|
Revenue
|
1,124.00M | 1,135.00M | 1,332.00M | 1,027.00M | 1,175.00M | 1,205.00M | 1,403.00M | 1,058.00M | 1,272.00M | 1,360.00M | 1,601.00M | 1,244.00M | 1,409.00M | 1,435.00M | 1,642.00M | 1,410.00M | 1,535.00M | 1,508.00M | 1,670.00M | 1,518.00M | 1,658.00M | 1,647.00M | 1,768.00M | 1,476.00M | 1,604.00M | 1,613.00M | 1,680.00M | 1,444.00M | 1,620.00M | 1,677.00M | 1,802.00M | 1,478.00M | 1,593.00M | 1,663.00M | 1,782.00M | 1,517.00M | 1,537.00M | 1,550.00M | 1,801.00M | 1,536.00M | 1,710.00M | 1,783.00M | 1,886.00M | 1,503.00M | 1,484.00M | 1,589.00M | 1,631.00M | 1,544.00M | 1,677.00M | 1,901.00M | -1430.00M | 917.00M | 950.00M | 960.00M | 966.00M | 768.00M | 805.00M | 809.00M | 796.00M | 710.00M | 10.00M | 708.00M | 682.00M | 617.00M | 666.00M | 684.00M |
|
Cost of Revenue
|
472.00M | 478.00M | 507.00M | 455.00M | 472.00M | 486.00M | 509.00M | 480.00M | 514.00M | 533.00M | 796.00M | 484.00M | 532.00M | 534.00M | 633.00M | 538.00M | 559.00M | 569.00M | 565.00M | 626.00M | 647.00M | 696.00M | 737.00M | 603.00M | 914.00M | 644.00M | 671.00M | 622.00M | 657.00M | 672.00M | 675.00M | 642.00M | 654.00M | 663.00M | 681.00M | 677.00M | 683.00M | 667.00M | 715.00M | 672.00M | 700.00M | 721.00M | 755.00M | 715.00M | 701.00M | 710.00M | 824.00M | 722.00M | 768.00M | 952.00M | -707.00M | 963.00M | 982.00M | 957.00M | -1515.00M | 969.00M | 970.00M | 925.00M | -1404.00M | 385.00M | 374.00M | 359.00M | 359.00M | 336.00M | 343.00M | 350.00M |
|
Gross Profit
|
652.00M | 657.00M | 825.00M | 572.00M | 703.00M | 719.00M | 894.00M | 578.00M | 758.00M | 827.00M | 805.00M | 315.00M | 374.00M | 382.00M | 1,009.00M | 369.00M | 426.00M | 415.00M | 1,105.00M | 416.00M | 480.00M | 404.00M | 1,031.00M | 390.00M | 146.00M | 457.00M | 1,009.00M | 380.00M | 446.00M | 477.00M | 1,127.00M | 412.00M | 461.00M | 472.00M | 1,101.00M | 420.00M | 403.00M | 410.00M | 1,086.00M | 411.00M | 471.00M | 507.00M | 1,131.00M | 397.00M | 372.00M | 427.00M | 807.00M | 822.00M | 909.00M | 949.00M | -723.00M | -46.00M | -32.00M | 3.00M | 2,481.00M | -201.00M | -165.00M | -116.00M | 2,200.00M | 325.00M | -364.00M | 349.00M | 323.00M | 281.00M | 323.00M | 334.00M |
|
Research & Development
|
34.00M | 36.00M | 36.00M | 39.00M | 39.00M | 39.00M | 39.00M | 40.00M | 41.00M | 44.00M | 84.00M | 46.00M | 49.00M | 47.00M | 13.00M | 55.00M | 55.00M | 53.00M | 40.00M | 63.00M | 64.00M | 59.00M | 77.00M | 55.00M | 67.00M | 53.00M | 55.00M | 53.00M | 50.00M | 56.00M | 66.00M | 67.00M | 58.00M | 53.00M | 63.00M | 66.00M | 65.00M | 59.00M | 62.00M | 59.00M | 62.00M | 64.00M | 74.00M | 65.00M | 49.00M | 55.00M | 65.00M | 66.00M | 69.00M | 69.00M | -9.00M | 65.00M | 59.00M | 40.00M | -48.00M | 49.00M | 42.00M | 29.00M | 41.00M | 47.00M | 44.00M | 38.00M | 28.00M | 40.00M | 32.00M | 40.00M |
|
Selling, General & Administrative
|
156.00M | 159.00M | 162.00M | 170.00M | 171.00M | 173.00M | 171.00M | 159.00M | 176.00M | 227.00M | 328.00M | 191.00M | 195.00M | 206.00M | 150.00M | 229.00M | 232.00M | 217.00M | 193.00M | 245.00M | 247.00M | 232.00M | 288.00M | 225.00M | 339.00M | 224.00M | 254.00M | 224.00M | 229.00M | 225.00M | 226.00M | 230.00M | 228.00M | 220.00M | 245.00M | 245.00M | 261.00M | 226.00M | 273.00M | 252.00M | 252.00M | 271.00M | 276.00M | 255.00M | 234.00M | 254.00M | 326.00M | 238.00M | 303.00M | 294.00M | -131.00M | 313.00M | 309.00M | 264.00M | -268.00M | 155.00M | 167.00M | 142.00M | 232.00M | 110.00M | 116.00M | 113.00M | 120.00M | 115.00M | 107.00M | 111.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 7.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
895.00M | 911.00M | 1,089.00M | 838.00M | 935.00M | 961.00M | 987.00M | 839.00M | 993.00M | 1,061.00M | 1,447.00M | 929.00M | 1,035.00M | 1,053.00M | 1,068.00M | 1,041.00M | 1,109.00M | 1,093.00M | 1,140.00M | 1,102.00M | 1,178.00M | 1,315.00M | 1,368.00M | 1,101.00M | 1,464.00M | 1,168.00M | 1,233.00M | 1,066.00M | 1,174.00M | 1,200.00M | 1,287.00M | 1,066.00M | 1,132.00M | 1,191.00M | 1,272.00M | 1,097.00M | 1,317.00M | 1,140.00M | 1,403.00M | 1,125.00M | 1,239.00M | 1,276.00M | 1,354.00M | 1,106.00M | 1,112.00M | 1,162.00M | 1,303.00M | 1,130.00M | 1,221.00M | 1,381.00M | -965.00M | 1,455.00M | 1,526.00M | 1,481.00M | -1972.00M | 686.00M | 678.00M | 614.00M | 685.00M | 572.00M | 596.00M | 541.00M | 538.00M | 482.00M | 513.00M | 518.00M |
|
Operating Expenses
|
1,085.00M | 1,106.00M | 1,287.00M | 1,047.00M | 1,145.00M | 1,173.00M | 1,197.00M | 1,038.00M | 1,210.00M | 1,332.00M | 1,859.00M | 1,166.00M | 1,279.00M | 1,306.00M | 1,231.00M | 1,325.00M | 1,396.00M | 1,363.00M | 1,373.00M | 1,410.00M | 1,489.00M | 1,606.00M | 1,733.00M | 1,381.00M | 1,870.00M | 1,445.00M | 1,542.00M | 1,343.00M | 1,457.00M | 1,488.00M | 1,581.00M | 1,363.00M | 1,418.00M | 1,464.00M | 1,580.00M | 1,408.00M | 1,643.00M | 1,425.00M | 1,738.00M | 1,436.00M | 1,553.00M | 1,611.00M | 1,704.00M | 1,426.00M | 1,395.00M | 1,471.00M | 1,694.00M | 1,434.00M | 1,593.00M | 1,744.00M | -1105.00M | 1,833.00M | 1,894.00M | 1,785.00M | -2288.00M | 890.00M | 887.00M | 785.00M | 958.00M | 729.00M | 756.00M | 692.00M | 686.00M | 637.00M | 652.00M | 669.00M |
|
Operating Income
|
39.00M | 29.00M | 45.00M | -17.00M | 33.00M | 36.00M | 54.00M | 20.00M | 62.00M | 28.00M | 102.00M | 78.00M | 130.00M | 129.00M | 411.00M | 85.00M | 139.00M | 145.00M | 297.00M | 108.00M | 169.00M | 41.00M | 35.00M | 95.00M | -266.00M | 168.00M | 138.00M | 101.00M | 163.00M | 189.00M | 146.00M | 115.00M | 175.00M | 199.00M | 202.00M | 109.00M | -106.00M | 125.00M | 63.00M | 100.00M | 157.00M | 172.00M | 182.00M | 77.00M | 89.00M | 118.00M | -63.00M | 110.00M | 84.00M | 157.00M | -325.00M | -1.00M | 24.00M | 55.00M | 58.00M | -12.00M | 21.00M | 24.00M | -162.00M | -19.00M | -34.00M | 16.00M | 2.00M | -20.00M | 14.00M | 15.00M |
|
EBIT
|
39.00M | 29.00M | 45.00M | -17.00M | 33.00M | 36.00M | 54.00M | 20.00M | 62.00M | 28.00M | 102.00M | 78.00M | 130.00M | 129.00M | 411.00M | 85.00M | 139.00M | 145.00M | 297.00M | 108.00M | 169.00M | 41.00M | 35.00M | 95.00M | -266.00M | 168.00M | 138.00M | 101.00M | 163.00M | 189.00M | 146.00M | 115.00M | 175.00M | 199.00M | 202.00M | 109.00M | -106.00M | 125.00M | 63.00M | 100.00M | 157.00M | 172.00M | 182.00M | 77.00M | 89.00M | 118.00M | -63.00M | 110.00M | 84.00M | 157.00M | -325.00M | -1.00M | 24.00M | 55.00M | 58.00M | -12.00M | 21.00M | 24.00M | -162.00M | -19.00M | -34.00M | 16.00M | 2.00M | -20.00M | 14.00M | 15.00M |
|
Other Non Operating Income
|
| -24.00M | -3.00M | 1.00M | | 1.00M | -13.00M | 6.00M | -1.00M | -1.00M | -7.00M | -2.00M | -5.00M | | -1.00M | 2.00M | -3.00M | -3.00M | -5.00M | -7.00M | -3.00M | -14.00M | -11.00M | -7.00M | | -7.00M | -43.00M | -10.00M | -15.00M | -8.00M | -92.00M | -5.00M | -4.00M | -7.00M | -30.00M | -5.00M | -9.00M | -10.00M | 40.00M | -8.00M | -9.00M | -11.00M | -45.00M | -2.00M | -2.00M | -20.00M | -22.00M | -17.00M | -1.00M | -42.00M | | 9.00M | 1.00M | -1.00M | 9.00M | -4.00M | -8.00M | -20.00M | -43.00M | -18.00M | -5.00M | -14.00M | 1.00M | 8.00M | -3.00M | -23.00M |
|
Non Operating Income
|
| -24.00M | -3.00M | 1.00M | | 1.00M | -13.00M | 6.00M | -1.00M | -1.00M | -12.00M | -2.00M | -5.00M | | -1.00M | 2.00M | -3.00M | -3.00M | -5.00M | -7.00M | -3.00M | -14.00M | -11.00M | -7.00M | | -7.00M | -43.00M | -10.00M | -15.00M | -8.00M | -92.00M | -5.00M | -4.00M | -7.00M | -30.00M | -5.00M | -9.00M | -10.00M | 40.00M | -8.00M | -9.00M | -11.00M | -45.00M | -2.00M | -2.00M | -6.00M | -32.00M | -17.00M | -1.00M | -5.00M | 10.00M | 9.00M | 1.00M | -1.00M | 9.00M | -4.00M | -8.00M | -20.00M | -43.00M | -18.00M | -5.00M | -14.00M | 1.00M | 8.00M | -3.00M | -23.00M |
|
EBT
|
34.00M | 5.00M | 42.00M | -18.00M | 31.00M | 35.00M | 147.00M | 26.00M | 60.00M | 24.00M | -528.00M | 67.00M | 117.00M | 122.00M | 392.00M | 66.00M | 110.00M | 119.00M | 259.00M | 58.00M | 120.00M | -19.00M | -22.00M | 44.00M | -311.00M | 119.00M | 53.00M | 45.00M | 105.00M | 140.00M | 89.00M | 71.00M | 130.00M | 150.00M | 131.00M | 63.00M | -156.00M | 72.00M | 60.00M | 47.00M | 103.00M | 108.00M | 83.00M | 25.00M | 30.00M | 32.00M | -146.00M | 48.00M | 22.00M | 42.00M | -379.00M | -21.00M | 37.00M | 112.00M | -445.00M | -61.00M | -44.00M | -79.00M | -288.00M | -76.00M | -80.00M | -30.00M | -13.00M | -27.00M | -3.00M | -23.00M |
|
Tax Provisions
|
13.00M | -12.00M | -2.00M | -1.00M | 11.00M | -45.00M | 24.00M | 6.00M | 13.00M | 2.00M | -87.00M | 7.00M | 28.00M | 33.00M | 155.00M | 2.00M | 23.00M | 19.00M | 54.00M | 4.00M | 29.00M | -19.00M | -62.00M | 2.00M | 32.00M | 16.00M | 5.00M | 13.00M | 31.00M | 31.00M | 17.00M | 14.00M | 33.00M | 31.00M | 164.00M | 7.00M | -12.00M | -15.00M | 93.00M | 9.00M | 15.00M | 4.00M | -301.00M | 1.00M | -34.00M | | -20.00M | 17.00M | 31.00M | 29.00M | -7.00M | 13.00M | | 43.00M | -4.00M | 5.00M | 7.00M | 187.00M | -16.00M | -5.00M | 10.00M | -1.00M | | -7.00M | -4.00M | -6.00M |
|
Profit After Tax
|
24.00M | 17.00M | 38.00M | -19.00M | 31.00M | 83.00M | 39.00M | 19.00M | 45.00M | 23.00M | 59.00M | 59.00M | 102.00M | 88.00M | 242.00M | 62.00M | 86.00M | 98.00M | 206.00M | 53.00M | 90.00M | 15.00M | 38.00M | 40.00M | -344.00M | 102.00M | 44.00M | 32.00M | 76.00M | 107.00M | 68.00M | 57.00M | 97.00M | 118.00M | -56.00M | 55.00M | -157.00M | 85.00M | -60.00M | 37.00M | 88.00M | 105.00M | 384.00M | 24.00M | 64.00M | 32.00M | -125.00M | 31.00M | -9.00M | 13.00M | -372.00M | -96.00M | -57.00M | 69.00M | -18.00M | -103.00M | -88.00M | -266.00M | -319.00M | -71.00M | -90.00M | 1,082.00M | -11.00M | -20.00M | 1.00M | -19.00M |
|
Net Income - Minority
|
| | -28.00M | | -31.00M | -34.00M | -33.00M | -35.00M | -37.00M | -38.00M | -35.00M | -34.00M | -35.00M | -36.00M | | -38.00M | -38.00M | -38.00M | -14.00M | -14.00M | -13.00M | -14.00M | -12.00M | -12.00M | -4.00M | -6.00M | -6.00M | -8.00M | -5.00M | -3.00M | -4.00M | -5.00M | -5.00M | -4.00M | -3.00M | -3.00M | -3.00M | -4.00M | -4.00M | -5.00M | -5.00M | -5.00M | -3.00M | -3.00M | -3.00M | -4.00M | -3.00M | -4.00M | -4.00M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
1.00M | 2.00M | -1.00M | 2.00M | | 2.00M | -1.00M | 1.00M | 2.00M | -1.00M | -3.00M | 1.00M | | 1.00M | -2.00M | 2.00M | 1.00M | 2.00M | -1.00M | 1.00M | 1.00M | | 2.00M | 2.00M | 1.00M | 1.00M | | | -2.00M | 2.00M | 4.00M | | | 1.00M | 2.00M | 1.00M | -1.00M | 2.00M | | 1.00M | | -1.00M | | 1.00M | | 1.00M | -1.00M | 1.00M | | 1.00M | -1.00M | -1.00M | 2.00M | | -2.00M | 1.00M | -1.00M | 1.00M | -1.00M | -1.00M | | | | | | |
|
Income from Continuing Operations
|
21.00M | 17.00M | 44.00M | -17.00M | 20.00M | 80.00M | 123.00M | 20.00M | 47.00M | 22.00M | -441.00M | 60.00M | 89.00M | 89.00M | 237.00M | 64.00M | 87.00M | 100.00M | 205.00M | 54.00M | 91.00M | | 40.00M | 42.00M | -343.00M | 103.00M | 48.00M | 32.00M | 74.00M | 109.00M | 72.00M | 57.00M | 97.00M | 119.00M | -33.00M | 56.00M | -144.00M | 87.00M | -33.00M | 38.00M | 88.00M | 104.00M | 384.00M | 24.00M | 64.00M | 32.00M | -126.00M | 31.00M | -9.00M | 13.00M | -372.00M | -34.00M | 37.00M | 69.00M | -441.00M | -66.00M | -51.00M | -266.00M | -272.00M | -71.00M | -90.00M | -29.00M | -13.00M | -20.00M | 1.00M | -17.00M |
|
Consolidated Net Income
|
3.00M | | -101.00M | -1.00M | 9.00M | 4.00M | 6.00M | -6.00M | -12.00M | -7.00M | -68.00M | -9.00M | 13.00M | -1.00M | 3.00M | -1.00M | | | -8.00M | | | 15.00M | -5.00M | | | -4.00M | -20.00M | | | -2.00M | -11.00M | | 5.00M | | -10.00M | -35.00M | -2.00M | -1.00M | -14.00M | | | -15.00M | -35.00M | | | | -72.00M | | | | 435.00M | 61.00M | 100.00M | 107.00M | -6.00M | 111.00M | 104.00M | 138.00M | -47.00M | 31.00M | 17.00M | 1,111.00M | -2.00M | 3.00M | -1.00M | -2.00M |
|
Income towards Parent Company
|
3.00M | | -129.00M | -1.00M | -22.00M | -30.00M | -27.00M | -41.00M | -49.00M | -45.00M | -103.00M | -43.00M | -22.00M | -37.00M | 3.00M | -39.00M | -38.00M | -38.00M | -22.00M | -14.00M | -13.00M | 1.00M | -17.00M | -12.00M | -4.00M | -10.00M | -26.00M | -8.00M | -5.00M | -5.00M | -15.00M | -5.00M | | -4.00M | -13.00M | -38.00M | -5.00M | -5.00M | -18.00M | -5.00M | -5.00M | -20.00M | -38.00M | -3.00M | -3.00M | -4.00M | -75.00M | -4.00M | -4.00M | | 435.00M | 61.00M | 100.00M | 107.00M | -6.00M | 111.00M | 104.00M | 138.00M | -47.00M | 31.00M | 17.00M | 1,111.00M | -2.00M | 3.00M | -1.00M | -2.00M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 11.00M | 13.00M | 13.00M | 12.00M | 12.00M | 12.00M | 12.00M | 73.00M | 12.00M | 12.00M | 12.00M | 13.00M | 13.00M | 12.00M | 79.00M | 6.00M | 6.00M | 7.00M | 6.00M | 12.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 3.00M | 4.00M | 4.00M | 3.00M |
|
Net Income towards Common Stockholders
|
23.00M | 15.00M | -56.00M | -19.00M | 31.00M | 83.00M | 39.00M | 13.00M | 33.00M | 16.00M | -252.00M | 50.00M | 102.00M | 87.00M | 242.00M | 61.00M | 86.00M | 98.00M | 207.00M | 53.00M | 90.00M | 15.00M | 33.00M | 40.00M | -344.00M | 102.00M | 24.00M | 21.00M | 63.00M | 94.00M | 56.00M | -17.00M | 90.00M | 106.00M | -51.00M | 43.00M | -157.00M | 73.00M | -60.00M | 24.00M | 76.00M | 11.00M | 343.00M | 17.00M | 57.00M | 25.00M | -209.00M | 26.00M | -13.00M | 8.00M | -374.00M | -38.00M | 37.00M | 65.00M | -20.00M | 3.00M | 13.00M | -133.00M | -322.00M | -75.00M | -94.00M | 1,078.00M | -14.00M | -24.00M | -4.00M | -22.00M |
|
EPS (Basic)
|
0.14 | 0.09 | -0.35 | -0.12 | 0.19 | 0.52 | 0.24 | 0.12 | 0.29 | 0.15 | -1.59 | 0.37 | 0.64 | 0.55 | 1.52 | 0.38 | 0.52 | 0.59 | 1.25 | 0.32 | 0.54 | 0.09 | 0.20 | 0.24 | -2.03 | 0.60 | 0.14 | 0.16 | 0.51 | 0.76 | 0.45 | -0.14 | 0.74 | 0.87 | -0.42 | 0.36 | -1.33 | 0.62 | -0.51 | 0.20 | 0.63 | 0.21 | 2.81 | 0.13 | 0.45 | 0.19 | -1.63 | 0.20 | -0.10 | 0.06 | -2.85 | -0.72 | -0.46 | 0.47 | -0.15 | -0.77 | -0.66 | -1.92 | -2.29 | -0.52 | -0.65 | 7.41 | -0.10 | -0.17 | -0.03 | -0.16 |
|
EPS (Weighted Average and Diluted)
|
0.14 | 0.09 | -0.35 | -0.12 | 0.19 | 0.51 | 0.24 | 0.12 | 0.28 | 0.14 | -1.59 | 0.36 | 0.62 | 0.53 | 1.48 | 0.37 | 0.51 | 0.58 | 1.22 | 0.31 | 0.53 | 0.09 | 0.19 | 0.23 | -2.03 | 0.59 | 0.14 | 0.16 | 0.49 | 0.69 | 0.43 | -0.14 | 0.67 | 0.77 | -0.40 | 0.35 | -1.33 | 0.57 | -0.51 | 0.20 | 0.58 | 0.21 | 2.36 | 0.13 | 0.44 | 0.19 | -1.63 | 0.19 | -0.10 | 0.06 | -2.84 | -0.72 | -0.46 | 0.47 | -0.15 | -0.77 | -0.66 | -1.92 | -2.29 | -0.52 | -0.65 | 7.41 | -0.10 | -0.17 | -0.03 | -0.16 |
|
Shares Outstanding (Weighted Average)
|
158.70M | 159.00M | 158.90M | 159.90M | 160.40M | 160.10M | 159.80M | 159.20M | 158.50M | 158.10M | 158.00M | 158.20M | 159.00M | 159.60M | 159.30M | 163.70M | 165.20M | 166.20M | 165.40M | 167.10M | 167.90M | 168.20M | 167.90M | 169.00M | 169.60M | 169.80M | 167.60M | 130.40M | 127.10M | 126.00M | 125.60M | 122.80M | 122.10M | 121.90M | 121.90M | 119.20M | 118.60M | 118.40M | 118.40M | 119.30M | 120.20M | 121.40M | 122.10M | 128.00M | 128.00M | 128.50M | 128.40M | 130.00M | 131.00M | 131.50M | 131.20M | 135.70M | 136.60M | 137.00M | 136.70M | 139.60M | 140.40M | 140.90M | 140.60M | 143.50M | 145.00M | 145.40M | 144.70M | 139.90M | 138.90M | 138.60M |
|
Shares Outstanding (Diluted Average)
|
159.80M | 160.20M | 160.10M | 159.90M | 161.60M | 161.50M | 161.20M | 161.70M | 161.20M | 160.90M | 158.00M | 162.30M | 163.90M | 164.80M | 163.80M | 167.50M | 168.80M | 170.00M | 169.30M | 171.00M | 171.00M | 171.30M | 171.20M | 171.60M | 169.60M | 172.30M | 167.60M | 132.70M | 154.50M | 156.80M | 129.20M | 122.80M | 152.70M | 153.10M | 127.00M | 123.80M | 118.60M | 149.30M | 118.40M | 122.20M | 152.70M | 123.40M | 145.20M | 130.50M | 129.70M | 129.80M | 128.40M | 134.70M | 136.10M | 137.80M | 131.20M | 135.70M | 140.80M | 140.90M | 136.70M | 139.60M | 140.40M | 140.90M | 140.60M | 143.50M | 145.00M | 145.40M | 144.70M | 139.90M | 138.90M | 138.60M |
|
EBITDA
|
39.00M | 29.00M | 45.00M | -17.00M | 33.00M | 36.00M | 54.00M | 20.00M | 62.00M | 28.00M | 102.00M | 78.00M | 130.00M | 129.00M | 411.00M | 85.00M | 139.00M | 145.00M | 297.00M | 108.00M | 169.00M | 41.00M | 35.00M | 95.00M | -266.00M | 168.00M | 138.00M | 101.00M | 163.00M | 189.00M | 146.00M | 115.00M | 175.00M | 199.00M | 202.00M | 109.00M | -106.00M | 125.00M | 63.00M | 100.00M | 157.00M | 172.00M | 182.00M | 77.00M | 89.00M | 118.00M | -63.00M | 110.00M | 84.00M | 157.00M | -325.00M | -1.00M | 24.00M | 55.00M | 58.00M | -12.00M | 21.00M | 24.00M | -162.00M | -19.00M | -34.00M | 16.00M | 2.00M | -20.00M | 14.00M | 15.00M |
|
Interest Expenses
|
5.00M | | | 1.00M | | | 1.00M | | 1.00M | 3.00M | 9.00M | 9.00M | 8.00M | 7.00M | 18.00M | 21.00M | 26.00M | 23.00M | 33.00M | 43.00M | 46.00M | 46.00M | 46.00M | 44.00M | 45.00M | 42.00M | 42.00M | 46.00M | 43.00M | 41.00M | 40.00M | 39.00M | 41.00M | 42.00M | 41.00M | 41.00M | 41.00M | 43.00M | 43.00M | 45.00M | 45.00M | 53.00M | 54.00M | 50.00M | 57.00M | 60.00M | 51.00M | 45.00M | 61.00M | 68.00M | 64.00M | 63.00M | 67.00M | 74.00M | 81.00M | 83.00M | 91.00M | 83.00M | 37.00M | 39.00M | 41.00M | 40.00M | 14.00M | 15.00M | 14.00M | 15.00M |
|
Tax Rate
|
38.24% | -240.00% | -4.76% | 5.56% | 35.48% | -128.57% | 16.33% | 23.08% | 21.67% | 8.33% | 16.48% | 10.45% | 23.93% | 27.05% | 39.54% | 3.03% | 20.91% | 15.97% | 20.85% | 6.90% | 24.17% | 100.00% | 281.82% | 4.55% | -10.29% | 13.45% | 9.43% | 28.89% | 29.52% | 22.14% | 19.10% | 19.72% | 25.38% | 20.67% | 125.19% | 11.11% | 7.69% | -20.83% | 155.00% | 19.15% | 14.56% | 3.70% | -362.65% | 4.00% | -113.33% | | 13.70% | 35.42% | 140.91% | 69.05% | 1.85% | -61.90% | | 38.39% | 0.90% | -8.20% | -15.91% | -236.71% | 5.56% | 6.58% | -12.50% | 3.33% | | 25.93% | 133.33% | 26.09% |