|
Revenue
|
24.19M | 53.23M | 59.18M | 58.36M | 61.65M | 69.02M | 58.05M | 81.13M | 75.17M | 115.73M | 75.91M | 60.97M | 63.83M | 62.41M | 65.28M | 160.84M | 106.03M | 112.22M | 132.59M | 139.01M | 209.19M | 253.41M | 197.01M | 248.83M | 220.39M | 238.08M | 214.67M | 265.25M | 270.24M | 217.27M | 225.25M | 228.78M | 219.06M | 221.53M | 210.75M | 196.96M | 201.81M | 201.14M | 209.38M | 273.39M | 298.32M | 305.21M | 318.00M | 311.23M | 309.00M | 290.53M | 302.42M | 307.37M | 311.17M | 319.72M | 325.75M | 374.88M | 348.44M | 344.40M | 383.62M | 402.63M | 427.79M | 452.58M | 448.55M | 412.44M | 389.80M | 389.67M | 397.38M | 406.17M | 409.86M | 430.78M | 431.30M | 444.55M |
|
Gross Profit
|
| 51.53M | 57.43M | 56.65M | 59.84M | 67.25M | 56.06M | 78.58M | 72.61M | 112.79M | 73.19M | 68.72M | 61.33M | 59.97M | 63.73M | 147.67M | 103.30M | 109.44M | 130.94M | 131.04M | | | | | | | | | | | 225.25M | 142.27M | 218.99M | 202.73M | 199.15M | 206.85M | 195.59M | 195.41M | 203.34M | 263.25M | 285.15M | 291.29M | 302.39M | 298.35M | 295.82M | 276.73M | 286.69M | 293.66M | 295.41M | 304.63M | 310.66M | 358.40M | 331.48M | 327.69M | 364.75M | 381.55M | 405.81M | 432.06M | 428.06M | 393.50M | 376.82M | 375.67M | 384.05M | 390.50M | 392.77M | 413.06M | 416.74M | 425.18M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 35.70M | 31.80M | 34.90M | 37.00M | 35.40M | 35.40M | 35.40M | 35.80M | 36.30M | 36.40M | 37.20M | 36.60M | 39.20M | 49.50M | 55.10M | 56.50M | 58.30M | 59.10M | 65.90M | 62.10M | 64.90M | 66.00M | 67.00M | 69.40M | 70.80M | 79.20M | 72.00M | 73.00M | 76.00M | 78.40M | 91.30M | 79.70M | 80.90M | 73.90M | 71.60M | 72.50M | 74.80M | 73.90M | 75.30M | 77.40M | 78.60M | 99.80M |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | 7.01M | 5.09M | 3.97M | 5.56M | 6.61M | 4.00M | 4.36M | 3.05M | 6.91M | 3.10M | 4.63M | 4.27M | 8.22M | 3.70M | 2.48M | 3.90M | 4.17M | 4.94M | 4.75M | 4.94M | 2.66M | 2.92M | 4.56M | 5.79M | 5.38M | 9.05M | 4.36M | 6.09M | 7.83M | 9.76M | 5.51M | 9.74M | 7.77M | 8.99M | 9.05M | 8.69M | 8.86M | 8.90M | 13.47M | 9.67M | 9.15M | 10.94M | 11.15M | 8.65M |
|
Selling, General & Administrative
|
-2.52M | 14.33M | 14.97M | 15.55M | 18.05M | 18.65M | 15.48M | 21.25M | 21.32M | 24.59M | 25.19M | 4.75M | 26.91M | 26.58M | 28.93M | -8.85M | 19.70M | 14.54M | 15.74M | 19.73M | 22.67M | 19.13M | 20.26M | 29.52M | 29.77M | 26.38M | 22.84M | 24.18M | 21.44M | 20.95M | 15.73M | 24.23M | 18.42M | 17.53M | 17.24M | 17.70M | 18.58M | 16.44M | 15.86M | 17.45M | 21.29M | 19.73M | 17.21M | 17.07M | 20.75M | 17.47M | 19.40M | 18.33M | 22.08M | 20.46M | 19.75M | 19.59M | 23.08M | 20.84M | 22.30M | 25.25M | 26.55M | 24.91M | 23.36M | 21.58M | 27.87M | 24.17M | 22.68M | 24.25M | 26.97M | 24.15M | 23.66M | 25.90M |
|
Rent Expense
|
-1.67M | -2.18M | | | -2.44M | | | | | 2.82M | 3.23M | 0.30M | 2.07M | 3.02M | 2.07M | -2.56M | 1.76M | 2.28M | 1.82M | 2.21M | 8.41M | 11.21M | 10.35M | 7.75M | 9.36M | 11.02M | 11.12M | 20.70M | 17.77M | 10.51M | 10.19M | -11.67M | 10.11M | 10.53M | 10.56M | -13.87M | 4.23M | 5.33M | 4.90M | 8.32M | 9.91M | 9.91M | 10.38M | 9.34M | 10.07M | 11.65M | 11.92M | 10.42M | 10.88M | 11.81M | 13.73M | 11.47M | 13.78M | 11.85M | 11.24M | 13.88M | 12.77M | 5.37M | 13.02M | 13.29M | 12.17M | 13.93M | 10.99M | 12.58M | 11.71M | 13.62M | 14.64M | 13.86M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 0.12M | 3.13M | 3.63M | 2.35M | 29.61M | 1.14M | 0.62M | 3.10M | 5.68M | 1.90M | 4.76M | -12.33M | 11.47M | 0.45M | | | 0.07M | 7.72M | 1.36M | 0.29M | -0.04M | 2.69M | 1.67M | 37.10M | 0.15M | 0.70M | 0.07M | -0.81M | 0.19M | 1.07M | -0.60M | -0.42M | -0.48M | -2.60M | -0.91M | -0.56M | -2.32M | 1.98M | 17.67M | 2.06M | 0.02M | 1.42M | 4.15M | -0.64M | 4.45M | 0.21M | 0.28M | -0.48M | 0.56M | 0.19M | 1.02M | 0.48M |
|
Other Operating Expenses
|
| 24.40M | 22.60M | 23.65M | 27.15M | 24.66M | 26.19M | 20.47M | 27.02M | 24.88M | 23.21M | 45.16M | 24.02M | 25.82M | 51.13M | 120.34M | 53.61M | 60.86M | 70.43M | 80.79M | 110.91M | 129.88M | 96.95M | 135.87M | 95.67M | 91.09M | 84.64M | 86.56M | 94.42M | 91.78M | 75.15M | 96.61M | 70.88M | 56.41M | 49.72M | 71.19M | 60.99M | 48.14M | 49.30M | 72.98M | 91.28M | 92.33M | 112.45M | 91.12M | 96.08M | 66.08M | 66.61M | 83.66M | 67.41M | 72.11M | 84.65M | 90.84M | 92.08M | 79.08M | 119.60M | 115.21M | 116.10M | 120.28M | 135.16M | 174.86M | 86.95M | 122.20M | 85.47M | 111.63M | 103.94M | 92.93M | 107.22M | 125.11M |
|
Operating Expenses
|
-4.18M | 36.55M | 37.57M | 39.20M | 42.77M | 43.31M | 41.67M | 41.72M | 48.35M | 52.28M | 51.63M | 50.22M | 53.00M | 55.42M | 82.13M | 108.94M | 75.19M | 80.81M | 91.62M | 105.08M | 171.60M | 161.36M | 128.17M | 176.24M | 140.48M | 130.38M | 159.07M | 150.90M | 180.00M | 160.70M | 136.47M | 144.56M | 134.88M | 127.99M | 115.16M | 111.71M | 120.97M | 109.20M | 110.94M | 185.35M | 177.72M | 179.17M | 198.41M | 175.82M | 192.99M | 158.38M | 162.24M | 178.00M | 166.90M | 171.19M | 188.03M | 200.54M | 198.62M | 186.76M | 246.81M | 234.79M | 246.75M | 231.69M | 256.59M | 282.99M | 203.04M | 233.01M | 194.23M | 221.88M | 218.47M | 208.29M | 225.14M | 265.15M |
|
Operating Income
|
| 14.98M | 19.86M | 17.45M | 17.07M | 23.94M | 14.39M | 36.86M | 24.26M | 60.51M | 21.56M | 18.50M | 8.33M | 4.55M | -18.41M | 38.73M | 28.10M | 28.63M | 39.31M | 25.97M | | | | | | | | | | | 88.78M | -2.30M | 84.10M | 74.74M | 83.98M | 95.14M | 74.62M | 86.21M | 92.41M | 77.90M | 107.43M | 112.12M | 103.98M | 122.53M | 102.84M | 118.36M | 124.45M | 115.67M | 128.50M | 133.45M | 122.63M | 157.87M | 132.86M | 140.94M | 117.94M | 146.75M | 159.07M | 200.37M | 171.47M | 110.51M | 173.78M | 142.66M | 189.82M | 168.63M | 174.29M | 204.77M | 191.60M | 160.03M |
|
EBIT
|
6.20M | 14.98M | 19.86M | 17.45M | 17.07M | 23.94M | 14.39M | 36.86M | 24.26M | 60.51M | 21.56M | 18.50M | 8.33M | 4.55M | -18.41M | 38.73M | 28.10M | 28.63M | 39.31M | 25.97M | 152.16M | 100.13M | 75.30M | 79.31M | 87.33M | 129.61M | 74.84M | 118.91M | 109.12M | 73.42M | 88.78M | -2.30M | 84.10M | 74.74M | 83.98M | 95.14M | 74.62M | 86.21M | 92.41M | 77.90M | 107.43M | 112.12M | 103.98M | 122.53M | 102.84M | 118.36M | 124.45M | 115.67M | 128.50M | 133.45M | 122.63M | 157.87M | 132.86M | 140.94M | 117.94M | 146.75M | 159.07M | 200.37M | 171.47M | 110.51M | 173.78M | 142.66M | 189.82M | 168.63M | 174.29M | 204.77M | 191.60M | 160.03M |
|
Non Operating Investment Income
|
| 0.48M | | | | | | | | | | | -0.18M | -0.30M | -0.41M | 3.23M | -0.93M | -0.33M | | | 0.08M | -3.82M | 0.26M | 5.06M | 1.19M | 0.02M | 1.78M | 3.51M | 0.66M | 18.28M | 49.13M | | 0.01M | 3.46M | 19.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | 0.56M | 0.32M | 0.44M | 0.50M | 0.15M | 0.25M | 0.42M | 0.37M | 0.32M | 0.37M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
3.02M | 0.13M | 0.25M | 3.83M | -0.66M | 0.05M | 1.19M | 32.11M | 0.48M | 4.76M | -0.29M | -0.37M | 15.42M | 30.26M | 32.39M | -75.68M | 1.40M | 2.45M | 2.78M | 2.79M | -5.64M | -1.38M | -5.14M | -2.07M | -4.31M | 7.64M | 6.61M | -7.83M | 3.87M | 0.43M | 5.10M | -3.73M | 0.52M | -0.92M | -4.57M | 1.36M | -2.76M | 10.59M | 8.88M | 13.21M | 0.95M | -0.67M | -12.40M | 34.67M | -9.81M | 4.59M | 44.65M | -1.93M | -41.19M | 7.54M | 49.22M | -1.72M | 35.74M | -21.75M | -15.02M | 72.25M | 8.10M | 4.51M | 4.86M | -50.18M | 15.51M | 9.21M | -77.11M | -77.22M | -42.20M | -148.77M | -31.01M | -10.13M |
|
Non Operating Income
|
| 1.61M | 0.25M | 4.50M | 5.05M | 4.26M | 3.42M | 5.06M | 3.06M | 42.89M | 10.11M | 11.39M | 7.51M | 22.59M | 24.18M | -15.21M | -13.53M | 9.24M | -14.30M | -22.98M | 75.49M | -39.66M | -40.06M | -30.13M | -40.53M | -25.78M | -30.44M | -44.44M | -29.51M | -29.90M | -22.45M | 40.15M | -25.67M | -27.42M | -29.43M | 11.76M | -18.78M | 10.59M | -14.16M | 118.67M | -53.93M | -56.80M | -73.60M | 15.45M | -91.00M | -9.35M | 15.23M | 12.60M | -86.83M | -18.96M | 9.21M | -69.68M | 14.26M | -23.67M | -24.28M | 64.00M | 128.51M | -66.18M | -61.87M | 14.97M | -19.00M | 9.21M | -82.46M | -129.48M | -53.94M | -158.08M | -56.45M | -26.15M |
|
EBT
|
10.40M | 18.30M | 21.48M | 23.74M | 24.55M | 30.95M | 19.85M | 34.52M | 29.65M | 106.37M | 34.59M | 19.24M | 19.15M | 30.74M | 9.01M | 32.42M | 17.31M | 40.65M | 26.66M | 10.95M | 113.08M | 52.40M | 28.77M | 34.53M | 39.38M | 81.92M | 25.16M | 69.91M | 60.73M | 26.67M | 44.43M | -46.21M | 58.51M | 66.11M | 66.16M | 97.01M | 62.06M | 85.69M | 84.29M | 206.71M | 66.67M | 69.24M | 45.99M | 150.86M | 25.01M | 122.80M | 155.41M | 141.98M | 57.43M | 129.58M | 146.93M | 104.66M | 164.08M | 133.97M | 112.53M | 215.63M | 309.56M | 154.71M | 130.09M | 157.96M | 167.76M | 149.07M | 120.70M | 54.81M | 137.45M | 64.40M | 149.72M | 153.25M |
|
Tax Provisions
|
-0.43M | 3.72M | 6.02M | 6.86M | 4.11M | 6.75M | 3.38M | 11.57M | 7.57M | 25.03M | 5.93M | -1.31M | 1.70M | -1.88M | 0.38M | 6.58M | -1.21M | -1.13M | 5.39M | -1.80M | 2.25M | 8.02M | 0.90M | 6.43M | 1.98M | 15.01M | 3.36M | 17.27M | 0.53M | -8.22M | 3.15M | 7.83M | -1.30M | 2.45M | 1.76M | -0.19M | -6.00M | 6.26M | 2.71M | 11.44M | -2.13M | 3.12M | 4.16M | 21.06M | -41.69M | 7.59M | 5.97M | 7.36M | 5.79M | 9.30M | 8.35M | 5.05M | 7.08M | 6.25M | 8.26M | 6.13M | 15.12M | 10.13M | 5.09M | 13.71M | 8.67M | 6.22M | 9.04M | 7.77M | 11.63M | 13.09M | 8.49M | -1.31M |
|
Profit After Tax
|
17.71M | 14.98M | 15.46M | 23.59M | 14.41M | 23.72M | 16.37M | 20.56M | 23.62M | 81.44M | 25.26M | 9.20M | 12.29M | 31.78M | 2.59M | 17.65M | 15.84M | 45.82M | 21.65M | 48.86M | 117.32M | 66.97M | 28.32M | 33.46M | 38.58M | 66.92M | 23.58M | 56.14M | 60.86M | 53.17M | 112.30M | 48.47M | 59.83M | 67.13M | 83.65M | 75.21M | 68.07M | 79.42M | 81.57M | 195.28M | 68.80M | 66.12M | 41.84M | 129.79M | 66.70M | 115.20M | 149.43M | 134.62M | 51.64M | 120.28M | 138.59M | 99.61M | 157.00M | 127.72M | 104.93M | 209.54M | 294.44M | 144.62M | 125.04M | 144.29M | 159.22M | 142.90M | 111.70M | 47.02M | 125.82M | 51.31M | 141.22M | 154.56M |
|
Equity Income
|
2.59M | 4.88M | 2.92M | 3.56M | 9.14M | 7.64M | 6.07M | 8.15M | 6.22M | 15.07M | 16.07M | 13.87M | 13.99M | 28.34M | 10.48M | 9.58M | 10.66M | 32.54M | 9.18M | 0.35M | 14.26M | 9.45M | 11.61M | 8.79M | 11.72M | 2.10M | 12.63M | 12.39M | 15.01M | 16.43M | 16.80M | 16.48M | 15.77M | 15.73M | 16.32M | 16.93M | 15.32M | 12.56M | 18.36M | 15.27M | 5.49M | 3.95M | 5.77M | 8.02M | -45.79M | 33.98M | 1.72M | -8.47M | -9.73M | -0.16M | 5.74M | -6.67M | 4.77M | 7.40M | 11.30M | 6.03M | 5.24M | 4.36M | 4.98M | 5.01M | 4.86M | 6.64M | 6.12M | 0.30M | 5.38M | 6.16M | 2.36M | 4.11M |
|
Net Income - Minority
|
| -6.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.42M | -0.20M | -0.19M | 2.93M | -0.29M | 0.42M | 0.11M | 0.59M | -0.33M | -0.38M | -0.58M | -0.57M | -0.58M | -0.48M | -0.33M | 1.99M | 1.71M | 2.69M | 2.91M | 25.62M | 1.58M | 2.34M | 0.99M | 1.47M | 2.47M | 3.58M | 1.83M | 5.09M | 3.42M | 1.51M | 1.36M | 0.77M | 2.34M | 2.81M | 3.38M | -0.74M | 2.79M | 3.74M | 4.22M | 2.02M | 0.30M | 0.08M | 0.50M | 0.42M | 0.61M | 9.90M | 0.04M | 0.04M | 0.01M | 0.04M | 0.04M | 0.05M | -0.00M | 0.04M | -0.66M | -0.04M | 0.06M | -0.04M | -0.04M | -0.05M | -0.14M | -0.04M | -0.05M | 0.01M | -0.01M | 0.09M | 0.23M | 6.24M |
|
Income from Continuing Operations
|
10.83M | 14.58M | 15.46M | 16.88M | 20.43M | 24.20M | 16.47M | 22.95M | 22.08M | 81.34M | 28.66M | 20.55M | 17.45M | 32.62M | 8.63M | 25.84M | 18.52M | 41.78M | 21.27M | 12.75M | 110.83M | 44.37M | 27.87M | 28.10M | 37.40M | 66.91M | 21.80M | 52.64M | 60.20M | 34.89M | 41.27M | -54.03M | 59.81M | 63.67M | 64.40M | 97.20M | 68.07M | 79.42M | 81.57M | 195.28M | 68.80M | 66.12M | 41.84M | 129.79M | 66.70M | 115.20M | 149.43M | 134.62M | 51.64M | 120.28M | 138.59M | 99.61M | 156.99M | 127.72M | 104.27M | 209.50M | 294.44M | 144.58M | 125.00M | 144.24M | 159.09M | 142.85M | 111.65M | 47.04M | 125.82M | 51.31M | 141.22M | 154.56M |
|
Consolidated Net Income
|
0.86M | 1.20M | -1.27M | 4.42M | -6.13M | -0.47M | 0.38M | -2.39M | 1.54M | -0.28M | -3.41M | -11.38M | -5.79M | -1.39M | -6.40M | -11.23M | -2.95M | 4.36M | 0.38M | 36.11M | 6.54M | 26.46M | 0.19M | 0.30M | | | | 6.49M | 60.20M | 34.89M | 41.27M | -54.03M | 0.01M | 3.46M | 19.26M | 11.15M | 6.73M | 11.91M | 0.34M | 195.28M | 68.80M | 66.12M | 41.84M | 129.79M | 66.70M | 115.20M | 149.43M | 134.62M | 51.64M | 120.28M | 138.59M | 99.61M | 156.99M | 127.72M | 104.27M | 209.50M | 294.44M | 144.58M | 125.00M | 144.24M | 159.09M | 142.85M | 111.65M | 47.04M | 125.82M | 51.31M | 141.22M | 154.56M |
|
Income towards Parent Company
|
0.86M | -5.48M | -1.27M | 4.42M | -6.13M | -0.47M | 0.38M | -2.39M | 1.54M | -0.28M | -3.41M | -11.38M | -5.79M | -1.39M | -6.40M | -11.23M | -2.95M | 4.36M | 0.38M | 36.11M | 6.54M | 26.46M | 0.19M | 0.30M | | | | 6.49M | 60.20M | 34.89M | 41.27M | -54.03M | 0.01M | 3.46M | 19.26M | 11.15M | 6.73M | 11.91M | 0.34M | 195.28M | 68.80M | 66.12M | 41.84M | 129.79M | 66.70M | 115.20M | 149.43M | 134.62M | 51.64M | 120.28M | 138.59M | 99.61M | 156.99M | 127.72M | 104.27M | 209.50M | 294.44M | 144.58M | 125.00M | 144.24M | 159.09M | 142.85M | 111.65M | 47.04M | 125.82M | 51.31M | 141.22M | 154.56M |
|
Net Income towards Common Stockholders
|
0.86M | -5.48M | -1.27M | 4.42M | -6.13M | 23.21M | 16.30M | 20.02M | 23.44M | 80.28M | 25.19M | 8.18M | 12.10M | 31.30M | -6.40M | -11.23M | -2.95M | 4.36M | 0.38M | 36.11M | 6.54M | 26.46M | 0.19M | 0.30M | | | | 6.49M | 60.20M | 34.89M | 41.27M | -54.03M | 0.01M | 3.46M | 19.26M | 11.15M | 6.73M | 11.91M | 0.34M | 195.28M | 68.80M | 66.12M | 41.84M | 129.79M | 66.70M | 115.20M | 149.43M | 134.62M | 51.64M | 120.28M | 138.59M | 99.61M | 156.99M | 127.72M | 104.27M | 209.50M | 294.44M | 144.58M | 125.00M | 144.24M | 159.09M | 142.85M | 111.65M | 47.04M | 125.82M | 51.31M | 141.22M | 154.56M |
|
EPS (Basic)
|
| 0.37 | 0.36 | 0.11 | 0.36 | 0.59 | 0.41 | 0.51 | 0.58 | 2.02 | 0.62 | 0.21 | 0.30 | 0.78 | 0.06 | -0.24 | 0.20 | 0.63 | 0.27 | 0.53 | 1.29 | 0.64 | 0.27 | 0.00 | 0.34 | 0.60 | 0.20 | 0.06 | 0.57 | 0.33 | 0.38 | -0.51 | 0.00 | 0.03 | 0.18 | 0.10 | 0.60 | 0.70 | 0.71 | 1.66 | 0.41 | 0.39 | 0.24 | 0.76 | 0.38 | 0.61 | 0.85 | 0.77 | 0.29 | 0.67 | 0.75 | 0.55 | 0.82 | 0.66 | 0.52 | 1.05 | 1.39 | 0.67 | 0.58 | 0.65 | 0.72 | 0.65 | 0.51 | 0.21 | 0.57 | 0.23 | 0.64 | 0.67 |
|
EPS (Weighted Average and Diluted)
|
| 0.37 | 0.37 | 0.11 | 0.36 | 0.59 | 0.41 | 0.50 | 0.58 | 1.99 | 0.62 | 0.20 | 0.30 | 0.77 | 0.06 | -0.23 | 0.20 | 0.62 | 0.27 | 0.52 | 1.27 | 0.64 | 0.27 | 0.00 | 0.34 | 0.59 | 0.20 | 0.06 | 0.57 | 0.33 | 0.38 | -0.50 | 0.00 | 0.03 | 0.18 | 0.10 | 0.60 | 0.70 | 0.71 | 1.66 | 0.41 | 0.38 | 0.24 | 0.76 | 0.38 | 0.61 | 0.85 | 0.77 | 0.29 | 0.67 | 0.74 | 0.54 | 0.82 | 0.66 | 0.51 | 1.05 | 1.39 | 0.67 | 0.58 | 0.65 | 0.72 | 0.65 | 0.51 | 0.21 | 0.57 | 0.23 | 0.64 | 0.67 |
|
Shares Outstanding (Weighted Average)
|
| 39.35M | 39.73M | 39.02M | 39.09M | 39.12M | 39.18M | 39.51M | 39.74M | 39.78M | 39.86M | 39.82M | 40.04M | 40.22M | | 47.39M | 68.97M | 68.78M | 68.72M | 68.69M | 89.37M | 100.24M | 100.28M | 98.76M | 105.30M | 105.76M | 105.81M | 105.68M | 105.94M | 106.31M | 107.22M | 106.74M | 107.56M | 107.67M | 108.02M | 107.82M | 108.06M | 108.06M | 108.07M | 117.49M | 167.23M | 171.30M | 172.24M | 171.00M | 173.25M | 173.40M | 174.97M | 174.50M | 176.64M | 180.10M | 185.42M | 182.49M | 191.91M | 194.02M | 203.09M | 199.63M | 211.95M | 215.08M | 215.10M | 215.37M | 220.03M | 220.20M | 220.22M | 220.17M | 220.40M | 220.57M | 220.56M | 220.50M |
|
Shares Outstanding (Diluted Average)
|
| 40.07M | 40.37M | 39.71M | 39.50M | 39.57M | 39.77M | 40.01M | 40.24M | 40.24M | 40.42M | 40.10M | 40.49M | 40.83M | | 48.08M | 69.98M | 69.87M | 69.85M | 69.71M | 90.38M | 101.00M | 101.13M | 99.83M | 106.11M | 106.36M | 106.46M | 106.51M | 106.41M | 106.53M | 107.47M | 107.07M | 107.76M | 107.80M | 108.14M | 108.04M | 108.21M | 108.24M | 108.28M | 117.71M | 167.43M | 171.49M | 172.49M | 171.30M | 173.46M | 173.51M | 175.26M | 174.84M | 176.97M | 180.67M | 186.01M | 183.13M | 192.42M | 194.76M | 204.10M | 200.43M | 212.35M | 215.18M | 215.25M | 215.76M | 220.13M | 220.26M | 220.43M | 220.52M | 220.72M | 220.91M | 221.09M | 221.11M |
|
EBITDA
|
6.20M | 14.98M | 19.86M | 17.45M | 17.07M | 23.94M | 14.39M | 36.86M | 24.26M | 60.51M | 21.56M | 18.50M | 8.33M | 4.55M | -18.41M | 38.73M | 28.10M | 28.63M | 39.31M | 25.97M | 152.16M | 100.13M | 75.30M | 79.31M | 87.33M | 129.61M | 110.54M | 150.71M | 144.02M | 110.42M | 124.17M | 33.10M | 119.50M | 110.54M | 120.28M | 131.53M | 111.83M | 122.81M | 131.60M | 127.40M | 162.53M | 168.62M | 162.28M | 181.63M | 168.74M | 180.46M | 189.35M | 181.66M | 195.50M | 202.85M | 193.43M | 237.07M | 204.86M | 213.94M | 193.94M | 225.15M | 250.37M | 280.07M | 252.37M | 184.41M | 245.38M | 215.16M | 264.62M | 242.53M | 249.59M | 282.17M | 270.20M | 259.83M |
|
Interest Expenses
|
-4.20M | 3.81M | 3.79M | 3.22M | 3.71M | 3.77M | 4.17M | 4.25M | 4.32M | 5.36M | 5.99M | 2.55M | 7.28M | 7.13M | 7.84M | 24.20M | 25.58M | 25.75M | 26.26M | 26.13M | 39.08M | 47.73M | 46.53M | 44.78M | 47.95M | 47.69M | 49.68M | 49.00M | 48.40M | 46.75M | 44.35M | 43.91M | 41.96M | 42.23M | 41.18M | 40.40M | 38.07M | 41.31M | 41.74M | 57.25M | 61.31M | 59.72M | 58.63M | 53.67M | 52.54M | 52.18M | 52.54M | 52.83M | 51.64M | 49.25M | 48.73M | 47.21M | 46.05M | 46.42M | 59.02M | 67.67M | 67.20M | 75.49M | 76.97M | 72.19M | 68.65M | 65.31M | 72.53M | 70.88M | 68.80M | 71.80M | 75.23M | 75.43M |
|
Shares Outstanding
|
| | | 39.20M | | | | 39.45M | | | | | | | | | | | | | | | 4.60M | 4.60M | | | | | | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-4.18 | 20.33 | 28.02 | 28.88 | 16.75 | 21.82 | 17.02 | 33.53 | 25.52 | 23.53 | 17.14 | -6.82 | 8.85 | -6.12 | 4.21 | 20.30 | -6.98 | -2.79 | 20.22 | -16.42 | 1.99 | 15.31 | 3.13 | 18.63 | 5.03 | 18.32 | 13.36 | 24.70 | 0.86 | -30.81 | 7.10 | -16.94 | -2.23 | 3.70 | 2.66 | -0.20 | -9.67 | 7.31 | 3.22 | 5.53 | -3.19 | 4.50 | 9.04 | 13.96 | -166.70 | 6.18 | 3.84 | 5.19 | 10.08 | 7.18 | 5.68 | 4.83 | 4.32 | 4.67 | 7.34 | 2.84 | 4.88 | 6.55 | 3.91 | 8.68 | 5.17 | 4.17 | 7.49 | 14.18 | 8.46 | 20.33 | 5.67 | -0.85 |