|
Revenue
|
290.06M | 269.71M | | 319.01M | 333.36M | 318.21M | 323.35M | 384.29M | 407.17M | 417.43M | 435.17M | 502.27M | 517.56M | 504.76M | 515.52M | 556.11M | 576.29M | 556.50M | 599.22M | 604.70M | 642.20M | 584.80M | 563.80M | 582.60M | 585.80M | 562.30M | 559.70M | 610.60M | 659.90M | 676.20M | 699.80M | 742.20M | 785.50M | 795.20M | 785.50M | 742.20M | 785.50M | 795.20M | 785.50M | 801.60M | 855.80M | 784.30M | 824.00M | 794.00M | 735.20M | 792.80M | | 886.50M | 945.20M | 901.40M | 926.30M | 993.70M | 941.20M | 884.90M | 856.50M | 915.40M | 993.60M | 957.30M | 932.40M | 953.30M | 870.80M | 875.80M | 983.40M | 840.60M | 875.70M | 901.20M |
|
Cost of Revenue
|
147.26M | 137.25M | | 160.02M | 169.94M | 158.46M | 160.02M | 192.76M | 198.44M | 205.87M | 217.41M | 243.12M | 249.86M | 241.90M | 259.06M | 269.20M | 273.89M | 261.45M | 279.76M | 277.80M | 287.60M | 268.00M | 271.30M | 275.40M | 281.90M | 264.30M | 254.80M | 282.40M | 294.00M | 275.10M | 276.10M | 286.30M | 317.30M | 325.00M | 340.30M | 346.00M | 362.80M | 368.30M | 350.30M | 363.30M | 394.20M | 361.90M | 364.00M | 351.30M | 327.90M | 352.40M | 273.40M | 393.20M | 419.80M | 396.90M | 414.50M | 444.10M | 403.70M | 369.50M | 353.40M | 354.60M | 389.10M | 367.10M | 355.10M | 359.70M | 324.90M | 300.20M | 302.20M | 279.80M | 277.80M | 280.10M |
|
Gross Profit
|
142.80M | 132.46M | | 159.00M | 163.43M | 159.75M | 163.33M | 191.53M | 208.73M | 211.56M | 217.76M | 259.15M | 267.70M | 262.87M | 256.46M | 286.91M | 302.40M | 295.05M | 319.45M | 326.90M | 354.60M | 316.80M | 292.50M | 307.20M | 303.90M | 298.00M | 293.10M | 324.30M | 342.60M | 351.20M | 359.50M | 396.20M | 422.70M | 426.90M | 435.20M | 396.20M | 422.70M | 426.90M | 435.20M | 438.30M | 460.60M | 422.00M | 460.00M | 441.00M | 405.70M | 439.70M | | 493.30M | 525.40M | 504.50M | 511.50M | 549.60M | 537.50M | 515.40M | 503.10M | 560.80M | 604.50M | 590.20M | 577.30M | 593.60M | 545.90M | 575.60M | 681.20M | 560.80M | 597.90M | 621.10M |
|
Amortization - Intangibles
|
7.53M | 7.91M | | 8.05M | 8.13M | 8.08M | 8.49M | 9.18M | 16.58M | 24.11M | -19.55M | 15.68M | 15.78M | 15.73M | 13.11M | 19.68M | 19.86M | 20.40M | 21.76M | 20.90M | 20.00M | 20.10M | | 22.50M | 23.00M | 23.30M | 31.60M | 24.10M | 24.00M | 21.80M | 18.70M | 19.00M | 20.50M | 23.00M | 23.30M | 23.10M | 23.90M | 28.20M | 28.00M | 24.20M | 23.80M | 23.30M | | 23.50M | 23.20M | 23.30M | 21.00M | 22.10M | 22.00M | 22.00M | 21.60M | 22.50M | 21.00M | 19.90M | 21.60M | 23.00M | 31.90M | 31.20M | 27.80M | 27.80M | 28.00M | 26.50M | 26.00M | 25.60M | 26.80M | 27.20M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | 10.50M | 10.10M | 10.40M | 10.00M | 10.00M | 10.10M | 10.10M | 9.80M | 10.10M | 9.60M | 8.80M | | | | | | | |
|
Research & Development
|
33.46M | 33.25M | | 35.89M | 36.55M | 36.90M | 40.75M | 43.23M | 46.29M | 49.93M | 57.55M | 60.23M | 64.31M | 61.18M | 70.74M | 73.61M | 76.56M | 71.62M | 77.61M | 76.40M | 81.80M | 79.00M | | 87.20M | 84.50M | 79.60M | 99.50M | 87.70M | 92.00M | 86.90M | 83.00M | 88.70M | 90.80M | 92.60M | 98.10M | 109.30M | 110.10M | 114.10M | 112.60M | 118.20M | 119.60M | 112.30M | | 118.20M | 114.00M | 117.90M | 125.80M | 129.40M | 138.30M | 132.50M | 136.40M | 140.30M | 140.10M | 127.00M | 134.70M | 159.30M | 174.80M | 162.50M | 167.70M | 170.20M | 161.50M | 155.60M | 175.00M | 158.50M | 163.30M | 152.90M |
|
Selling, General & Administrative
|
26.62M | 23.24M | | 28.55M | 27.29M | 29.64M | 32.88M | 33.47M | 37.16M | 44.09M | 43.66M | 46.89M | 49.99M | 45.72M | 53.21M | 51.97M | 52.76M | 53.65M | 58.52M | 57.40M | 61.40M | 111.40M | | 64.70M | 64.20M | 63.20M | 25.10M | 68.30M | 65.60M | 59.20M | 62.90M | 69.30M | 75.10M | 74.00M | 83.30M | 81.60M | 89.40M | 91.60M | 87.20M | 82.80M | 79.90M | 77.20M | | 73.00M | 68.80M | 79.40M | 61.00M | 85.40M | 99.60M | 85.20M | 98.90M | 101.50M | 106.90M | 109.60M | 104.20M | 110.70M | 141.30M | 117.20M | 118.30M | 134.10M | 148.70M | 127.60M | 137.50M | 121.50M | 117.60M | 117.50M |
|
Restructuring Costs
|
1.30M | 0.87M | | 0.63M | 0.38M | 0.57M | -1.48M | 2.96M | 3.30M | 7.28M | -10.49M | 0.48M | 7.82M | 0.30M | 0.33M | 1.60M | 2.97M | 0.03M | 1.40M | 0.30M | 0.80M | 0.20M | | 1.10M | 5.20M | 2.70M | 10.10M | 1.80M | 4.50M | 3.50M | 1.80M | 2.90M | 2.30M | 1.30M | 0.40M | 1.60M | 2.20M | 2.50M | 1.90M | 3.50M | 2.90M | 3.60M | | 2.90M | 5.10M | 12.10M | 15.80M | 1.50M | 4.50M | 1.50M | 2.80M | 6.90M | 5.40M | 8.20M | 9.70M | 6.70M | 7.60M | 11.80M | 19.50M | 6.60M | 5.10M | 2.40M | 1.80M | 4.50M | 4.00M | 14.20M |
|
Other Operating Expenses
|
52.69M | 54.93M | | 57.81M | 58.65M | 60.98M | 71.92M | 68.20M | 70.41M | 77.81M | 98.32M | 91.70M | 86.67M | 92.19M | 101.86M | 103.27M | 105.22M | 106.72M | 114.59M | 117.10M | 113.40M | 115.10M | | 114.70M | 114.00M | 106.50M | 98.80M | 112.90M | 113.00M | 104.10M | 106.90M | 108.70M | 115.40M | 117.00M | 122.00M | 139.50M | 131.50M | 141.30M | 143.90M | 147.50M | 148.50M | 137.20M | | 148.60M | 120.20M | 128.30M | 99.30M | 125.80M | 2.00M | 19.10M | -0.10M | 134.00M | -8.90M | 6.00M | -4.10M | 4.00M | 1.10M | 5.50M | -1.40M | 3.50M | 1,714.10M | -22.60M | -7.10M | 178.80M | 2.20M | -0.60M |
|
Operating Expenses
|
114.07M | 112.29M | | 122.88M | 122.86M | 128.08M | 144.07M | 147.85M | 157.17M | 179.11M | 189.05M | 199.30M | 208.78M | 199.40M | 226.13M | 230.46M | 237.50M | 232.02M | 252.12M | 251.20M | 257.40M | 305.70M | | 267.70M | 267.90M | 252.00M | 233.50M | 270.70M | 275.10M | 253.70M | 254.60M | 269.60M | 283.60M | 284.90M | 303.80M | 332.00M | 333.20M | 349.50M | 345.60M | 352.00M | 350.90M | 330.30M | | 342.70M | 308.10M | 337.70M | 301.90M | 352.40M | 380.60M | 357.00M | 383.70M | 392.70M | 402.60M | 393.00M | 406.40M | 423.80M | 510.90M | 468.90M | 480.40M | 484.40M | 484.30M | 459.20M | 507.70M | 463.30M | 470.10M | 470.60M |
|
Operating Income
|
28.73M | 20.16M | | 36.12M | 40.56M | 31.67M | 19.26M | 43.67M | 51.57M | 32.45M | 28.71M | 59.85M | 58.92M | 63.47M | 30.33M | 56.46M | 64.91M | 63.03M | 67.31M | 75.70M | 97.20M | 11.10M | 292.50M | 39.50M | 36.00M | 46.00M | -29.60M | 29.90M | 40.50M | 55.30M | 54.70M | 54.70M | 59.00M | 66.30M | 55.70M | 64.20M | 89.50M | 77.40M | 89.60M | 86.30M | 109.70M | 91.70M | 460.00M | 98.30M | 97.60M | 102.00M | 132.10M | 140.90M | 144.80M | 147.50M | 127.80M | 156.90M | 134.90M | 122.40M | 96.70M | 137.00M | 93.60M | 121.30M | 96.90M | 109.20M | 61.60M | 116.40M | 173.50M | 97.50M | 127.80M | 150.50M |
|
EBIT
|
28.73M | 20.16M | | 36.12M | 40.56M | 31.67M | 19.26M | 43.67M | 51.57M | 32.45M | 28.71M | 59.85M | 58.92M | 63.47M | 30.33M | 56.46M | 64.91M | 63.03M | 67.31M | 75.70M | 97.20M | 11.10M | 292.50M | 39.50M | 36.00M | 46.00M | -29.60M | 29.90M | 40.50M | 55.30M | 54.70M | 54.70M | 59.00M | 66.30M | 55.70M | 64.20M | 89.50M | 77.40M | 89.60M | 86.30M | 109.70M | 91.70M | 460.00M | 98.30M | 97.60M | 102.00M | 132.10M | 140.90M | 144.80M | 147.50M | 127.80M | 156.90M | 134.90M | 122.40M | 96.70M | 137.00M | 93.60M | 121.30M | 96.90M | 109.20M | 61.60M | 116.40M | 173.50M | 97.50M | 127.80M | 150.50M |
|
Interest & Investment Income
|
0.22M | 0.12M | | 0.40M | 0.24M | 0.22M | 0.22M | 0.28M | 0.32M | 0.42M | 0.34M | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.93M | 0.99M | | 0.75M | -1.87M | 3.53M | 0.17M | 0.31M | 6.50M | -4.02M | -0.85M | -2.21M | 0.88M | 0.65M | 9.12M | -1.57M | 0.60M | 0.27M | 0.13M | 13.10M | -0.50M | -3.20M | | 7.00M | -0.30M | -0.90M | -7.60M | 3.30M | -1.50M | -1.70M | 4.20M | 9.50M | 1.10M | 1.60M | -4.00M | 3.70M | -3.00M | 0.70M | -4.10M | 2.00M | 13.40M | -1.90M | | -7.80M | 3.20M | 3.20M | -13.20M | 1.60M | 3.80M | -2.50M | -1.00M | -12.10M | -9.80M | -1.70M | 13.90M | 27.90M | 1.50M | -5.80M | 8.30M | 3.40M | 0.10M | -6.00M | 2.10M | 3.50M | | -3.60M |
|
Non Operating Income
|
1.05M | 1.40M | | 3.54M | -0.82M | 6.66M | 3.00M | 2.61M | 8.63M | -2.56M | 2.38M | 0.48M | 4.37M | 3.35M | 8.65M | -2.09M | 3.79M | 0.48M | -0.98M | 13.10M | 1.60M | -4.00M | | 7.00M | -0.30M | -2.50M | -7.60M | 3.30M | -2.20M | -3.10M | 11.70M | 9.50M | 5.00M | 5.60M | -7.10M | 3.40M | -10.30M | -13.30M | -21.60M | -11.10M | 13.40M | -12.80M | | -18.90M | -6.70M | -5.60M | -6.60M | -3.50M | 17.60M | 9.20M | -9.70M | -18.40M | 86.70M | -4.50M | -5.60M | 27.90M | -36.10M | -41.90M | -37.40M | -36.20M | 1,700.40M | -43.30M | -75.70M | -11.10M | -14.50M | -25.40M |
|
EBT
|
29.78M | 21.56M | | 39.65M | 40.85M | 38.33M | 22.26M | 46.28M | 60.20M | 29.89M | 31.09M | 60.33M | 63.29M | 66.82M | 38.98M | 54.37M | 68.69M | 63.51M | 66.33M | 88.50M | 98.80M | 7.10M | 292.50M | 44.20M | 35.80M | 43.50M | -42.60M | 29.40M | 38.30M | 52.20M | 56.20M | 63.70M | 64.00M | 71.90M | 48.60M | 66.70M | 79.20M | 64.10M | 68.00M | 75.20M | 115.40M | 78.90M | 460.00M | 79.40M | 90.90M | 96.40M | 125.50M | 137.40M | 162.40M | 156.70M | 118.10M | 138.50M | 221.60M | 117.90M | 91.10M | 160.60M | 57.50M | 79.40M | 59.50M | 73.00M | 1,762.00M | 73.10M | 97.80M | 86.40M | 113.30M | 125.10M |
|
Tax Provisions
|
8.63M | 5.71M | | 11.50M | 34.08M | 5.49M | -13.59M | 7.41M | 6.02M | 2.69M | 2.43M | 10.26M | 10.13M | 13.02M | 6.30M | 5.44M | 13.74M | 8.89M | 6.63M | 20.40M | 20.70M | -4.70M | | 10.20M | 10.00M | 6.50M | -5.30M | 9.70M | 2.70M | 13.00M | 18.50M | 13.90M | 16.70M | 14.70M | 84.40M | 8.00M | 15.10M | -9.60M | -18.80M | 12.80M | 20.80M | 0.80M | | 17.50M | 27.70M | 11.60M | -30.00M | 22.80M | 23.50M | 32.70M | 2.80M | 28.20M | 53.60M | 32.10M | 5.50M | 31.80M | 12.90M | 4.50M | -3.50M | 15.80M | 445.60M | 32.50M | 7.60M | 19.70M | 24.10M | 13.60M |
|
Profit After Tax
|
20.86M | 15.85M | | 27.90M | 6.35M | 32.84M | 36.56M | 39.70M | 53.68M | 27.97M | 29.40M | 50.82M | 53.69M | 53.36M | 33.19M | 49.81M | 54.58M | 54.47M | 60.00M | 68.60M | 77.90M | 11.80M | 55.80M | 34.10M | 25.90M | 37.10M | 24.00M | 49.80M | 47.30M | 57.20M | -35.90M | 58.50M | 64.10M | 73.70M | 86.50M | 58.50M | 64.10M | 73.70M | 86.50M | 62.40M | 94.60M | 78.10M | 279.30M | 61.90M | 63.20M | 84.80M | 155.50M | 114.60M | 138.90M | 124.00M | 115.30M | 110.30M | 168.00M | 85.80M | 85.60M | 128.80M | 44.60M | 74.90M | 63.00M | 57.20M | 1,316.40M | 40.60M | 90.20M | 66.70M | 89.20M | 111.50M |
|
Equity Income
|
0.59M | -0.06M | | 2.47M | 3.15M | 3.40M | 2.77M | 2.76M | 3.42M | 4.79M | 4.38M | 6.19M | 7.06M | 6.45M | 5.02M | 4.26M | 7.16M | 4.49M | 4.79M | 3.50M | 5.20M | 2.80M | | 3.00M | 6.40M | 4.70M | 6.40M | 2.90M | 5.80M | 5.20M | 3.70M | 4.20M | 9.90M | 8.70M | 6.70M | 4.90M | 9.50M | 8.80M | 5.50M | 8.80M | 12.90M | 8.80M | | 9.40M | 9.70M | 10.80M | 8.90M | 11.80M | 10.00M | 8.50M | 7.40M | 9.70M | 5.80M | 6.80M | 8.80M | 11.40M | 8.00M | 5.20M | 3.50M | 5.60M | 4.30M | -0.60M | -57.40M | 1.00M | 2.30M | -0.50M |
|
Net Income - Minority
|
| | | | -13.49M | | | | | | -19.61M | | | | -16.07M | -16.07M | | -13.33M | -13.08M | -11.54M | | -11.80M | -11.80M | | | | -0.90M | | | 0.20M | 0.10M | 0.10M | | 0.10M | | | -0.20M | -0.20M | -0.40M | -1.30M | -1.30M | -1.30M | -1.40M | -1.00M | -1.20M | -1.30M | -1.70M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.29M | 0.27M | | 0.25M | 0.42M | -0.00M | -0.72M | -0.83M | 0.50M | -0.78M | -0.74M | -0.75M | -0.53M | 0.44M | -0.51M | -0.88M | 0.37M | 0.15M | -0.35M | -0.50M | 0.20M | | | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | | | | | | 0.10M | 0.20M | | | 0.30M | 0.10M | | | | | 0.20M | 0.10M | 0.60M | 0.10M | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
21.15M | 15.85M | | 28.15M | 6.77M | 32.84M | 35.85M | 38.87M | 54.18M | 27.20M | 28.66M | 50.07M | 53.16M | 53.80M | 32.68M | 48.93M | 54.95M | 54.62M | 59.70M | 68.10M | 78.10M | 11.80M | 292.50M | 34.00M | 25.80M | 37.00M | -37.30M | 19.70M | 35.60M | 39.20M | 37.70M | 49.80M | 47.30M | 57.20M | -35.80M | 58.70M | 64.10M | 73.70M | 86.80M | 62.40M | 94.60M | 78.10M | 460.00M | 61.90M | 63.20M | 84.80M | 155.50M | 114.60M | 138.90M | 124.00M | 115.30M | 110.30M | 168.00M | 85.80M | 85.60M | 128.80M | 44.60M | 74.90M | 63.00M | 57.20M | 1,316.40M | 40.60M | 90.20M | 66.70M | 89.20M | 111.50M |
|
Consolidated Net Income
|
21.15M | 15.85M | | 28.15M | 6.77M | 32.84M | 35.85M | 38.87M | 54.18M | 27.20M | 28.66M | 50.07M | 53.16M | 53.80M | 32.68M | 48.93M | 54.95M | 54.62M | 59.70M | 68.10M | 78.10M | 11.80M | 292.50M | 34.00M | 25.80M | 37.00M | -37.30M | 19.70M | 35.60M | 39.20M | 37.70M | 49.80M | 47.30M | 57.20M | -35.80M | 58.70M | 64.10M | 73.70M | 86.80M | 62.40M | 94.60M | 78.10M | 460.00M | 61.90M | 63.20M | 84.80M | 155.50M | 114.60M | 138.90M | 124.00M | 115.30M | 110.30M | 168.00M | 85.80M | 85.60M | 128.80M | 44.60M | 74.90M | 63.00M | 57.20M | 1,316.40M | 40.60M | 90.20M | 66.70M | 89.20M | 111.50M |
|
Income towards Parent Company
|
21.15M | 15.85M | | 28.15M | -6.72M | 32.84M | 35.85M | 38.87M | 54.18M | 27.20M | 9.05M | 50.07M | 53.16M | 53.80M | 16.61M | 32.86M | 54.95M | 41.29M | 46.62M | 56.56M | 78.10M | -0.00M | 280.70M | 34.00M | 25.80M | 37.00M | -38.20M | 19.70M | 35.60M | 39.40M | 37.80M | 49.90M | 47.30M | 57.30M | -35.80M | 58.70M | 63.90M | 73.50M | 86.40M | 61.10M | 93.30M | 76.80M | 458.60M | 60.90M | 62.00M | 83.50M | 153.80M | 114.60M | 138.90M | 124.00M | 115.30M | 110.30M | 168.00M | 85.80M | 85.60M | 128.80M | 44.60M | 74.90M | 63.00M | 57.20M | 1,316.40M | 40.60M | 90.20M | 66.70M | 89.20M | 111.50M |
|
Net Income towards Common Stockholders
|
21.15M | 15.85M | | 28.15M | -6.72M | 32.84M | 35.85M | 38.87M | 54.18M | 27.20M | 9.05M | 50.07M | 53.16M | 53.80M | 16.61M | 32.86M | 54.95M | 41.29M | 46.62M | 56.56M | 78.10M | -0.00M | 280.70M | 34.00M | 25.80M | 37.00M | -38.20M | 19.70M | 35.60M | 39.40M | 37.80M | 49.90M | 47.30M | 57.30M | -35.80M | 58.70M | 63.90M | 73.50M | 86.40M | 61.10M | 93.30M | 76.80M | 458.60M | 60.90M | 62.00M | 83.50M | 153.80M | 114.60M | 138.90M | 124.00M | 115.30M | 110.30M | 168.00M | 85.80M | 85.60M | 128.80M | 44.60M | 74.90M | 63.00M | 57.20M | 1,316.40M | 40.60M | 90.20M | 66.70M | 89.20M | 111.50M |
|
EPS (Basic)
|
0.17 | 0.13 | | 0.23 | 0.05 | 0.27 | 0.30 | 0.33 | 0.44 | 0.23 | 0.24 | 0.20 | 0.21 | 0.21 | 0.13 | 0.20 | 0.21 | 0.21 | 0.23 | 0.26 | 0.30 | 0.05 | 0.22 | 0.13 | 0.10 | 0.15 | 0.10 | 0.20 | 0.19 | 0.23 | -0.14 | 0.24 | 0.26 | 0.29 | 0.34 | 0.24 | 0.26 | 0.29 | 0.34 | 0.25 | 0.38 | 0.31 | 1.12 | 0.25 | 0.25 | 0.34 | 0.61 | 0.46 | 0.55 | 0.49 | 0.46 | 0.44 | 0.67 | 0.35 | 0.35 | 0.52 | 0.18 | 0.30 | 0.26 | 0.23 | 5.37 | 0.17 | 0.37 | 0.27 | 0.37 | 0.47 |
|
EPS (Weighted Average and Diluted)
|
0.17 | 0.13 | | 0.23 | 0.05 | 0.27 | 0.29 | 0.32 | 0.43 | 0.22 | 0.23 | 0.20 | 0.21 | 0.21 | 0.13 | 0.19 | 0.21 | 0.21 | 0.23 | 0.26 | 0.29 | 0.04 | 0.21 | 0.13 | 0.10 | 0.14 | 0.09 | 0.19 | 0.18 | 0.22 | -0.14 | 0.23 | 0.25 | 0.29 | 0.34 | 0.23 | 0.25 | 0.29 | 0.34 | 0.25 | 0.37 | 0.31 | 1.11 | 0.25 | 0.25 | 0.34 | 0.61 | 0.45 | 0.55 | 0.49 | 0.46 | 0.44 | 0.67 | 0.34 | 0.35 | 0.52 | 0.18 | 0.30 | 0.25 | 0.23 | 5.34 | 0.16 | 0.36 | 0.27 | 0.37 | 0.46 |
|
Shares Outstanding (Weighted Average)
|
239.05M | 239.61M | 240.74M | 241.38M | 238.32M | 238.32M | 240.17M | 244.34M | 245.26M | 245.60M | 248.82M | 248.82M | 251.39M | 251.39M | 252.37M | 255.32M | 255.80M | 256.72M | 257.84M | 259.84M | 260.88M | 259.91M | 259.01M | 259.18M | 259.46M | 257.05M | 250.48M | 250.90M | 251.07M | 249.17M | 250.58M | 252.28M | 252.90M | 253.15M | 251.76M | 248.27M | 249.22M | 249.96M | 251.15M | 251.51M | 251.63M | 251.79M | 249.13M | 250.17M | 249.76M | 250.22M | 250.97M | 250.97M | 250.97M | 251.62M | 251.01M | 251.22M | 250.14M | 247.66M | 246.95M | 247.75M | 248.32M | 248.77M | 248.77M | 245.69M | 245.69M | 245.69M | 245.69M | 245.79M | 238.59M | 237.97M |
|
Shares Outstanding (Diluted Average)
|
121.90M | 122.85M | 122.21M | 123.83M | 124.10M | 123.60M | 123.80M | 125.86M | | 125.98M | 252.27M | 255.52M | 256.59M | 256.76M | 256.77M | 260.30M | 260.53M | 261.14M | 261.20M | 264.80M | 266.00M | 265.10M | 264.50M | 262.40M | 261.90M | 260.30M | 258.50M | 254.00M | 253.90M | 253.70M | 253.90M | 255.90M | 257.10M | 257.90M | 256.70M | 253.20M | 252.70M | 253.60M | 253.40M | 254.00M | 254.00M | 253.40M | 252.90M | 251.70M | 251.50M | 252.80M | 252.30M | 254.30M | 254.20M | 254.50M | 254.30M | 252.80M | 251.70M | 250.80M | 250.20M | 248.70M | 249.00M | 249.70M | 249.10M | 247.40M | 246.90M | 246.90M | 247.20M | 246.20M | 242.90M | 242.00M |
|
EBITDA
|
28.73M | 20.16M | | 36.12M | 40.56M | 31.67M | 19.26M | 43.67M | 51.57M | 32.45M | 28.71M | 59.85M | 58.92M | 63.47M | 30.33M | 56.46M | 64.91M | 63.03M | 67.31M | 75.70M | 97.20M | 11.10M | 292.50M | 39.50M | 36.00M | 46.00M | -29.60M | 29.90M | 40.50M | 55.30M | 54.70M | 54.70M | 59.00M | 66.30M | 55.70M | 64.20M | 89.50M | 77.40M | 89.60M | 86.30M | 109.70M | 91.70M | 460.00M | 98.30M | 97.60M | 102.00M | 132.10M | 151.20M | 155.30M | 157.60M | 138.20M | 166.90M | 144.90M | 132.50M | 106.80M | 146.80M | 103.70M | 130.90M | 105.70M | 109.20M | 61.60M | 116.40M | 173.50M | 97.50M | 127.80M | 150.50M |
|
Interest Expenses
|
0.47M | 0.45M | | 0.40M | 0.41M | 0.58M | -4.58M | 0.50M | 1.35M | 3.36M | 3.43M | 4.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.70M | 46.80M | | 45.20M | 18.10M | 14.10M | | 15.60M | 19.40M | 20.70M |
|
Tax Rate
|
28.98% | 26.50% | | 29.00% | 83.42% | 14.32% | | 16.01% | 10.00% | 9.00% | 7.81% | 17.00% | 16.00% | 19.49% | 16.17% | 10.00% | 20.00% | 14.00% | 10.00% | 23.05% | 20.95% | | | 23.08% | 27.93% | 14.94% | 12.44% | 32.99% | 7.05% | 24.90% | 32.92% | 21.82% | 26.09% | 20.45% | | 11.99% | 19.07% | | | 17.02% | 18.02% | 1.01% | | 22.04% | 30.47% | 12.03% | | 16.59% | 14.47% | 20.87% | 2.37% | 20.36% | 24.19% | 27.23% | 6.04% | 19.80% | 22.43% | 5.67% | | 21.64% | 25.29% | 44.46% | 7.77% | 22.80% | 21.27% | 10.87% |