|
Revenue
|
3,458.00M | 3,202.00M | 3,547.00M | 3,282.00M | 3,569.00M | 3,360.00M | 4,064.00M | 3,434.00M | 3,730.00M | 3,609.00M | 4,333.00M | 3,444.00M | 3,625.00M | 3,551.00M | 4,156.00M | 3,613.00M | 3,826.00M | 3,582.00M | 4,176.00M | 3,773.00M | 4,497.50M | 3,900.60M | 4,161.40M | 3,819.10M | 4,580.40M | 3,826.70M | 4,431.40M | 3,614.70M | 4,044.90M | 3,892.90M | 4,652.20M | 3,790.10M | 3,933.30M | 3,576.50M | 4,104.70M | 3,810.40M | 4,048.30M | 4,013.20M | 4,333.10M | 3,801.10M | 4,056.80M | 3,573.60M | 4,315.00M | 3,616.00M | 3,747.50M | 3,494.00M | 4,066.40M | 3,610.60M | 4,281.10M | 3,826.50M | 4,623.00M | 4,061.40M | 4,592.60M | 4,639.70M | 5,526.10M | 4,881.10M | 4,690.90M | 4,372.50M | 5,341.70M | 4,576.90M | 5,025.70M | 4,579.20M | 5,420.10M | 4,696.00M | 5,463.40M | 270.00M | 6,010.40M | 5,315.30M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 718.10M | 808.40M | 990.30M | 776.70M | 840.40M | 875.40M | 861.80M | 660.70M | 783.90M | 2,799.70M | 1,151.00M | 964.90M | 1,200.40M | 1,053.40M | 1,560.70M | 1,124.00M | 1,441.40M | 1,340.20M | 1,500.70M | 1,564.40M | 2,111.90M | 1,920.90M | 1,706.40M | 1,424.60M | 1,756.80M | 1,690.20M | 1,575.80M | 1,368.50M | 1,659.20M | 1,332.50M | 1,852.90M | 24.00M | 1,980.20M | 1,656.50M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,386.60M | 3,002.00M | 3,058.00M | 3,236.50M | 3,492.70M | 2,925.70M | 3,195.00M | 2,912.90M | 3,531.10M | 816.30M | 2,596.50M | 2,529.10M | 2,866.00M | 2,557.20M | 2,720.40M | 2,702.50M | 3,181.60M | 2,721.20M | 3,091.90M | 3,075.30M | 3,414.20M | 2,960.20M | 2,984.50M | 2,947.90M | 3,584.90M | 2,886.70M | 3,449.90M | 3,210.70M | 3,760.90M | 3,363.50M | 3,610.50M | 246.00M | 4,030.20M | 3,658.80M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.30M | -0.10M | -0.10M | 2,684.00M | 37.30M | 1.10M | 1.40M | 3,033.00M | 38.30M | 0.30M | | 2,888.90M | 39.20M | 0.70M | 1.70M | 2.00M | 44.90M | 1.00M | 0.60M | 0.50M |
|
Other Operating Expenses
|
2,708.00M | 2.00M | 2.00M | 2,801.00M | 2,811.00M | 2,966.00M | 3,039.00M | 2,948.00M | 2,898.00M | 2,892.00M | 3,443.00M | 3,101.00M | 2,871.00M | 2,810.00M | 3,244.00M | 3,364.00M | 3,071.00M | 3,035.00M | 3,301.00M | 2,584.00M | 3,607.00M | 3,277.00M | 3,256.00M | 3,389.20M | 3,477.60M | 3,022.60M | 3,471.20M | 3,148.30M | 3,152.00M | 3,026.70M | 5,780.10M | 3,257.40M | 2,847.60M | 2,843.20M | 3,129.60M | 3,079.50M | 3,342.30M | 3,256.20M | 3,664.50M | 3,250.00M | 3,268.40M | 3,022.60M | 3,356.80M | 3,321.30M | 2,995.90M | 2,771.30M | 3,123.20M | 3,040.40M | 3,437.50M | | | | 3,567.20M | -116.30M | | 116.30M | 3,947.80M | | -186.40M | -92.70M | 3,813.90M | 3,894.60M | 4,066.90M | 3,598.00M | 4,134.30M | 3,686.80M | 4,488.40M | 4,200.50M |
|
Operating Expenses
|
2,708.00M | 2,520.00M | 2,689.00M | 2,801.00M | 2,811.00M | 2,966.00M | 3,039.00M | 2,948.00M | 2,898.00M | 2,892.00M | 3,443.00M | 3,101.00M | 2,871.00M | 2,810.00M | 3,244.00M | 3,364.00M | 3,071.00M | 3,035.00M | 3,301.00M | 2,584.00M | 3,607.00M | 3,277.00M | 3,256.00M | 3,389.20M | 3,477.60M | 3,022.60M | 3,471.20M | 3,148.30M | 3,152.00M | 3,026.70M | 5,780.10M | 3,257.40M | 2,847.60M | 2,843.20M | 3,129.60M | 3,079.50M | 3,342.30M | 3,256.20M | 3,664.50M | 3,250.00M | 3,268.40M | 3,022.60M | 3,356.80M | 3,321.30M | 2,995.90M | 2,771.30M | 3,123.20M | 3,040.40M | 3,470.80M | 3,016.60M | 3,515.60M | 3,377.70M | 3,604.50M | 3,635.30M | 4,596.00M | 4,321.00M | 3,986.10M | 3,497.80M | 3,988.40M | 3,953.70M | 3,853.10M | 3,895.30M | 4,068.60M | 3,600.00M | 4,179.20M | 3,687.80M | 4,489.00M | 4,201.00M |
|
Operating Income
|
750.00M | 682.00M | 858.00M | 481.00M | 758.00M | 394.00M | 1,025.00M | 486.00M | 832.00M | 717.00M | 890.00M | 343.00M | 754.00M | 741.00M | 912.00M | 249.00M | 755.00M | 547.00M | 875.00M | 678.00M | 1,032.30M | 760.70M | 904.90M | 429.50M | 1,102.80M | 804.10M | 960.20M | 466.40M | 892.90M | 866.20M | -1127.90M | 575.90M | 1,085.70M | 733.30M | 975.10M | 730.90M | 706.00M | 757.00M | 668.60M | 551.10M | 788.40M | 551.00M | 958.20M | 294.70M | 751.60M | 722.70M | 943.20M | 570.20M | 810.30M | 809.90M | 1,107.40M | 683.70M | 988.10M | 1,004.40M | 930.10M | 560.10M | 704.80M | 874.70M | 1,353.30M | 623.20M | 1,172.60M | 683.90M | 1,351.50M | 1,096.00M | 1,284.20M | 1,399.10M | 1,521.40M | 1,114.30M |
|
EBIT
|
750.00M | 682.00M | 858.00M | 481.00M | 758.00M | 394.00M | 1,025.00M | 486.00M | 832.00M | 717.00M | 890.00M | 343.00M | 754.00M | 741.00M | 912.00M | 249.00M | 755.00M | 547.00M | 875.00M | 678.00M | 1,032.30M | 760.70M | 904.90M | 429.50M | 1,102.80M | 804.10M | 960.20M | 466.40M | 892.90M | 866.20M | -1127.90M | 575.90M | 1,085.70M | 733.30M | 975.10M | 730.90M | 706.00M | 757.00M | 668.60M | 551.10M | 788.40M | 551.00M | 958.20M | 294.70M | 751.60M | 722.70M | 943.20M | 570.20M | 810.30M | 809.90M | 1,107.40M | 683.70M | 988.10M | 1,004.40M | 930.10M | 560.10M | 704.80M | 874.70M | 1,353.30M | 623.20M | 1,172.60M | 683.90M | 1,351.50M | 1,096.00M | 1,284.20M | 1,399.10M | 1,521.40M | 1,114.30M |
|
Interest & Investment Income
|
5.00M | -5.00M | 5.00M | 6.00M | 3.00M | 18.00M | 3.00M | 14.00M | 2.00M | 3.00M | 19.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 43.00M | 3.00M | 2.90M | 1.00M | 3.00M | 1.00M | 2.40M | 1.40M | 3.10M | 1.60M | 1.80M | 2.10M | 2.40M | 2.00M | 9.80M | 8.00M | 2.30M | 2.40M | 70.20M | 25.00M | 25.20M | 26.00M | 28.40M | 28.40M | 29.00M | 32.30M | 34.10M | 34.00M | 38.90M | 38.40M | 38.30M | 1.00M | 3.10M | 2.80M | 151.20M | 3.60M | 7.60M | 2.70M | 163.90M | 5.40M | 5.30M | 4.10M | 203.20M | 57.10M | 61.70M | 61.70M | 60.50M | 89.30M | 84.00M | 65.50M | 69.20M |
|
Other Non Operating Income
|
| | | | | 5.60M | 4.02M | | 10.54M | 3.47M | 3.94M | | 14.89M | 2.85M | 15.26M | | 2.12M | | 2.46M | | 1.97M | | | | | | | | | | | | 0.50M | 0.50M | | 34.10M | 5.50M | 6.70M | 6.30M | -0.30M | 8.60M | 6.60M | 3.20M | 8.20M | -4.40M | 14.30M | 5.50M | 41.60M | 21.70M | 33.10M | -20.60M | 7.20M | 2.30M | -12.70M | 4.80M | 17.20M | 14.70M | 14.40M | 11.90M | 23.00M | 13.60M | 13.10M | 28.50M | 9.80M | 7.80M | 15.50M | 12.10M | 12.60M |
|
Non Operating Income
|
| | | | | 5.60M | 4.02M | -14.54M | 10.54M | 3.47M | 3.94M | -11.31M | 14.89M | 2.85M | 15.26M | | 2.12M | | 2.46M | | 1.97M | | | | | | | | | | | | 0.50M | 0.50M | | 34.10M | 5.50M | 6.70M | 6.30M | -0.30M | 8.60M | 6.60M | 3.20M | 8.20M | -4.40M | 14.30M | 5.50M | 41.60M | 21.70M | 33.10M | -20.60M | 7.20M | 2.30M | -12.70M | 4.80M | 17.20M | 14.70M | 14.40M | 11.90M | 23.00M | 13.60M | 13.10M | 28.50M | 9.80M | 7.80M | 15.50M | 12.10M | 12.60M |
|
EBT
|
542.00M | 469.00M | 650.00M | 277.00M | 549.00M | 201.00M | 812.00M | 287.00M | 627.00M | 521.00M | 984.00M | 235.00M | 570.00M | 543.00M | 715.00M | -6.00M | 545.00M | 393.00M | 680.00M | 475.30M | 850.00M | 583.00M | 723.00M | 254.90M | 923.60M | 630.30M | 776.00M | 293.00M | 713.60M | 678.80M | -1323.90M | 407.10M | 910.40M | 550.80M | 800.60M | 554.40M | 540.20M | 583.60M | 480.90M | 368.80M | 600.10M | 387.30M | 759.30M | 88.10M | 516.20M | 507.90M | 732.30M | 389.70M | 604.80M | 604.60M | 849.70M | 452.80M | 755.20M | 739.80M | 657.00M | 268.40M | 390.60M | 525.30M | 1,001.20M | 291.90M | 839.30M | 324.00M | 981.90M | 697.80M | 889.50M | 241.00M | 1,117.90M | 699.80M |
|
Tax Provisions
|
179.00M | 148.00M | 208.00M | 61.00M | 207.00M | 65.00M | 258.00M | 113.00M | 278.00M | 174.00M | 334.00M | 32.00M | 189.00M | 190.00M | 241.00M | -16.00M | 195.00M | 80.00M | 257.00M | 157.70M | 307.00M | 215.00M | 264.00M | 119.60M | 327.20M | 224.30M | 275.60M | 92.50M | 235.50M | 165.00M | -534.50M | 60.30M | 343.20M | 190.60M | 264.00M | 171.90M | 102.00M | 72.20M | -80.70M | 21.80M | 44.50M | -54.40M | 40.60M | -43.60M | 46.50M | 12.60M | -1.20M | -17.40M | 54.50M | 61.20M | 69.80M | -70.00M | 52.80M | 54.00M | -16.10M | -85.30M | 10.40M | 28.60M | 64.20M | -48.20M | -141.90M | 6.70M | 37.50M | 58.70M | 125.50M | -313.00M | 138.70M | 115.70M |
|
Profit After Tax
|
363.00M | 321.00M | 446.00M | 239.00M | 346.00M | 137.00M | 557.00M | 178.00M | 355.00M | 353.00M | 930.00M | 311.00M | 390.00M | 363.00M | 488.00M | 21.00M | 364.00M | 339.00M | 434.00M | 347.00M | 561.00M | 391.10M | 494.40M | 191.50M | 630.70M | 431.40M | 519.60M | 470.70M | 503.10M | 506.40M | -764.20M | 375.20M | 594.20M | 376.20M | 556.70M | 401.80M | 456.70M | 530.10M | 579.70M | 364.80M | 574.10M | 459.10M | 733.90M | 152.70M | 499.30M | 514.50M | 748.20M | 434.70M | 578.80M | 573.80M | 796.90M | 538.60M | 718.10M | 520.80M | 683.30M | 383.40M | 400.40M | 516.10M | 958.30M | 337.80M | 1,005.70M | 342.50M | 961.70M | 665.90M | 764.00M | 554.00M | 979.20M | 584.10M |
|
Equity Income
|
| 1.00M | 4.00M | 2.00M | 4.00M | 1.00M | 3.00M | 4.00M | 6.00M | 6.00M | 7.00M | 8.00M | 9.00M | 10.00M | 14.00M | 11.00M | 14.00M | 14.00M | 11.00M | 19.30M | 18.00M | 23.00M | 24.00M | 25.20M | 23.80M | 25.40M | 11.40M | 4.70M | 25.00M | -7.40M | 25.20M | 28.40M | 27.00M | 16.00M | 20.10M | 19.30M | 18.50M | 18.70M | 18.10M | 17.80M | 18.50M | 17.40M | 15.20M | 21.00M | 29.60M | 19.20M | 14.70M | 27.60M | 28.50M | 30.40M | 17.00M | 15.80M | 15.70M | -165.00M | 10.20M | 29.70M | 20.20M | 19.40M | 21.30M | -1.90M | 24.50M | 25.20M | 17.30M | 27.00M | 38.20M | 20.60M | 21.10M | 21.10M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | -1.00M | | -4.00M | -4.00M | -4.00M | -7.00M | -8.00M | -10.00M | | -15.20M | -18.70M | | | | -25.40M | | -26.60M | -28.30M | -29.10M | -30.00M | -31.00M | -32.20M | -163.60M | -281.30M | -281.00M | -279.30M | -270.80M | -268.70M | -223.60M | -247.20M | -251.20M | -249.10M | -247.00M | -246.80M | -241.00M | -234.10M | -229.00M | -229.60M | -222.20M | -39.90M | -39.20M | -40.40M | -40.50M | -41.40M | -42.00M | -43.30M | -1097.30M | -1090.00M | -1080.00M |
|
Income from Non-Controlling Interests
|
2.00M | 1.00M | 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 | 0.70M | 1.00M | 1.00M | 1.00M | 1.20M | 1.50M | 1.30M | 1.30M | 1.10M | 1.90M | 1.80M | 1.60M | 1.80M | 2.00M | 1.20M | 12.00M | 1.10M | 2.30M | 1.70M | 2.10M | 1.40M | 1.30M | -2.20M | 0.40M | -0.80M | 4.10M | -6.30M | -0.40M | -0.80M | 3.80M | -4.40M | 0.90M | -0.30M | 3.40M | -3.70M | -0.40M | -0.90M | 3.40M | -5.10M | 4.60M | 1.60M | 2.60M | 2.20M | 2.10M | 1.80M | | | | |
|
Income from Continuing Operations
|
363.00M | 321.00M | 442.00M | 216.00M | 342.00M | 136.00M | 554.00M | 174.00M | 349.00M | 347.00M | 650.00M | 203.00M | 381.00M | 353.00M | 474.00M | 10.00M | 350.00M | 313.00M | 423.00M | 317.60M | 543.00M | 368.00M | 459.00M | 135.30M | 596.40M | 406.00M | 500.40M | 200.50M | 478.10M | 513.80M | -789.40M | 346.80M | 567.20M | 360.20M | 536.60M | 382.50M | 438.20M | 511.40M | 561.60M | 347.00M | 555.60M | 441.70M | 718.70M | 131.70M | 469.70M | 495.30M | 733.50M | 407.10M | 550.30M | 543.40M | 779.90M | 522.80M | 702.40M | 685.80M | 673.10M | 353.70M | 380.20M | 496.70M | 937.00M | 340.10M | 981.20M | 317.30M | 944.40M | 639.10M | 764.00M | 554.00M | 979.20M | 584.10M |
|
Consolidated Net Income
|
363.00M | | | | 342.00M | 136.00M | 554.00M | 174.00M | 349.00M | 347.00M | 650.00M | 203.00M | 381.00M | 353.00M | 474.00M | 10.00M | 350.00M | 313.00M | 423.00M | 317.60M | 2.70M | 2.70M | 10.20M | 31.90M | 10.50M | -0.10M | 7.80M | 265.50M | | -2.50M | | | 567.20M | | | | 438.20M | 511.40M | 561.60M | 347.00M | 555.60M | 441.70M | 718.70M | 131.70M | 469.70M | 495.30M | 733.50M | 407.10M | 550.30M | 543.40M | 779.90M | 522.80M | 702.40M | 685.80M | 673.10M | 353.70M | 380.20M | 496.70M | 937.00M | 340.10M | 981.20M | 317.30M | 944.40M | 639.10M | 764.00M | 554.00M | 979.20M | 584.10M |
|
Income towards Parent Company
|
363.00M | | | | 342.00M | 136.00M | 554.00M | 174.00M | 349.00M | 347.00M | 650.00M | 203.00M | 381.00M | 353.00M | 474.00M | 10.00M | 350.00M | 313.00M | 423.00M | 316.60M | 2.70M | -1.30M | 6.20M | 27.90M | 3.50M | -8.10M | -2.20M | 265.50M | -15.20M | -21.20M | | | 567.20M | -25.40M | | -26.60M | 409.90M | 482.30M | 531.60M | 316.00M | 523.40M | 278.10M | 437.40M | -149.30M | 190.40M | 224.50M | 464.80M | 183.50M | 303.10M | 292.20M | 530.80M | 275.80M | 455.60M | 444.80M | 439.00M | 124.70M | 150.60M | 274.50M | 897.10M | 300.90M | 940.80M | 276.80M | 903.00M | 597.10M | 720.70M | -543.30M | -110.80M | -495.90M |
|
Preferred Dividend Payments
|
1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
360.00M | 316.00M | 443.00M | 238.00M | 344.00M | 136.00M | 555.00M | 176.00M | 353.00M | 352.00M | 928.00M | 308.00M | 389.00M | 362.00M | 487.00M | 21.00M | 363.00M | 338.00M | 433.00M | 346.00M | 559.80M | 389.90M | 493.20M | 190.90M | 629.20M | 430.00M | 518.30M | 469.60M | 501.20M | 502.10M | -765.80M | 373.40M | 592.20M | 375.00M | 544.70M | 400.70M | 454.40M | 528.40M | 577.60M | 363.40M | 572.80M | 461.30M | 733.50M | 153.50M | 495.20M | 520.80M | 748.60M | 435.50M | 575.00M | 578.20M | 796.00M | 538.90M | 714.70M | 524.50M | 683.70M | 384.30M | 397.00M | 521.20M | 953.70M | 336.20M | 1,003.10M | 340.30M | 959.60M | 664.10M | 720.70M | -543.30M | -110.80M | -495.90M |
|
EPS (Basic)
|
0.89 | 0.68 | 0.93 | 0.52 | 0.72 | 0.28 | 1.16 | 0.37 | 0.73 | 0.73 | 1.92 | 0.64 | 0.80 | 0.75 | 1.00 | 0.04 | 0.75 | 0.69 | 0.89 | 0.71 | 1.15 | 0.80 | 1.01 | 0.39 | 1.29 | 0.88 | 1.06 | 0.96 | 1.02 | 1.03 | -1.56 | 0.76 | 1.20 | 0.76 | 1.11 | 0.81 | 0.92 | 1.07 | 1.17 | 0.74 | 1.16 | 0.93 | 1.49 | 0.31 | 1.00 | 1.05 | 1.51 | 0.88 | 1.16 | 1.16 | 1.59 | 1.07 | 1.41 | 1.02 | 1.33 | 0.75 | 0.77 | 1.01 | 1.83 | 0.65 | 1.90 | 0.64 | 1.80 | 1.25 | 1.35 | -1.02 | -0.21 | -0.93 |
|
EPS (Weighted Average and Diluted)
|
0.89 | 0.68 | 0.93 | 0.52 | 0.72 | 0.28 | 1.16 | 0.37 | 0.73 | 0.73 | 1.92 | 0.64 | 0.80 | 0.75 | 1.00 | 0.04 | 0.75 | 0.69 | 0.89 | 0.71 | 1.15 | 0.80 | 1.01 | 0.39 | 1.29 | 0.88 | 1.06 | 0.96 | 1.02 | 1.03 | -1.56 | 0.76 | 1.20 | 0.76 | 1.10 | 0.81 | 0.92 | 1.07 | 1.17 | 0.74 | 1.16 | 0.93 | 1.48 | 0.31 | 1.00 | 1.05 | 1.50 | 0.88 | 1.15 | 1.15 | 1.58 | 1.07 | 1.41 | 1.02 | 1.33 | 0.74 | 0.77 | 1.01 | 1.83 | 0.65 | 1.90 | 0.64 | 1.80 | 1.25 | 1.35 | -1.01 | -0.21 | -0.92 |
|
Shares Outstanding (Weighted Average)
|
406.83M | 472.22M | 476.95M | 458.68M | 478.43M | 479.05M | 479.58M | 479.37M | 481.14M | 481.93M | 482.50M | 482.17M | 483.83M | 484.50M | 484.98M | 484.68M | 485.82M | 486.29M | 486.93M | 486.62M | 487.87M | 488.29M | 488.91M | 488.59M | 489.60M | 490.21M | 490.65M | 490.34M | 491.11M | 491.50M | 491.70M | 491.50M | 491.71M | 491.80M | 491.84M | 491.81M | 492.30M | 492.70M | 493.00M | 492.80M | 493.31M | 493.60M | 493.84M | 493.70M | 494.60M | 495.70M | 496.20M | 495.72M | 497.10M | 499.92M | 501.23M | 500.52M | 506.10M | 513.62M | 513.73M | 511.84M | 514.20M | 514.90M | 520.50M | 518.90M | 526.60M | 528.90M | 532.21M | 530.10M | 533.40M | 534.30M | 534.90M | 534.54M |
|
Shares Outstanding (Diluted Average)
|
407.38M | 472.22M | 477.11M | 458.98M | 478.84M | 479.18M | 479.75M | 479.60M | 481.37M | 482.20M | 482.80M | 482.46M | 484.25M | 484.86M | 485.36M | 485.08M | 486.34M | 486.76M | 487.26M | 487.04M | 488.27M | 488.54M | 488.97M | 488.90M | 489.94M | 490.50M | 490.80M | 490.57M | 491.33M | 491.64M | 491.81M | 491.66M | 492.03M | 492.64M | 493.00M | 492.61M | 493.13M | 493.51M | 493.94M | 493.80M | 494.50M | 495.40M | 495.50M | 495.31M | 496.61M | 497.34M | 497.50M | 497.23M | 498.20M | 501.00M | 502.61M | 501.80M | 507.70M | 515.20M | 515.32M | 513.48M | 515.60M | 516.24M | 521.44M | 520.21M | 527.60M | 530.14M | 533.60M | 531.34M | 534.70M | 536.43M | 538.00M | 537.47M |
|
EBITDA
|
750.00M | 682.00M | 858.00M | 481.00M | 758.00M | 394.00M | 1,025.00M | 486.00M | 832.00M | 717.00M | 890.00M | 343.00M | 754.00M | 741.00M | 912.00M | 249.00M | 755.00M | 547.00M | 875.00M | 678.00M | 1,032.30M | 760.70M | 904.90M | 429.50M | 1,102.80M | 804.10M | 960.20M | 466.40M | 892.90M | 866.20M | -1127.90M | 575.90M | 1,085.70M | 733.30M | 975.10M | 730.90M | 706.00M | 757.00M | 668.60M | 551.10M | 788.40M | 551.00M | 958.20M | 294.70M | 751.60M | 722.70M | 943.20M | 570.20M | 843.60M | 809.80M | 1,107.30M | 3,367.70M | 1,025.40M | 1,005.50M | 931.50M | 3,593.10M | 743.10M | 875.00M | 1,353.30M | 3,512.10M | 1,211.80M | 684.60M | 1,353.20M | 1,098.00M | 1,329.10M | 1,400.10M | 1,522.00M | 1,114.80M |
|
Interest Expenses
|
238.00M | 240.00M | 248.00M | 247.00M | 250.00M | 249.00M | 251.00M | 249.00M | 242.00M | 239.00M | 242.00M | 210.00M | 229.00M | 235.00M | 233.00M | 291.00M | 232.00M | 228.00M | 225.00M | 205.00M | 220.00M | 221.00M | 217.00M | 218.00M | 218.70M | 219.20M | 220.20M | 215.80M | 217.00M | 224.90M | 225.30M | 210.00M | 221.80M | 222.90M | 223.30M | 227.00M | 234.00M | 242.30M | 256.80M | 251.30M | 255.80M | 250.70M | 275.10M | 290.90M | 292.10M | 294.00M | 291.30M | 288.30M | 290.20M | 301.60M | 303.70M | 303.60M | 313.40M | 327.60M | 360.70M | 394.40M | 415.70M | 460.00M | 470.30M | 461.00M | 435.60M | 465.60M | 498.80M | 463.00M | 494.90M | 489.50M | 508.50M | 533.10M |
|
Tax Rate
|
33.03% | 31.56% | 32.00% | 22.02% | 37.70% | 32.34% | 31.77% | 39.37% | 44.34% | 33.40% | 33.94% | 13.62% | 33.16% | 34.99% | 33.71% | 266.67% | 35.78% | 20.36% | 37.79% | 33.18% | 36.12% | 36.88% | 36.51% | 46.92% | 35.43% | 35.59% | 35.52% | 31.57% | 33.00% | 24.31% | 40.37% | 14.81% | 37.70% | 34.60% | 32.98% | 31.01% | 18.88% | 12.37% | -16.78% | 5.91% | 7.42% | -14.05% | 5.35% | -49.49% | 9.01% | 2.48% | -0.16% | -4.46% | 9.01% | 10.12% | 8.21% | -15.46% | 6.99% | 7.30% | -2.45% | -31.78% | 2.66% | 5.44% | 6.41% | -16.51% | -16.91% | 2.07% | 3.82% | 8.41% | 14.11% | -129.88% | 12.41% | 16.53% |