|
Revenue
|
334.66M | 386.19M | 395.17M | 339.31M | 392.95M | 356.37M | 412.00M | 365.07M | 418.87M | 438.47M | 489.29M | 407.90M | 468.79M | 460.24M | 528.70M | 408.34M | 485.51M | 483.76M | 558.37M | 429.04M | 482.47M | 524.28M | 565.45M | 487.65M | 493.22M | 494.81M | 562.62M | 445.11M | 479.38M | 507.66M | 590.92M | 442.89M | 500.38M | 548.62M | 606.79M | 470.15M | 548.25M | 588.12M | 719.36M | 652.81M | 758.84M | 752.00M | 736.54M | 720.36M | 720.22M | 523.83M | 531.26M | 537.62M | 581.32M | 556.67M | 570.22M | 541.59M | 586.84M | 614.33M | 640.03M | 618.62M | 718.21M | 800.66M | 777.07M | 786.73M | 835.34M | 847.69M | 854.49M | 772.73M | 883.63M | 915.45M | 995.26M |
|
Cost of Revenue
|
| 287.09M | 235.54M | 239.55M | 244.32M | 249.97M | 287.68M | 261.18M | 292.52M | 304.44M | 340.01M | 284.41M | 322.49M | 329.45M | 366.99M | 289.57M | 348.10M | 349.48M | 389.12M | 315.47M | 340.03M | 372.57M | 397.77M | 343.76M | 355.60M | 351.42M | 412.05M | 333.38M | 346.14M | 370.72M | 433.72M | 329.15M | 367.10M | 394.75M | 436.57M | 347.63M | 402.16M | 428.67M | 544.34M | 492.17M | 566.84M | 562.52M | 571.12M | 534.92M | 517.51M | 395.51M | 407.48M | 401.64M | 434.24M | 422.46M | 436.43M | 419.15M | 453.43M | 480.40M | 504.51M | 492.66M | 559.15M | 596.25M | 587.51M | 582.38M | 600.95M | 617.70M | 646.73M | 583.09M | 643.53M | 666.29M | 717.86M |
|
Gross Profit
|
| 99.10M | 159.63M | 99.76M | 148.63M | 106.40M | 124.32M | 103.90M | 126.35M | 134.03M | 149.28M | 123.49M | 146.30M | 130.79M | 161.71M | 118.77M | 137.41M | 134.28M | 169.25M | 113.58M | 142.44M | 151.71M | 167.67M | 143.89M | 137.62M | 143.39M | 150.57M | 111.73M | 133.24M | 136.94M | 157.20M | 113.75M | 133.28M | 153.87M | 170.22M | 122.52M | 146.09M | 159.44M | 175.02M | 160.64M | 192.00M | 189.49M | 165.41M | 185.44M | 202.71M | 128.31M | 123.78M | 135.98M | 147.08M | 134.22M | 133.78M | 122.44M | 133.41M | 133.93M | 135.53M | 125.96M | 159.06M | 204.41M | 189.56M | 204.35M | 234.39M | 229.99M | 207.75M | 189.63M | 240.10M | 249.16M | 277.40M |
|
Amortization - Intangibles
|
| 8.29M | 5.05M | 9.18M | 8.65M | 8.63M | 8.64M | 8.54M | 8.54M | 8.94M | 8.97M | 8.26M | 8.29M | 8.14M | 8.12M | 7.67M | 9.81M | 9.77M | 9.73M | 8.48M | 8.66M | 8.36M | 8.08M | 7.58M | 7.23M | 7.22M | 7.21M | 6.95M | 6.93M | 6.89M | 6.73M | 6.46M | 6.43M | 6.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 20.68M | 18.80M | 18.31M | 19.70M | 21.42M | 23.13M | 23.74M | 27.05M | 29.27M | 35.57M | 30.79M | 37.45M | 38.96M | 36.08M | 30.02M | 34.00M | 35.49M | 30.75M | 29.42M | 35.80M | 34.99M | 37.79M | 34.03M | 30.33M | 33.55M | 36.57M | 31.60M | 31.76M | 29.93M | 32.88M | 26.54M | 30.39M | 34.66M | 34.93M | 34.79M | 37.17M | 39.47M | 36.85M | 38.87M | 43.83M | 40.66M | 35.75M | 36.85M | 34.66M | 34.52M | 27.11M | 32.00M | 27.63M | 29.77M | 27.70M | 25.39M | 32.38M | 32.22M | 29.78M | 28.63M | 37.78M | 35.03M | 32.06M | 30.79M | 36.47M | 38.73M | 34.69M | 30.21M | 37.23M | 41.09M | 39.04M |
|
Selling, General & Administrative
|
| 33.18M | 29.09M | 32.84M | 34.13M | 31.39M | 37.52M | 32.67M | 38.45M | 38.47M | 39.32M | 38.57M | 40.79M | 39.63M | 45.53M | 36.42M | 37.21M | 46.75M | 47.73M | 37.33M | 35.28M | 40.47M | 42.26M | 39.84M | 38.45M | 39.30M | 59.52M | 40.78M | 36.82M | 36.41M | 60.00M | 38.30M | 47.66M | 44.56M | 46.80M | 46.46M | 39.76M | 54.87M | 52.65M | 51.93M | 54.86M | 52.98M | 51.44M | 62.05M | 57.63M | 57.36M | 40.67M | 56.11M | 44.33M | 48.02M | 38.41M | 62.31M | 44.12M | 46.49M | 50.09M | 63.19M | 75.58M | 64.98M | 65.94M | 74.51M | 81.45M | 73.81M | 77.73M | 69.70M | 83.84M | 88.70M | 87.58M |
|
Restructuring Costs
|
23.63M | 10.86M | 0.01M | 0.01M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.04M | 3.18M | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 294.78M | | | 253.99M | 0.16M | | | | -0.43M | -0.21M | | | 0.01M | -0.10M | 0.00M | 0.23M | -0.15M | 0.02M | 0.03M | -0.17M | 0.02M | -0.05M | 0.06M | 0.66M | 0.05M | -0.14M | 1.60M | -0.00M | 2.59M | 0.24M | 3.70M | -0.04M | -0.06M | 0.01M | 0.06M | 0.40M | -0.05M | 0.70M | -0.08M | -0.12M | -0.68M | -1.04M | 13.55M | 0.01M | -2.54M | 12.59M | 0.59M | 1.35M | 2.13M | 0.38M | 1.54M | 0.00M | 0.00M | 0.23M | -0.03M | -0.86M | 0.22M | -0.82M | 0.01M | 0.86M | -0.31M | -0.11M | 9.24M | 10.81M | -0.58M | -0.74M |
|
Operating Expenses
|
23.63M | 359.50M | 47.90M | 51.16M | 307.82M | 52.81M | 60.65M | 56.40M | 65.50M | 67.74M | 74.89M | 69.36M | 78.23M | 78.58M | 81.61M | 66.44M | 71.21M | 82.23M | 78.47M | 66.75M | 71.09M | 75.46M | 80.05M | 73.87M | 68.78M | 72.86M | 96.10M | 72.38M | 68.58M | 66.34M | 92.88M | 64.84M | 78.05M | 79.22M | 81.73M | 81.25M | 76.92M | 94.34M | 89.51M | 90.79M | 98.69M | 93.64M | 87.19M | 98.89M | 92.29M | 110.92M | 70.96M | 88.11M | 71.96M | 77.79M | 66.11M | 87.70M | 76.51M | 78.71M | 79.87M | 91.82M | 113.36M | 100.02M | 98.00M | 105.31M | 117.91M | 112.54M | 112.42M | 99.90M | 121.07M | 129.79M | 126.62M |
|
Operating Income
|
| -260.40M | 111.73M | 48.59M | -0.01M | 53.59M | 63.67M | 47.49M | 60.85M | 66.28M | 74.39M | 54.12M | 68.07M | 52.20M | 80.10M | 52.33M | 66.21M | 52.04M | 90.78M | 46.82M | 71.35M | 76.25M | 87.63M | 70.01M | 68.84M | 70.53M | 54.48M | 39.35M | 64.66M | 70.60M | 64.32M | 48.91M | 55.24M | 74.65M | 88.48M | 41.28M | 69.17M | 65.11M | 85.51M | 69.84M | 93.31M | 95.85M | 78.22M | 86.55M | 110.42M | 17.39M | 52.83M | 47.87M | 75.12M | 56.43M | 67.67M | 34.74M | 56.91M | 55.22M | 55.66M | 34.13M | 45.71M | 104.40M | 91.56M | 99.04M | 116.48M | 117.45M | 95.34M | 89.73M | 119.03M | 119.37M | 150.78M |
|
EBIT
|
0.02M | -260.40M | 111.73M | 48.59M | -0.01M | 53.59M | 63.67M | 47.49M | 60.85M | 66.28M | 74.39M | 54.12M | 68.07M | 52.20M | 80.10M | 52.33M | 66.21M | 52.04M | 90.78M | 46.82M | 71.35M | 76.25M | 87.63M | 70.01M | 68.84M | 70.53M | 54.48M | 39.35M | 64.66M | 70.60M | 64.32M | 48.91M | 55.24M | 74.65M | 88.48M | 41.28M | 69.17M | 65.11M | 85.51M | 69.84M | 93.31M | 95.85M | 78.22M | 86.55M | 110.42M | 17.39M | 52.83M | 47.87M | 75.12M | 56.43M | 67.67M | 34.74M | 56.91M | 55.22M | 55.66M | 34.13M | 45.71M | 104.40M | 91.56M | 99.04M | 116.48M | 117.45M | 95.34M | 89.73M | 119.03M | 119.37M | 150.78M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 2.27M | 1.85M | -0.18M | 1.07M | -2.45M | -3.84M | -1.08M | 1.19M | 1.68M | 1.26M | -0.86M | 2.61M | 1.78M | 0.51M | 1.67M | | | | |
|
Interest & Investment Income
|
| 0.02M | 1.54M | 0.11M | -0.12M | 0.10M | 0.18M | 0.12M | 0.09M | 0.12M | 0.21M | 0.13M | 0.08M | 0.27M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.07M | 0.08M | 0.13M | 0.22M | 0.22M | 0.22M | 0.45M | 0.44M | 0.61M | 0.53M | 0.41M | 0.47M | 0.36M | 0.49M | 0.36M | 0.47M | 0.34M | 0.50M | 0.37M | 0.29M | 0.35M | 0.40M | 0.49M | 0.48M | 0.38M | 0.42M | 0.49M | 0.28M | 0.31M | 0.41M | 0.64M | 0.50M | 0.35M | 0.32M | 0.37M | 0.51M | 0.52M | 1.36M | 1.47M | 1.29M | 1.73M | 1.96M | 1.38M | 1.02M | 0.84M | 0.95M |
|
Other Non Operating Income
|
| | | 0.20M | | -0.05M | 0.47M | -1.10M | 0.39M | -0.25M | -0.63M | 0.49M | 0.73M | -0.01M | 0.37M | 0.26M | 0.89M | -0.12M | 0.59M | 0.61M | 0.19M | 0.47M | 0.03M | 0.46M | 1.08M | 0.11M | -0.49M | 2.01M | 2.43M | 5.61M | 2.26M | 4.59M | 1.31M | 0.45M | 13.03M | 4.72M | 4.85M | -0.97M | 5.74M | 3.18M | 8.04M | 6.92M | 7.83M | 21.43M | 5.06M | 5.50M | 24.18M | 8.12M | 11.33M | 10.36M | 6.68M | 10.67M | 4.89M | 3.25M | 7.88M | 8.39M | 12.04M | 13.00M | 16.86M | 20.64M | 14.38M | 14.44M | 17.71M | 23.09M | 24.80M | 17.86M | 18.25M |
|
Non Operating Income
|
| | | 0.20M | | -0.05M | 0.47M | -1.10M | 0.39M | -0.25M | -0.63M | 0.49M | 0.73M | -0.01M | 0.93M | 0.26M | 0.89M | -0.12M | -7.00M | 0.61M | 0.19M | 0.47M | -3.19M | 0.46M | 1.08M | 0.11M | -7.51M | 2.01M | 2.43M | 5.61M | 2.26M | 4.59M | 1.31M | 0.45M | 13.03M | 4.72M | 4.85M | -0.97M | -24.73M | 3.18M | 8.04M | 6.92M | 7.83M | 21.43M | 5.06M | 5.50M | 24.18M | 8.12M | 11.33M | 10.36M | 6.68M | 10.67M | 4.89M | 3.25M | 7.88M | 8.39M | 12.04M | 13.00M | 16.86M | 20.64M | 14.38M | 14.44M | 17.71M | 23.09M | 24.80M | 17.86M | 18.25M |
|
EBT
|
0.02M | 26.56M | 32.91M | 31.49M | 35.82M | 38.05M | 49.52M | 31.48M | 46.49M | 50.85M | 58.75M | 40.18M | 54.04M | 37.71M | 65.89M | 38.54M | 50.34M | 35.50M | 75.20M | 32.94M | 56.76M | 62.47M | 75.08M | 57.07M | 57.59M | 57.56M | 68.73M | 27.96M | 54.37M | 63.41M | 80.76M | 47.06M | 50.24M | 68.69M | 86.77M | 37.49M | 48.65M | 54.42M | 79.03M | 61.52M | 90.17M | 92.31M | 76.61M | 61.55M | 107.20M | 45.02M | 68.12M | 47.58M | 78.49M | 58.70M | 61.03M | 37.75M | 54.10M | 50.29M | 57.77M | 31.75M | 40.24M | 105.74M | 98.04M | 109.72M | 120.62M | 122.10M | 101.53M | 101.85M | 132.96M | 126.84M | 159.76M |
|
Tax Provisions
|
0.01M | 1.70M | 8.98M | 9.04M | 0.01M | 6.19M | 16.84M | 9.08M | 14.40M | 14.80M | 17.06M | 11.76M | 15.29M | 9.41M | 19.77M | 11.17M | 7.89M | 11.83M | 22.74M | 9.56M | 11.96M | 16.47M | 23.41M | 13.29M | 13.74M | 13.81M | 18.67M | 2.14M | 13.54M | 12.36M | 53.09M | 0.51M | 12.13M | 15.06M | 24.54M | 19.23M | 10.16M | 5.30M | 5.29M | 12.39M | 12.59M | 26.21M | 9.82M | 8.18M | 15.88M | 6.55M | 10.88M | 6.01M | 10.17M | 9.84M | 11.12M | 7.44M | 6.19M | 10.84M | 3.73M | 2.14M | 4.73M | 21.14M | 15.39M | 19.68M | 23.07M | 20.02M | 18.23M | 14.76M | 24.01M | 18.39M | 22.14M |
|
Profit After Tax
|
18.47M | 25.00M | 23.88M | 22.45M | 24.18M | 31.86M | 32.67M | 22.40M | 32.09M | 36.06M | 32.09M | 28.42M | 38.75M | 28.30M | 46.12M | 27.37M | 42.45M | 23.66M | 52.47M | 23.38M | 44.80M | 46.00M | 51.66M | 43.78M | 43.85M | 43.75M | 50.06M | 25.82M | 40.82M | 51.05M | 27.67M | 46.55M | 38.10M | 53.63M | 62.23M | 18.26M | 38.49M | 49.12M | 73.73M | 49.12M | 77.58M | 66.11M | 66.80M | 53.37M | 91.32M | 38.47M | 57.24M | 41.57M | 68.31M | 48.86M | 49.91M | 30.30M | 47.91M | 39.45M | 54.04M | 29.61M | 35.51M | 84.60M | 82.65M | 90.04M | 97.56M | 102.08M | 83.30M | 87.09M | 108.95M | 108.45M | 137.62M |
|
Equity Income
|
| | | | -0.35M | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 2.73M | 1.32M | 0.68M | 0.38M | -0.43M | 1.93M | 0.60M | 1.01M | 0.74M | 1.00M | 1.47M | 3.01M | 3.29M | 5.17M | 3.21M | 4.68M | 0.93M | 6.76M | 2.39M | 3.78M | 2.69M | 2.51M | 4.67M | 4.14M | 3.86M | 5.52M | 4.57M | 8.47M | 8.84M | 14.97M | 10.15M | 8.70M | 10.79M | 11.55M | 10.16M | 11.39M | 11.22M | 13.09M |
|
Net Income - Minority
|
| | -2.06M | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
| 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| -0.14M | -0.03M | 0.09M | 0.11M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.01M | 24.86M | 23.93M | 22.45M | 35.81M | 31.86M | 32.67M | 22.40M | 32.09M | 36.06M | 41.69M | 28.42M | 38.75M | 28.30M | 46.12M | 27.37M | 42.45M | 23.66M | 52.47M | 23.38M | 44.80M | 46.00M | 51.66M | 43.78M | 43.85M | 43.75M | 50.06M | 25.82M | 40.82M | 51.05M | 27.67M | 46.55M | 38.10M | 53.63M | 62.23M | 18.26M | 38.49M | 49.12M | 73.73M | 49.12M | 77.58M | 66.11M | 66.80M | 53.37M | 91.32M | 38.47M | 57.24M | 41.57M | 68.31M | 48.86M | 49.91M | 30.30M | 47.91M | 39.45M | 54.04M | 29.61M | 35.51M | 84.60M | 82.65M | 90.04M | 97.56M | 102.08M | 83.30M | 87.09M | 108.95M | 108.45M | 137.62M |
|
Consolidated Net Income
|
0.01M | 24.86M | 23.93M | 22.45M | 35.81M | 31.86M | 32.67M | 22.40M | 32.09M | 36.06M | 41.69M | 28.42M | 38.75M | 28.30M | 46.12M | 27.37M | 42.45M | 23.66M | 52.47M | 23.38M | 44.80M | 46.00M | 51.66M | 43.78M | 43.85M | 43.75M | 50.06M | 25.82M | 40.82M | 51.05M | 27.67M | 46.55M | 38.10M | 53.63M | 62.23M | 18.26M | 38.49M | 49.12M | 73.73M | 49.12M | 77.58M | 66.11M | 66.80M | 53.37M | 91.32M | 38.47M | 57.24M | 41.57M | 68.31M | 48.86M | 49.91M | 30.30M | 47.91M | 39.45M | 54.04M | 29.61M | 35.51M | 84.60M | 82.65M | 90.04M | 97.56M | 102.08M | 83.30M | 87.09M | 108.95M | 108.45M | 137.62M |
|
Income towards Parent Company
|
0.01M | 24.86M | 21.87M | 22.45M | 35.81M | 31.86M | 32.67M | 22.40M | 32.09M | 36.06M | 41.69M | 28.42M | 38.75M | 28.30M | 46.12M | 27.37M | 42.45M | 23.66M | 52.47M | 23.38M | 44.80M | 46.00M | 51.66M | 43.78M | 43.85M | 43.75M | 50.04M | 25.82M | 40.82M | 51.05M | 27.67M | 46.55M | 38.10M | 53.63M | 62.23M | 18.26M | 38.49M | 49.12M | 73.73M | 49.12M | 77.58M | 66.11M | 66.80M | 53.37M | 91.32M | 38.47M | 57.24M | 41.57M | 68.31M | 48.86M | 49.91M | 30.30M | 47.91M | 39.45M | 54.04M | 29.61M | 35.51M | 84.60M | 82.65M | 90.04M | 97.56M | 102.08M | 83.30M | 87.09M | 108.95M | 108.45M | 137.62M |
|
Net Income towards Common Stockholders
|
0.01M | 24.86M | 21.87M | 22.45M | 35.81M | 31.86M | 32.67M | 22.40M | 32.09M | 36.06M | 41.69M | 28.42M | 38.75M | 28.30M | 46.12M | 27.37M | 42.45M | 23.66M | 52.47M | 23.38M | 44.80M | 46.00M | 51.66M | 43.78M | 43.85M | 43.75M | 50.04M | 25.82M | 40.82M | 51.05M | 27.67M | 46.55M | 38.10M | 53.63M | 62.23M | 18.26M | 38.49M | 49.12M | 73.73M | 49.12M | 77.58M | 66.11M | 66.80M | 53.37M | 91.32M | 38.47M | 57.24M | 41.57M | 68.31M | 48.86M | 49.91M | 30.30M | 47.91M | 39.45M | 54.04M | 29.61M | 35.51M | 84.60M | 82.65M | 90.04M | 97.56M | 102.08M | 83.30M | 87.09M | 108.95M | 108.45M | 137.62M |
|
EPS (Basic)
|
0.00 | 0.37 | 0.35 | 0.33 | 0.35 | 0.46 | 0.48 | 0.33 | 0.47 | 0.52 | 0.61 | 0.41 | 0.56 | 0.41 | 0.67 | 0.40 | 0.62 | 0.35 | 0.77 | 0.35 | 0.67 | 0.70 | 0.79 | 0.67 | 0.67 | 0.68 | 0.79 | 0.41 | 0.66 | 0.83 | 1.03 | 0.76 | 0.62 | 0.87 | 1.02 | 0.30 | 0.63 | 0.80 | 1.21 | 0.79 | 1.25 | 1.07 | 1.08 | 0.86 | 1.47 | 0.62 | 0.92 | 0.66 | 1.08 | 0.77 | 0.79 | 0.48 | 0.77 | 0.65 | 0.89 | 0.50 | 0.59 | 1.41 | 1.38 | 1.50 | 1.61 | 1.69 | 1.41 | 1.47 | 1.83 | 1.82 | 2.30 |
|
EPS (Weighted Average and Diluted)
|
| 0.36 | 0.35 | 0.32 | 0.34 | 0.45 | 0.47 | 0.32 | 0.46 | 0.51 | 0.60 | 0.40 | 0.55 | 0.40 | 0.66 | 0.39 | 0.61 | 0.34 | 0.76 | 0.34 | 0.66 | 0.69 | 0.77 | 0.66 | 0.66 | 0.66 | 0.77 | 0.40 | 0.65 | 0.81 | 0.99 | 0.73 | 0.60 | 0.85 | 0.98 | 0.29 | 0.60 | 0.77 | 1.16 | 0.77 | 1.20 | 1.02 | 1.03 | 0.83 | 1.41 | 0.61 | 0.89 | 0.64 | 1.04 | 0.74 | 0.76 | 0.47 | 0.74 | 0.64 | 0.87 | 0.49 | 0.58 | 1.37 | 1.34 | 1.46 | 1.56 | 1.63 | 1.36 | 1.42 | 1.78 | 1.76 | 2.23 |
|
Shares Outstanding (Weighted Average)
|
67.82M | 67.83M | 67.93M | 68.36M | 68.41M | 68.47M | 68.16M | 68.92M | 68.75M | 68.78M | 68.81M | 68.90M | 69.04M | 69.15M | 68.73M | 68.42M | 68.68M | 68.76M | 68.04M | 68.09M | 67.21M | 66.30M | 65.49M | 65.59M | 65.02M | 65.32M | 63.58M | 63.21M | 61.92M | 61.10M | 61.48M | 61.63M | 61.44M | 61.27M | 61.32M | 61.24M | 61.27M | 61.52M | 61.69M | 61.78M | 62.08M | 62.12M | 61.85M | 61.97M | 62.22M | 62.29M | 62.38M | 62.79M | 63.04M | 63.53M | 63.60M | 63.07M | 63.10M | 60.65M | 60.16M | 59.76M | 59.73M | 60.04M | 60.42M | 60.03M | 60.30M | 60.92M | 59.66M | 59.13M | 59.36M | 59.50M | 59.97M |
|
Shares Outstanding (Diluted Average)
|
| 69.05M | | 69.71M | 0.07M | 69.99M | 69.86M | 70.18M | 70.14M | | | 70.39M | 70.62M | 70.45M | | 69.71M | 69.94M | 69.70M | | 69.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.02M | 38.63M | 17.56M | 48.59M | -0.01M | 17.44M | 55.97M | 47.49M | 60.85M | 66.28M | 74.39M | 54.12M | 68.07M | 52.20M | 80.10M | 52.33M | 66.21M | 52.04M | 90.78M | 46.82M | 71.35M | 76.25M | 87.63M | 70.01M | 68.84M | 70.53M | 54.48M | 39.35M | 64.66M | 70.60M | 64.32M | 48.91M | 55.24M | 74.65M | 88.48M | 41.28M | 69.17M | 65.11M | 85.51M | 69.84M | 93.31M | 95.85M | 78.22M | 86.55M | 110.42M | 17.39M | 52.83M | 47.87M | 75.12M | 56.43M | 67.67M | 34.74M | 56.91M | 55.22M | 55.66M | 34.13M | 45.71M | 104.40M | 91.56M | 99.04M | 116.48M | 117.45M | 95.34M | 89.73M | 119.03M | 119.37M | 150.78M |
|
Interest Expenses
|
| 10.89M | 6.71M | 8.25M | 7.32M | 6.95M | 6.86M | 6.50M | 6.30M | 6.36M | 6.24M | 6.31M | 6.55M | 6.61M | 6.53M | 6.46M | 7.02M | 6.72M | 6.51M | 6.06M | 6.18M | 5.97M | 4.58M | 5.95M | 5.33M | 6.08M | 7.51M | 6.91M | 6.23M | 6.52M | 7.11M | 6.84M | 6.79M | 6.77M | 15.24M | 8.87M | 8.82M | 10.06M | 12.71M | 11.88M | 11.48M | 10.80M | 9.85M | 9.01M | 8.76M | 8.74M | 9.31M | 8.91M | 8.25M | 8.40M | 8.73M | 8.31M | 8.20M | 8.53M | 9.51M | 11.14M | 12.85M | 12.18M | 11.74M | 11.44M | 11.53M | 11.52M | 13.48M | 12.34M | 11.89M | 11.23M | 10.22M |
|
Tax Rate
|
44.48% | 6.39% | 27.28% | 28.72% | 0.03% | 16.26% | 34.01% | 28.84% | 30.97% | 29.10% | 29.04% | 29.27% | 28.29% | 24.94% | 30.00% | 28.98% | 15.67% | 33.34% | 30.23% | 29.02% | 21.07% | 26.36% | 31.19% | 23.28% | 23.85% | 23.99% | 27.16% | 7.64% | 24.91% | 19.49% | 65.74% | 1.09% | 24.15% | 21.93% | 28.28% | 51.29% | 20.88% | 9.74% | 6.70% | 20.15% | 13.96% | 28.39% | 12.82% | 13.28% | 14.81% | 14.55% | 15.97% | 12.64% | 12.96% | 16.76% | 18.23% | 19.71% | 11.44% | 21.56% | 6.45% | 6.75% | 11.75% | 19.99% | 15.70% | 17.93% | 19.12% | 16.40% | 17.96% | 14.49% | 18.06% | 14.50% | 13.86% |