.90M | 203.50M | 203.60M | 196.60M | 172.20M | 161.80M | 150.50M | 157.00M | 158.20M | 152.00M | 159.30M | 172.30M |
|
Other Operating Expenses
|
5.93M | 1.24M | | | | 0.47M | 0.56M | 0.65M | 12.60M | | 2.70M | 0.70M | 4.30M | 4.05M | 50.25M | 42.27M | 47.14M | 29.38M | 23.73M | 22.61M | 21.84M | 36.95M | 46.21M | 48.59M | 47.84M | 36.17M | 50.49M | 43.29M | 48.95M | 102.21M | 89.94M | 103.73M | 140.42M | 118.00M | 140.80M | 121.20M | 122.90M | 173.80M | 188.10M | 192.40M | 153.60M | 256.60M | 251.80M | 266.50M | 265.70M | 235.70M | 237.20M | 235.90M | 225.20M | 226.10M | 225.90M | 215.40M | 224.60M | 150.70M | 171.80M | 173.90M | 169.50M | 153.20M | 153.20M | 152.40M | 134.30M | 125.60M | 124.20M | 126.10M | 194.20M | 129.80M | 114.40M |
|
Operating Expenses
|
64.93M | 65.26M | 70.61M | 73.43M | 79.98M | 98.22M | 101.86M | 98.94M | 108.05M | 102.89M | 99.08M | 97.36M | 101.74M | 108.46M | 186.10M | 183.01M | 182.33M | 168.17M | 171.35M | 165.80M | 164.55M | 190.57M | 206.14M | 203.95M | 203.28M | 187.70M | 226.00M | 216.59M | 222.91M | 407.59M | 347.86M | 347.19M | 378.76M | 362.80M | 388.70M | 361.90M | 371.00M | 509.70M | 586.60M | 584.90M | 535.70M | 643.60M | 643.90M | 654.30M | 653.20M | 580.00M | 581.70M | 600.20M | 618.80M | 638.80M | 652.00M | 638.30M | 670.90M | 608.60M | 642.80M | 659.20M | 671.30M | 655.30M | 642.40M | 590.60M | 536.40M | 517.80M | 521.90M | 530.50M | 601.40M | 544.60M | 549.00M |
|
Operating Income
|
19.04M | 31.18M | 52.73M | 72.57M | 88.49M | 109.23M | 123.14M | 117.45M | 124.36M | 116.86M | 97.62M | 88.13M | 93.91M | 96.33M | 8.09M | 17.41M | 56.71M | 98.40M | 117.51M | 116.92M | 126.04M | 115.95M | 101.32M | 98.01M | 110.35M | 121.32M | 74.95M | 76.13M | 79.95M | -59.10M | 62.80M | 118.10M | 154.10M | 221.60M | 225.40M | 245.20M | 244.10M | 132.30M | 102.70M | 194.70M | 284.60M | 171.60M | 183.60M | 131.20M | 160.70M | 218.30M | 226.20M | 245.60M | 308.00M | 368.80M | 416.30M | 515.00M | 549.50M | 701.30M | 755.10M | 811.60M | 848.00M | 903.10M | 885.00M | 529.40M | 253.50M | 219.10M | 146.60M | 30.90M | -100.30M | 32.10M | 88.90M |
|
EBIT
|
19.04M | 31.18M | 52.73M | 72.57M | 88.49M | 109.23M | 123.14M | 117.45M | 124.36M | 116.86M | 97.62M | 88.13M | 93.91M | 96.33M | 8.09M | 17.41M | 56.71M | 98.40M | 117.51M | 116.92M | 126.04M | 115.95M | 101.32M | 98.01M | 110.35M | 121.32M | 74.95M | 76.13M | 79.95M | -59.10M | 62.80M | 118.10M | 154.10M | 221.60M | 225.40M | 245.20M | 244.10M | 132.30M | 102.70M | 194.70M | 284.60M | 171.60M | 183.60M | 131.20M | 160.70M | 218.30M | 226.20M | 245.60M | 308.00M | 368.80M | 416.30M | 515.00M | 549.50M | 701.30M | 755.10M | 811.60M | 848.00M | 903.10M | 885.00M | 529.40M | 253.50M | 219.10M | 146.60M | 30.90M | -100.30M | 32.10M | 88.90M |
|
Interest & Investment Income
|
4.78M | 3.30M | 4.48M | 4.95M | 2.60M | 4.35M | 4.07M | 3.96M | 3.63M | 4.01M | 4.03M | 4.37M | 5.58M | 4.33M | 3.74M | 3.81M | 3.67M | 3.92M | 4.01M | 4.24M | 4.31M | 4.74M | 4.53M | 4.92M | 5.33M | 5.53M | 6.41M | 6.68M | 5.79M | 0.82M | 0.45M | 0.50M | 1.33M | 3.50M | 4.60M | 6.30M | 7.60M | 5.70M | 0.90M | 0.70M | 0.80M | 0.70M | 1.00M | 0.60M | 0.50M | 0.30M | 0.30M | 0.20M | 0.90M | 0.30M | 0.10M | 0.10M | | 0.10M | 0.20M | 0.80M | 1.00M | 1.50M | 1.60M | 2.00M | 2.50M | 2.80M | 2.00M | 1.70M | 2.70M | 4.90M | 3.60M |
|
Other Non Operating Income
|
11.61M | 5.69M | 2.11M | 0.13M | 0.75M | -0.50M | 1.87M | 0.38M | 0.13M | 1.04M | -2.45M | 0.16M | 0.91M | -0.53M | 1.07M | -0.23M | -0.71M | 0.13M | 2.14M | 3.82M | -0.20M | 0.01M | -1.09M | -2.46M | -47.10M | 16.95M | -1.70M | -5.09M | -1.26M | 2.01M | -2.79M | 0.12M | -43.90M | -13.80M | 5.80M | -2.10M | | -9.80M | -4.10M | -2.50M | -8.30M | 2.70M | -1.40M | -1.50M | -3.40M | -21.50M | -45.10M | -129.20M | -85.60M | 0.50M | -85.20M | -16.10M | -11.80M | -6.20M | -2.10M | 2.60M | | -9.10M | -3.10M | 2.10M | | 1.70M | 2.00M | -9.70M | 0.30M | 4.60M | -4.40M |
|
Non Operating Income
|
11.61M | 5.69M | 2.11M | 0.13M | 0.75M | -0.50M | 1.87M | 0.38M | 0.13M | 1.04M | -2.45M | 0.16M | 0.91M | -0.53M | 1.07M | -0.23M | -61.69M | 0.13M | 2.14M | 3.82M | -0.20M | 0.01M | -1.09M | -2.46M | 17.28M | 16.95M | -1.70M | -5.09M | -1.26M | 2.01M | -2.79M | 0.12M | 1.96M | 4.50M | 5.80M | -2.90M | -13.20M | -9.80M | -0.20M | -2.50M | 10.20M | 2.70M | -1.40M | -1.50M | 3.40M | -3.20M | 0.70M | -0.40M | -0.90M | 0.50M | -1.60M | 4.60M | -0.70M | 1.70M | -0.80M | 2.60M | 0.30M | | -3.10M | 2.10M | -1.20M | 1.70M | 2.00M | -9.70M | 0.30M | 4.60M | -4.40M |
|
EBT
|
27.60M | 32.66M | 51.28M | 69.88M | 84.00M | 105.28M | 121.00M | 114.39M | 120.03M | 113.83M | 90.27M | 83.68M | 91.92M | 90.86M | 2.12M | 9.69M | 131.66M | 90.34M | 111.21M | 112.59M | 118.22M | 106.99M | 90.70M | 86.19M | 62.02M | 119.56M | 53.96M | 50.16M | 57.62M | -90.75M | 25.23M | 83.50M | 71.81M | 166.20M | 186.20M | 196.70M | 188.20M | 37.70M | -39.40M | 55.00M | 151.20M | 40.50M | 53.50M | 10.60M | 45.80M | 89.50M | 88.80M | 16.80M | 144.40M | 297.00M | 264.80M | 441.50M | 479.20M | 646.60M | 699.10M | 762.20M | 801.80M | 848.30M | 833.60M | 484.30M | 199.70M | 161.80M | 91.50M | -46.10M | -168.30M | -15.80M | 31.80M |
|
Tax Provisions
|
5.64M | 5.29M | 6.80M | 0.48M | 8.25M | 13.40M | 16.25M | 12.46M | -10.58M | 14.53M | 10.98M | 6.19M | 11.29M | 12.15M | 23.30M | -0.48M | 18.18M | 11.76M | 11.40M | 7.19M | 6.73M | 17.08M | -1.33M | 1.39M | -36.56M | -10.89M | -10.94M | -11.05M | -9.71M | 18.48M | -10.34M | -23.84M | -65.10M | -4.40M | -3.00M | 447.80M | 41.50M | 2.00M | -135.70M | 5.80M | -23.50M | -10.20M | -55.40M | -300.50M | -54.10M | -34.10M | 15.20M | -19.40M | 28.40M | 44.20M | 22.80M | 88.70M | 41.30M | 139.40M | 152.90M | 181.90M | 197.80M | 181.90M | 167.00M | 65.10M | 45.00M | 32.50M | 13.10M | 7.50M | -13.70M | 2.80M | -9.90M |
|
Profit After Tax
|
21.96M | 27.37M | 44.48M | 69.40M | 75.75M | 91.88M | 104.75M | 101.93M | 130.61M | 99.29M | 79.29M | 77.49M | 80.64M | 78.71M | -21.18M | 10.17M | 59.69M | 78.58M | 99.81M | 105.40M | 111.50M | 89.91M | 93.64M | 86.06M | 99.40M | 130.67M | 64.90M | 61.21M | 67.36M | -113.40M | 33.90M | 107.20M | 136.90M | 170.60M | 189.20M | -251.10M | 146.70M | 35.70M | 96.30M | 49.20M | 174.70M | 50.70M | 108.90M | 311.10M | 99.90M | 123.60M | 73.60M | 36.20M | 116.00M | 252.80M | 242.00M | 352.80M | 437.90M | 507.20M | 546.20M | 580.30M | 604.00M | 666.40M | 666.60M | 419.20M | 154.70M | 129.30M | 78.40M | -53.60M | -154.60M | -18.60M | 41.70M |
|
Equity Income
|
| | | | | -0.05M | -0.04M | 0.28M | -0.03M | -0.06M | -0.01M | 0.01M | -0.14M | -0.12M | -0.03M | -0.23M | -0.23M | -0.26M | -0.10M | 0.15M | 0.03M | -0.03M | -0.04M | -0.06M | -0.19M | -0.18M | -0.06M | -0.06M | -0.01M | -0.06M | -0.06M | -0.06M | -0.03M | -0.10M | -0.10M | -0.10M | | -0.10M | -0.10M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | -1.60M | -1.26M | -0.82M | -0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
21.96M | 27.37M | 44.48M | 69.40M | 75.75M | 91.88M | 104.75M | 101.93M | 130.61M | 99.29M | 79.29M | 77.49M | 80.64M | 78.71M | -21.18M | 10.17M | 113.48M | 78.58M | 99.81M | 105.40M | 111.50M | 89.91M | 92.04M | 84.80M | 98.58M | 130.46M | 64.90M | 61.21M | 67.33M | -109.22M | 35.57M | 107.33M | 136.92M | 170.60M | 189.20M | -251.10M | 146.70M | 35.70M | 96.30M | 49.20M | 174.70M | 50.70M | 108.90M | 311.10M | 99.90M | 123.60M | 73.60M | 36.20M | 116.00M | 252.80M | 242.00M | 352.80M | 437.90M | 507.20M | 546.20M | 580.30M | 604.00M | 666.40M | 666.60M | 419.20M | 154.70M | 129.30M | 78.40M | -53.60M | -154.60M | -18.60M | 41.70M |
|
Consolidated Net Income
|
21.96M | 27.37M | 44.48M | 69.40M | 75.75M | -2.31M | -1.67M | -1.15M | -5.08M | 99.29M | 79.29M | 77.49M | 80.64M | 78.71M | -21.18M | 10.17M | 113.48M | 78.58M | 99.81M | 105.40M | 111.50M | 89.91M | 92.04M | 84.80M | 98.58M | 130.46M | 64.90M | 61.21M | 67.33M | -5.47M | -1.85M | -0.19M | -0.09M | 170.60M | 189.20M | -251.10M | 146.70M | 35.70M | 96.30M | 49.20M | 174.70M | 50.70M | 108.90M | 311.10M | 99.90M | 123.60M | 73.60M | 36.20M | 116.00M | 252.80M | 242.00M | 352.80M | 437.90M | 507.20M | 546.20M | 580.30M | 604.00M | 666.40M | 666.60M | 419.20M | 154.70M | 129.30M | 78.40M | -53.60M | -154.60M | -18.60M | 41.70M |
|
Income towards Parent Company
|
21.96M | 27.37M | 44.48M | 69.40M | 75.75M | -2.31M | -1.67M | -1.15M | -5.08M | 99.29M | 79.29M | 77.49M | 80.64M | 78.71M | -21.18M | 10.17M | 113.48M | 78.58M | 99.81M | 105.40M | 111.50M | 89.91M | 92.04M | 84.80M | 98.58M | 130.46M | 64.90M | 61.21M | 67.33M | -5.47M | -1.85M | -0.19M | -0.09M | 170.60M | 189.20M | -251.10M | 146.70M | 35.70M | 96.30M | 49.20M | 174.70M | 50.70M | 108.90M | 311.10M | 99.90M | 123.60M | 73.60M | 36.20M | 116.00M | 252.80M | 242.00M | 352.80M | 437.90M | 507.20M | 546.20M | 580.30M | 604.00M | 666.40M | 666.60M | 419.20M | 154.70M | 129.30M | 78.40M | -53.60M | -154.60M | -18.60M | 41.70M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.80M | 27.80M |
|
Net Income towards Common Stockholders
|
21.96M | 27.37M | 44.48M | 69.40M | 75.75M | -2.31M | -1.67M | -1.15M | -5.08M | 99.29M | 79.29M | 77.49M | 80.64M | 78.71M | -21.18M | 10.17M | 113.48M | 78.58M | 99.81M | 105.40M | 111.50M | 89.91M | 92.04M | 84.80M | 98.58M | 130.46M | 64.90M | 61.21M | 67.33M | -5.47M | -1.85M | -0.19M | -0.09M | 170.60M | 189.20M | -251.10M | 146.70M | 35.70M | 96.30M | 49.20M | 174.70M | 50.70M | 108.90M | 311.10M | 99.90M | 123.60M | 73.60M | 36.20M | 116.00M | 252.80M | 242.00M | 352.80M | 437.90M | 507.20M | 546.20M | 580.30M | 604.00M | 666.40M | 666.60M | 419.20M | 154.70M | 129.30M | 78.40M | -53.60M | -154.60M | -46.40M | 13.90M |
|
EPS (Basic)
|
0.12 | 0.15 | 0.24 | 0.38 | 0.41 | 0.50 | 0.56 | 0.54 | 0.69 | 0.52 | 0.42 | 0.40 | 0.42 | 0.41 | -0.11 | 0.05 | 0.30 | 0.40 | 0.50 | 0.53 | 0.56 | 0.45 | 0.47 | 0.43 | 0.50 | 0.65 | 0.32 | 0.30 | 0.33 | -0.53 | 0.17 | 0.50 | 0.63 | 0.74 | 0.81 | -1.07 | 0.63 | 0.15 | 0.41 | 0.21 | 0.74 | 0.21 | 0.46 | 1.30 | -0.78 | 0.50 | 0.14 | 0.07 | 0.21 | 0.46 | 0.44 | 0.64 | 0.79 | 0.92 | 0.99 | 1.06 | 1.11 | 1.22 | 1.23 | 0.78 | 0.29 | 0.24 | 0.15 | -0.10 | -0.30 | -0.09 | 0.03 |
|
EPS (Weighted Average and Diluted)
|
0.12 | 0.15 | 0.24 | 0.37 | 0.40 | 0.48 | 0.55 | 0.52 | 0.65 | 0.49 | 0.40 | 0.38 | 0.39 | 0.39 | -0.10 | 0.05 | 0.28 | 0.37 | 0.46 | 0.48 | 0.50 | 0.40 | 0.42 | 0.39 | 0.45 | 0.60 | 0.30 | 0.28 | 0.31 | -0.53 | 0.14 | 0.46 | 0.57 | 0.70 | 0.77 | -1.07 | 0.58 | 0.14 | 0.38 | 0.20 | 0.70 | 0.20 | 0.43 | 1.20 | 0.39 | 0.48 | 0.14 | 0.07 | 0.21 | 0.45 | 0.43 | 0.62 | 0.77 | 0.90 | 0.98 | 1.04 | 1.09 | 1.21 | 1.21 | 0.77 | 0.29 | 0.24 | 0.14 | -0.10 | -0.29 | -0.09 | 0.03 |
|
Shares Outstanding (Weighted Average)
|
364.26M | 365.73M | 365.90M | 367.18M | 368.47M | 371.09M | 371.87M | 373.65M | 376.85M | 380.96M | 381.20M | 382.26M | 384.12M | 387.17M | 387.38M | 389.21M | 390.73M | 394.28M | 394.61M | 396.74M | 398.27M | 400.58M | 400.80M | 401.93M | 402.90M | 404.65M | 422.18M | 406.24M | 407.00M | 429.63M | 430.58M | 432.03M | 432.86M | 458.80M | 465.46M | 467.81M | 468.69M | 470.07M | 471.12M | 473.02M | 473.94M | 475.85M | 476.09M | 477.96M | 479.08M | 490.66M | 504.90M | 520.75M | 538.52M | 547.06M | 548.08M | 554.87M | 555.99M | 554.50M | 552.48M | 550.01M | 547.80M | 545.38M | 544.33M | 541.05M | 540.39M | 536.89M | 536.51M | 537.01M | 537.82M | 539.40M | 539.68M |
|
Shares Outstanding (Diluted Average)
|
186.79M | 0.19M | 0.19M | 0.19M | 187.34M | 190.07M | 190.70M | 196.25M | 194.72M | 204.57M | 202.38M | 203.29M | 203.52M | 203.70M | 204.63M | 204.55M | 205.78M | 212.27M | 216.47M | 219.09M | 217.63M | 224.53M | 225.28M | 224.43M | 223.56M | 216.77M | 217.10M | 217.97M | 217.40M | 214.34M | 233.96M | 235.42M | 234.80M | 242.90M | 244.80M | 248.00M | 248.90M | 252.20M | 252.00M | 249.50M | 249.90M | 253.90M | 255.30M | 258.30M | 512.40M | 257.80M | 535.30M | 550.80M | 541.20M | 565.10M | 565.90M | 567.30M | 565.90M | 561.50M | 559.90M | 558.40M | 557.30M | 551.40M | 550.30M | 549.00M | 548.00M | 542.80M | 542.40M | 542.10M | 537.30M | 539.20M | 545.00M |
|
EBITDA
|
19.04M | 31.18M | 52.73M | 72.57M | 88.49M | 109.23M | 123.14M | 117.45M | 124.36M | 116.86M | 97.62M | 88.13M | 93.91M | 96.33M | 8.09M | 17.41M | 56.71M | 98.40M | 117.51M | 116.92M | 126.04M | 115.95M | 101.32M | 98.01M | 110.35M | 121.32M | 74.95M | 76.13M | 79.95M | -59.10M | 62.80M | 118.10M | 154.10M | 221.60M | 225.40M | 245.20M | 244.10M | 132.30M | 102.70M | 194.70M | 284.60M | 171.60M | 183.60M | 131.20M | 160.70M | 218.30M | 226.20M | 245.60M | 308.00M | 368.80M | 416.30M | 515.00M | 549.50M | 701.30M | 755.10M | 811.60M | 848.00M | 903.10M | 885.00M | 529.40M | 253.50M | 219.10M | 146.60M | 30.90M | -100.30M | 32.10M | 88.90M |
|
Interest Expenses
|
7.83M | 7.52M | 8.03M | 7.76M | 7.84M | -7.74M | -8.04M | -7.67M | 54.98M | 8.02M | 8.91M | 8.99M | 8.35M | 9.15M | 10.76M | 11.08M | 9.93M | 11.86M | 12.35M | 12.54M | 11.96M | 13.68M | 14.02M | 14.22M | 20.11M | 24.05M | 25.64M | 27.51M | 26.80M | 34.42M | 35.13M | 35.14M | 41.62M | 49.50M | 49.50M | 49.70M | 50.30M | 90.40M | 138.60M | 137.60M | 136.20M | 132.60M | 129.60M | 119.70M | 115.40M | 99.10M | 93.30M | 86.50M | 78.00M | 72.30M | 64.80M | 62.10M | 57.80M | 50.30M | 53.30M | 52.80M | 47.50M | 47.20M | 46.80M | 49.20M | 55.10M | 61.80M | 59.10M | 68.70M | 69.60M | 57.40M | 56.30M |
|
Tax Rate
|
20.42% | 16.19% | 13.25% | 0.68% | 9.82% | 12.73% | 13.43% | 10.89% | | 12.77% | 12.17% | 7.40% | 12.28% | 13.38% | | | 13.81% | 13.01% | 10.25% | 6.38% | 5.69% | 15.97% | | 1.62% | | | | | | | | | | | | | 22.05% | 5.31% | | 10.55% | | | | | | | 17.12% | | 19.67% | 14.88% | 8.61% | 20.09% | 8.62% | 21.56% | 21.87% | 23.87% | 24.67% | 21.44% | 20.03% | 13.44% | 22.53% | 20.09% | 14.32% | | 8.14% | | |