|
Revenue
|
228.25M | 230.79M | 234.64M | 237.90M | 238.86M | 241.29M | 262.64M | 265.96M | 266.40M | 359.42M | 554.69M | 563.14M | 564.60M | 610.19M | 637.22M | 655.73M | 682.91M | 684.11M | 711.25M | 733.18M | 665.26M | 674.53M | 704.93M | 732.09M | 805.60M | 811.92M | 827.61M | 841.27M | 852.29M | 848.40M | 867.12M | 875.71M | 883.44M | 895.49M | 899.93M | 895.29M | 943.71M | 942.30M | 936.54M | 923.26M | 942.87M | 950.72M | 983.15M | 996.00M | 1,012.05M | 943.20M | 918.94M | 921.16M | 910.29M | 919.19M | 976.08M | 1,022.44M | 1,017.55M | 1,022.94M | 1,037.28M | 1,051.42M | 1,077.24M | 1,106.36M | 1,149.83M | 1,164.39M | 1,199.91M | 1,200.98M | 1,236.32M | 1,287.06M | 1,358.07M | 1,420.89M | 1,489.00M | 1,566.02M |
|
Cost of Revenue
|
| | | | | 0.12M | 4.63M | 4.88M | 5.54M | 8.06M | 13.88M | 7.25M | 2.99M | 3.84M | 1.97M | 1.57M | 4.59M | 4.38M | 4.35M | 4.04M | 5.23M | 4.86M | 9.41M | 7.67M | 6.92M | 5.76M | 6.42M | 7.47M | 4.17M | 2.30M | 2.43M | 1.09M | 1.19M | 1.85M | 13.03M | 3.99M | 3.12M | 3.53M | 1.24M | 58.88M | 0.63M | 11.48M | | | | | | | | | | | | | | | | | | | | | 3.94M | | | | 13.37M | |
|
Gross Profit
|
| | | | | 241.17M | 258.00M | 261.08M | 260.86M | 351.37M | 540.81M | 555.90M | 561.61M | 606.35M | 635.25M | 654.16M | 678.32M | 679.72M | 706.90M | 729.15M | 660.03M | 669.67M | 695.52M | 724.42M | 798.68M | 806.16M | 821.19M | 833.81M | 848.12M | 846.10M | 864.69M | 874.63M | 882.25M | 893.64M | 886.90M | 891.30M | 940.59M | 938.78M | 935.29M | 864.39M | 942.24M | 939.24M | | | | | | | | | | | | | | | | | | | | | 1,232.38M | | | | 1,475.63M | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
10.60M | 10.36M | 9.66M | 8.22M | 10.68M | 9.86M | 15.28M | 14.01M | 14.83M | 15.55M | 20.62M | 23.53M | 22.20M | 26.42M | 26.87M | 23.02M | 28.77M | 27.32M | 28.66M | 30.33M | 32.87M | 31.31M | 29.46M | 28.11M | 34.33M | 33.96M | 32.11M | 27.64M | 31.73M | 32.09M | 31.57M | 31.49M | 33.96M | 33.28M | 33.32M | 34.93M | 37.17M | 36.66M | 39.68M | 32.47M | 40.76M | 43.08M | 40.53M | 34.36M | 40.46M | 28.08M | 32.08M | 29.54M | 40.31M | 30.59M | 30.26M | 28.60M | 43.00M | 32.91M | 35.42M | 33.54M | 44.80M | 34.40M | 33.30M | 36.38M | 48.74M | 37.73M | 35.09M | 41.43M | 53.15M | 42.86M | 40.39M | 41.01M |
|
Restructuring Costs
|
2.05M | 3.50M | 5.89M | 1.56M | 2.32M | 4.21M | 5.14M | 7.58M | 6.45M | 55.81M | 69.35M | 22.32M | 7.98M | 36.67M | 4.92M | 13.62M | 4.26M | 6.67M | 6.21M | 4.50M | 10.76M | 9.60M | 16.19M | 7.36M | 30.61M | 12.27M | 62.15M | -2.08M | 1.63M | 7.22M | 16.22M | -0.44M | 2.06M | 6.04M | 0.80M | 1.63M | 17.34M | 4.49M | 4.46M | 4.26M | 2.18M | 4.60M | 4.30M | 4.15M | 8.22M | 6.59M | 11.32M | 3.68M | 4.62M | 0.72M | 22.66M | 19.32M | 19.99M | 13.08M | 4.78M | -6.97M | 1.39M | 3.07M | 7.12M | 3.63M | 4.68M | 2.89M | 8.58M | 4.23M | 5.98M | 4.63M | 5.47M | -6.01M |
|
Other Operating Expenses
|
171.00M | 171.18M | | | 175.18M | 175.73M | 183.84M | 173.94M | 201.90M | 275.63M | 85.33M | 116.93M | 478.50M | 512.12M | | | 527.53M | 528.58M | 551.50M | 408.11M | 577.42M | 580.49M | 573.26M | 624.06M | 651.16M | 650.92M | 697.85M | 703.81M | 703.82M | 684.20M | 678.35M | 707.13M | 697.81M | 705.95M | 717.44M | 722.22M | 0.05M | 35.83M | 0.02M | 10.35M | 5.45M | 19.15M | 0.04M | 1.39M | 226.22M | 1.25M | 12.62M | 22.12M | 2.53M | 41.26M | 150.29M | 24.70M | 2.46M | -0.03M | 0.14M | 1,107.92M | 1,019.53M | 1,006.26M | 1,186.22M | 1,237.31M | 1,154.00M | 1,179.45M | 1,173.55M | 1,241.90M | 1,258.00M | 1,330.75M | 1,398.70M | 1,454.73M |
|
Operating Expenses
|
183.65M | 185.04M | 185.20M | 178.81M | 188.18M | 189.80M | 204.26M | 195.52M | 223.18M | 346.99M | 467.10M | 365.68M | 508.68M | 575.22M | 549.07M | 555.74M | 560.57M | 562.58M | 586.37M | 442.93M | 621.04M | 621.40M | 618.91M | 659.52M | 716.10M | 697.14M | 792.11M | 729.37M | 737.17M | 723.52M | 726.14M | 738.18M | 733.83M | 745.27M | 751.56M | 758.78M | 826.15M | 803.19M | 839.89M | 891.76M | 821.04M | 813.19M | 895.12M | 983.97M | 901.69M | 1,041.48M | 921.88M | 849.71M | 965.82M | 873.29M | 1,062.59M | 1,088.69M | 979.64M | 1,066.85M | 1,042.35M | 1,134.50M | 1,065.71M | 1,043.72M | 1,226.64M | 1,277.33M | 1,207.42M | 1,220.06M | 1,217.22M | 1,287.57M | 1,317.13M | 1,378.23M | 1,444.56M | 1,489.73M |
|
Operating Income
|
| | | | | 51.37M | 53.74M | 65.56M | 37.68M | 4.38M | 73.71M | 190.22M | 52.93M | 31.13M | 86.18M | 98.42M | 117.76M | 117.15M | 120.53M | 286.21M | 38.99M | 48.27M | 76.61M | 64.89M | 82.58M | 109.01M | 29.08M | 104.44M | 110.95M | 122.58M | 138.55M | 136.44M | 148.43M | 148.37M | 135.34M | 132.52M | 114.44M | 135.58M | 95.41M | -27.37M | 121.20M | 126.04M | | | | | | | | | | | | | | | | | | | | | 15.16M | | | | 31.07M | |
|
EBIT
|
91.19M | 90.41M | 92.73M | 92.04M | 96.80M | 51.37M | 53.74M | 65.56M | 37.68M | 4.38M | 73.71M | 190.22M | 52.93M | 31.13M | 86.18M | 98.42M | 117.76M | 117.15M | 120.53M | 286.21M | 38.99M | 48.27M | 76.61M | 64.89M | 82.58M | 109.01M | 29.08M | 104.44M | 110.95M | 122.58M | 138.55M | 136.44M | 148.43M | 148.37M | 135.34M | 132.52M | 114.44M | 135.58M | 95.41M | -27.37M | 121.20M | 126.04M | | | | | 112.56M | 185.66M | 55.24M | 155.96M | 22.31M | 44.20M | 148.71M | 70.04M | 114.34M | 40.33M | 139.61M | 205.90M | 71.11M | 41.92M | 142.43M | 130.18M | 15.16M | 152.70M | 190.30M | 192.96M | 31.07M | 230.75M |
|
Interest & Investment Income
|
3.28M | 3.33M | 3.21M | 3.28M | 3.62M | 3.71M | 4.01M | 5.08M | 6.08M | 8.39M | 10.07M | 9.87M | 8.04M | 8.15M | 9.04M | 14.69M | 16.10M | 14.73M | 14.45M | 9.14M | 10.77M | 14.62M | 13.19M | 14.88M | 22.05M | 25.21M | 18.92M | 20.36M | 22.39M | 24.15M | 31.57M | 20.00M | 20.15M | 32.37M | 32.98M | -79.47M | 31.18M | 27.20M | 12.55M | 0.36M | 0.29M | 9.20M | 0.62M | 0.88M | 4.85M | 1.54M | 0.57M | 0.64M | 0.34M | 0.58M | 0.42M | 13.47M | 0.54M | 1.17M | 0.49M | 1.44M | 1.74M | 1.03M | 2.75M | 5.88M | 6.78M | 4.83M | 8.20M | 8.30M | 3.08M | 5.87M | 4.18M | 7.88M |
|
Other Non Operating Income
|
-0.10M | -5.97M | -0.03M | | 0.11M | -6.40M | 0.42M | -3.24M | -16.52M | -0.01M | -8.69M | -2.39M | -29.54M | -9.99M | 1.19M | 0.70M | | 0.72M | 0.19M | -2.11M | 0.26M | -2.92M | -2.41M | -0.48M | -0.02M | 0.46M | -2.90M | 0.49M | -0.31M | 2.10M | -0.38M | 0.39M | -0.31M | -0.04M | -0.51M | -19.20M | -10.98M | 0.09M | -7.60M | 123.18M | 0.40M | 11.48M | 35.90M | -0.04M | -5.78M | -5.29M | -7.39M | 5.96M | -27.09M | 13.49M | -33.67M | -2.49M | 27.19M | -48.12M | -9.16M | 88.36M | -7.76M | 17.96M | -9.43M | -29.19M | 1.33M | -8.13M | | 50.26M | -1.41M | -5.84M | -0.12M | 30.83M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.24M | -58.88M | -0.02M | 11.48M | -2.16M | 8.31M | -5.78M | -5.29M | -5.68M | | 9.43M | 13.49M | -33.67M | | 27.19M | -48.12M | -9.16M | | -7.76M | 17.96M | -9.43M | | 1.33M | -8.13M | -3.94M | | -1.41M | -5.84M | | |
|
EBT
|
45.26M | 46.41M | 49.44M | 50.97M | 52.71M | 53.52M | 60.40M | 56.24M | 45.25M | 12.52M | 88.28M | 184.67M | 57.75M | 36.75M | 89.58M | 98.40M | 122.34M | 121.53M | 124.88M | -4.58M | 120.43M | 129.86M | 86.02M | 72.57M | 89.50M | 114.78M | 35.49M | 111.91M | 115.12M | 124.88M | 140.98M | 137.53M | 149.62M | 150.22M | 148.37M | 136.51M | 117.56M | 139.11M | 96.65M | 31.51M | 121.83M | 24.88M | | | | | -2.94M | 71.45M | -55.53M | 45.90M | -86.51M | -66.25M | 37.92M | -43.91M | -5.07M | -83.07M | 11.53M | 62.63M | -76.81M | -112.93M | -7.50M | -19.08M | 19.10M | -0.51M | 40.94M | 42.66M | 44.44M | 76.29M |
|
Tax Provisions
|
-0.55M | -0.40M | -0.41M | 3.52M | 0.29M | 0.41M | 1.66M | 2.85M | -3.20M | -6.11M | -13.73M | -7.62M | 11.34M | -5.18M | -8.89M | -3.56M | 1.74M | -12.06M | -2.78M | 1.27M | 3.43M | 3.27M | -1.89M | -13.55M | -7.25M | -9.80M | -10.70M | -11.55M | -8.42M | -11.55M | -8.54M | -2.84M | -3.15M | -2.20M | -7.82M | -46.68M | -3.24M | -0.73M | -7.33M | -28.65M | -1.30M | -57.80M | 2.00M | 0.69M | -149.02M | 56.40M | -3.20M | -0.63M | 2.20M | 3.64M | 3.80M | -4.77M | -4.50M | -3.80M | -6.03M | -2.62M | -2.80M | -9.80M | -1.70M | 4.70M | -3.00M | 7.80M | 3.00M | -45.58M | -10.60M | 3.90M | -6.34M | -1.12M |
|
Profit After Tax
|
74.23M | 88.38M | 49.80M | 54.08M | 51.17M | 51.45M | 56.56M | 56.14M | 47.94M | 18.45M | 103.19M | 193.55M | 47.25M | 43.41M | 115.74M | 101.44M | 120.62M | 133.14M | 127.47M | 108.56M | 90.97M | 107.62M | 90.96M | 86.48M | 102.87M | 131.58M | 45.23M | 127.06M | 149.03M | 143.44M | 150.45M | 208.83M | 199.20M | 152.99M | 615.21M | 393.82M | 80.11M | 169.30M | 103.28M | 63.30M | 127.59M | 211.90M | 86.92M | 12.89M | 474.73M | -159.24M | 13.74M | 111.95M | -55.40M | 88.29M | 62.77M | -39.10M | 40.59M | -41.20M | 3.06M | -43.38M | 18.91M | 105.07M | -69.56M | -84.72M | -12.54M | 21.17M | 21.00M | 58.73M | 48.36M | 71.46M | 68.71M | 72.99M |
|
Equity Income
|
| | | | | | -0.39M | -0.27M | -0.17M | -0.08M | 0.18M | 0.02M | 0.32M | 0.51M | 0.43M | 0.25M | -0.31M | -0.51M | 0.11M | -1.04M | 0.25M | 0.35M | -0.05M | -0.69M | -0.25M | 0.01M | -0.95M | -0.05M | -0.20M | 1.42M | 0.93M | 2.21M | 0.12M | -0.11M | 0.75M | -4.36M | -40.74M | -6.37M | -0.72M | -7.21M | -0.95M | -2.53M | 0.85M | 0.16M | -10.88M | -5.85M | 0.86M | 17.69M | -0.25M | 4.77M | 2.77M | -2.32M | -4.27M | -1.05M | 1.97M | 31.85M | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | -18.55M | | -15.01M | -14.70M | -3.48M | -3.04M | -2.86M | -84.51M | -80.99M | | | | -70.23M | -71.46M | -80.94M | -79.32M | -79.53M | -78.25M | -75.55M | -74.38M | -74.21M | -73.07M | -66.26M | -60.24M | -61.10M | -56.33M | -60.06M | -81.91M | -68.51M | -69.27M | -68.09M | -66.90M | -65.96M | -63.23M | -60.62M | -60.23M | -55.74M | -56.35M | | | -99.56M | | | | -98.02M | | | | -91.38M | | | | | | | | | | | | | | | | |
|
Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | -0.03M | 0.14M | 5.22M | 10.20M | 1.41M | 10.71M | 39.80M | 0.34M | 49.67M | 0.27M | 6.73M | 0.17M | 33.82M | 1.28M | 3.31M |
|
Income from Non-Controlling Interests
|
0.74M | 0.80M | 0.62M | 0.70M | 0.55M | 0.90M | 1.00M | 1.12M | 0.06M | 0.06M | -0.90M | -0.45M | -0.53M | -0.29M | -0.06M | -0.14M | 0.91M | -0.05M | 0.30M | -0.00M | 0.23M | 0.17M | 0.52M | 0.41M | 0.32M | 0.47M | 0.27M | 0.33M | 0.05M | 0.28M | 0.73M | 1.20M | 1.02M | 1.14M | 1.23M | 1.25M | 1.40M | 2.78M | 1.31M | 1.03M | 1.80M | 1.37M | 1.66M | 1.45M | 1.61M | -2.06M | 0.99M | 1.50M | 1.81M | 1.90M | 2.09M | 1.75M | 1.86M | 1.21M | 1.81M | 1.64M | 1.40M | 1.61M | 1.56M | 6.10M | 1.77M | 1.78M | 1.75M | 1.89M | 1.49M | 3.20M | 2.66M | 2.79M |
|
Income from Continuing Operations
|
45.80M | 46.81M | 49.85M | 47.46M | 52.42M | 53.11M | 58.74M | 53.39M | 48.45M | 18.63M | 102.01M | 192.29M | 46.41M | 41.93M | 98.47M | 101.95M | 120.60M | 133.60M | 127.66M | -5.86M | 117.00M | 126.58M | 87.91M | 86.12M | 96.75M | 124.58M | 46.19M | 123.45M | 123.54M | 136.43M | 149.51M | 140.37M | 152.76M | 152.42M | 156.18M | 183.19M | 120.80M | 139.84M | 103.98M | 60.16M | 123.13M | 82.68M | | | | | 0.26M | 72.09M | -57.73M | 42.26M | -90.31M | -61.48M | 42.42M | -40.11M | 0.96M | -80.45M | 14.33M | 72.43M | -75.11M | -117.63M | -4.50M | -26.88M | 16.10M | 45.07M | 51.54M | 38.76M | 50.78M | 77.41M |
|
Consolidated Net Income
|
29.41M | 42.65M | 0.58M | 0.74M | 1.45M | 6.62M | 1.33M | 21.44M | 1.04M | 1.23M | -0.31M | -0.60M | 43.38M | 30.61M | -3.85M | -15.17M | -8.43M | -18.56M | -9.17M | -0.12M | 30.07M | 30.78M | 18.17M | 20.71M | 17.57M | 18.24M | -22.38M | -2.33M | -0.49M | -0.15M | -0.12M | -0.17M | -0.05M | -0.02M | -0.02M | -0.01M | -0.01M | | | | | | | | | | 0.26M | 72.09M | -57.73M | 42.26M | -90.31M | -61.48M | 42.42M | -40.11M | 0.96M | -80.45M | 14.33M | 72.43M | -75.11M | -117.63M | -4.50M | -26.88M | 16.10M | 45.07M | 51.54M | 38.76M | 50.78M | 77.41M |
|
Income towards Parent Company
|
29.41M | 42.65M | 0.58M | -17.81M | 1.45M | -8.39M | -13.37M | 17.96M | -2.00M | -1.63M | -84.81M | -81.59M | 43.38M | 30.61M | -3.85M | -85.41M | -79.89M | -99.50M | -88.49M | -79.64M | -48.18M | -44.77M | -56.21M | -53.50M | -55.50M | -48.02M | -82.62M | -63.43M | -56.82M | -60.21M | -82.02M | -68.68M | -69.32M | -68.12M | -66.92M | -65.97M | -63.24M | -60.62M | -60.23M | -55.74M | -56.35M | | | -99.56M | | | 0.26M | -25.94M | -57.73M | 42.26M | -90.31M | -152.85M | 42.42M | -40.11M | 0.96M | -80.45M | 14.33M | 72.43M | -75.11M | -117.63M | -4.50M | -26.88M | 16.10M | 45.07M | 51.54M | 38.76M | 50.78M | 77.41M |
|
Net Income towards Common Stockholders
|
29.41M | 42.65M | 0.58M | -17.81M | 52.62M | 58.07M | 57.90M | 77.58M | 48.98M | 19.68M | 102.89M | 192.95M | 90.63M | 74.03M | 111.88M | 86.27M | 112.19M | 114.58M | 118.30M | 108.44M | 121.05M | 138.40M | 109.13M | 107.19M | 120.44M | 149.82M | 22.85M | 124.73M | 148.98M | 143.16M | 149.45M | 207.64M | 198.13M | 151.83M | 613.96M | 392.55M | 78.70M | 166.52M | 101.97M | 62.27M | 125.78M | 210.53M | 85.26M | 11.44M | 473.12M | -157.17M | 12.75M | 110.45M | -57.21M | 86.39M | 60.68M | -40.85M | 38.73M | -42.42M | 1.26M | -45.02M | 17.52M | 103.45M | -71.12M | -90.82M | -14.31M | 19.39M | 19.24M | 56.84M | 46.87M | 68.26M | 66.05M | 70.20M |
|
EPS (Basic)
|
0.52 | 0.57 | 0.32 | -0.12 | 0.34 | 0.37 | 0.37 | 0.50 | 0.31 | 0.11 | 0.36 | 0.84 | 0.31 | 0.26 | 0.39 | 0.30 | 0.41 | 0.45 | 0.43 | 0.37 | 0.41 | 0.47 | 0.33 | 0.36 | 0.37 | 0.45 | 0.14 | 0.38 | 0.44 | 0.42 | 0.43 | 0.60 | 0.56 | 0.43 | 1.73 | 1.10 | 0.22 | 0.48 | 0.29 | 0.17 | 0.36 | 0.59 | 0.23 | 0.03 | 1.27 | -0.43 | 0.04 | 0.30 | -0.15 | 0.24 | 0.16 | -0.10 | 0.10 | -0.11 | 0.01 | -0.12 | 0.05 | 0.26 | -0.18 | -0.24 | -0.04 | 0.05 | 0.05 | 0.14 | 0.11 | 0.16 | 0.15 | 0.15 |
|
EPS (Weighted Average and Diluted)
|
0.52 | 0.57 | 0.32 | -0.12 | 0.34 | 0.37 | 0.37 | 0.49 | 0.30 | 0.11 | 0.35 | 0.84 | 0.31 | 0.25 | 0.39 | 0.29 | 0.41 | 0.45 | 0.43 | 0.37 | 0.41 | 0.47 | 0.32 | 0.36 | 0.37 | 0.45 | 0.14 | 0.37 | 0.44 | 0.42 | 0.42 | 0.60 | 0.56 | 0.43 | 1.71 | 1.09 | 0.22 | 0.47 | 0.29 | 0.17 | 0.35 | 0.58 | 0.23 | 0.03 | 1.26 | -0.43 | 0.04 | 0.30 | -0.15 | 0.23 | 0.16 | -0.10 | 0.10 | -0.11 | 0.01 | -0.11 | 0.05 | 0.26 | -0.18 | -0.23 | -0.04 | 0.05 | 0.05 | 0.14 | 0.11 | 0.16 | 0.15 | 0.16 |
|
Shares Outstanding (Weighted Average)
|
143.09M | 154.44M | 156.25M | 152.57M | 156.45M | 156.61M | 156.63M | 156.61M | 160.42M | 176.26M | 287.37M | 228.45M | 288.38M | 290.17M | 294.93M | 292.06M | 291.45M | 292.63M | 292.82M | 292.65M | 293.88M | 293.99M | 294.03M | 294.18M | 325.45M | 330.71M | 332.49M | 330.31M | 335.56M | 338.90M | 350.27M | 344.70M | 354.41M | 355.02M | 355.93M | 355.33M | 356.11M | 356.23M | 356.32M | 356.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
143.15M | 154.51M | 156.52M | 152.76M | 156.97M | 157.44M | 157.94M | 157.66M | 162.02M | 177.94M | 290.79M | 230.79M | 290.81M | 292.59M | 297.41M | 294.49M | 293.92M | 295.12M | 295.19M | 295.11M | 296.25M | 296.50M | 296.50M | 296.68M | 329.20M | 334.03M | 336.34M | 334.01M | 339.20M | 342.57M | 354.19M | 348.39M | 357.57M | 358.31M | 359.33M | 358.57M | 358.85M | 359.00M | 359.36M | 359.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
91.19M | 90.41M | 92.73M | 92.04M | 96.80M | 51.37M | 53.74M | 65.56M | 37.68M | 4.38M | 73.71M | 190.22M | 52.93M | 31.13M | 86.18M | 98.42M | 117.76M | 117.15M | 120.53M | 286.21M | 38.99M | 48.27M | 99.03M | 64.89M | 82.58M | 109.01M | 12.08M | 117.75M | 110.95M | 122.58M | 138.55M | 136.44M | 148.43M | 148.37M | 135.34M | 132.52M | 120.14M | 135.58M | 95.41M | -27.37M | 121.20M | 126.04M | | | | | 112.56M | 185.66M | 55.24M | 155.96M | 22.31M | 44.20M | 148.71M | 70.04M | 114.34M | 40.33M | 139.61M | 205.90M | 71.11M | 41.92M | 142.43M | 130.18M | 15.16M | 152.70M | 190.30M | 192.96M | 31.07M | 230.75M |
|
Interest Expenses
|
45.93M | 43.99M | 43.29M | 41.07M | 44.09M | 43.84M | 45.52M | 39.02M | 41.74M | 52.04M | 69.52M | 61.46M | 68.13M | 72.77M | 74.04M | 74.69M | 78.63M | 82.24M | 83.76M | 4.37M | 87.84M | 91.50M | 77.33M | 77.95M | 82.33M | 83.96M | 97.14M | 103.69M | 103.27M | 103.67M | 105.06M | 107.74M | 108.80M | 113.57M | 113.87M | 111.95M | 111.36M | 113.03M | 107.58M | 110.52M | 110.62M | 110.37M | 113.97M | 116.71M | 116.70M | 123.13M | 115.50M | 114.21M | 110.77M | 110.05M | 108.82M | 110.45M | 110.79M | 113.95M | 119.41M | 123.40M | 128.07M | 143.26M | 147.92M | 154.85M | 149.93M | 149.26M | 150.44M | 153.21M | 149.36M | 150.30M | 158.12M | 154.47M |
|
Tax Rate
|
-1.21% | -0.85% | -0.83% | 6.90% | 0.54% | 0.76% | 2.74% | 5.07% | -7.06% | -48.81% | -15.56% | -4.13% | 19.63% | -14.09% | -9.92% | -3.61% | 1.43% | -9.93% | -2.23% | -27.75% | 2.85% | 2.52% | -2.19% | -18.67% | -8.10% | -8.54% | -30.15% | -10.32% | -7.32% | -9.25% | -6.06% | -2.06% | -2.10% | -1.46% | -5.27% | -34.20% | -2.76% | -0.53% | -7.58% | -90.94% | -1.07% | -232.34% | | | | | 108.66% | -0.89% | -3.96% | 7.93% | -4.39% | 7.20% | -11.87% | 8.65% | 118.88% | 3.15% | -24.30% | -15.65% | 2.21% | -4.16% | 40.04% | -40.87% | 15.72% | 8,971.46% | -25.89% | 9.14% | -14.28% | -1.47% |