|
Revenue
|
192.61M | 200.78M | 157.42M | 211.97M | 218.56M | 229.81M | 234.02M | 237.30M | 245.54M | 253.34M | 247.31M | 243.88M | 247.08M | 252.04M | 253.18M | 236.94M | 253.16M | 263.52M | 284.38M | 288.00M | 288.00M | 304.00M | 791.00M | 893.00M | 890.00M | 916.00M | 951.00M | 849.00M | 879.00M | 904.00M | 942.00M | 865.00M | 896.00M | 935.00M | 1,026.00M | 977.00M | 1,012.00M | 1,092.00M | 1,137.00M | 1,066.00M | 1,097.00M | 1,130.00M | 1,192.00M | 1,052.00M | 956.00M | 1,132.00M | 1,308.00M | 1,347.00M | 1,377.00M | 1,436.00M | 1,467.00M | 1,432.00M | 1,468.00M | 1,378.00M | 1,503.00M | 1,405.00M | 1,214.00M | 956.00M | 1,009.00M | 1,175.00M | 1,217.00M | 1,255.00M | 1,334.00M | 1,308.00M | 1,293.00M | 1,320.00M |
|
Cost of Revenue
|
106.80M | 109.08M | 99.08M | 114.21M | 119.15M | 120.56M | 119.66M | 117.30M | 123.84M | 129.78M | 125.79M | 123.99M | 126.70M | 125.11M | 128.72M | 123.87M | 132.25M | 134.91M | 143.96M | 140.00M | 146.00M | 152.00M | 455.00M | 484.00M | 497.00M | 502.00M | 523.00M | 459.00M | 473.00M | 490.00M | 510.00M | 464.00M | 485.00M | 506.00M | 557.00M | 512.00M | 540.00M | 587.00M | 598.00M | 565.00M | 577.00M | 595.00M | 648.00M | 579.00M | 537.00M | 639.00M | 690.00M | 692.00M | 719.00M | 790.00M | 798.00M | 795.00M | 794.00M | 750.00M | 818.00M | 738.00M | 633.00M | 529.00M | 561.00M | 612.00M | 628.00M | 642.00M | 686.00M | 663.00M | 677.00M | 686.00M |
|
Gross Profit
|
85.81M | 91.70M | 58.34M | 97.76M | 99.41M | 109.25M | 114.36M | 120.00M | 121.70M | 123.55M | 121.52M | 119.88M | 120.38M | 126.92M | 124.46M | 113.06M | 120.91M | 128.61M | 140.42M | 148.00M | 142.00M | 152.00M | 336.00M | 409.00M | 393.00M | 414.00M | 428.00M | 390.00M | 406.00M | 414.00M | 432.00M | 401.00M | 411.00M | 429.00M | 469.00M | 465.00M | 472.00M | 505.00M | 539.00M | 501.00M | 520.00M | 535.00M | 544.00M | 473.00M | 419.00M | 493.00M | 618.00M | 655.00M | 658.00M | 646.00M | 669.00M | 637.00M | 674.00M | 628.00M | 685.00M | 667.00M | 581.00M | 427.00M | 448.00M | 563.00M | 589.00M | 613.00M | 648.00M | 645.00M | 616.00M | 634.00M |
|
Amortization - Intangibles
|
2.63M | 2.65M | -4.90M | 0.74M | 0.74M | 0.84M | 0.89M | 0.83M | 0.84M | 0.84M | 0.81M | 0.77M | 0.77M | 1.67M | 1.46M | 1.86M | 1.86M | 1.83M | 1.44M | 2.00M | 3.00M | 3.00M | 46.00M | 68.00M | 64.00M | 59.00M | 60.00M | 59.00M | 60.00M | 59.00M | 51.00M | 50.00M | 52.00M | 49.00M | 33.00M | 23.00M | 23.00M | 25.00M | 26.00M | 28.00M | 30.00M | 26.00M | 19.00M | 16.00M | 16.00M | 20.00M | 26.00M | 26.00M | 26.00M | 29.00M | 34.00M | 33.00M | 35.00M | 39.00M | 29.00M | 26.00M | 26.00M | 26.00M | 26.00M | 26.00M | 25.00M | 29.00M | 24.00M | 24.00M | 25.00M | 25.00M |
|
Research & Development
|
22.15M | 21.45M | 1.93M | 18.32M | 20.65M | 21.86M | 21.74M | 21.68M | 22.49M | 22.58M | 23.17M | 20.42M | 22.34M | 22.01M | 22.61M | 21.86M | 23.20M | 22.38M | 23.57M | 23.00M | 24.00M | 25.00M | 79.00M | 96.00M | 100.00M | 100.00M | 99.00M | 93.00M | 95.00M | 96.00M | 92.00M | 96.00M | 99.00M | 96.00M | 98.00M | 101.00M | 109.00M | 113.00M | 121.00M | 111.00M | 108.00M | 110.00M | 118.00M | 105.00M | 98.00M | 113.00M | 137.00M | 140.00M | 141.00M | 141.00M | 145.00M | 137.00M | 148.00M | 143.00M | 142.00M | 146.00M | 130.00M | 127.00M | 116.00M | 138.00M | 146.00M | 141.00M | 138.00M | 151.00M | 144.00M | 146.00M |
|
Selling, General & Administrative
|
21.36M | 22.45M | 14.05M | 19.32M | 17.95M | 18.15M | 17.81M | 22.71M | 20.69M | 18.98M | 18.97M | 24.32M | 24.40M | 22.48M | 20.96M | 25.28M | 24.05M | 22.45M | 24.22M | 28.00M | 26.00M | 25.00M | 59.00M | 66.00M | 70.00M | 67.00M | 80.00M | 74.00M | 77.00M | 74.00M | 82.00M | 75.00M | 68.00M | 71.00M | 87.00M | 71.00M | 93.00M | 75.00M | 89.00M | 76.00M | 90.00M | 78.00M | 79.00M | 74.00M | 74.00M | 71.00M | 85.00M | 82.00M | 92.00M | 85.00M | 89.00M | 99.00M | 97.00M | 92.00M | 87.00M | 99.00M | 69.00M | 88.00M | 78.00M | 81.00M | 97.00M | 96.00M | 107.00M | 111.00M | 102.00M | 111.00M |
|
Restructuring Costs
|
2.30M | 3.52M | 0.45M | 1.77M | 0.47M | | -1.08M | 1.89M | 0.07M | 0.19M | 0.12M | 0.25M | 1.25M | 0.57M | 1.04M | 1.90M | 1.10M | 0.52M | 2.48M | 6.00M | 20.00M | 35.00M | 66.00M | 26.00M | 31.00M | 37.00M | 51.00M | 36.00M | 34.00M | 28.00M | 65.00M | 27.00M | 19.00M | 5.00M | | 4.00M | 1.00M | 6.00M | 2.00M | 4.00M | 4.00M | 12.00M | 2.00M | 4.00M | 2.00M | 19.00M | 2.00M | 1.00M | 4.00M | 6.00M | 14.00M | 4.00M | 14.00M | 2.00M | 2.00M | 10.00M | 14.00M | 58.00M | 16.00M | 10.00M | 3.00M | 4.00M | | 3.00M | 4.00M | 10.00M |
|
Other Operating Expenses
|
25.83M | 29.04M | 14.21M | 25.41M | 28.42M | 28.91M | 32.86M | 29.36M | 31.79M | 32.92M | 37.13M | 32.88M | 32.93M | 43.10M | 35.74M | 35.86M | 36.31M | 36.49M | 41.34M | 37.00M | 39.00M | 40.00M | 157.00M | 201.00M | 206.00M | 185.00M | 192.00M | 177.00M | 177.00M | 240.00M | 122.00M | 163.00M | 167.00M | 166.00M | 151.00M | 145.00M | 144.00M | 149.00M | 148.00M | 151.00M | 158.00M | 150.00M | 157.00M | 139.00M | 126.00M | 140.00M | 163.00M | 160.00M | 174.00M | 177.00M | 198.00M | 185.00M | 560.00M | 189.00M | 194.00M | 187.00M | 174.00M | 166.00M | 164.00M | 175.00M | 176.00M | 181.00M | 178.00M | 185.00M | 183.00M | 184.00M |
|
Operating Expenses
|
71.64M | 76.46M | 30.63M | 64.82M | 67.50M | 68.92M | 71.33M | 75.64M | 75.03M | 74.67M | 79.40M | 77.87M | 80.92M | 88.16M | 80.34M | 84.89M | 84.67M | 81.84M | 91.60M | 94.00M | 109.00M | 125.00M | 361.00M | 389.00M | 407.00M | 389.00M | 422.00M | 380.00M | 383.00M | 438.00M | 361.00M | 361.00M | 353.00M | 338.00M | 336.00M | 321.00M | 347.00M | 343.00M | 360.00M | 342.00M | 360.00M | 350.00M | 356.00M | 322.00M | 300.00M | 343.00M | 387.00M | 383.00M | 411.00M | 409.00M | 446.00M | 425.00M | 819.00M | 426.00M | 425.00M | 442.00M | 387.00M | 439.00M | 374.00M | 404.00M | 422.00M | 422.00M | 423.00M | 450.00M | 433.00M | 451.00M |
|
Operating Income
|
14.17M | 15.24M | 27.71M | 32.94M | 31.91M | 40.33M | 43.03M | 44.36M | 46.67M | 48.88M | 42.12M | 42.01M | 39.46M | 38.77M | 44.12M | 28.18M | 36.24M | 46.77M | 48.81M | 54.00M | 33.00M | 27.00M | -25.00M | 20.00M | -14.00M | 25.00M | 6.00M | 10.00M | 23.00M | -24.00M | 71.00M | 40.00M | 58.00M | 91.00M | 133.00M | 144.00M | 125.00M | 162.00M | 179.00M | 159.00M | 160.00M | 185.00M | 188.00M | 151.00M | 119.00M | 150.00M | 231.00M | 272.00M | 247.00M | 237.00M | 223.00M | 212.00M | -145.00M | 202.00M | 260.00M | 225.00M | 194.00M | -12.00M | 74.00M | 159.00M | 167.00M | 191.00M | 225.00M | 195.00M | 183.00M | 183.00M |
|
EBIT
|
14.17M | 15.24M | 27.71M | 32.94M | 31.91M | 40.33M | 43.03M | 44.36M | 46.67M | 48.88M | 42.12M | 42.01M | 39.46M | 38.77M | 44.12M | 28.18M | 36.24M | 46.77M | 48.81M | 54.00M | 33.00M | 27.00M | -25.00M | 20.00M | -14.00M | 25.00M | 6.00M | 10.00M | 23.00M | -24.00M | 71.00M | 40.00M | 58.00M | 91.00M | 133.00M | 144.00M | 125.00M | 162.00M | 179.00M | 159.00M | 160.00M | 185.00M | 188.00M | 151.00M | 119.00M | 150.00M | 231.00M | 272.00M | 247.00M | 237.00M | 223.00M | 212.00M | -145.00M | 202.00M | 260.00M | 225.00M | 194.00M | -12.00M | 74.00M | 159.00M | 167.00M | 191.00M | 225.00M | 195.00M | 183.00M | 183.00M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | 0.55M | 0.67M | 0.42M | -2.43M | -2.45M | -2.40M | 1.69M | -1.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
1.18M | 0.81M | 0.69M | 0.84M | 0.63M | 0.64M | 0.57M | 0.56M | 0.66M | 0.13M | 0.59M | 0.59M | 0.83M | 0.54M | 0.53M | 0.68M | 0.47M | 0.55M | 0.67M | 0.42M | 0.38M | 0.17M | 0.93M | -51.00M | -50.00M | -46.00M | | -50.00M | -49.00M | -46.00M | | -41.00M | -40.00M | -95.00M | | -11.00M | -23.00M | -18.00M | | -24.00M | -33.00M | -28.00M | | -45.00M | -14.00M | -10.00M | -7.00M | 2.00M | -7.00M | -5.00M | 5.00M | 30.00M | | | | | -37.00M | -16.00M | -64.00M | -17.00M | -23.00M | -31.00M | -27.00M | -23.00M | -25.00M | -23.00M |
|
Other Non Operating Income
|
-1.28M | 0.57M | 0.05M | -0.27M | -0.46M | -0.16M | -0.61M | -0.29M | -0.83M | -0.86M | -0.90M | -0.36M | -0.49M | 1.14M | -0.58M | -1.68M | 1.46M | -0.17M | 3.53M | | | -2.00M | -9.00M | -27.00M | 11.00M | -5.00M | -1.00M | 2.00M | -5.00M | -6.00M | -2.00M | -1.00M | 2.00M | -4.00M | -1.00M | | -4.00M | -1.00M | 15.00M | -3.00M | 3.00M | 2.00M | -8.00M | -3.00M | -9.00M | -3.00M | -3.00M | 2.00M | -1.00M | -4.00M | -2.00M | 8.00M | -3.00M | -1.00M | -10.00M | -4.00M | -5.00M | 6.00M | -4.00M | -3.00M | -8.00M | -9.00M | -1.00M | -5.00M | -11.00M | -2.00M |
|
Non Operating Income
|
-0.43M | 1.10M | 1.26M | 0.74M | 0.60M | 0.33M | -0.28M | -0.25M | -0.42M | -0.90M | -1.01M | -0.36M | -0.49M | -0.29M | -0.58M | 0.59M | 1.48M | 0.37M | 2.56M | | -2.00M | -2.00M | -68.00M | -78.00M | -39.00M | -50.00M | -49.00M | -49.00M | -56.00M | -53.00M | -51.00M | -42.00M | -39.00M | -98.00M | -55.00M | -11.00M | -25.00M | -19.00M | -31.00M | -28.00M | -31.00M | -26.00M | -9.00M | -48.00M | -16.00M | -12.00M | -15.00M | 4.00M | -9.00M | -9.00M | 3.00M | 38.00M | -8.00M | 20.00M | -35.00M | -40.00M | -23.00M | -12.00M | -72.00M | -17.00M | -31.00M | -42.00M | -17.00M | -30.00M | -45.00M | -24.00M |
|
EBT
|
13.75M | 16.34M | 28.98M | 33.68M | 32.52M | 40.66M | 42.75M | 44.37M | 46.25M | 47.98M | 41.11M | 41.90M | 39.72M | 38.50M | 44.06M | 28.76M | 37.72M | 47.14M | 50.38M | 54.00M | 31.00M | 25.00M | -93.00M | -58.00M | -53.00M | -25.00M | -43.00M | -39.00M | -33.00M | -77.00M | 20.00M | -2.00M | 19.00M | -7.00M | 78.00M | 133.00M | 100.00M | 143.00M | 148.00M | 131.00M | 129.00M | 159.00M | 179.00M | 103.00M | 103.00M | 138.00M | 216.00M | 276.00M | 238.00M | 228.00M | 226.00M | 250.00M | -153.00M | 222.00M | 225.00M | 185.00M | 171.00M | -24.00M | 2.00M | 142.00M | 136.00M | 149.00M | 208.00M | 165.00M | 138.00M | 159.00M |
|
Tax Provisions
|
4.40M | 5.23M | 9.96M | 8.13M | 10.33M | 13.41M | 13.12M | 14.25M | 13.08M | 13.79M | 8.25M | 11.73M | 9.37M | 11.92M | 9.26M | 5.22M | 7.16M | 8.54M | 9.08M | 12.00M | 4.00M | 10.00M | -41.00M | -33.00M | 24.00M | 4.00M | -15.00M | -13.00M | 12.00M | 6.00M | 3.00M | -10.00M | 2.00M | 5.00M | 74.00M | 24.00M | 30.00M | 16.00M | 33.00M | 16.00M | 5.00M | 23.00M | 10.00M | 14.00M | 3.00M | 22.00M | 17.00M | 48.00M | 19.00M | 29.00M | 35.00M | 45.00M | -55.00M | 52.00M | 39.00M | 35.00M | 27.00M | -9.00M | -15.00M | 27.00M | 23.00M | 12.00M | 45.00M | 29.00M | 26.00M | 58.00M |
|
Profit After Tax
|
9.35M | 11.11M | 19.02M | 25.55M | 22.68M | 27.25M | 29.64M | 61.63M | 33.17M | 45.00M | 35.04M | 30.16M | 30.65M | 27.10M | 34.99M | 23.54M | 30.57M | 38.60M | 41.29M | 42.00M | 27.00M | 15.00M | -52.00M | -25.00M | -76.00M | -29.00M | -28.00M | -26.00M | -45.00M | -83.00M | 17.00M | 8.00M | 17.00M | -12.00M | 4.00M | 109.00M | 70.00M | 127.00M | 115.00M | 115.00M | 124.00M | 136.00M | 169.00M | 89.00M | 100.00M | 116.00M | 199.00M | 228.00M | 219.00M | 199.00M | 191.00M | 205.00M | -98.00M | 170.00M | 186.00M | 150.00M | 144.00M | -15.00M | 17.00M | 115.00M | 113.00M | 137.00M | 163.00M | 136.00M | 112.00M | 101.00M |
|
Income from Continuing Operations
|
9.35M | 11.11M | 19.02M | 25.55M | 22.18M | 27.25M | 29.64M | 30.13M | 33.17M | 34.19M | 32.86M | 30.16M | 30.35M | 26.58M | 34.80M | 23.54M | 30.56M | 38.60M | 41.30M | 42.00M | 27.00M | 15.00M | -52.00M | -25.00M | -77.00M | -29.00M | -28.00M | -26.00M | -45.00M | -83.00M | 17.00M | 8.00M | 17.00M | -12.00M | 4.00M | 109.00M | 70.00M | 127.00M | 115.00M | 115.00M | 124.00M | 136.00M | 169.00M | 89.00M | 100.00M | 116.00M | 199.00M | 228.00M | 219.00M | 199.00M | 191.00M | 205.00M | -98.00M | 170.00M | 186.00M | 150.00M | 144.00M | -15.00M | 17.00M | 115.00M | 113.00M | 137.00M | 163.00M | 136.00M | 112.00M | 101.00M |
|
Consolidated Net Income
|
9.35M | 11.11M | 19.02M | -0.81M | 0.49M | -1.10M | -1.42M | 31.51M | -0.20M | 10.81M | 2.19M | 30.16M | 0.30M | 0.52M | 0.19M | 23.54M | 0.01M | 38.60M | 0.12M | 42.00M | 27.00M | 15.00M | -52.00M | -25.00M | -77.00M | -29.00M | -28.00M | -26.00M | -45.00M | -83.00M | 17.00M | 8.00M | 17.00M | -12.00M | 4.00M | 109.00M | 70.00M | 127.00M | 115.00M | 115.00M | 124.00M | 136.00M | 169.00M | 89.00M | 100.00M | 116.00M | 199.00M | 228.00M | 219.00M | 199.00M | 191.00M | 205.00M | -98.00M | 170.00M | 186.00M | 150.00M | 144.00M | -15.00M | 17.00M | 115.00M | 113.00M | 137.00M | 163.00M | 136.00M | 112.00M | 101.00M |
|
Income towards Parent Company
|
9.35M | 11.11M | 19.02M | -0.81M | 0.49M | -1.10M | -1.42M | 31.51M | -0.20M | 10.81M | 2.19M | 30.16M | 0.30M | 0.52M | 0.19M | 23.54M | 0.01M | 38.60M | 0.12M | 42.00M | 27.00M | 15.00M | -52.00M | -25.00M | -77.00M | -29.00M | -28.00M | -26.00M | -45.00M | -83.00M | 17.00M | 8.00M | 17.00M | -12.00M | 4.00M | 109.00M | 70.00M | 127.00M | 115.00M | 115.00M | 124.00M | 136.00M | 169.00M | 89.00M | 100.00M | 116.00M | 199.00M | 228.00M | 219.00M | 199.00M | 191.00M | 205.00M | -98.00M | 170.00M | 186.00M | 150.00M | 144.00M | -15.00M | 17.00M | 115.00M | 113.00M | 137.00M | 163.00M | 136.00M | 112.00M | 101.00M |
|
Net Income towards Common Stockholders
|
9.35M | 11.11M | 19.02M | -0.81M | 0.49M | -1.10M | -1.42M | 31.51M | -0.20M | 10.81M | 2.19M | 30.16M | 0.30M | 0.52M | 0.19M | 23.54M | 0.01M | 38.60M | 0.12M | 42.00M | 27.00M | 15.00M | -52.00M | -25.00M | -77.00M | -29.00M | -28.00M | -26.00M | -45.00M | -83.00M | 17.00M | 8.00M | 17.00M | -12.00M | 4.00M | 109.00M | 70.00M | 127.00M | 115.00M | 115.00M | 124.00M | 136.00M | 169.00M | 89.00M | 100.00M | 116.00M | 199.00M | 228.00M | 219.00M | 199.00M | 191.00M | 205.00M | -98.00M | 170.00M | 186.00M | 150.00M | 144.00M | -15.00M | 17.00M | 115.00M | 113.00M | 137.00M | 163.00M | 136.00M | 112.00M | 101.00M |
|
EPS (Basic)
|
0.16 | 0.19 | 0.30 | 0.44 | 0.39 | 0.46 | 0.55 | 1.11 | 0.60 | 0.84 | 0.67 | 0.58 | 0.59 | 0.53 | 0.69 | 0.46 | 0.60 | 0.76 | 0.83 | 0.83 | 0.54 | 0.29 | -1.02 | -0.50 | -1.50 | -0.57 | -0.53 | -0.50 | -0.88 | -1.61 | 0.34 | 0.16 | 0.33 | -0.23 | 0.07 | 2.04 | 1.31 | 2.37 | 2.14 | 2.14 | 2.28 | 2.52 | 3.13 | 1.66 | 1.87 | 2.18 | 3.73 | 4.26 | 4.10 | 3.72 | 3.58 | 3.86 | -1.87 | 3.28 | 3.57 | 2.92 | 2.80 | -0.28 | 0.31 | 2.24 | 2.19 | 2.65 | 3.16 | 2.64 | 2.20 | 1.98 |
|
EPS (Weighted Average and Diluted)
|
0.16 | 0.19 | 0.30 | 0.43 | 0.39 | 0.46 | 0.54 | 1.10 | 0.60 | 0.84 | 0.67 | 0.58 | 0.59 | 0.52 | 0.68 | 0.46 | 0.60 | 0.76 | 0.82 | 0.82 | 0.54 | 0.29 | -1.02 | -0.50 | -1.50 | -0.57 | -0.53 | -0.50 | -0.88 | -1.61 | 0.34 | 0.16 | 0.32 | -0.23 | 0.07 | 2.01 | 1.29 | 2.34 | 2.11 | 2.12 | 2.26 | 2.50 | 3.10 | 1.65 | 1.85 | 2.16 | 3.70 | 4.22 | 4.07 | 3.69 | 3.54 | 3.83 | -1.87 | 3.26 | 3.55 | 2.90 | 2.78 | -0.28 | 0.32 | 2.23 | 2.17 | 2.64 | 3.14 | 2.62 | 2.19 | 1.97 |
|
Shares Outstanding (Weighted Average)
|
59.40M | 59.09M | 58.81M | 57.88M | 57.73M | 56.68M | 56.53M | 55.76M | 54.64M | 53.86M | 51.96M | 51.99M | 51.86M | 51.68M | 50.86M | 50.95M | 50.92M | 50.77M | 50.27M | 50.37M | 50.49M | 50.77M | 50.92M | 51.75M | 51.73M | 52.07M | 52.10M | 52.15M | 52.24M | 52.77M | 52.79M | 52.88M | 52.76M | 53.11M | 53.19M | 53.25M | 53.40M | 53.69M | 53.80M | 53.87M | 53.98M | 54.12M | 53.92M | 54.01M | 53.09M | 53.34M | 53.32M | 53.47M | 53.51M | 53.40M | 53.44M | 53.08M | 52.51M | 51.79M | 51.63M | 51.40M | 51.43M | 51.34M | 51.36M | 51.38M | 51.42M | 51.58M | 51.58M | 51.38M | 50.85M | 50.85M |
|
Shares Outstanding (Diluted Average)
|
59.90M | 59.64M | 59.42M | 58.27M | 58.00M | 57.66M | 57.43M | 55.77M | | | | | | | | | | | 51.06M | 50.97M | 51.28M | 51.46M | 51.38M | 50.67M | 50.92M | 51.15M | 51.00M | 51.30M | 51.53M | 51.69M | 51.58M | 52.95M | 53.13M | 53.63M | 53.69M | 53.99M | 54.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
14.17M | 15.24M | 27.71M | 32.94M | 31.91M | 40.33M | 43.03M | 44.36M | 46.67M | 48.88M | 42.12M | 42.01M | 39.46M | 38.77M | 44.12M | 28.18M | 36.24M | 46.77M | 48.81M | 54.00M | 33.00M | 27.00M | -25.00M | 20.00M | -14.00M | 25.00M | 6.00M | 10.00M | 23.00M | -24.00M | 71.00M | 40.00M | 58.00M | 91.00M | 133.00M | 144.00M | 125.00M | 162.00M | 179.00M | 159.00M | 160.00M | 185.00M | 188.00M | 151.00M | 119.00M | 150.00M | 231.00M | 272.00M | 247.00M | 237.00M | 223.00M | 212.00M | -145.00M | 202.00M | 260.00M | 225.00M | 194.00M | -12.00M | 74.00M | 159.00M | 167.00M | 191.00M | 225.00M | 195.00M | 183.00M | 183.00M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | 2.00M | | 60.00M | 51.00M | 49.00M | 45.00M | 48.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
31.99% | 32.00% | 34.38% | 24.15% | 31.77% | 32.98% | 30.68% | 32.10% | 28.28% | 28.75% | 20.07% | 28.00% | 23.58% | 30.95% | 21.02% | 18.15% | 18.98% | 18.12% | 18.02% | 22.22% | 12.90% | 40.00% | 44.09% | 56.90% | | | 34.88% | 33.33% | | | 15.00% | | 10.53% | | 94.87% | 18.05% | 30.00% | 11.19% | 22.30% | 12.21% | 3.88% | 14.47% | 5.59% | 13.59% | 2.91% | 15.94% | 7.87% | 17.39% | 7.98% | 12.72% | 15.49% | 18.00% | 35.95% | 23.42% | 17.33% | 18.92% | 15.79% | 37.50% | | 19.01% | 16.91% | 8.05% | 21.63% | 17.58% | 18.84% | 36.48% |