|
Revenue
|
2,255.00M | 1,688.00M | 1,950.00M | 2,121.00M | 2,453.00M | 1,792.00M | 2,139.00M | 2,173.00M | 2,423.00M | 2,018.00M | 2,254.00M | 2,163.00M | 2,239.00M | 2,013.00M | 2,190.00M | 2,349.00M | 2,516.00M | 2,225.00M | 2,387.00M | 2,533.00M | 3,930.00M | 2,698.00M | 2,595.00M | 3,078.00M | 2,984.00M | 2,268.00M | 2,598.00M | 2,487.00M | 2,566.00M | 2,262.00M | 2,928.00M | 2,874.00M | 3,236.00M | 2,855.00M | 3,245.00M | 3,271.00M | 3,753.00M | 3,159.00M | 3,550.00M | 3,750.00M | 3,514.00M | 2,888.00M | 3,119.00M | 3,148.00M | 2,852.00M | 2,411.00M | 3,080.00M | 3,288.00M | 1,953.00M | 1,655.00M | 1,875.00M | 9,481.00M | 2,234.00M | 1,909.00M | 5,251.00M | 4,476.00M | 3,779.00M | 2,684.00M | 2,888.00M | 3,394.00M | 3,240.00M | 2,875.00M | 2,906.00M | 3,436.00M | 4,440.00M | 3,419.00M | 3,527.00M | 4,428.00M |
|
Cost of Revenue
|
3.00M | 595.00M | | 2,369.00M | 652.00M | 597.00M | 649.00M | 669.00M | 631.00M | 647.00M | 670.00M | 664.00M | 721.00M | 703.00M | 687.00M | 781.00M | 735.00M | 705.00M | 728.00M | 40.00M | 841.00M | 811.00M | 860.00M | -308.00M | 526.00M | 532.00M | 542.00M | 614.00M | 516.00M | 542.00M | 562.00M | -165.00M | 584.00M | 336.00M | 349.00M | 360.00M | 320.00M | 345.00M | 360.00M | 445.00M | 358.00M | 334.00M | 356.00M | 404.00M | 360.00M | 353.00M | 361.00M | 431.00M | 357.00M | 355.00M | 410.00M | 447.00M | 381.00M | 383.00M | 403.00M | 371.00M | 411.00M | 317.00M | 371.00M | 322.00M | 380.00M | 332.00M | 350.00M | 373.00M | 343.00M | 369.00M | 359.00M | 397.00M |
|
Gross Profit
|
2,252.00M | 1,093.00M | 1,950.00M | -248.00M | 1,801.00M | 1,195.00M | 1,490.00M | 1,504.00M | 1,792.00M | 1,371.00M | 1,584.00M | 1,499.00M | 1,518.00M | 1,310.00M | 1,503.00M | 1,568.00M | 1,781.00M | 1,520.00M | 1,659.00M | 2,493.00M | 3,089.00M | 1,887.00M | 1,735.00M | 3,386.00M | 2,458.00M | 1,736.00M | 2,056.00M | 1,873.00M | 2,050.00M | 1,720.00M | 2,366.00M | 3,039.00M | 2,652.00M | 2,519.00M | 2,896.00M | 2,911.00M | 3,433.00M | 2,814.00M | 3,190.00M | 3,305.00M | 3,156.00M | 2,554.00M | 2,763.00M | 2,744.00M | 2,492.00M | 2,058.00M | 2,719.00M | 2,857.00M | 1,596.00M | 1,300.00M | 1,465.00M | 9,034.00M | 1,853.00M | 1,526.00M | 4,848.00M | 4,105.00M | 3,368.00M | 2,367.00M | 2,517.00M | 3,072.00M | 2,860.00M | 2,543.00M | 2,556.00M | 3,063.00M | 4,097.00M | 3,050.00M | 3,168.00M | 4,031.00M |
|
Other Operating Expenses
|
1,860.00M | 1,473.00M | 1,618.00M | 1,814.00M | 1,981.00M | 1,536.00M | 1,753.00M | 1,785.00M | 2,041.00M | 1,740.00M | 1,866.00M | 1,790.00M | 1,927.00M | 1,719.00M | 1,784.00M | 2,082.00M | 2,106.00M | 2,002.00M | 2,058.00M | 2,292.00M | 1.00M | 7.00M | 2.00M | 2.00M | 10.00M | -18.00M | -1.00M | -97.00M | | 1.00M | | -8.00M | | -3.00M | -6.00M | -32.00M | 3.00M | -1.00M | -10.00M | -19.00M | | -13.00M | -1.00M | | 10.00M | -55.00M | 2.00M | 6.00M | 1.00M | -45.00M | -2.00M | -4.00M | 4,019.00M | 4,741.00M | -1.00M | 1.00M | 1.00M | -2.00M | 12.00M | -27.00M | 1.00M | | | -29.00M | 1.00M | 1.00M | -50.00M | -1.00M |
|
Operating Expenses
|
1,860.00M | 1,473.00M | 1,618.00M | 1,814.00M | 1,981.00M | 1,536.00M | 1,753.00M | 1,785.00M | 2,041.00M | 1,740.00M | 1,866.00M | 1,790.00M | 1,927.00M | 1,719.00M | 1,784.00M | 2,082.00M | 2,106.00M | 2,002.00M | 2,058.00M | 2,292.00M | 3,370.00M | 2,449.00M | 2,356.00M | 2,536.00M | 2,523.00M | 2,064.00M | 2,158.00M | 2,353.00M | 2,185.00M | 2,006.00M | 2,421.00M | 2,532.00M | 2,651.00M | 2,535.00M | 2,811.00M | 2,899.00M | 3,249.00M | 2,830.00M | 3,121.00M | 3,418.00M | 2,972.00M | 2,588.00M | 2,669.00M | 2,509.00M | 2,476.00M | 2,216.00M | 2,601.00M | 2,712.00M | 3,148.00M | 2,779.00M | 3,310.00M | 4,232.00M | 4,019.00M | 4,741.00M | 4,706.00M | 4,014.00M | 3,127.00M | 2,287.00M | 2,350.00M | 2,738.00M | 2,723.00M | 2,373.00M | 2,389.00M | 2,881.00M | 3,816.00M | 2,992.00M | 2,908.00M | 3,724.00M |
|
Operating Income
|
395.00M | 215.00M | 332.00M | 307.00M | 472.00M | 256.00M | 386.00M | 350.00M | 389.00M | 288.00M | 398.00M | 346.00M | 312.00M | 294.00M | 406.00M | 267.00M | 410.00M | 223.00M | 329.00M | 241.00M | 560.00M | 249.00M | 239.00M | 542.00M | 461.00M | 204.00M | 440.00M | 134.00M | 381.00M | 256.00M | 507.00M | 301.00M | 585.00M | 320.00M | 434.00M | 372.00M | 504.00M | 329.00M | 429.00M | 332.00M | 542.00M | 300.00M | 450.00M | 415.00M | 445.00M | 263.00M | 479.00M | 368.00M | 433.00M | 242.00M | 405.00M | 415.00M | 558.00M | 183.00M | 545.00M | 462.00M | 652.00M | 397.00M | 538.00M | 656.00M | 517.00M | 502.00M | 517.00M | 555.00M | 624.00M | 427.00M | 619.00M | 704.00M |
|
EBIT
|
395.00M | 215.00M | 332.00M | 307.00M | 472.00M | 256.00M | 386.00M | 350.00M | 389.00M | 288.00M | 398.00M | 346.00M | 312.00M | 294.00M | 406.00M | 267.00M | 410.00M | 223.00M | 329.00M | 241.00M | 560.00M | 249.00M | 239.00M | 542.00M | 461.00M | 204.00M | 440.00M | 134.00M | 381.00M | 256.00M | 507.00M | 301.00M | 585.00M | 320.00M | 434.00M | 372.00M | 504.00M | 329.00M | 429.00M | 332.00M | 542.00M | 300.00M | 450.00M | 415.00M | 445.00M | 263.00M | 479.00M | 368.00M | 433.00M | 242.00M | 405.00M | 415.00M | 558.00M | 183.00M | 545.00M | 462.00M | 652.00M | 397.00M | 538.00M | 656.00M | 517.00M | 502.00M | 517.00M | 555.00M | 624.00M | 427.00M | 619.00M | 704.00M |
|
Interest & Investment Income
|
3.00M | 3.00M | 11.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M | 3.00M | 2.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 3.00M | 4.00M | 2.00M | 4.00M | 3.00M | 11.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M | 4.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.00M | 3.00M | 4.00M | -2.00M | 10.00M | 6.00M | 11.00M | 4.00M | 7.00M | 7.00M | 6.00M | 6.00M | 8.00M | 8.00M | 10.00M | 20.00M | 17.00M | 13.00M | 15.00M | 12.00M | 18.00M | 36.00M | 48.00M | 34.00M | 23.00M | 25.00M | 26.00M | 29.00M |
|
Other Non Operating Income
|
24.00M | 22.00M | 28.00M | 28.00M | 19.00M | 23.00M | 20.00M | -68.00M | 21.00M | 18.00M | | | | -2.00M | 47.00M | 48.00M | 44.00M | 46.00M | 58.00M | 53.00M | 41.00M | 40.00M | 55.00M | -124.00M | 51.00M | 49.00M | 55.00M | 54.00M | 52.00M | 57.00M | 51.00M | 47.00M | 64.00M | 66.00M | 74.00M | 64.00M | 81.00M | 82.00M | 99.00M | 71.00M | 88.00M | 73.00M | 98.00M | -9.00M | 65.00M | 101.00M | 75.00M | 71.00M | 43.00M | -8.00M | 90.00M | -580.00M | 8.00M | 11.00M | 16.00M | 23.00M | 26.00M | 31.00M | 13.00M | 32.00M | 27.00M | 65.00M | 54.00M | 21.00M | 44.00M | 49.00M | 54.00M | 83.00M |
|
Non Operating Income
|
-119.00M | -104.00M | -112.00M | -132.00M | -126.00M | -125.00M | -128.00M | -129.00M | -109.00M | -112.00M | -113.00M | -96.00M | -81.00M | -76.00M | -69.00M | -93.00M | -70.00M | -72.00M | -53.00M | -86.00M | -75.00M | -73.00M | -61.00M | -106.00M | -65.00M | -73.00M | -74.00M | -77.00M | -58.00M | -61.00M | -72.00M | -190.00M | -81.00M | -88.00M | -97.00M | -158.00M | -85.00M | -74.00M | -60.00M | -159.00M | -80.00M | -100.00M | -86.00M | -151.00M | -155.00M | -84.00M | -88.00M | -144.00M | -122.00M | -127.00M | -469.00M | -121.00M | -148.00M | -168.00M | -152.00M | -168.00M | -157.00M | -162.00M | -184.00M | -174.00M | -183.00M | -144.00M | -161.00M | -233.00M | -197.00M | -197.00M | -206.00M | -224.00M |
|
EBT
|
276.00M | 111.00M | 220.00M | 175.00M | 346.00M | 131.00M | 258.00M | 227.00M | 281.00M | 176.00M | 286.00M | 248.00M | 231.00M | 218.00M | 337.00M | 174.00M | 340.00M | 151.00M | 276.00M | 155.00M | 485.00M | 176.00M | 178.00M | 436.00M | 396.00M | 131.00M | 366.00M | 57.00M | 323.00M | 195.00M | 435.00M | 152.00M | 504.00M | 232.00M | 337.00M | 214.00M | 419.00M | 255.00M | 369.00M | 173.00M | 462.00M | 200.00M | 364.00M | -13.00M | 391.00M | 283.00M | 391.00M | 224.00M | 311.00M | 115.00M | -64.00M | 294.00M | 410.00M | 15.00M | 393.00M | 294.00M | 495.00M | 235.00M | 354.00M | 482.00M | 334.00M | 358.00M | 356.00M | 322.00M | 427.00M | 230.00M | 413.00M | 480.00M |
|
Tax Provisions
|
97.00M | 27.00M | 69.00M | 54.00M | 116.00M | 44.00M | 92.00M | 63.00M | 103.00M | 87.00M | 101.00M | 88.00M | 73.00M | 70.00M | 108.00M | 35.00M | 105.00M | 44.00M | 76.00M | 29.00M | 158.00M | 50.00M | 21.00M | 135.00M | 122.00M | 26.00M | 102.00M | -20.00M | 83.00M | 50.00M | 110.00M | 28.00M | 110.00M | 57.00M | 74.00M | -66.00M | 68.00M | 19.00M | 34.00M | -23.00M | 54.00M | 21.00M | 47.00M | -51.00M | 49.00M | 6.00M | 21.00M | 18.00M | -6.00M | 1.00M | -119.00M | -6.00M | 16.00M | -22.00M | 6.00M | 29.00M | 50.00M | 34.00M | 22.00M | 63.00M | 21.00M | 36.00M | -121.00M | 30.00M | -18.00M | 1.00M | -6.00M | 111.00M |
|
Profit After Tax
|
178.00M | 83.00M | 151.00M | 120.00M | 229.00M | 86.00M | 163.00M | 152.00M | 177.00M | 203.00M | 183.00M | 151.00M | 156.00M | 147.00M | 227.00M | 137.00M | 234.00M | 105.00M | 198.00M | 124.00M | 326.00M | 124.00M | 156.00M | 299.00M | 273.00M | 109.00M | 265.00M | 80.00M | 247.00M | 152.00M | 338.00M | 131.00M | 400.00M | 177.00M | 270.00M | 287.00M | 361.00M | 234.00M | 334.00M | 191.00M | 401.00M | 182.00M | 319.00M | 267.00M | 342.00M | 277.00M | 477.00M | 275.00M | 397.00M | 179.00M | 58.00M | 306.00M | 394.00M | 37.00M | 387.00M | 265.00M | 445.00M | 201.00M | 332.00M | 419.00M | 313.00M | 322.00M | 477.00M | 292.00M | 445.00M | 229.00M | 419.00M | 369.00M |
|
Net Income - Minority
|
| -38.00M | -36.00M | -38.00M | -44.00M | -43.00M | -43.00M | -45.00M | -44.00M | -39.00M | -39.00M | -44.00M | -43.00M | -42.00M | -42.00M | -38.00M | -36.00M | -35.00M | | | | | | | -13.00M | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | | | | | -4.00M | | | | -5.00M | | | | | | | | |
|
Income from Non-Controlling Interests
|
1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 3.00M | 4.00M | 2.00M | -2.00M | 2.00M | 7.00M | 2.00M | 1.00M | 3.00M | 2.00M | 1.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | -4.00M | -1.00M | -3.00M | -7.00M | -7.00M | -13.00M | -7.00M | -6.00M | -2.00M | -7.00M | -7.00M | -10.00M | 2.00M | 1.00M | 5.00M | 7.00M | -3.00M | -2.00M | 1.00M | 2.00M | | 3.00M | -5.00M | | | -3.00M | -1.00M | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
179.00M | 84.00M | 151.00M | 121.00M | 230.00M | 87.00M | 166.00M | 164.00M | 178.00M | 89.00M | 185.00M | 160.00M | 158.00M | 148.00M | 229.00M | 139.00M | 235.00M | 107.00M | 200.00M | 126.00M | 327.00M | 126.00M | 157.00M | 301.00M | 274.00M | 105.00M | 264.00M | 77.00M | 240.00M | 145.00M | 325.00M | 124.00M | 394.00M | 175.00M | 263.00M | 280.00M | 351.00M | 236.00M | 335.00M | 196.00M | 408.00M | 179.00M | 317.00M | 38.00M | 342.00M | 277.00M | 370.00M | 206.00M | 317.00M | 114.00M | 55.00M | 300.00M | 394.00M | 37.00M | 387.00M | 265.00M | 445.00M | 201.00M | 332.00M | 419.00M | 313.00M | 322.00M | 477.00M | 292.00M | 445.00M | 229.00M | 419.00M | 369.00M |
|
Consolidated Net Income
|
179.00M | | | | 230.00M | 87.00M | 166.00M | 164.00M | -1.00M | -1.00M | | -1.00M | | -1.00M | 1.00M | -56.00M | 235.00M | | | | 327.00M | 126.00M | 157.00M | 301.00M | 274.00M | 105.00M | 264.00M | 77.00M | 240.00M | 145.00M | 325.00M | 124.00M | 394.00M | 175.00M | 263.00M | 280.00M | 351.00M | 236.00M | 335.00M | 196.00M | 408.00M | 179.00M | 317.00M | 38.00M | 74.00M | 76.00M | 107.00M | 206.00M | 80.00M | 65.00M | -33.00M | 5.00M | 394.00M | 37.00M | 387.00M | 265.00M | 445.00M | 201.00M | 332.00M | 419.00M | 313.00M | 322.00M | 477.00M | 292.00M | 445.00M | 229.00M | 419.00M | 369.00M |
|
Income towards Parent Company
|
179.00M | -38.00M | -36.00M | -38.00M | 186.00M | 44.00M | 123.00M | 119.00M | -45.00M | -40.00M | -39.00M | -45.00M | -43.00M | -43.00M | -41.00M | -94.00M | 199.00M | -35.00M | | | 327.00M | 126.00M | 157.00M | 301.00M | 261.00M | 105.00M | 264.00M | 77.00M | 240.00M | 145.00M | 325.00M | 124.00M | 394.00M | 175.00M | 263.00M | 280.00M | 351.00M | 236.00M | 335.00M | 196.00M | 408.00M | 179.00M | 317.00M | 38.00M | 74.00M | 76.00M | 107.00M | 206.00M | 80.00M | 65.00M | -45.00M | 5.00M | 394.00M | 37.00M | 387.00M | 261.00M | 445.00M | 201.00M | 332.00M | 414.00M | 313.00M | 322.00M | 477.00M | 292.00M | 445.00M | 229.00M | 419.00M | 369.00M |
|
Net Income towards Common Stockholders
|
179.00M | -38.00M | -36.00M | -38.00M | 186.00M | 44.00M | 123.00M | 119.00M | -45.00M | -40.00M | -39.00M | -45.00M | -43.00M | -43.00M | -41.00M | -94.00M | 199.00M | -35.00M | | | 327.00M | 126.00M | 157.00M | 301.00M | 261.00M | 105.00M | 264.00M | 77.00M | 240.00M | 145.00M | 325.00M | 124.00M | 394.00M | 175.00M | 263.00M | 280.00M | 351.00M | 236.00M | 335.00M | 196.00M | 408.00M | 179.00M | 317.00M | 38.00M | 74.00M | 76.00M | 107.00M | 206.00M | 80.00M | 65.00M | -45.00M | 5.00M | 394.00M | 37.00M | 387.00M | 261.00M | 445.00M | 201.00M | 332.00M | 414.00M | 313.00M | 322.00M | 477.00M | 292.00M | 445.00M | 229.00M | 419.00M | 369.00M |
|
EPS (Basic)
|
1.09 | 0.51 | 0.92 | -0.23 | 1.38 | 0.51 | 0.97 | 0.71 | 1.05 | 1.19 | 1.08 | -0.27 | 0.91 | 0.87 | 1.32 | -0.55 | 1.35 | 0.60 | 1.13 | 0.70 | 1.84 | 0.70 | 0.88 | 1.70 | 1.53 | 0.61 | 1.47 | 0.43 | 1.38 | 0.84 | 1.88 | 0.69 | 2.23 | 0.99 | 1.51 | 1.56 | 2.01 | 1.29 | 1.84 | 1.08 | 2.20 | 0.99 | 1.74 | 0.21 | 1.77 | 1.44 | 2.47 | 1.07 | 0.41 | 0.34 | -0.23 | 1.58 | 2.04 | 0.19 | 2.00 | 1.31 | 2.16 | 0.97 | 1.61 | 2.03 | 1.51 | 1.56 | 2.30 | 1.41 | 2.14 | 1.10 | 2.02 | 1.78 |
|
EPS (Weighted Average and Diluted)
|
1.09 | 0.51 | 0.92 | -0.23 | 1.38 | 0.51 | 0.96 | 0.70 | 1.05 | 1.19 | 1.07 | -0.26 | 0.91 | 0.87 | 1.31 | -0.55 | 1.34 | 0.60 | 1.13 | 0.70 | 1.84 | 0.70 | 0.88 | 1.70 | 1.53 | 0.61 | 1.47 | 0.43 | 1.37 | 0.84 | 1.88 | 0.69 | 2.23 | 0.99 | 1.51 | 1.56 | 2.00 | 1.29 | 1.84 | 1.08 | 2.19 | 0.99 | 1.73 | 0.21 | 1.76 | 1.44 | 2.46 | 1.07 | 0.41 | 0.34 | -0.23 | 1.57 | 2.03 | 0.19 | 1.99 | 1.31 | 2.16 | 0.97 | 1.61 | 2.02 | 1.51 | 1.55 | 2.30 | 1.41 | 2.14 | 1.10 | 2.01 | 1.77 |
|
Shares Outstanding (Weighted Average)
|
163.00M | 164.00M | 165.00M | 164.00M | 166.00M | 169.00M | 169.00M | 168.00M | 169.00M | 169.00M | 169.00M | 169.00M | 170.00M | 170.00M | 172.00M | 171.00M | 173.00M | 174.00M | 175.00M | 175.00M | 177.00M | 177.00M | 177.00M | 177.00M | 178.00M | 179.00M | 179.00M | 179.00M | 179.00M | 179.00M | 179.00M | 179.00M | 179.00M | 179.00M | 179.00M | 179.00M | 180.00M | 181.00M | 182.00M | 181.00M | 182.00M | 183.00M | 183.00M | 185.00M | 192.00M | 192.00M | 193.00M | 193.00M | 194.00M | 193.00M | 193.00M | 193.00M | 193.00M | 193.00M | 193.00M | 195.00M | 206.00M | 206.00M | 206.00M | 206.00M | 206.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M |
|
Shares Outstanding (Diluted Average)
|
163.00M | 164.00M | 165.00M | 164.00M | 166.00M | 169.00M | 170.00M | 169.00M | 170.00M | 170.00M | 170.00M | 170.00M | 170.00M | 171.00M | 172.00M | 172.00M | 173.00M | 175.00M | 176.00M | 175.00M | 177.00M | 177.00M | 177.00M | 177.00M | 178.00M | 179.00M | 180.00M | 179.00M | 180.00M | 180.00M | 180.00M | 179.00M | 179.00M | 179.00M | 179.00M | 179.00M | 180.00M | 181.00M | 182.00M | 181.00M | 183.00M | 184.00M | 184.00M | 185.00M | 192.00M | 193.00M | 193.00M | 193.00M | 194.00M | 194.00M | 194.00M | 194.00M | 194.00M | 194.00M | 194.00M | 196.00M | 206.00M | 206.00M | 206.00M | 206.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M | 207.00M |
|
EBITDA
|
395.00M | 215.00M | 332.00M | 307.00M | 472.00M | 256.00M | 386.00M | 350.00M | 389.00M | 288.00M | 398.00M | 346.00M | 312.00M | 294.00M | 406.00M | 267.00M | 410.00M | 223.00M | 329.00M | 241.00M | 560.00M | 249.00M | 239.00M | 542.00M | 461.00M | 204.00M | 440.00M | 134.00M | 381.00M | 256.00M | 507.00M | 301.00M | 585.00M | 320.00M | 434.00M | 372.00M | 504.00M | 329.00M | 429.00M | 332.00M | 542.00M | 300.00M | 450.00M | 415.00M | 445.00M | 263.00M | 479.00M | 368.00M | 433.00M | 242.00M | 405.00M | 415.00M | 558.00M | 183.00M | 545.00M | 462.00M | 652.00M | 397.00M | 538.00M | 656.00M | 517.00M | 502.00M | 517.00M | 555.00M | 624.00M | 427.00M | 619.00M | 704.00M |
|
Interest Expenses
|
132.00M | 134.00M | 143.00M | 136.00M | 140.00M | 136.00M | 142.00M | 125.00M | 126.00M | 124.00M | 120.00M | 118.00M | 113.00M | 109.00M | 109.00M | 109.00M | 109.00M | 112.00M | 106.00M | 109.00M | 110.00M | 106.00M | 107.00M | 106.00M | 110.00M | 115.00M | 116.00M | 109.00M | 113.00M | 114.00M | 114.00M | 131.00M | 125.00M | 133.00M | 146.00M | 132.00M | 135.00M | 135.00M | 142.00M | 147.00M | 152.00M | 154.00M | 162.00M | 100.00M | 175.00M | 179.00M | 149.00M | 151.00M | 155.00M | 166.00M | 156.00M | 153.00M | 154.00M | 161.00M | 171.00M | 189.00M | 191.00M | 192.00M | 200.00M | 208.00M | 218.00M | 233.00M | 252.00M | 248.00M | 250.00M | 256.00M | 271.00M | 279.00M |
|
Tax Rate
|
35.14% | 24.32% | 31.36% | 30.86% | 33.53% | 33.59% | 35.66% | 27.75% | 36.65% | 49.43% | 35.31% | 35.48% | 31.60% | 32.11% | 32.05% | 20.11% | 30.88% | 29.14% | 27.54% | 18.71% | 32.58% | 28.41% | 11.80% | 30.96% | 30.81% | 19.85% | 27.87% | -35.09% | 25.70% | 25.64% | 25.29% | 18.42% | 21.83% | 24.57% | 21.96% | -30.84% | 16.23% | 7.45% | 9.21% | -13.29% | 11.69% | 10.50% | 12.91% | 392.31% | 12.53% | 2.12% | 5.37% | 8.04% | -1.93% | 0.87% | 185.94% | -2.04% | 3.90% | -146.67% | 1.53% | 9.86% | 10.10% | 14.47% | 6.21% | 13.07% | 6.29% | 10.06% | -33.99% | 9.32% | -4.22% | 0.43% | -1.45% | 23.13% |