|
Revenue
|
2,864.00M | 2,948.00M | 4,139.00M | 3,509.00M | 3,178.00M | 3,267.00M | 4,527.00M | 3,497.00M | 3,419.00M | 3,620.00M | 5,058.00M | 3,697.00M | 3,582.00M | 3,538.00M | 4,684.00M | 3,578.00M | 3,593.00M | 3,479.00M | 4,726.00M | 3,658.00M | 3,585.00M | 3,633.00M | 4,947.00M | 3,719.00M | 3,531.00M | 3,590.00M | 4,883.00M | 3,711.00M | 3,651.00M | 3,705.00M | 5,097.00M | 3,935.00M | 3,791.00M | 3,945.00M | 5,515.00M | 4,259.00M | 4,232.00M | 4,357.00M | 5,836.00M | 4,456.00M | 4,673.00M | 4,838.00M | 6,533.00M | 4,782.00M | 4,789.00M | 740.00M | 31.00M | 34.00M | 26.00M | 50.00M | 546.00M | 1,287.00M | 1,623.00M | 2,401.00M | 4,305.00M | 3,839.00M | 4,432.00M | 4,911.00M | 6,854.00M | 5,396.00M | 5,406.00M | 5,781.00M | 7,896.00M | 5,938.00M | 5,810.00M | 6,328.00M | 8,153.00M | 6,330.00M |
|
Cost of Revenue
|
1,850.00M | 1,885.00M | 2,226.00M | 2,446.00M | 2,182.00M | 2,165.00M | 2,389.00M | 2,356.00M | 2,395.00M | 2,521.00M | 2,814.00M | 2,569.00M | 2,694.00M | 2,478.00M | 2,597.00M | 2,551.00M | 2,599.00M | 2,487.00M | 2,917.00M | 2,642.00M | 2,592.00M | 2,572.00M | 2,760.00M | 2,498.00M | 2,335.00M | 2,404.00M | 2,490.00M | 2,218.00M | 2,243.00M | 2,258.00M | 2,563.00M | 2,319.00M | 2,435.00M | 2,436.00M | 3,013.00M | 2,617.00M | 2,709.00M | 2,681.00M | 2,958.00M | 2,741.00M | 3,142.00M | 3,159.00M | 3,532.00M | 3,076.00M | 3,523.00M | 2,484.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
1,014.00M | 1,063.00M | 1,913.00M | 1,063.00M | 996.00M | 1,102.00M | 2,138.00M | 1,141.00M | 1,024.00M | 1,099.00M | 2,244.00M | 1,128.00M | 888.00M | 1,060.00M | 2,087.00M | 1,027.00M | 994.00M | 992.00M | 1,809.00M | 1,016.00M | 993.00M | 1,061.00M | 2,187.00M | 1,221.00M | 1,196.00M | 1,186.00M | 2,393.00M | 1,493.00M | 1,408.00M | 1,447.00M | 2,534.00M | 1,616.00M | 1,356.00M | 1,509.00M | 2,502.00M | 1,642.00M | 1,523.00M | 1,676.00M | 2,878.00M | 1,715.00M | 1,531.00M | 1,679.00M | 3,001.00M | 1,706.00M | 1,266.00M | -1744.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
392.00M | 393.00M | 381.00M | 424.00M | 396.00M | 404.00M | 381.00M | 433.00M | 422.00M | 440.00M | 421.00M | 435.00M | 421.00M | 431.00M | 409.00M | 459.00M | 460.00M | 449.00M | 439.00M | 532.00M | 521.00M | 504.00M | 481.00M | 547.00M | 529.00M | 491.00M | 484.00M | 563.00M | 551.00M | 532.00M | 529.00M | 584.00M | 549.00M | 553.00M | 547.00M | 616.00M | 616.00M | 605.00M | 573.00M | 656.00M | 629.00M | 621.00M | 563.00M | 667.00M | 678.00M | 492.00M | 265.00M | 443.00M | 462.00M | 417.00M | 425.00M | 580.00M | 530.00M | 619.00M | 625.00M | 741.00M | 712.00M | 736.00M | 713.00M | 788.00M | 813.00M | 789.00M | 763.00M | 886.00M | 848.00M | 816.00M | 779.00M | 960.00M |
|
Other Operating Expenses
|
2,161.00M | 2,202.00M | 2,562.00M | 2,791.00M | 2,527.00M | 2,514.00M | 2,744.00M | 2,723.00M | 2,762.00M | 2,901.00M | 3,204.00M | 2,954.00M | 3,243.00M | 2,854.00M | 2,980.00M | 2,943.00M | 2,988.00M | 2,878.00M | 3,336.00M | 3,046.00M | 2,997.00M | 2,982.00M | 3,174.00M | 2,906.00M | 2,736.00M | 2,810.00M | 2,889.00M | 2,638.00M | 2,666.00M | 2,695.00M | 3,006.00M | 2,754.00M | 2,874.00M | 2,892.00M | 3,575.00M | 3,095.00M | 3,197.00M | 3,193.00M | 3,469.00M | 3,247.00M | 3,658.00M | 3,702.00M | 4,080.00M | 3,630.00M | 4,824.00M | 4,426.00M | 2,099.00M | 1,233.00M | 1,087.00M | 1,248.00M | 2,178.00M | 2,600.00M | 2,584.00M | 3,255.00M | 3,960.00M | 4,233.00M | 3,892.00M | 4,055.00M | 4,517.00M | -1095.00M | 4,318.00M | 4,432.00M | 3,540.00M | 2,947.00M | 4,420.00M | 4,578.00M | 3,606.00M | 2,950.00M |
|
Operating Expenses
|
2,553.00M | 2,595.00M | 2,943.00M | 3,215.00M | 2,923.00M | 2,918.00M | 3,125.00M | 3,156.00M | 3,184.00M | 3,341.00M | 3,625.00M | 3,389.00M | 3,664.00M | 3,285.00M | 3,389.00M | 3,402.00M | 3,448.00M | 3,327.00M | 3,775.00M | 3,578.00M | 3,518.00M | 3,486.00M | 3,655.00M | 3,453.00M | 3,265.00M | 3,301.00M | 3,373.00M | 3,201.00M | 3,217.00M | 3,227.00M | 3,535.00M | 3,338.00M | 3,423.00M | 3,445.00M | 4,122.00M | 3,711.00M | 3,813.00M | 3,798.00M | 4,042.00M | 3,903.00M | 4,287.00M | 4,323.00M | 4,643.00M | 4,297.00M | 5,502.00M | 4,918.00M | 2,364.00M | 1,676.00M | 1,549.00M | 1,665.00M | 2,603.00M | 3,180.00M | 3,114.00M | 3,874.00M | 4,585.00M | 4,974.00M | 4,604.00M | 4,791.00M | 5,230.00M | -307.00M | 5,131.00M | 5,221.00M | 4,303.00M | 3,833.00M | 5,268.00M | 5,394.00M | 4,385.00M | 3,910.00M |
|
Operating Income
|
311.00M | 353.00M | 1,196.00M | 294.00M | 255.00M | 349.00M | 1,402.00M | 341.00M | 235.00M | 279.00M | 1,433.00M | 308.00M | -82.00M | 253.00M | 1,295.00M | 176.00M | 145.00M | 152.00M | 951.00M | 80.00M | 67.00M | 147.00M | 1,292.00M | 266.00M | 266.00M | 289.00M | 1,510.00M | 510.00M | 434.00M | 478.00M | 1,562.00M | 597.00M | 368.00M | 500.00M | 1,393.00M | 548.00M | 419.00M | 559.00M | 1,794.00M | 553.00M | 386.00M | 515.00M | 1,890.00M | 485.00M | -713.00M | -4177.00M | -2333.00M | -1642.00M | -1524.00M | -1616.00M | -2057.00M | -1893.00M | -1491.00M | -1473.00M | -279.00M | -1135.00M | -172.00M | 120.00M | 1,624.00M | 384.00M | 276.00M | 560.00M | 2,178.00M | 561.00M | 543.00M | 934.00M | 2,271.00M | 735.00M |
|
EBIT
|
311.00M | 353.00M | 1,196.00M | 294.00M | 255.00M | 349.00M | 1,402.00M | 341.00M | 235.00M | 279.00M | 1,433.00M | 308.00M | -82.00M | 253.00M | 1,295.00M | 176.00M | 145.00M | 152.00M | 951.00M | 80.00M | 67.00M | 147.00M | 1,292.00M | 266.00M | 266.00M | 289.00M | 1,510.00M | 510.00M | 434.00M | 478.00M | 1,562.00M | 597.00M | 368.00M | 500.00M | 1,393.00M | 548.00M | 419.00M | 559.00M | 1,794.00M | 553.00M | 386.00M | 515.00M | 1,890.00M | 485.00M | -713.00M | -4177.00M | -2333.00M | -1642.00M | -1524.00M | -1616.00M | -2057.00M | -1893.00M | -1491.00M | -1473.00M | -279.00M | -1135.00M | -172.00M | 120.00M | 1,624.00M | 384.00M | 276.00M | 560.00M | 2,178.00M | 561.00M | 543.00M | 934.00M | 2,271.00M | 735.00M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | 21.00M | -145.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
4.00M | 2.00M | 4.00M | 4.00M | 4.00M | 3.00M | 3.00M | 2.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 4.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 3.00M | 2.00M | 3.00M | 3.00M | 5.00M | 4.00M | 4.00M | 5.00M | 8.00M | 7.00M | 5.00M | 6.00M | 3.00M | 3.00M | 3.00M | 4.00M | 3.00M | 2.00M | 3.00M | 6.00M | 24.00M | 40.00M | 56.00M | 69.00M | 59.00M | 50.00M | 33.00M | 25.00M | 19.00M | 16.00M | 7.00M | 12.00M | 15.00M | 17.00M |
|
Other Non Operating Income
|
19.00M | 5.00M | -8.00M | 2.00M | -3.00M | -2.00M | -2.00M | 5.00M | 6.00M | 13.00M | 2.00M | -11.00M | 21.00M | -145.00M | 136.00M | -19.00M | -28.00M | -31.00M | 64.00M | 45.00M | -16.00M | 11.00M | 15.00M | -283.00M | -169.00M | -13.00M | -197.00M | -198.00M | -236.00M | 171.00M | -36.00M | 55.00M | 27.00M | -53.00M | 14.00M | 54.00M | 16.00M | 41.00M | -9.00M | -2.00M | -2.00M | -7.00M | -19.00M | -5.00M | -7.00M | -32.00M | -220.00M | -239.00M | -62.00M | -13.00M | -11.00M | -296.00M | -32.00M | 6.00M | -81.00M | -57.00M | -30.00M | -17.00M | -19.00M | 1.00M | -33.00M | -7.00M | -10.00M | 158.00M | -249.00M | -20.00M | -2.00M | -43.00M |
|
Non Operating Income
|
-73.00M | -83.00M | -99.00M | -93.00M | -95.00M | -98.00M | -89.00M | -86.00M | -78.00M | -75.00M | -91.00M | -99.00M | -59.00M | -239.00M | 41.00M | -83.00M | -106.00M | -111.00M | -16.00M | -46.00M | -86.00M | -48.00M | -51.00M | -362.00M | -214.00M | -63.00M | -260.00M | -239.00M | -291.00M | 129.00M | -97.00M | 16.00M | -14.00M | -116.00M | -25.00M | 12.00M | -28.00M | 10.00M | -50.00M | -44.00M | -49.00M | -56.00M | -63.00M | -47.00M | -57.00M | -208.00M | -528.00M | -595.00M | -455.00M | -444.00M | -802.00M | -731.00M | -397.00M | -358.00M | -479.00M | -466.00M | -514.00M | -522.00M | -559.00M | 1,520.00M | -489.00M | -464.00M | -10.00M | 118.00M | -614.00M | -353.00M | -2.00M | 10.00M |
|
EBT
|
238.00M | 270.00M | 1,097.00M | 201.00M | 160.00M | 251.00M | 1,313.00M | 255.00M | 157.00M | 204.00M | 1,342.00M | 209.00M | -141.00M | 14.00M | 1,336.00M | 93.00M | 39.00M | 41.00M | 935.00M | 34.00M | -19.00M | 99.00M | 1,241.00M | -96.00M | 52.00M | 226.00M | 1,250.00M | 271.00M | 143.00M | 607.00M | 1,465.00M | 613.00M | 354.00M | 384.00M | 1,368.00M | 560.00M | 390.00M | 564.00M | 1,744.00M | 508.00M | 338.00M | 459.00M | 1,827.00M | 436.00M | -770.00M | -4385.00M | -2861.00M | -2237.00M | -1979.00M | -2060.00M | -2859.00M | -2624.00M | -1888.00M | -1831.00M | -759.00M | -1602.00M | -686.00M | -402.00M | 1,065.00M | -39.00M | -214.00M | 96.00M | 1,743.00M | 289.00M | -71.00M | 582.00M | 1,857.00M | 404.00M |
|
Tax Provisions
|
-22.00M | 6.00M | 24.00M | 8.00M | -15.00M | -1.00M | 10.00M | 7.00M | 5.00M | -2.00M | 5.00M | -8.00M | -2.00M | | 6.00M | | 2.00M | | 1.00M | -9.00M | 1.00M | 1.00M | | 7.00M | 3.00M | 4.00M | 34.00M | 1.00M | 1.00M | 2.00M | 41.00M | -93.00M | 2.00M | 5.00M | 39.00M | 14.00M | | 3.00M | 37.00M | 14.00M | 2.00M | 8.00M | 47.00M | 15.00M | 11.00M | -11.00M | -2.00M | -15.00M | -6.00M | 12.00M | -23.00M | -4.00M | 3.00M | 3.00M | 11.00M | -3.00M | 7.00M | 5.00M | -9.00M | 10.00M | | 5.00M | 8.00M | -14.00M | 7.00M | 17.00M | 6.00M | -18.00M |
|
Profit After Tax
|
260.00M | 264.00M | 1,073.00M | 193.00M | 175.00M | 252.00M | 1,303.00M | 248.00M | 152.00M | 206.00M | 1,337.00M | 217.00M | -139.00M | 14.00M | 1,330.00M | 93.00M | 37.00M | 41.00M | 934.00M | 43.00M | -20.00M | 98.00M | 1,241.00M | -103.00M | 49.00M | 222.00M | 1,216.00M | 270.00M | 142.00M | 605.00M | 1,424.00M | 608.00M | 352.00M | 379.00M | 1,329.00M | 546.00M | 391.00M | 561.00M | 1,707.00M | 493.00M | 336.00M | 451.00M | 1,780.00M | 423.00M | -781.00M | -4374.00M | -2858.00M | -2222.00M | -1973.00M | -2072.00M | -2836.00M | -2620.00M | -1891.00M | -1834.00M | -770.00M | -1598.00M | -693.00M | -407.00M | 1,074.00M | -48.00M | -214.00M | 92.00M | 1,735.00M | 303.00M | -78.00M | 565.00M | 1,852.00M | 422.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | | | | -11.00M | 15.00M | -4.00M | -38.00M | -11.00M | -16.00M | 11.00M | 3.00M | -3.00M | -4.00M | 10.00M | 6.00M | -2.00M | -1.00M | 8.00M | |
|
Income from Continuing Operations
|
260.00M | 264.00M | 1,073.00M | 193.00M | 175.00M | 252.00M | 1,303.00M | 248.00M | 152.00M | 206.00M | 1,337.00M | 217.00M | -139.00M | 14.00M | 1,330.00M | 93.00M | 37.00M | 41.00M | 934.00M | 43.00M | -20.00M | 98.00M | 1,241.00M | -103.00M | 49.00M | 222.00M | 1,216.00M | 270.00M | 142.00M | 605.00M | 1,424.00M | 706.00M | 352.00M | 379.00M | 1,329.00M | 546.00M | 390.00M | 561.00M | 1,707.00M | 494.00M | 336.00M | 451.00M | 1,780.00M | 421.00M | -781.00M | -4374.00M | -2859.00M | -2222.00M | -1973.00M | -2072.00M | -2836.00M | -2620.00M | -1891.00M | -1834.00M | -770.00M | -1599.00M | -693.00M | -407.00M | 1,074.00M | -49.00M | -214.00M | 91.00M | 1,735.00M | 303.00M | -78.00M | 565.00M | 1,851.00M | 422.00M |
|
Consolidated Net Income
|
260.00M | 264.00M | 1,073.00M | 193.00M | 175.00M | 252.00M | 1,303.00M | 248.00M | 152.00M | 206.00M | 1,337.00M | 217.00M | -139.00M | 14.00M | 1,330.00M | 93.00M | 37.00M | 41.00M | 934.00M | 43.00M | -20.00M | 98.00M | 1,241.00M | -103.00M | 49.00M | 222.00M | 1,216.00M | 270.00M | 142.00M | 605.00M | 1,424.00M | 706.00M | 352.00M | 379.00M | 1,329.00M | 546.00M | 390.00M | 561.00M | 1,707.00M | 494.00M | 336.00M | 451.00M | 1,780.00M | 421.00M | -781.00M | -4374.00M | -2859.00M | -2222.00M | -1973.00M | -2072.00M | -2836.00M | -2620.00M | -1891.00M | -1834.00M | -770.00M | -1599.00M | -693.00M | -407.00M | 1,074.00M | -49.00M | -214.00M | 91.00M | 1,735.00M | 303.00M | -78.00M | 565.00M | 1,851.00M | 422.00M |
|
Income towards Parent Company
|
260.00M | 264.00M | 1,073.00M | 193.00M | 175.00M | 252.00M | 1,303.00M | 248.00M | 152.00M | 206.00M | 1,337.00M | 217.00M | -139.00M | 14.00M | 1,330.00M | 93.00M | 37.00M | 41.00M | 934.00M | 43.00M | -20.00M | 98.00M | 1,241.00M | -103.00M | 49.00M | 222.00M | 1,216.00M | 270.00M | 142.00M | 605.00M | 1,424.00M | 706.00M | 352.00M | 379.00M | 1,329.00M | 546.00M | 390.00M | 561.00M | 1,707.00M | 494.00M | 336.00M | 451.00M | 1,780.00M | 421.00M | -781.00M | -4374.00M | -2859.00M | -2222.00M | -1973.00M | -2072.00M | -2836.00M | -2620.00M | -1891.00M | -1834.00M | -770.00M | -1599.00M | -693.00M | -407.00M | 1,074.00M | -49.00M | -214.00M | 91.00M | 1,735.00M | 303.00M | -78.00M | 565.00M | 1,851.00M | 422.00M |
|
Net Income towards Common Stockholders
|
260.00M | 267.00 | 1,073.00M | 193.00M | 175.00M | 252.00M | 1,303.00M | 248.00M | 152.00M | 206.00M | 1,337.00M | 217.00M | -139.00M | 14.00M | 1,330.00M | 93.00M | 37.00M | 41.00M | 934.00M | 43.00M | -20.00M | 98.00M | 1,241.00M | -103.00M | 49.00M | 222.00M | 1,216.00M | 270.00M | 142.00M | 605.00M | 1,424.00M | 706.00M | 352.00M | 379.00M | 1,329.00M | 546.00M | 390.00M | 561.00M | 1,707.00M | 494.00M | 336.00M | 451.00M | 1,780.00M | 421.00M | -781.00M | -4374.00M | -2859.00M | -2222.00M | -1973.00M | -2072.00M | -2836.00M | -2620.00M | -1891.00M | -1834.00M | -770.00M | -1599.00M | -693.00M | -407.00M | 1,074.00M | -49.00M | -214.00M | 91.00M | 1,735.00M | 303.00M | -78.00M | 565.00M | 1,851.00M | 422.00M |
|
EPS (Basic)
|
0.33 | 0.34 | 1.36 | 0.24 | 0.22 | 0.32 | 1.65 | 0.31 | 0.19 | 0.26 | 1.69 | 0.29 | -0.18 | 0.02 | 1.71 | 0.12 | 0.05 | 0.05 | 1.20 | 0.05 | -0.03 | 0.13 | 1.60 | -0.13 | 0.06 | 0.29 | 1.56 | 0.35 | 0.18 | 0.81 | 1.93 | 0.84 | 0.48 | 0.52 | 1.84 | 0.76 | 0.54 | 0.79 | 2.42 | 0.72 | 0.48 | 0.65 | 2.58 | 0.62 | -1.14 | -6.07 | -3.69 | -2.17 | -1.80 | -1.83 | -2.50 | -2.32 | -1.66 | -1.61 | -0.65 | -1.27 | -0.55 | -0.32 | 0.85 | -0.04 | -0.17 | 0.07 | 1.37 | 0.23 | -0.06 | 0.43 | 1.41 | 0.32 |
|
EPS (Weighted Average and Diluted)
|
0.33 | 0.33 | 1.33 | 0.24 | 0.22 | 0.32 | 1.62 | 0.31 | 0.19 | 0.26 | 1.69 | 0.28 | -0.18 | 0.02 | 1.71 | 0.12 | 0.05 | 0.05 | 1.20 | 0.06 | -0.03 | 0.13 | 1.60 | -0.14 | 0.06 | 0.29 | 1.56 | 0.35 | 0.18 | 0.80 | 1.93 | 0.84 | 0.48 | 0.52 | 1.83 | 0.75 | 0.54 | 0.78 | 2.41 | 0.72 | 0.48 | 0.65 | 2.58 | 0.61 | -1.14 | -6.07 | -3.69 | -2.17 | -1.80 | -1.83 | -2.50 | -2.32 | -1.66 | -1.61 | -0.65 | -1.27 | -0.55 | -0.32 | 0.79 | -0.04 | -0.17 | 0.07 | 1.26 | 0.23 | -0.06 | 0.42 | 1.33 | 0.31 |
|
Shares Outstanding (Weighted Average)
|
| 0.67M | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| 0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
311.00M | 353.00M | 1,196.00M | 294.00M | 255.00M | 349.00M | 1,402.00M | 341.00M | 235.00M | 279.00M | 1,433.00M | 308.00M | -82.00M | 253.00M | 1,295.00M | 176.00M | 145.00M | 152.00M | 951.00M | 80.00M | 67.00M | 147.00M | 1,292.00M | 266.00M | 266.00M | 289.00M | 1,510.00M | 510.00M | 434.00M | 478.00M | 1,562.00M | 597.00M | 368.00M | 500.00M | 1,393.00M | 548.00M | 419.00M | 559.00M | 1,794.00M | 553.00M | 386.00M | 515.00M | 1,890.00M | 485.00M | -713.00M | -4177.00M | -2333.00M | -1642.00M | -1524.00M | -1616.00M | -2057.00M | -1893.00M | -1491.00M | -1473.00M | -279.00M | -1135.00M | -172.00M | 120.00M | 1,624.00M | 384.00M | 276.00M | 560.00M | 2,178.00M | 561.00M | 543.00M | 934.00M | 2,271.00M | 735.00M |
|
Interest Expenses
|
96.00M | 90.00M | 95.00M | 99.00M | 96.00M | 99.00M | 90.00M | 93.00M | 86.00M | 91.00M | 96.00M | 92.00M | 88.00M | 87.00M | 84.00M | 77.00M | 83.00M | 78.00M | 76.00M | 82.00M | 72.00M | 72.00M | 69.00M | 75.00M | 57.00M | 57.00M | 53.00M | 50.00M | 52.00M | 57.00M | 61.00M | 55.00M | 51.00M | 50.00M | 49.00M | 48.00M | 48.00M | 49.00M | 49.00M | 47.00M | 51.00M | 54.00M | 52.00M | 49.00M | 55.00M | 182.00M | 310.00M | 348.00M | 398.00M | 437.00M | 418.00M | 348.00M | 368.00M | 370.00M | 422.00M | 448.00M | 539.00M | 542.00M | 518.00M | 466.00M | 471.00M | 450.00M | 431.00M | 403.00M | 377.00M | 341.00M | 317.00M | 315.00M |
|
Tax Rate
|
-9.24% | 2.22% | 2.19% | 3.98% | -9.38% | -0.40% | 0.76% | 2.75% | 3.18% | -0.98% | 0.37% | -3.83% | 1.42% | | 0.45% | | 5.13% | | 0.11% | -26.47% | -5.26% | 1.01% | | -7.29% | 5.77% | 1.77% | 2.72% | 0.37% | 0.70% | 0.33% | 2.80% | -15.17% | 0.56% | 1.30% | 2.85% | 2.50% | | 0.53% | 2.12% | 2.76% | 0.59% | 1.74% | 2.57% | 3.44% | -1.43% | 0.25% | 0.07% | 0.67% | 0.30% | -0.58% | 0.80% | 0.15% | -0.16% | -0.16% | -1.45% | 0.19% | -1.02% | -1.24% | -0.85% | -25.64% | | 5.21% | 0.46% | -4.84% | -9.86% | 2.92% | 0.32% | -4.46% |