|
Revenue
|
1,148.20M | 1,465.20M | 1,875.90M | 1,462.50M | 1,171.00M | 1,449.00M | 1,956.00M | 1,496.00M | 959.00M | 1,020.00M | 1,035.00M | 1,004.00M | 1,035.00M | 1,072.00M | 1,116.00M | 1,226.00M | 1,140.00M | 1,205.00M | 1,152.00M | 1,206.00M | 1,196.00M | 1,302.00M | 1,263.00M | 1,290.00M | 1,273.00M | 1,342.00M | 1,324.00M | 1,374.00M | 1,341.00M | 1,482.00M | 1,439.00M | 1,399.00M | 1,453.00M | 1,509.00M | 1,513.00M | 1,589.00M | 1,567.00M | 1,609.00M | 1,546.00M | 1,536.00M | 1,571.00M | 1,704.00M | 1,689.00M | 1,735.00M | 1,786.00M | 1,943.00M | 1,846.00M | 1,867.00M | 2,016.00M | 2,106.00M | 2,087.00M | 2,088.00M | 2,389.00M | 2,993.00M | 2,861.00M | 2,937.00M | 3,160.00M | 3,101.00M | 3,084.00M | 3,152.00M | 3,491.00M | 3,549.00M | 3,575.00M | 3,592.00M | 3,777.00M | 3,755.00M | 3,888.00M |
|
Cost of Revenue
|
488.94M | 582.50M | 735.88M | 531.68M | 476.20M | 560.90M | 708.00M | -514.30M | 503.00M | 593.00M | 711.00M | -420.00M | 361.00M | 351.00M | 367.00M | 353.00M | 374.00M | 395.00M | 371.00M | 450.00M | 396.00M | 407.00M | 402.00M | 446.00M | 410.00M | 412.00M | 419.00M | 477.00M | 453.00M | 469.00M | 431.00M | 421.00M | 411.00M | 432.00M | 419.00M | 432.00M | 430.00M | 441.00M | 410.00M | 551.00M | 473.00M | 471.00M | 480.00M | 516.00M | 518.00M | 493.00M | 517.00M | 566.00M | 527.00M | 533.00M | 543.00M | 582.00M | 749.00M | 1,007.00M | 989.00M | 1,008.00M | 1,088.00M | 1,026.00M | 995.00M | 1,032.00M | 1,111.00M | 1,078.00M | 1,065.00M | 1,137.00M | 1,153.00M | 1,119.00M | 1,121.00M |
|
Gross Profit
|
659.26M | 882.70M | 1,140.02M | 930.82M | 694.80M | 888.10M | 1,248.00M | 2,010.30M | 456.00M | 427.00M | 324.00M | 1,424.00M | 674.00M | 721.00M | 749.00M | 873.00M | 766.00M | 810.00M | 781.00M | 756.00M | 800.00M | 895.00M | 861.00M | 844.00M | 863.00M | 930.00M | 905.00M | 897.00M | 888.00M | 1,013.00M | 1,008.00M | 978.00M | 1,042.00M | 1,077.00M | 1,094.00M | 1,157.00M | 1,137.00M | 1,168.00M | 1,136.00M | 985.00M | 1,098.00M | 1,233.00M | 1,209.00M | 1,219.00M | 1,268.00M | 1,450.00M | 1,329.00M | 1,301.00M | 1,489.00M | 1,573.00M | 1,544.00M | 1,506.00M | 1,640.00M | 1,986.00M | 1,872.00M | 1,929.00M | 2,072.00M | 2,075.00M | 2,089.00M | 2,120.00M | 2,380.00M | 2,471.00M | 2,510.00M | 2,455.00M | 2,624.00M | 2,636.00M | 2,767.00M |
|
Amortization - Intangibles
|
14.20M | 11.44M | 11.07M | 13.29M | 10.00M | 13.00M | 8.40M | -9.30M | 14.00M | 14.00M | 15.00M | -10.00M | 9.00M | 11.00M | 15.00M | 13.00M | 12.00M | 13.00M | 13.00M | 13.00M | 12.00M | 12.00M | 12.00M | 12.00M | 11.00M | 11.00M | 17.00M | 27.00M | 24.00M | 23.00M | 23.00M | 25.00M | 24.00M | 25.00M | 24.00M | 25.00M | 24.00M | 33.00M | 33.00M | 31.00M | 32.00M | 31.00M | 29.00M | 30.00M | 29.00M | 32.00M | 32.00M | 29.00M | 31.00M | 22.00M | 21.00M | 22.00M | 111.00M | 267.00M | 267.00M | 260.00M | 262.00M | 261.00M | 260.00M | 260.00M | 264.00M | 266.00M | 271.00M | 274.00M | 268.00M | 270.00M | 266.00M |
|
Depreciation & Amortization - Total
|
29.41M | 28.78M | 26.03M | 21.77M | 25.90M | 26.20M | 23.30M | 2.80M | 25.00M | 25.00M | 23.00M | 19.00M | 22.00M | 23.00M | 24.00M | 24.00M | 23.00M | 22.00M | 20.00M | 21.00M | 21.00M | 22.00M | 21.00M | 22.00M | 22.00M | 22.00M | 20.00M | 26.00M | 18.00M | 22.00M | 22.00M | 22.00M | 19.00M | 20.00M | 22.00M | 21.00M | 21.00M | 19.00M | 20.00M | 24.00M | 20.00M | 21.00M | 20.00M | 21.00M | 20.00M | 19.00M | 20.00M | 23.00M | 19.00M | 23.00M | 20.00M | 19.00M | 26.00M | 36.00M | 31.00M | 15.00M | 25.00M | 24.00M | 22.00M | 30.00M | 23.00M | 25.00M | 22.00M | 26.00M | 25.00M | 26.00M | 28.00M |
|
Selling, General & Administrative
|
491.31M | 546.13M | 546.96M | 528.60M | 488.00M | 547.70M | 597.60M | -301.50M | 503.00M | 580.00M | 552.00M | -258.00M | 361.00M | 379.00M | 435.00M | 403.00M | 494.00M | 384.00M | 377.00M | 415.00M | 347.00M | 376.00M | 462.00M | 1,958.00M | 329.00M | 326.00M | 458.00M | 421.00M | 334.00M | 317.00M | 337.00M | 481.00M | 360.00M | 364.00M | 399.00M | 483.00M | 381.00M | 444.00M | 379.00M | 227.00M | 341.00M | 368.00M | 318.00M | 350.00M | 314.00M | 295.00M | 341.00M | 592.00M | 360.00M | 374.00M | 423.00M | 567.00M | 958.00M | 768.00M | 725.00M | 945.00M | 705.00M | 771.00M | 741.00M | 942.00M | 714.00M | 741.00M | 815.00M | 896.00M | 764.00M | 803.00M | 805.00M |
|
Other Operating Expenses
|
503.14M | -27.65M | 746.95M | 10.54M | 486.20M | 573.90M | 7.30M | -523.60M | 517.00M | 607.00M | 726.00M | -430.00M | 370.00M | 362.00M | 382.00M | 366.00M | 386.00M | 408.00M | 384.00M | 463.00M | 408.00M | 419.00M | 414.00M | 458.00M | 421.00M | 423.00M | 436.00M | 504.00M | 477.00M | 492.00M | 722.00M | 379.00M | 435.00M | 457.00M | 443.00M | 457.00M | 454.00M | 474.00M | 443.00M | 582.00M | 505.00M | 502.00M | 49.00M | 546.00M | 7.00M | 1.00M | 8.00M | 595.00M | 2.00M | 555.00M | 3.00M | 6.00M | 1,344.00M | 556.00M | -2.00M | 1.00M | 50.00M | -119.00M | 1,255.00M | -1.00M | 1,375.00M | 1,344.00M | 21.00M | 38.00M | 1,421.00M | 1,389.00M | 1,387.00M |
|
Operating Expenses
|
1,023.87M | 1,168.85M | 1,319.94M | 1,095.34M | 1,000.10M | 1,147.80M | 1,337.30M | -822.30M | 1,045.00M | 1,212.00M | 1,301.00M | -669.00M | 753.00M | 764.00M | 841.00M | 793.00M | 903.00M | 814.00M | 781.00M | 899.00M | 776.00M | 817.00M | 897.00M | 2,438.00M | 772.00M | 771.00M | 914.00M | 951.00M | 829.00M | 831.00M | 813.00M | 949.00M | 814.00M | 841.00M | 864.00M | 961.00M | 856.00M | 937.00M | 842.00M | 833.00M | 866.00M | 891.00M | 847.00M | 917.00M | 881.00M | 839.00M | 910.00M | 1,210.00M | 937.00M | 952.00M | 1,007.00M | 1,190.00M | 1,844.00M | 2,078.00M | 2,012.00M | 2,228.00M | 2,080.00M | 2,082.00M | 2,018.00M | 2,264.00M | 2,112.00M | 2,110.00M | 2,173.00M | 2,333.00M | 2,210.00M | 2,218.00M | 2,220.00M |
|
Operating Income
|
124.34M | 296.33M | 555.97M | 282.37M | 190.30M | 326.30M | 630.00M | -119.40M | 216.00M | 358.00M | 282.00M | -103.00M | 282.00M | 308.00M | 275.00M | 347.00M | 269.00M | 423.00M | 395.00M | 271.00M | 420.00M | 476.00M | 366.00M | -1148.00M | 501.00M | 582.00M | 410.00M | 424.00M | 512.00M | 651.00M | 1,348.00M | 857.00M | 639.00M | 668.00M | 649.00M | 627.00M | 711.00M | 672.00M | 704.00M | 704.00M | 705.00M | 813.00M | 891.00M | 818.00M | 912.00M | 1,105.00M | 944.00M | 656.00M | 1,081.00M | 1,154.00M | 1,083.00M | 904.00M | 1,892.00M | 1,482.00M | 853.00M | 716.00M | 1,144.00M | 911.00M | 1,074.00M | 890.00M | 1,385.00M | 1,452.00M | 1,434.00M | 1,309.00M | 1,578.00M | 1,551.00M | 1,675.00M |
|
EBIT
|
124.34M | 296.33M | 555.97M | 282.37M | 190.30M | 326.30M | 630.00M | -119.40M | 216.00M | 358.00M | 282.00M | -103.00M | 282.00M | 308.00M | 275.00M | 347.00M | 269.00M | 423.00M | 395.00M | 271.00M | 420.00M | 476.00M | 366.00M | -1148.00M | 501.00M | 582.00M | 410.00M | 424.00M | 512.00M | 651.00M | 1,348.00M | 857.00M | 639.00M | 668.00M | 649.00M | 627.00M | 711.00M | 672.00M | 704.00M | 704.00M | 705.00M | 813.00M | 891.00M | 818.00M | 912.00M | 1,105.00M | 944.00M | 656.00M | 1,081.00M | 1,154.00M | 1,083.00M | 904.00M | 1,892.00M | 1,482.00M | 853.00M | 716.00M | 1,144.00M | 911.00M | 1,074.00M | 890.00M | 1,385.00M | 1,452.00M | 1,434.00M | 1,309.00M | 1,578.00M | 1,551.00M | 1,675.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 9.00M | 9.00M | 1.00M | 4.00M | 11.00M | 6.00M | 3.00M | -103.00M | 6.00M | -8.00M | 6.00M | -1.00M | 10.00M | -279.00M | | 7.00M | 22.00M | 22.00M | 11.00M | 49.00M | -2.00M | 37.00M | -16.00M | -11.00M | 11.00M | 5.00M | -20.00M | 9.00M | 3.00M | -2.00M | 15.00M | -4.00M | 28.00M | 2.00M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 9.00M | 9.00M | 1.00M | 4.00M | 11.00M | 6.00M | 3.00M | -103.00M | 6.00M | -8.00M | 6.00M | -1.00M | 10.00M | 6.00M | 15.00M | 7.00M | 22.00M | 22.00M | 11.00M | 49.00M | 1.00M | 37.00M | -16.00M | -11.00M | 11.00M | 5.00M | -20.00M | 9.00M | 3.00M | -2.00M | 15.00M | -4.00M | 28.00M | 2.00M |
|
EBT
|
103.80M | 264.00M | 538.10M | 273.00M | 168.20M | 305.40M | 610.70M | 253.00M | 197.00M | 338.00M | 589.00M | -123.00M | 261.00M | 287.00M | 254.00M | 287.00M | 263.00M | 420.00M | 381.00M | 257.00M | 406.00M | 462.00M | 354.00M | -1167.00M | 485.00M | 566.00M | 380.00M | 384.00M | 472.00M | 609.00M | 1,309.00M | 798.00M | 611.00M | 640.00M | 621.00M | 589.00M | 681.00M | 657.00M | 672.00M | 671.00M | 566.00M | 782.00M | 851.00M | 731.00M | 877.00M | 1,075.00M | 636.00M | 640.00M | 1,056.00M | 1,144.00M | 1,074.00M | 890.00M | 1,867.00M | 1,391.00M | 823.00M | 621.00M | 1,048.00M | 834.00M | 995.00M | 794.00M | 1,316.00M | 1,378.00M | 1,360.00M | 1,254.00M | 1,496.00M | 1,502.00M | 1,598.00M |
|
Tax Provisions
|
37.77M | 96.09M | 195.88M | 99.27M | 61.20M | 111.20M | 221.70M | -49.20M | 72.00M | 122.00M | 214.00M | -34.00M | 98.00M | 107.00M | 82.00M | 101.00M | 89.00M | 147.00M | 123.00M | 74.00M | 138.00M | 152.00M | 139.00M | -183.00M | 156.00M | 185.00M | 99.00M | 108.00M | 149.00M | 197.00M | 386.00M | 229.00M | 181.00M | 183.00M | 169.00M | 290.00M | 147.00M | 156.00M | 137.00M | 120.00M | 113.00M | 180.00M | 189.00M | 145.00M | 188.00M | 233.00M | 138.00M | 135.00M | 248.00M | 287.00M | 213.00M | 154.00M | 568.00M | 340.00M | 145.00M | 127.00M | 188.00M | 259.00M | 181.00M | 150.00M | 248.00M | 293.00M | 313.00M | 287.00M | 325.00M | 342.00M | 333.00M |
|
Profit After Tax
|
66.00M | 167.90M | 342.30M | 173.60M | 107.00M | 194.00M | 390.00M | 161.00M | 165.00M | 216.00M | 374.00M | 221.00M | 163.00M | 220.00M | 337.00M | -216.00M | 755.00M | 277.00M | 258.00M | 188.00M | 275.00M | 316.00M | 217.00M | -1009.00M | 329.00M | 381.00M | 281.00M | 276.00M | 323.00M | 412.00M | 923.00M | 569.00M | 430.00M | 457.00M | 452.00M | 299.00M | 534.00M | 501.00M | 535.00M | 551.00M | 453.00M | 602.00M | 662.00M | 585.00M | 689.00M | 842.00M | 498.00M | 505.00M | 808.00M | 857.00M | 861.00M | 736.00M | 1,299.00M | 1,051.00M | 678.00M | 494.00M | 860.00M | 575.00M | 814.00M | 644.00M | 1,068.00M | 1,085.00M | 1,047.00M | 967.00M | 1,171.00M | 1,160.00M | 1,265.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 11.00M | 6.00M | 6.00M | 14.00M | 11.00M | 8.00M | 3.00M | 6.00M | 13.00M | 11.00M | 12.00M | 11.00M | 11.00M | 7.00M |
|
Net Income - Minority
|
-70.78M | -72.58M | -76.23M | -81.89M | -84.20M | -76.98M | -84.42M | -81.09M | -86.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
2.98M | 3.80M | 6.14M | 6.08M | 3.70M | 3.10M | 9.80M | 2.30M | 4.00M | 5.00M | 8.00M | 2.00M | 5.00M | 3.00M | 21.00M | 21.00M | 21.00M | 23.00M | 30.00M | 17.00M | 27.00M | 24.00M | 27.00M | 25.00M | 26.00M | 28.00M | 29.00M | 29.00M | 29.00M | 29.00M | 31.00M | 32.00M | 31.00M | 36.00M | 38.00M | 37.00M | 43.00M | 40.00M | 40.00M | 40.00M | 43.00M | 47.00M | 45.00M | 45.00M | 50.00M | 50.00M | 43.00M | 51.00M | 53.00M | 59.00M | 64.00M | 61.00M | 64.00M | 79.00M | 70.00M | 61.00M | 65.00M | 64.00M | 72.00M | 65.00M | 77.00M | 74.00M | 76.00M | 87.00M | 81.00M | 88.00M | 89.00M |
|
Income from Continuing Operations
|
66.03M | 167.91M | 342.22M | 173.74M | 107.00M | 194.20M | 389.00M | 302.20M | 125.00M | 216.00M | 375.00M | -89.00M | 163.00M | 180.00M | 172.00M | 186.00M | 174.00M | 273.00M | 258.00M | 183.00M | 268.00M | 310.00M | 215.00M | -984.00M | 329.00M | 381.00M | 281.00M | 276.00M | 323.00M | 412.00M | 923.00M | 569.00M | 430.00M | 457.00M | 452.00M | 299.00M | 534.00M | 501.00M | 535.00M | 551.00M | 453.00M | 602.00M | 662.00M | 586.00M | 689.00M | 842.00M | 498.00M | 505.00M | 808.00M | 857.00M | 861.00M | 736.00M | 1,299.00M | 1,051.00M | 678.00M | 494.00M | 860.00M | 575.00M | 814.00M | 644.00M | 1,068.00M | 1,085.00M | 1,047.00M | 967.00M | 1,171.00M | 1,160.00M | 1,265.00M |
|
Consolidated Net Income
|
66.03M | 167.91M | 342.22M | 173.74M | 107.00M | 194.20M | 0.70M | 251.10M | -41.00M | 34.00M | 207.00M | 108.00M | -36.00M | 40.00M | 165.00M | -406.00M | 588.00M | 11.00M | -13.00M | 6.00M | 7.00M | 6.00M | 2.00M | 163.00M | 329.00M | 381.00M | 281.00M | 276.00M | 323.00M | 412.00M | 923.00M | 569.00M | 430.00M | 457.00M | 452.00M | 299.00M | 534.00M | 501.00M | 535.00M | 551.00M | 453.00M | 602.00M | 662.00M | 586.00M | 689.00M | 842.00M | 498.00M | 505.00M | 808.00M | 857.00M | 861.00M | 736.00M | 1,299.00M | 1,051.00M | 678.00M | 494.00M | 860.00M | 575.00M | 814.00M | 644.00M | 1,068.00M | 1,085.00M | 1,047.00M | 967.00M | 1,171.00M | 1,160.00M | 1,265.00M |
|
Income towards Parent Company
|
-4.74M | 95.33M | 265.98M | 91.84M | 22.80M | 117.22M | -83.72M | 170.00M | -127.50M | 34.00M | 207.00M | 108.00M | -36.00M | 40.00M | 165.00M | -406.00M | 588.00M | 11.00M | -13.00M | 6.00M | 7.00M | 6.00M | 2.00M | 163.00M | 329.00M | 381.00M | 281.00M | 276.00M | 323.00M | 412.00M | 923.00M | 569.00M | 430.00M | 457.00M | 452.00M | 299.00M | 534.00M | 501.00M | 535.00M | 551.00M | 453.00M | 602.00M | 662.00M | 586.00M | 689.00M | 842.00M | 498.00M | 505.00M | 808.00M | 857.00M | 861.00M | 736.00M | 1,299.00M | 1,051.00M | 678.00M | 494.00M | 860.00M | 575.00M | 814.00M | 644.00M | 1,068.00M | 1,085.00M | 1,047.00M | 967.00M | 1,171.00M | 1,160.00M | 1,265.00M |
|
Net Income towards Common Stockholders
|
-4.74M | 95.33M | 265.98M | 91.84M | 22.80M | 117.22M | -83.72M | 170.00M | -127.50M | 34.00M | 207.00M | 108.00M | -36.00M | 40.00M | 165.00M | -406.00M | 588.00M | 11.00M | -13.00M | 6.00M | 7.00M | 6.00M | 2.00M | 163.00M | 329.00M | 381.00M | 281.00M | 276.00M | 323.00M | 412.00M | 923.00M | 569.00M | 430.00M | 457.00M | 452.00M | 299.00M | 534.00M | 501.00M | 535.00M | 551.00M | 453.00M | 602.00M | 662.00M | 586.00M | 689.00M | 842.00M | 498.00M | 505.00M | 808.00M | 857.00M | 861.00M | 736.00M | 1,299.00M | 1,051.00M | 678.00M | 494.00M | 860.00M | 575.00M | 814.00M | 644.00M | 1,068.00M | 1,085.00M | 1,047.00M | 967.00M | 1,171.00M | 1,160.00M | 1,265.00M |
|
EPS (Basic)
|
0.20 | 0.53 | 1.08 | 0.54 | 0.33 | 0.61 | 1.24 | 0.50 | 0.52 | 0.70 | 1.23 | 0.75 | 0.57 | 0.77 | 1.13 | -0.78 | 2.62 | 0.93 | 0.83 | 0.63 | 0.91 | 1.08 | 0.70 | -3.71 | 1.11 | 1.29 | 0.93 | 0.92 | 1.11 | 1.45 | 3.39 | 2.07 | 1.54 | 1.63 | 1.62 | 1.03 | 1.94 | 1.83 | 1.97 | 2.06 | 1.66 | 2.25 | 2.52 | 2.22 | 2.64 | 3.29 | 1.89 | 1.89 | 3.14 | 3.31 | 3.31 | 2.80 | 4.49 | 2.87 | 1.84 | 1.30 | 2.47 | 1.60 | 2.34 | 1.84 | 3.16 | 3.23 | 3.12 | 2.85 | 3.55 | 3.50 | 3.86 |
|
EPS (Weighted Average and Diluted)
|
0.20 | 0.52 | 1.07 | 0.53 | 0.33 | 0.61 | 1.23 | 0.50 | 0.52 | 0.68 | 1.21 | 0.73 | 0.56 | 0.76 | 1.10 | -0.76 | 2.59 | 0.91 | 0.82 | 0.62 | 0.89 | 1.06 | 0.69 | -3.71 | 1.10 | 1.28 | 0.92 | 0.91 | 1.10 | 1.44 | 3.36 | 2.05 | 1.53 | 1.62 | 1.61 | 1.02 | 1.93 | 1.82 | 1.95 | 2.03 | 1.65 | 2.24 | 2.50 | 2.20 | 2.62 | 3.28 | 1.88 | 1.88 | 3.12 | 3.30 | 3.30 | 2.79 | 4.47 | 2.86 | 1.84 | 1.29 | 2.47 | 1.60 | 2.33 | 1.83 | 3.16 | 3.23 | 3.11 | 2.85 | 3.54 | 3.50 | 3.86 |
|
Shares Outstanding (Weighted Average)
|
314.41M | 314.50M | 314.80M | 314.90M | 315.69M | 315.50M | 309.10M | 307.00M | 306.67M | 304.70M | 301.30M | 293.40M | 278.00M | 279.70M | 280.20M | 277.70M | 280.80M | 274.10M | 275.20M | 270.80M | 271.00M | 270.90M | 270.90M | 271.50M | 273.50M | 273.70M | 272.50M | 270.30M | 265.30M | 264.60M | 264.00M | 259.10M | 258.40M | 257.80M | 257.00M | 255.00M | 253.90M | 251.30M | 251.50M | 250.90M | 248.60M | 246.20M | 246.30M | 244.40M | 243.80M | 240.90M | 241.00M | 240.60M | 240.70M | 240.90M | 241.00M | 241.10M | 241.10M | 339.90M | 333.50M | 325.80M | 322.00M | 320.80M | 318.20M | 316.80M | 314.10M | 312.90M | 313.00M | 310.00M | 307.00M | 306.00M | 305.00M |
|
Shares Outstanding (Diluted Average)
|
312.02M | 313.03M | 313.64M | 313.00M | 316.30M | 314.70M | 312.90M | 312.20M | 309.60M | 309.40M | 307.40M | 303.60M | 283.80M | 285.30M | 284.60M | 284.60M | 284.30M | 281.30M | 280.40M | 279.80M | 277.20M | 276.70M | 276.20M | 271.50M | 276.30M | 276.00M | 275.40M | 274.60M | 267.20M | 267.00M | 266.40M | 265.20M | 260.80M | 260.40M | 259.50M | 258.90M | 254.40M | 253.80M | 253.70M | 253.20M | 248.30M | 247.90M | 247.40M | 246.90M | 243.30M | 242.60M | 242.30M | 242.10M | 241.60M | 241.80M | 241.70M | 241.80M | 276.30M | 339.30M | 330.90M | 318.50M | 322.10M | 320.90M | 319.90M | 318.90M | 314.00M | 313.60M | 312.90M | 311.90M | 307.70M | 306.90M | 306.10M |
|
EBITDA
|
153.75M | 325.11M | 582.00M | 304.14M | 216.20M | 352.50M | 653.30M | -116.60M | 241.00M | 383.00M | 305.00M | -84.00M | 304.00M | 331.00M | 299.00M | 371.00M | 292.00M | 445.00M | 415.00M | 292.00M | 441.00M | 498.00M | 387.00M | -1126.00M | 523.00M | 604.00M | 430.00M | 450.00M | 530.00M | 673.00M | 1,370.00M | 879.00M | 658.00M | 688.00M | 671.00M | 648.00M | 732.00M | 691.00M | 724.00M | 728.00M | 725.00M | 834.00M | 911.00M | 839.00M | 932.00M | 1,124.00M | 964.00M | 679.00M | 1,100.00M | 1,177.00M | 1,103.00M | 923.00M | 1,918.00M | 1,518.00M | 884.00M | 731.00M | 1,169.00M | 935.00M | 1,096.00M | 920.00M | 1,408.00M | 1,477.00M | 1,456.00M | 1,335.00M | 1,603.00M | 1,577.00M | 1,703.00M |
|
Interest Expenses
|
20.59M | 18.50M | 17.83M | 20.08M | 22.10M | 20.90M | 19.30M | 20.80M | 19.00M | 20.00M | 18.00M | 20.00M | 21.00M | 21.00M | 21.00M | 18.00M | 15.00M | 16.00M | 14.00M | 14.00M | 14.00M | 14.00M | 12.00M | 19.00M | 16.00M | 16.00M | 30.00M | 40.00M | 40.00M | 42.00M | 39.00M | 59.00M | 37.00M | 37.00M | 37.00M | 39.00M | 34.00M | | | | | | | | | | | | | | | | 57.00M | 90.00M | 71.00M | 86.00M | 85.00M | 88.00M | 84.00M | 76.00M | 78.00M | 77.00M | 72.00M | 70.00M | 78.00M | 77.00M | 79.00M |
|
Tax Rate
|
36.38% | 36.40% | 36.40% | 36.36% | 36.39% | 36.41% | 36.30% | | 36.55% | 36.09% | 36.33% | 27.64% | 37.55% | 37.28% | 32.28% | 35.19% | 33.84% | 35.00% | 32.28% | 28.79% | 33.99% | 32.90% | 39.27% | 15.68% | 32.16% | 32.69% | 26.05% | 28.13% | 31.57% | 32.35% | 29.49% | 28.70% | 29.62% | 28.59% | 27.21% | 49.24% | 21.59% | 23.74% | 20.39% | 17.88% | 19.96% | 23.02% | 22.21% | 19.84% | 21.44% | 21.67% | 21.70% | 21.09% | 23.48% | 25.09% | 19.83% | 17.30% | 30.42% | 24.44% | 17.62% | 20.45% | 17.94% | 31.06% | 18.19% | 18.89% | 18.84% | 21.26% | 23.01% | 22.89% | 21.72% | 22.77% | 20.84% |