|
Revenue
|
1,166.00M | 1,248.00M | 1,486.00M | | 1,213.00M | 1,395.00M | 1,565.00M | 1,519.00M | 1,677.00M | 1,691.00M | 1,728.00M | 1,635.00M | 1,733.00M | 1,723.00M | 1,767.00M | 1,680.00M | 1,732.00M | 1,652.00M | -1170.00M | 1,008.00M | 988.00M | 1,009.00M | 1,043.00M | 1,026.00M | 963.00M | 1,014.00M | 1,035.00M | 1,028.00M | 1,019.00M | 1,044.00M | 1,111.00M | 1,067.00M | 1,102.00M | 1,114.00M | 1,189.00M | 1,211.00M | 1,206.00M | 1,203.00M | 1,294.00M | 1,284.00M | 1,238.00M | 1,274.00M | 1,367.00M | 1,357.00M | 1,238.00M | 1,261.00M | 1,483.00M | 1,548.00M | 1,525.00M | 1,586.00M | 1,660.00M | 1,674.00M | 1,607.00M | 1,718.00M | 1,849.00M | 1,756.00M | 1,717.00M | 1,672.00M | 1,688.00M | 1,658.00M | 1,573.00M | 1,578.00M | 1,701.00M | 1,681.00M | 1,668.00M | 1,738.00M | 1,861.00M |
|
Cost of Revenue
|
577.00M | | | | 553.00M | 659.00M | 742.00M | 703.00M | 777.00M | 799.00M | 807.00M | 761.00M | 815.00M | 833.00M | 845.00M | 800.00M | 841.00M | 796.00M | -450.00M | 498.00M | 503.00M | 507.00M | 564.00M | 513.00M | 483.00M | 501.00M | 500.00M | 491.00M | 489.00M | 502.00M | 523.00M | 493.00M | 510.00M | 518.00M | 552.00M | 541.00M | 563.00M | 544.00M | 586.00M | 577.00M | 569.00M | 582.00M | 630.00M | 634.00M | 581.00M | 592.00M | 695.00M | 710.00M | 708.00M | 734.00M | 760.00M | 764.00M | 746.00M | 779.00M | 837.00M | 788.00M | 793.00M | 1,014.00M | 773.00M | 750.00M | 717.00M | 723.00M | 785.00M | 782.00M | 802.00M | 850.00M | 871.00M |
|
Gross Profit
|
589.00M | | | | 660.00M | 736.00M | 823.00M | 816.00M | 900.00M | 892.00M | 921.00M | 874.00M | 918.00M | 890.00M | 922.00M | 880.00M | 891.00M | 856.00M | -720.00M | 510.00M | 485.00M | 502.00M | 479.00M | 513.00M | 480.00M | 513.00M | 535.00M | 537.00M | 530.00M | 542.00M | 588.00M | 574.00M | 592.00M | 596.00M | 637.00M | 670.00M | 643.00M | 659.00M | 708.00M | 707.00M | 669.00M | 692.00M | 737.00M | 723.00M | 657.00M | 669.00M | 788.00M | 838.00M | 817.00M | 852.00M | 900.00M | 910.00M | 861.00M | 939.00M | 1,012.00M | 968.00M | 924.00M | 658.00M | 915.00M | 908.00M | 856.00M | 855.00M | 916.00M | 899.00M | 866.00M | 888.00M | 990.00M |
|
Research & Development
|
169.00M | 10.00M | -148.00M | | 149.00M | 154.00M | 159.00M | 159.00M | 165.00M | 162.00M | 163.00M | 162.00M | 166.00M | 162.00M | 178.00M | 179.00M | 181.00M | 171.00M | -194.00M | 88.00M | 87.00M | 86.00M | 97.00M | 88.00M | 81.00M | 79.00M | 82.00M | 78.00M | 81.00M | 86.00M | 84.00M | 79.00M | 84.00M | 87.00M | 91.00M | 94.00M | 92.00M | 97.00M | 104.00M | 102.00M | 99.00M | 101.00M | 102.00M | 104.00M | 197.00M | 92.00M | 102.00M | 103.00M | 109.00M | 113.00M | 116.00M | 117.00M | 115.00M | 116.00M | 119.00M | 123.00M | 126.00M | 118.00M | 114.00M | 128.00M | 113.00M | 127.00M | 111.00M | 113.00M | 112.00M | 111.00M | 119.00M |
|
Selling, General & Administrative
|
396.00M | 50.00M | -338.00M | | 417.00M | 456.00M | 472.00M | 446.00M | 469.00M | 449.00M | 445.00M | 441.00M | 452.00M | 458.00M | 466.00M | 484.00M | 497.00M | 449.00M | -246.00M | 298.00M | 304.00M | 285.00M | 312.00M | 310.00M | 292.00M | 290.00M | 297.00M | 304.00M | 318.00M | 310.00M | 321.00M | 289.00M | 307.00M | 308.00M | 347.00M | 347.00M | 341.00M | 341.00M | 360.00M | 355.00M | 354.00M | 366.00M | 385.00M | 404.00M | 358.00M | 347.00M | 387.00M | 407.00M | 420.00M | 403.00M | 389.00M | 417.00M | 386.00M | 412.00M | 422.00M | 419.00M | 415.00M | 407.00M | 393.00M | 396.00M | 380.00M | 395.00M | 397.00M | 410.00M | 454.00M | 417.00M | 428.00M |
|
Restructuring Costs
|
| | | | 48.00M | 50.00M | | 15.00M | 13.00M | 11.00M | | 7.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
577.00M | | | | 505.00M | 127.00M | 5.00M | 688.00M | 764.00M | 788.00M | 807.00M | 754.00M | 811.00M | 833.00M | 845.00M | 800.00M | 841.00M | 796.00M | -450.00M | 498.00M | 503.00M | 507.00M | 564.00M | 513.00M | 483.00M | 501.00M | 500.00M | 491.00M | 489.00M | 502.00M | 523.00M | 493.00M | 510.00M | 518.00M | 552.00M | 541.00M | 563.00M | 544.00M | 586.00M | 577.00M | 569.00M | 582.00M | 630.00M | 634.00M | 581.00M | 592.00M | 695.00M | 710.00M | 708.00M | 734.00M | 760.00M | 764.00M | 746.00M | 779.00M | 837.00M | 788.00M | 793.00M | 1,014.00M | 773.00M | 750.00M | 717.00M | 723.00M | 785.00M | 782.00M | 802.00M | 850.00M | 871.00M |
|
Operating Expenses
|
1,142.00M | 60.00M | -486.00M | | 1,119.00M | 1,269.00M | 1,373.00M | 1,308.00M | 1,411.00M | 1,410.00M | 1,415.00M | 1,364.00M | 1,433.00M | 1,453.00M | 1,489.00M | 1,463.00M | 1,519.00M | 1,416.00M | -890.00M | 884.00M | 894.00M | 878.00M | 973.00M | 911.00M | 856.00M | 870.00M | 879.00M | 873.00M | 888.00M | 898.00M | 928.00M | 861.00M | 901.00M | 913.00M | 990.00M | 982.00M | 996.00M | 982.00M | 1,050.00M | 1,034.00M | 1,022.00M | 1,049.00M | 1,117.00M | 1,142.00M | 1,136.00M | 1,031.00M | 1,184.00M | 1,220.00M | 1,237.00M | 1,250.00M | 1,265.00M | 1,298.00M | 1,247.00M | 1,307.00M | 1,378.00M | 1,330.00M | 1,334.00M | 1,539.00M | 1,280.00M | 1,274.00M | 1,210.00M | 1,245.00M | 1,293.00M | 1,305.00M | 1,368.00M | 1,378.00M | 1,418.00M |
|
Operating Income
|
24.00M | | | | 94.00M | 115.00M | 203.00M | 211.00M | 266.00M | 281.00M | 313.00M | 271.00M | 300.00M | 270.00M | 278.00M | 217.00M | 213.00M | 236.00M | -280.00M | 124.00M | 94.00M | 131.00M | 70.00M | 115.00M | 107.00M | 144.00M | 156.00M | 155.00M | 131.00M | 146.00M | 183.00M | 206.00M | 201.00M | 201.00M | 199.00M | 229.00M | 210.00M | 221.00M | 244.00M | 250.00M | 216.00M | 225.00M | 250.00M | 215.00M | 102.00M | 230.00M | 299.00M | 328.00M | 288.00M | 336.00M | 395.00M | 376.00M | 360.00M | 411.00M | 471.00M | 426.00M | 383.00M | 133.00M | 408.00M | 384.00M | 363.00M | 333.00M | 408.00M | 376.00M | 300.00M | 360.00M | 443.00M |
|
EBIT
|
24.00M | | | | 94.00M | 115.00M | 203.00M | 211.00M | 266.00M | 281.00M | 313.00M | 271.00M | 300.00M | 270.00M | 278.00M | 217.00M | 213.00M | 236.00M | -280.00M | 124.00M | 94.00M | 131.00M | 70.00M | 115.00M | 107.00M | 144.00M | 156.00M | 155.00M | 131.00M | 146.00M | 183.00M | 206.00M | 201.00M | 201.00M | 199.00M | 229.00M | 210.00M | 221.00M | 244.00M | 250.00M | 216.00M | 225.00M | 250.00M | 215.00M | 102.00M | 230.00M | 299.00M | 328.00M | 288.00M | 336.00M | 395.00M | 376.00M | 360.00M | 411.00M | 471.00M | 426.00M | 383.00M | 133.00M | 408.00M | 384.00M | 363.00M | 333.00M | 408.00M | 376.00M | 300.00M | 360.00M | 443.00M |
|
Interest & Investment Income
|
14.00M | | | | 3.00M | 3.00M | 11.00M | 4.00M | 3.00M | 3.00M | 4.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 3.00M | 3.00M | 3.00M | 4.00M | 5.00M | 6.00M | 7.00M | 9.00M | 10.00M | 9.00M | 10.00M | 10.00M | 10.00M | 10.00M | 6.00M | 3.00M | 3.00M | 1.00M | 1.00M | | 1.00M | | 1.00M | 1.00M | 1.00M | 2.00M | 5.00M | 9.00M | 12.00M | 13.00M | 17.00M | 18.00M | 19.00M | 19.00M | 24.00M | 15.00M | 14.00M | 16.00M | 17.00M |
|
Other Non Operating Income
|
12.00M | | | | 9.00M | 6.00M | 51.00M | 6.00M | 11.00M | 17.00M | -1.00M | 8.00M | 16.00M | -10.00M | 2.00M | 1.00M | 9.00M | 1.00M | -4.00M | | 3.00M | -21.00M | -71.00M | 12.00M | 4.00M | -1.00M | 2.00M | 3.00M | 1.00M | 2.00M | -16.00M | 3.00M | 5.00M | 5.00M | 40.00M | 15.00M | 26.00M | 30.00M | 8.00M | 6.00M | 9.00M | 5.00M | -4.00M | 21.00M | 36.00M | 7.00M | 2.00M | 3.00M | 4.00M | 12.00M | 73.00M | -37.00M | -7.00M | 3.00M | 2.00M | | 6.00M | 10.00M | 17.00M | 23.00M | 12.00M | 13.00M | 1.00M | 4.00M | -25.00M | 18.00M | 9.00M |
|
Non Operating Income
|
| | | | 9.00M | 6.00M | 51.00M | 6.00M | 11.00M | 17.00M | -1.00M | 8.00M | 16.00M | -10.00M | 2.00M | 1.00M | 9.00M | 1.00M | -4.00M | | 3.00M | -21.00M | -71.00M | 12.00M | 4.00M | -1.00M | 2.00M | 3.00M | 1.00M | 2.00M | -16.00M | 3.00M | 5.00M | 5.00M | 40.00M | 15.00M | 26.00M | 30.00M | 8.00M | 6.00M | 9.00M | 5.00M | -4.00M | 21.00M | 36.00M | 7.00M | 2.00M | 3.00M | 4.00M | 12.00M | 73.00M | -37.00M | -7.00M | 3.00M | 2.00M | | 6.00M | 10.00M | 17.00M | 23.00M | 12.00M | 13.00M | 1.00M | 4.00M | -25.00M | 18.00M | 9.00M |
|
EBT
|
27.00M | | | | 83.00M | 227.00M | 243.00M | 269.00M | 324.00M | 281.00M | 293.00M | 256.00M | 293.00M | 238.00M | 256.00M | 195.00M | 198.00M | 212.00M | -312.00M | 97.00M | 69.00M | 85.00M | -22.00M | 113.00M | 96.00M | 128.00M | 143.00M | 142.00M | 117.00M | 134.00M | 151.00M | 193.00M | 191.00M | 193.00M | 226.00M | 233.00M | 227.00M | 242.00M | 244.00M | 248.00M | 218.00M | 222.00M | 231.00M | 219.00M | 121.00M | 219.00M | 283.00M | 312.00M | 273.00M | 327.00M | 448.00M | 319.00M | 333.00M | 397.00M | 455.00M | 410.00M | 377.00M | 132.00M | 420.00M | 403.00M | 374.00M | 343.00M | 401.00M | 367.00M | 260.00M | 366.00M | 442.00M |
|
Tax Provisions
|
-37.00M | | | | 4.00M | 22.00M | -49.00M | 5.00M | 60.00M | -49.00M | 4.00M | 26.00M | 38.00M | -5.00M | -169.00M | 16.00M | 32.00M | 44.00M | -24.00M | -24.00M | 29.00M | 22.00M | -30.00M | 20.00M | 4.00M | 15.00M | 3.00M | 21.00M | 26.00M | 10.00M | 25.00M | 25.00M | 27.00M | 18.00M | 49.00M | 553.00M | 22.00M | 6.00M | 49.00M | -256.00M | 36.00M | 31.00M | 37.00M | 22.00M | 20.00M | 20.00M | 61.00M | 24.00M | 57.00M | 63.00M | 6.00M | 36.00M | 59.00M | 68.00M | 87.00M | 58.00M | 75.00M | 21.00M | -55.00M | 55.00M | 66.00M | 61.00M | 50.00M | 49.00M | 45.00M | 30.00M | 8.00M |
|
Profit After Tax
|
64.00M | | 166.00M | | 79.00M | 205.00M | 292.00M | 264.00M | 193.00M | 330.00M | 289.00M | 230.00M | 255.00M | 243.00M | 425.00M | 179.00M | 166.00M | 168.00M | 221.00M | 195.00M | 139.00M | 147.00M | 68.00M | 93.00M | 92.00M | 113.00M | 140.00M | 121.00M | 91.00M | 124.00M | 126.00M | 168.00M | 164.00M | 175.00M | 177.00M | -320.00M | 205.00M | 236.00M | 195.00M | 504.00M | 182.00M | 191.00M | 194.00M | 197.00M | 101.00M | 199.00M | 222.00M | 288.00M | 216.00M | 264.00M | 442.00M | 283.00M | 274.00M | 329.00M | 368.00M | 352.00M | 302.00M | 111.00M | 475.00M | 348.00M | 308.00M | 282.00M | 351.00M | 318.00M | 215.00M | 336.00M | 434.00M |
|
Equity Income
|
14.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | -8.00M | | | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -4.00M | -4.00M | | | -4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
64.00M | | | | 79.00M | 205.00M | 292.00M | 264.00M | 264.00M | 330.00M | 289.00M | 230.00M | 255.00M | 243.00M | 425.00M | 179.00M | 166.00M | 168.00M | -288.00M | 121.00M | 40.00M | 63.00M | 8.00M | 93.00M | 92.00M | 113.00M | 140.00M | 121.00M | 91.00M | 124.00M | 126.00M | 168.00M | 164.00M | 175.00M | 177.00M | -320.00M | 205.00M | 236.00M | 195.00M | 504.00M | 182.00M | 191.00M | 194.00M | 197.00M | 101.00M | 199.00M | 222.00M | 288.00M | 216.00M | 264.00M | 442.00M | 283.00M | 274.00M | 329.00M | 368.00M | 352.00M | 302.00M | 111.00M | 475.00M | 348.00M | 308.00M | 282.00M | 351.00M | 318.00M | 215.00M | 336.00M | 434.00M |
|
Consolidated Net Income
|
64.00M | | | | 79.00M | 205.00M | 292.00M | 264.00M | 264.00M | 330.00M | 289.00M | 230.00M | 255.00M | 243.00M | 425.00M | 179.00M | 166.00M | 168.00M | -288.00M | 74.00M | 99.00M | 84.00M | 60.00M | -30.00M | -5.00M | -2.00M | 140.00M | 121.00M | 91.00M | 124.00M | 126.00M | 168.00M | 164.00M | 175.00M | 177.00M | -320.00M | 205.00M | 236.00M | 195.00M | 504.00M | 182.00M | 191.00M | 194.00M | 197.00M | 101.00M | 199.00M | 222.00M | 288.00M | 216.00M | 264.00M | 442.00M | 283.00M | 274.00M | 329.00M | 368.00M | 352.00M | 302.00M | 111.00M | 475.00M | 348.00M | 308.00M | 282.00M | 351.00M | 318.00M | 215.00M | 336.00M | 434.00M |
|
Income towards Parent Company
|
64.00M | | | | 79.00M | 205.00M | 292.00M | 264.00M | 264.00M | 330.00M | 281.00M | 230.00M | 255.00M | 240.00M | 422.00M | 176.00M | 163.00M | 165.00M | -291.00M | 71.00M | 96.00M | 81.00M | 57.00M | -33.00M | -8.00M | -5.00M | 137.00M | 118.00M | 88.00M | 121.00M | 123.00M | 165.00M | 161.00M | 172.00M | 173.00M | -324.00M | 205.00M | 236.00M | 191.00M | 504.00M | 182.00M | 191.00M | 194.00M | 197.00M | 101.00M | 199.00M | 222.00M | 288.00M | 216.00M | 264.00M | 442.00M | 283.00M | 274.00M | 329.00M | 368.00M | 352.00M | 302.00M | 111.00M | 475.00M | 348.00M | 308.00M | 282.00M | 351.00M | 318.00M | 215.00M | 336.00M | 434.00M |
|
Net Income towards Common Stockholders
|
64.00M | | | | 79.00M | 205.00M | 292.00M | 264.00M | 264.00M | 330.00M | 281.00M | 230.00M | 255.00M | 240.00M | 422.00M | 176.00M | 163.00M | 165.00M | -291.00M | 71.00M | 96.00M | 81.00M | 57.00M | -33.00M | -8.00M | -5.00M | 137.00M | 118.00M | 88.00M | 121.00M | 123.00M | 165.00M | 161.00M | 172.00M | 173.00M | -324.00M | 205.00M | 236.00M | 191.00M | 504.00M | 182.00M | 191.00M | 194.00M | 197.00M | 101.00M | 199.00M | 222.00M | 288.00M | 216.00M | 264.00M | 442.00M | 283.00M | 274.00M | 329.00M | 368.00M | 352.00M | 302.00M | 111.00M | 475.00M | 348.00M | 308.00M | 282.00M | 351.00M | 318.00M | 215.00M | 336.00M | 434.00M |
|
EPS (Basic)
|
0.18 | | | | 0.23 | 0.59 | 0.84 | 0.56 | 0.58 | 0.95 | 0.84 | 0.66 | 0.73 | 0.70 | 1.22 | 0.52 | 0.48 | 0.50 | 0.66 | 0.59 | 0.42 | 0.44 | 0.21 | 0.28 | 0.28 | 0.34 | 0.43 | 0.37 | 0.28 | 0.38 | 0.39 | 0.52 | 0.51 | 0.55 | 0.55 | -0.99 | 0.64 | 0.74 | 0.60 | 1.58 | 0.57 | 0.61 | 0.63 | 0.64 | 0.33 | 0.64 | 0.72 | 0.94 | 0.71 | 0.87 | 1.46 | 0.94 | 0.92 | 1.10 | 1.24 | 1.19 | 1.02 | 0.38 | 1.63 | 1.19 | 1.05 | 0.97 | 1.23 | 1.12 | 0.75 | 1.18 | 1.54 |
|
EPS (Weighted Average and Diluted)
|
0.18 | | | | 0.22 | 0.58 | 0.83 | 0.54 | 0.56 | 0.92 | 0.81 | 0.65 | 0.72 | 0.69 | 1.21 | 0.51 | 0.48 | 0.49 | 0.66 | 0.58 | 0.41 | 0.43 | 0.20 | 0.28 | 0.27 | 0.34 | 0.42 | 0.36 | 0.28 | 0.38 | 0.38 | 0.52 | 0.50 | 0.54 | 0.54 | -0.99 | 0.63 | 0.73 | 0.60 | 1.57 | 0.57 | 0.60 | 0.63 | 0.63 | 0.32 | 0.64 | 0.71 | 0.93 | 0.70 | 0.86 | 1.44 | 0.93 | 0.91 | 1.10 | 1.24 | 1.19 | 1.02 | 0.38 | 1.61 | 1.18 | 1.05 | 0.97 | 1.23 | 1.11 | 0.75 | 1.18 | 1.52 |
|
Shares Outstanding (Weighted Average)
|
351.98M | 343.35M | 345.11M | 348.83M | 348.15M | 348.06M | 346.37M | 347.60M | 345.12M | 348.05M | 347.21M | 348.13M | 347.63M | 347.50M | 348.44M | 347.93M | 347.16M | 344.48M | 330.79M | 331.81M | 333.42M | 333.26M | 333.51M | 335.32M | 335.81M | 333.19M | 331.40M | 332.17M | 327.77M | 325.52M | 324.38M | 321.75M | 322.30M | 321.34M | 321.83M | 323.02M | 322.48M | 319.95M | 318.77M | 318.53M | 315.99M | 309.47M | 310.18M | 309.65M | 309.65M | 308.78M | 308.31M | 306.85M | 304.70M | 303.44M | 302.72M | 302.00M | 300.11M | 298.71M | 296.04M | 296.07M | 295.70M | 295.38M | 292.59M | 293.00M | 293.06M | 291.76M | 287.33M | 285.60M | 285.10M | 284.06M | 283.50M |
|
Shares Outstanding (Diluted Average)
|
352.00M | | | | | | 353.00M | | | 357.00M | 355.00M | 352.00M | 354.00M | 353.00M | 353.00M | 352.00M | 351.00M | 348.00M | 345.00M | 338.00M | 338.00M | 338.00M | 338.00M | 338.00M | 337.00M | 336.00M | 335.00M | 332.00M | 330.00M | 329.00M | 329.00M | 326.00M | 325.00M | 326.00M | 326.00M | 323.00M | 326.00M | 326.00M | 325.00M | 322.00M | 322.00M | 320.00M | 318.00M | 313.00M | 313.00M | 312.00M | 312.00M | 309.00M | 308.00M | 307.00M | 307.00M | 303.00M | 302.00M | 301.00M | 300.00M | 297.00M | 297.00M | 296.00M | 296.00M | 294.00M | 294.00M | 293.00M | 291.00M | 287.00M | 286.00M | 285.00M | 285.00M |
|
EBITDA
|
24.00M | | | | 94.00M | 115.00M | 203.00M | 211.00M | 266.00M | 281.00M | 313.00M | 271.00M | 300.00M | 270.00M | 278.00M | 217.00M | 213.00M | 236.00M | -280.00M | 124.00M | 94.00M | 131.00M | 70.00M | 115.00M | 107.00M | 144.00M | 156.00M | 155.00M | 131.00M | 146.00M | 183.00M | 206.00M | 201.00M | 201.00M | 199.00M | 229.00M | 210.00M | 221.00M | 244.00M | 250.00M | 216.00M | 225.00M | 250.00M | 215.00M | 102.00M | 230.00M | 299.00M | 328.00M | 288.00M | 336.00M | 395.00M | 376.00M | 360.00M | 411.00M | 471.00M | 426.00M | 383.00M | 133.00M | 408.00M | 384.00M | 363.00M | 333.00M | 408.00M | 376.00M | 300.00M | 360.00M | 443.00M |
|
Interest Expenses
|
-23.00M | | | | 23.00M | 24.00M | 27.00M | 23.00M | 20.00M | 20.00M | 23.00M | 26.00M | 25.00M | 24.00M | 26.00M | 25.00M | 25.00M | 27.00M | 30.00M | 29.00M | 30.00M | 28.00M | 23.00M | 16.00M | 17.00M | 17.00M | 16.00M | 18.00M | 18.00M | 17.00M | 19.00M | 20.00M | 20.00M | 19.00M | 20.00M | 20.00M | 19.00M | 18.00M | 18.00M | 18.00M | 17.00M | 18.00M | 21.00M | 20.00M | 20.00M | 19.00M | 19.00M | 19.00M | 20.00M | 21.00M | 21.00M | 21.00M | 21.00M | 19.00M | 23.00M | 25.00M | 24.00M | 24.00M | 22.00M | 22.00M | 20.00M | 22.00M | 32.00M | 28.00M | 29.00M | 28.00M | 27.00M |
|
Tax Rate
|
| | | | 4.82% | 9.69% | | 1.86% | 18.52% | | 1.37% | 10.16% | 12.97% | | | 8.21% | 16.16% | 20.75% | 7.69% | | 42.03% | 25.88% | | 17.70% | 4.17% | 11.72% | 2.10% | 14.79% | 22.22% | 7.46% | 16.56% | 12.95% | 14.14% | 9.33% | 21.68% | | 9.69% | 2.48% | 20.08% | | 16.51% | 13.96% | 16.02% | 10.05% | 16.53% | 9.13% | 21.55% | 7.69% | 20.88% | 19.27% | 1.34% | 11.29% | 17.72% | 17.13% | 19.12% | 14.15% | 19.89% | 15.91% | | 13.65% | 17.65% | 17.78% | 12.47% | 13.35% | 17.31% | 8.20% | 1.81% |