|
Revenue
|
1,916.00M | 1,684.00M | 1,815.00M | 1,720.00M | 1,940.00M | 1,725.00M | 2,267.00M | 1,706.00M | 1,904.00M | 1,781.00M | 2,268.00M | 1,578.00M | 1,412.00M | 1,402.00M | 1,709.00M | 1,258.00M | 1,475.00M | 1,403.00M | 1,638.00M | 1,322.00M | 1,594.00M | 1,419.00M | 1,670.00M | 1,370.00M | 1,556.00M | 1,401.00M | 1,833.00M | 1,308.00M | 1,434.00M | 1,427.00M | 1,859.00M | 1,356.00M | 1,515.00M | 1,537.00M | 1,723.00M | 1,399.00M | 1,585.00M | 1,563.00M | 1,724.00M | 1,419.00M | 1,556.00M | 1,379.00M | 1,659.00M | 1,316.00M | 1,440.00M | 1,398.00M | 1,628.00M | 1,328.00M | 1,566.00M | 1,472.00M | 1,811.00M | 1,545.00M | 1,879.00M | 1,726.00M | 2,306.00M | 2,046.00M | 2,062.00M | 1,760.00M | 2,060.00M | 77.00M | 1,816.00M | 1,693.00M | 2,173.00M | 1,941.00M | 2,097.00M | 2,221.00M | 2,699.00M |
|
Cost of Revenue
|
421.00M | 451.00M | 422.00M | 474.00M | 437.00M | 465.00M | 455.00M | 464.00M | 463.00M | 473.00M | 467.00M | 194.00M | 369.00M | 395.00M | 362.00M | 385.00M | 399.00M | 447.00M | 383.00M | 382.00M | 418.00M | 411.00M | 402.00M | 453.00M | 401.00M | 427.00M | 428.00M | 438.00M | 400.00M | 435.00M | 411.00M | 487.00M | 418.00M | 431.00M | 413.00M | 443.00M | 431.00M | 439.00M | 429.00M | 473.00M | 417.00M | 450.00M | 434.00M | 444.00M | 438.00M | 384.00M | 418.00M | 421.00M | 420.00M | 412.00M | 457.00M | 485.00M | 461.00M | 491.00M | 475.00M | 510.00M | 448.00M | 450.00M | 470.00M | 498.00M | 470.00M | 465.00M | 520.00M | 514.00M | 485.00M | 460.00M | 502.00M |
|
Gross Profit
|
1,495.00M | 1,233.00M | 1,393.00M | 1,246.00M | 1,503.00M | 1,260.00M | 1,812.00M | 1,242.00M | 1,441.00M | 1,308.00M | 1,801.00M | 1,384.00M | 1,043.00M | 1,007.00M | 1,347.00M | 873.00M | 1,076.00M | 956.00M | 1,255.00M | 940.00M | 1,176.00M | 1,008.00M | 1,268.00M | 917.00M | 1,155.00M | 974.00M | 1,405.00M | 870.00M | 1,034.00M | 992.00M | 1,448.00M | 869.00M | 1,097.00M | 1,106.00M | 1,310.00M | 956.00M | 1,154.00M | 1,124.00M | 1,295.00M | 946.00M | 1,139.00M | 929.00M | 1,225.00M | 872.00M | 1,002.00M | 1,014.00M | 1,210.00M | 907.00M | 1,146.00M | 1,060.00M | 1,354.00M | 1,060.00M | 1,418.00M | 1,235.00M | 1,831.00M | 1,536.00M | 1,614.00M | 1,310.00M | 1,590.00M | -421.00M | 1,346.00M | 1,228.00M | 1,653.00M | 1,427.00M | 1,612.00M | 1,761.00M | 2,197.00M |
|
Amortization - Intangibles
|
| | | | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
1,595.00M | | | 1,475.00M | 1,642.00M | 1,394.00M | 2,178.00M | 1,508.00M | 1,677.00M | 1,465.00M | 1,718.00M | 255.00M | 1,254.00M | 1,058.00M | 1,131.00M | 1,150.00M | 1,290.00M | 1,142.00M | 1,071.00M | 1,151.00M | 1,348.00M | 1,097.00M | 1,109.00M | 1,245.00M | 1,300.00M | 1,164.00M | 1,207.00M | 1,168.00M | 1,214.00M | 1,102.00M | 1,168.00M | 1,270.00M | 1,273.00M | 1,150.00M | 1,154.00M | 1,187.00M | 1,312.00M | 1,178.00M | 1,191.00M | 1,253.00M | 1,268.00M | 1,099.00M | 1,139.00M | 1,137.00M | 1,199.00M | 1,044.00M | 1,134.00M | 1,117.00M | 1,250.00M | 1,186.00M | 1,277.00M | 1,348.00M | 1,548.00M | 1,417.00M | 1,707.00M | 1,770.00M | 1,711.00M | 1,431.00M | 1,446.00M | 1,354.00M | 1,445.00M | 1,332.00M | 1,587.00M | 1,743.00M | 1,667.00M | 1,810.00M | 1,874.00M |
|
Operating Expenses
|
1,595.00M | 1,319.00M | 1,330.00M | 1,475.00M | 1,642.00M | 1,394.00M | 2,178.00M | 1,508.00M | 1,677.00M | 1,465.00M | 1,718.00M | 255.00M | 1,254.00M | 1,058.00M | 1,131.00M | 1,150.00M | 1,290.00M | 1,142.00M | 1,071.00M | 1,151.00M | 1,348.00M | 1,097.00M | 1,109.00M | 1,245.00M | 1,300.00M | 1,164.00M | 1,207.00M | 1,168.00M | 1,214.00M | 1,102.00M | 1,168.00M | 1,270.00M | 1,273.00M | 1,150.00M | 1,154.00M | 1,187.00M | 1,312.00M | 1,178.00M | 1,191.00M | 1,253.00M | 1,268.00M | 1,099.00M | 1,139.00M | 1,137.00M | 1,199.00M | 1,044.00M | 1,134.00M | 1,117.00M | 1,250.00M | 1,186.00M | 1,277.00M | 1,348.00M | 1,548.00M | 1,417.00M | 1,707.00M | 1,770.00M | 1,711.00M | 1,431.00M | 1,446.00M | 1,354.00M | 1,445.00M | 1,332.00M | 1,587.00M | 1,743.00M | 1,667.00M | 1,810.00M | 1,874.00M |
|
Operating Income
|
321.00M | 365.00M | 485.00M | 245.00M | 298.00M | 331.00M | 89.00M | 198.00M | 227.00M | 316.00M | 550.00M | 148.00M | 159.00M | 347.00M | 570.00M | 112.00M | 185.00M | 261.00M | 567.00M | 171.00M | 246.00M | 322.00M | 561.00M | 125.00M | 256.00M | 237.00M | 626.00M | 140.00M | 220.00M | 325.00M | 691.00M | 145.00M | 242.00M | 387.00M | 569.00M | 212.00M | 273.00M | 385.00M | 533.00M | 166.00M | 288.00M | 280.00M | 520.00M | 179.00M | 241.00M | 354.00M | 494.00M | 211.00M | 316.00M | 286.00M | 534.00M | 197.00M | 331.00M | 309.00M | 599.00M | 276.00M | 351.00M | 329.00M | 614.00M | 264.00M | 371.00M | 361.00M | 586.00M | 198.00M | 430.00M | 411.00M | 825.00M |
|
EBIT
|
321.00M | 365.00M | 485.00M | 245.00M | 298.00M | 331.00M | 89.00M | 198.00M | 227.00M | 316.00M | 550.00M | 148.00M | 159.00M | 347.00M | 570.00M | 112.00M | 185.00M | 261.00M | 567.00M | 171.00M | 246.00M | 322.00M | 561.00M | 125.00M | 256.00M | 237.00M | 626.00M | 140.00M | 220.00M | 325.00M | 691.00M | 145.00M | 242.00M | 387.00M | 569.00M | 212.00M | 273.00M | 385.00M | 533.00M | 166.00M | 288.00M | 280.00M | 520.00M | 179.00M | 241.00M | 354.00M | 494.00M | 211.00M | 316.00M | 286.00M | 534.00M | 197.00M | 331.00M | 309.00M | 599.00M | 276.00M | 351.00M | 329.00M | 614.00M | 264.00M | 371.00M | 361.00M | 586.00M | 198.00M | 430.00M | 411.00M | 825.00M |
|
Other Non Operating Income
|
16.00M | 17.00M | 16.00M | 22.00M | 22.00M | 24.00M | 24.00M | 20.00M | 16.00M | 17.00M | 18.00M | 17.00M | 17.00M | 19.00M | 17.00M | 17.00M | 15.00M | 16.00M | 20.00M | 18.00M | 18.00M | 21.00M | 21.00M | 19.00M | 19.00M | 16.00M | 19.00M | 20.00M | 20.00M | 16.00M | 18.00M | 47.00M | 18.00M | 20.00M | 23.00M | 25.00M | 23.00M | 29.00M | 32.00M | 18.00M | 29.00M | 36.00M | 34.00M | 31.00M | 21.00M | 48.00M | 48.00M | 34.00M | 46.00M | 49.00M | 56.00M | 51.00M | 60.00M | 62.00M | 58.00M | 46.00M | 78.00M | 82.00M | 101.00M | 87.00M | 89.00M | 103.00M | 101.00M | 124.00M | 85.00M | 96.00M | 76.00M |
|
Non Operating Income
|
12.00M | 10.00M | 13.00M | 13.00M | 15.00M | 22.00M | 14.00M | 6.00M | 11.00M | 12.00M | 13.00M | 9.00M | 2.00M | 12.00M | 11.00M | 8.00M | 7.00M | 11.00M | 15.00M | 10.00M | 9.00M | 17.00M | 14.00M | 17.00M | 8.00M | 10.00M | 14.00M | 12.00M | 13.00M | 10.00M | 10.00M | 68.00M | 18.00M | 20.00M | 23.00M | 25.00M | 23.00M | 29.00M | 32.00M | 18.00M | 29.00M | 36.00M | 34.00M | 31.00M | 21.00M | 48.00M | 48.00M | 34.00M | 46.00M | 49.00M | 56.00M | 51.00M | 60.00M | 62.00M | 58.00M | 46.00M | 78.00M | 82.00M | 101.00M | 87.00M | 89.00M | 103.00M | 101.00M | 124.00M | 85.00M | 96.00M | 76.00M |
|
EBT
|
215.00M | 251.00M | 364.00M | 126.00M | 181.00M | 238.00M | -27.00M | 84.00M | 119.00M | 224.00M | 450.00M | -102.00M | 62.00M | 258.00M | 490.00M | 19.00M | 91.00M | 172.00M | 494.00M | 72.00M | 163.00M | 250.00M | 490.00M | 67.00M | 176.00M | 158.00M | 553.00M | 61.00M | 138.00M | 240.00M | 604.00M | 59.00M | 161.00M | 308.00M | 495.00M | 141.00M | 195.00M | 314.00M | 464.00M | 85.00M | 220.00M | 219.00M | 458.00M | 119.00M | 169.00M | 294.00M | 432.00M | 137.00M | 262.00M | 239.00M | 496.00M | 155.00M | 287.00M | 245.00M | 531.00M | 192.00M | 302.00M | 277.00M | 563.00M | 198.00M | 306.00M | 299.00M | 514.00M | 151.00M | 340.00M | 320.00M | 693.00M |
|
Tax Provisions
|
70.00M | 83.00M | 135.00M | 44.00M | 75.00M | 83.00M | 137.00M | 30.00M | 45.00M | 85.00M | 163.00M | -39.00M | 23.00M | 96.00M | 179.00M | 9.00M | 35.00M | 66.00M | 187.00M | 23.00M | 64.00M | 99.00M | 194.00M | 20.00M | 66.00M | 59.00M | 208.00M | 30.00M | 31.00M | 92.00M | 233.00M | 26.00M | 57.00M | 114.00M | 205.00M | 200.00M | 42.00M | 74.00M | 105.00M | 16.00M | 27.00M | 39.00M | 92.00M | 24.00M | 21.00M | 50.00M | 63.00M | 21.00M | 27.00M | 31.00M | 70.00M | 29.00M | 34.00M | 36.00M | 78.00M | 28.00M | 37.00M | 38.00M | 69.00M | 39.00M | 44.00M | 39.00M | 57.00M | -57.00M | 50.00M | 43.00M | 52.00M |
|
Profit After Tax
|
145.00M | 168.00M | 229.00M | 82.00M | 102.00M | 152.00M | -167.00M | 52.00M | 71.00M | 138.00M | 285.00M | 25.00M | -403.00M | 211.00M | 374.00M | -1156.00M | -145.00M | 105.00M | 305.00M | 48.00M | 98.00M | 150.00M | 295.00M | 49.00M | 110.00M | 151.00M | 345.00M | 30.00M | 107.00M | 148.00M | 371.00M | 33.00M | 104.00M | 194.00M | 290.00M | -59.00M | 153.00M | 240.00M | 359.00M | 69.00M | 193.00M | 180.00M | 366.00M | 95.00M | 148.00M | 244.00M | 369.00M | 116.00M | 235.00M | 208.00M | 426.00M | 126.00M | 253.00M | 209.00M | 453.00M | 164.00M | 265.00M | 239.00M | 494.00M | 159.00M | 262.00M | 260.00M | 457.00M | 208.00M | 290.00M | 277.00M | 641.00M |
|
Net Income - Minority
|
| | | | | | | | | | | -149.00M | -147.00M | -145.00M | -152.00M | -151.00M | -151.00M | -151.00M | -151.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -142.00M | -129.00M | -129.00M | | -129.00M | | | | -129.00M | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
4.00M | 3.00M | 2.00M | 3.00M | 4.00M | 3.00M | 3.00M | 2.00M | 3.00M | 1.00M | 2.00M | | 2.00M | -2.00M | 2.00M | 12.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M |
|
Income from Continuing Operations
|
145.00M | 168.00M | 229.00M | 82.00M | 106.00M | 155.00M | -164.00M | 54.00M | 74.00M | 139.00M | 287.00M | -63.00M | 39.00M | 162.00M | 311.00M | 10.00M | 56.00M | 106.00M | 307.00M | 49.00M | 99.00M | 151.00M | 296.00M | 47.00M | 110.00M | 99.00M | 345.00M | 31.00M | 107.00M | 148.00M | 371.00M | 33.00M | 104.00M | 194.00M | 290.00M | -59.00M | 153.00M | 240.00M | 359.00M | 69.00M | 193.00M | 180.00M | 366.00M | 95.00M | 148.00M | 244.00M | 369.00M | 116.00M | 235.00M | 208.00M | 426.00M | 126.00M | 253.00M | 209.00M | 453.00M | 164.00M | 265.00M | 239.00M | 494.00M | 159.00M | 262.00M | 260.00M | 457.00M | 208.00M | 290.00M | 277.00M | 641.00M |
|
Consolidated Net Income
|
145.00M | 168.00M | 229.00M | 82.00M | 106.00M | 155.00M | -164.00M | 54.00M | 74.00M | 139.00M | 287.00M | -63.00M | 441.00M | -47.00M | -72.00M | 1,168.00M | -199.00M | -10.00M | -3.00M | -11.00M | -1.00M | -1.00M | -1.00M | 2.00M | | 52.00M | | -1.00M | | | | | 104.00M | 194.00M | 290.00M | -59.00M | 153.00M | 240.00M | 359.00M | 69.00M | 193.00M | 180.00M | 366.00M | 95.00M | 148.00M | 244.00M | 369.00M | 116.00M | 235.00M | 208.00M | 426.00M | 126.00M | 253.00M | 209.00M | 453.00M | 164.00M | 265.00M | 239.00M | 494.00M | 159.00M | 262.00M | 260.00M | 457.00M | 208.00M | 290.00M | 277.00M | 641.00M |
|
Income towards Parent Company
|
145.00M | 168.00M | 229.00M | 82.00M | 106.00M | 155.00M | -164.00M | 54.00M | 74.00M | 139.00M | 287.00M | -212.00M | 294.00M | -192.00M | -224.00M | 1,017.00M | -350.00M | -161.00M | -154.00M | -153.00M | -143.00M | -143.00M | -143.00M | -140.00M | -142.00M | -90.00M | -142.00M | -143.00M | -142.00M | -142.00M | -142.00M | -142.00M | -38.00M | 52.00M | 148.00M | -201.00M | 11.00M | 98.00M | 217.00M | -73.00M | 51.00M | 38.00M | 224.00M | -47.00M | 6.00M | 102.00M | 227.00M | -26.00M | 106.00M | 79.00M | 426.00M | -3.00M | 253.00M | 209.00M | 453.00M | 35.00M | 265.00M | 239.00M | 494.00M | 159.00M | 262.00M | 260.00M | 457.00M | 208.00M | 290.00M | 277.00M | 641.00M |
|
Preferred Dividend Payments
|
| | | | | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M |
|
Net Income towards Common Stockholders
|
13.00M | 168.00M | 229.00M | 82.00M | 106.00M | 113.00M | 223.00M | 1.00M | 33.00M | 90.00M | 190.00M | 25.00M | 27.00M | 143.00M | 236.00M | 16.00M | 40.00M | 84.00M | 238.00M | 33.00M | 53.00M | 126.00M | 222.00M | 45.00M | 53.00M | 61.00M | 239.00M | 32.00M | 59.00M | 92.00M | 241.00M | 29.00M | 102.00M | 193.00M | 288.00M | -60.00M | 151.00M | 239.00M | 357.00M | 68.00M | 191.00M | 179.00M | 364.00M | 94.00M | 146.00M | 243.00M | 367.00M | 115.00M | 233.00M | 207.00M | 425.00M | 125.00M | 252.00M | 207.00M | 452.00M | 163.00M | 264.00M | 237.00M | 493.00M | 158.00M | 261.00M | 258.00M | 456.00M | 207.00M | 289.00M | 275.00M | 640.00M |
|
EPS (Basic)
|
0.66 | 0.79 | 1.05 | 0.37 | 0.43 | 0.64 | -0.70 | 0.00 | 0.29 | 0.57 | 1.18 | 0.10 | -1.66 | 0.87 | 1.54 | 0.07 | -0.60 | 0.44 | 1.26 | 0.14 | 0.40 | 0.62 | 1.21 | 0.19 | 0.45 | 0.61 | 1.42 | 0.13 | 0.43 | 0.61 | 1.52 | 0.12 | 0.42 | 0.79 | 1.19 | -0.25 | 0.62 | 0.98 | 1.46 | 0.28 | 0.78 | 0.73 | 1.48 | 0.38 | 0.59 | 0.99 | 1.48 | 0.47 | 0.92 | 0.81 | 1.66 | 0.48 | 0.98 | 0.80 | 1.75 | 0.63 | 1.01 | 0.90 | 1.88 | 0.60 | 0.98 | 0.97 | 1.71 | 0.78 | 1.07 | 1.02 | 2.37 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | 0.10 | -1.66 | 0.87 | 1.54 | 0.07 | -0.60 | 0.44 | 1.25 | 0.13 | 0.40 | 0.62 | 1.20 | 0.18 | 0.45 | 0.61 | 1.41 | 0.13 | 0.43 | 0.61 | 1.52 | 0.12 | 0.42 | 0.79 | 1.18 | -0.25 | 0.62 | 0.97 | 1.45 | 0.28 | 0.78 | 0.72 | 1.47 | 0.38 | 0.59 | 0.98 | 1.47 | 0.46 | 0.91 | 0.80 | 1.65 | 0.48 | 0.97 | 0.80 | 1.74 | 0.63 | 1.00 | 0.90 | 1.87 | 0.60 | 0.98 | 0.97 | 1.70 | 0.77 | 1.07 | 1.01 | 2.35 |
|
Shares Outstanding (Weighted Average)
|
212.70M | 213.60M | 218.20M | 220.40M | 237.60M | 238.40M | 239.30M | 238.80M | 240.60M | 241.20M | 241.70M | 241.50M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.60M | 242.90M | 243.70M | 244.10M | 243.80M | 244.90M | 245.60M | 245.90M | 245.60M | 246.40M | 246.90M | 247.10M | 247.00M | 254.40M | 256.10M | 257.30M | 256.30M | 257.90M | 258.20M | 258.40M | 258.40M | 262.20M | 262.60M | 262.80M | 262.80M | 266.40M | 266.70M | 266.80M | 266.80M | 270.00M | 270.30M | 270.40M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 242.10M | | | 242.90M | 243.00M | | | 245.10M | 244.50M | | | 244.30M | 244.40M | | | 243.90M | 243.60M | | | 243.00M | 243.40M | | 243.70M | 244.70M | 244.20M | 244.40M | 245.80M | 246.30M | 245.80M | 246.40M | 247.20M | 247.50M | 247.10M | 248.10M | 248.00M | 249.20M | 248.70M | 255.90M | 257.20M | 258.60M | 257.60M | 259.00M | 259.40M | 259.50M | 259.50M | 263.10M | 263.20M | 263.40M | 263.40M | 266.80M | 266.80M | 267.30M | 267.40M | 271.40M | 271.60M | 272.20M |
|
EBITDA
|
321.00M | 365.00M | 485.00M | 245.00M | 298.00M | 331.00M | 89.00M | 198.00M | 227.00M | 316.00M | 550.00M | 148.00M | -388.00M | 216.00M | 406.00M | -1166.00M | -152.00M | 101.00M | 292.00M | 59.00M | 96.00M | 152.00M | 293.00M | 33.00M | 108.00M | 154.00M | 343.00M | 31.00M | 103.00M | 151.00M | 368.00M | 17.00M | 104.00M | 196.00M | 290.00M | -56.00M | 154.00M | 238.00M | 361.00M | 64.00M | 194.00M | 180.00M | 366.00M | 99.00M | 149.00M | 244.00M | 370.00M | 130.00M | 236.00M | 207.00M | 427.00M | 139.00M | 254.00M | 209.00M | 453.00M | 149.00M | 264.00M | 238.00M | 493.00M | 157.00M | 261.00M | 258.00M | 456.00M | 212.00M | 286.00M | 273.00M | 641.00M |
|
Interest Expenses
|
118.00M | 124.00M | 134.00M | 132.00M | 132.00M | 115.00M | 130.00M | 120.00M | 119.00M | 104.00M | 113.00M | 51.00M | 98.00M | 98.00M | 99.00M | 97.00M | 101.00M | 100.00M | 88.00M | 109.00M | 92.00M | 89.00M | 85.00M | 75.00M | 88.00M | 89.00M | 87.00M | 91.00M | 95.00M | 95.00M | 97.00M | 95.00M | 99.00M | 99.00M | 97.00M | 96.00M | 101.00M | 100.00M | 101.00M | 99.00M | 97.00M | 97.00M | 96.00M | 91.00M | 93.00M | 108.00M | 110.00M | 108.00M | 100.00M | 96.00M | 94.00M | 93.00M | 104.00M | 126.00M | 126.00M | 130.00M | 127.00M | 134.00M | 152.00M | 153.00M | 154.00M | 165.00M | 173.00M | 171.00M | 175.00M | 187.00M | 208.00M |
|
Tax Rate
|
32.56% | 33.07% | 37.09% | 34.92% | 41.44% | 34.87% | -507.41% | 35.71% | 37.82% | 37.95% | 36.22% | 38.24% | 37.10% | 37.21% | 36.53% | 47.37% | 38.46% | 38.37% | 37.85% | 31.94% | 39.26% | 39.60% | 39.59% | 29.85% | 37.50% | 37.34% | 37.61% | 49.18% | 22.46% | 38.33% | 38.58% | 44.07% | 35.40% | 37.01% | 41.41% | 141.84% | 21.54% | 23.57% | 22.63% | 18.82% | 12.27% | 17.81% | 20.09% | 20.17% | 12.43% | 17.01% | 14.58% | 15.33% | 10.31% | 12.97% | 14.11% | 18.71% | 11.85% | 14.69% | 14.69% | 14.58% | 12.25% | 13.72% | 12.26% | 19.70% | 14.38% | 13.04% | 11.09% | -37.75% | 14.71% | 13.44% | 7.50% |