|
Revenue
|
3,312.00M | 2,913.00M | 3,396.00M | 3,110.00M | 3,594.00M | 3,287.00M | 3,946.00M | 3,445.00M | 3,663.00M | 3,534.00M | 3,964.00M | 3,368.00M | 3,630.00M | 3,577.00M | 6,722.00M | 5,695.00M | 5,536.00M | 5,393.00M | 6,217.00M | 5,610.00M | 6,263.00M | 5,708.00M | 6,395.00M | 5,559.00M | 5,792.00M | 5,302.00M | 6,202.00M | 5,075.00M | 5,377.00M | 5,213.00M | 6,576.00M | 5,577.00M | 5,729.00M | 5,555.00M | 6,482.00M | 5,799.00M | 6,135.00M | 5,643.00M | 6,628.00M | 6,115.00M | 6,163.00M | 5,873.00M | 6,940.00M | 6,103.00M | 5,949.00M | 5,421.00M | 6,721.00M | 5,275.00M | 6,032.00M | 5,638.00M | 6,834.00M | 6,117.00M | 7,011.00M | 6,564.00M | 7,842.00M | 7,351.00M | 7,276.00M | 6,578.00M | 7,994.00M | 7,212.00M | 7,671.00M | 7,172.00M | 8,154.00M | 7,360.00M | 8,249.00M | 7,508.00M | 8,542.00M |
|
Cost of Revenue
|
811.00M | 848.00M | 805.00M | 855.00M | 899.00M | 944.00M | 881.00M | 1,101.00M | 880.00M | 959.00M | 866.00M | 1,065.00M | 746.00M | 862.00M | 1,654.00M | 1,525.00M | 1,421.00M | 1,504.00M | 1,402.00M | 1,462.00M | 1,449.00M | 1,396.00M | 1,409.00M | | 1,426.00M | 1,422.00M | 1,426.00M | | 1,416.00M | 1,351.00M | 1,460.00M | 2,398.00M | 1,468.00M | 1,441.00M | 1,476.00M | 1,965.00M | 4.00M | 1,544.00M | 500.00M | 2,239.00M | 1,419.00M | 1,434.00M | 1,484.00M | 1,729.00M | 1,339.00M | 1,353.00M | 1,450.00M | 1,360.00M | 1,402.00M | 1,410.00M | 1,507.00M | 1,384.00M | 1,548.00M | 1,367.00M | 1,308.00M | 1,511.00M | 1,310.00M | 1,375.00M | 1,428.00M | 1,512.00M | 1,380.00M | 1,320.00M | 1,409.00M | 1,281.00M | 1,499.00M | 1,655.00M | 1,762.00M |
|
Gross Profit
|
2,501.00M | 2,065.00M | 2,591.00M | 2,255.00M | 2,695.00M | 2,343.00M | 3,065.00M | 2,344.00M | 2,783.00M | 2,575.00M | 3,098.00M | 2,303.00M | 2,884.00M | 2,715.00M | 5,068.00M | 4,170.00M | 4,115.00M | 3,889.00M | 4,815.00M | 4,148.00M | 4,814.00M | 4,312.00M | 4,986.00M | | 4,366.00M | 3,880.00M | 4,776.00M | | 3,961.00M | 3,862.00M | 5,116.00M | 3,179.00M | 4,261.00M | 4,114.00M | 5,006.00M | 3,834.00M | 6,131.00M | 4,099.00M | 6,128.00M | 3,876.00M | 4,744.00M | 4,439.00M | 5,456.00M | 4,374.00M | 4,610.00M | 4,068.00M | 5,271.00M | 3,915.00M | 4,630.00M | 4,228.00M | 5,327.00M | 4,733.00M | 5,463.00M | 5,197.00M | 6,534.00M | 5,840.00M | 5,966.00M | 5,203.00M | 6,566.00M | 5,700.00M | 6,291.00M | 5,852.00M | 6,745.00M | 6,079.00M | 6,750.00M | 5,853.00M | 6,780.00M |
|
Other Operating Expenses
|
6.00M | 13.00M | 13.00M | 4.00M | 2.00M | 3,306.00M | 2,915.00M | 2,908.00M | 2,859.00M | 621.00M | 783.00M | 273.00M | 463.00M | 535.00M | 889.00M | 529.00M | 4,685.00M | 5,059.00M | 4,556.00M | 4,414.00M | 4,902.00M | 4,425.00M | 4.00M | | 14.00M | 13.00M | 4.00M | -1.00M | 7.00M | 8.00M | 6.00M | 6.00M | 11.00M | 7.00M | 6.00M | 4.00M | -100.00M | 3.00M | 10.00M | -2.00M | -3.00M | 3.00M | 1.00M | -5.00M | 1.00M | 7.00M | 2.00M | 1.00M | 4,700.00M | 2.00M | 9.00M | 1.00M | 3.00M | 8.00M | 6.00M | 5.00M | 7.00M | 31.00M | 8.00M | 6.00M | 12.00M | 6.00M | 7.00M | 1.00M | 6.00M | 14.00M | 17.00M |
|
Operating Expenses
|
2,637.00M | 2,398.00M | 2,964.00M | 2,519.00M | 2,835.00M | 3,306.00M | 2,915.00M | 2,908.00M | 2,859.00M | 2,859.00M | 3,192.00M | 2,850.00M | 3,138.00M | 2,795.00M | 5,658.00M | 3,420.00M | 4,685.00M | 5,059.00M | 4,556.00M | 4,414.00M | 4,902.00M | 4,425.00M | 4,780.00M | | 4,623.00M | 4,356.00M | 4,799.00M | | 4,144.00M | 3,962.00M | 4,628.00M | 4,834.00M | 4,338.00M | 4,209.00M | 4,827.00M | 4,594.00M | 4,779.00M | 4,667.00M | 5,059.00M | 5,242.00M | 4,787.00M | 4,578.00M | 5,011.00M | 4,990.00M | 4,462.00M | 4,251.00M | 4,909.00M | 5,184.00M | 4,700.00M | 4,591.00M | 5,273.00M | 4,569.00M | 5,700.00M | 5,124.00M | 5,792.00M | 6,162.00M | 5,609.00M | 5,179.00M | 5,891.00M | 5,363.00M | 5,720.00M | 5,471.00M | 6,017.00M | 5,249.00M | 5,912.00M | 5,692.00M | 6,225.00M |
|
Operating Income
|
681.00M | 528.00M | 445.00M | 595.00M | 761.00M | -14.00M | 1,033.00M | 681.00M | 814.00M | 679.00M | 767.00M | 517.00M | 495.00M | 786.00M | 1,078.00M | 767.00M | 1,259.00M | 742.00M | 1,660.00M | 1,193.00M | 1,362.00M | 1,289.00M | 1,619.00M | 988.00M | 1,390.00M | 1,192.00M | 1,606.00M | 890.00M | 1,240.00M | 1,259.00M | 1,954.00M | 888.00M | 1,402.00M | 1,353.00M | 1,661.00M | 1,209.00M | 1,256.00M | 979.00M | 1,579.00M | 871.00M | 1,373.00M | 1,298.00M | 1,929.00M | 1,109.00M | 1,488.00M | 1,177.00M | 1,814.00M | 92.00M | 1,466.00M | 1,198.00M | 1,726.00M | 1,110.00M | 1,314.00M | 1,448.00M | 2,056.00M | 1,194.00M | 1,674.00M | 1,430.00M | 2,111.00M | 1,855.00M | 1,963.00M | 1,707.00M | 2,144.00M | 2,112.00M | 2,343.00M | 1,830.00M | 2,334.00M |
|
EBIT
|
681.00M | 528.00M | 445.00M | 595.00M | 761.00M | -14.00M | 1,033.00M | 681.00M | 814.00M | 679.00M | 767.00M | 517.00M | 495.00M | 786.00M | 1,078.00M | 767.00M | 1,259.00M | 742.00M | 1,660.00M | 1,193.00M | 1,362.00M | 1,289.00M | 1,619.00M | 988.00M | 1,390.00M | 1,192.00M | 1,606.00M | 890.00M | 1,240.00M | 1,259.00M | 1,954.00M | 888.00M | 1,402.00M | 1,353.00M | 1,661.00M | 1,209.00M | 1,256.00M | 979.00M | 1,579.00M | 871.00M | 1,373.00M | 1,298.00M | 1,929.00M | 1,109.00M | 1,488.00M | 1,177.00M | 1,814.00M | 92.00M | 1,466.00M | 1,198.00M | 1,726.00M | 1,110.00M | 1,314.00M | 1,448.00M | 2,056.00M | 1,194.00M | 1,674.00M | 1,430.00M | 2,111.00M | 1,855.00M | 1,963.00M | 1,707.00M | 2,144.00M | 2,112.00M | 2,343.00M | 1,830.00M | 2,334.00M |
|
EBT
|
525.00M | 461.00M | 351.00M | 494.00M | 671.00M | -102.00M | 967.00M | 674.00M | 746.00M | 633.00M | 677.00M | 409.00M | 400.00M | 663.00M | 842.00M | 329.00M | 964.00M | 510.00M | 1,369.00M | 984.00M | 1,089.00M | 1,008.00M | 1,351.00M | 988.00M | 1,140.00M | 938.00M | 1,360.00M | 890.00M | 829.00M | 877.00M | 1,516.00M | 512.00M | 1,061.00M | 1,018.00M | 1,321.00M | 866.00M | -68.00M | 607.00M | 1,230.00M | 433.00M | 988.00M | 889.00M | 1,511.00M | 709.00M | 1,027.00M | -1208.00M | 1,339.00M | -238.00M | 1,025.00M | 734.00M | 1,366.00M | 866.00M | 860.00M | 1,012.00M | 1,568.00M | 638.00M | 1,125.00M | 870.00M | 1,515.00M | 1,257.00M | 1,332.00M | 1,071.00M | 1,453.00M | 1,338.00M | 1,597.00M | 1,127.00M | 1,630.00M |
|
Tax Provisions
|
179.00M | 177.00M | 244.00M | 158.00M | 226.00M | 116.00M | 301.00M | 247.00M | 233.00M | 192.00M | 208.00M | 119.00M | 103.00M | 214.00M | 248.00M | 58.00M | 330.00M | 165.00M | 423.00M | 296.00M | 339.00M | 282.00M | 460.00M | | 364.00M | 334.00M | 420.00M | | 252.00M | 253.00M | 515.00M | 136.00M | 344.00M | 327.00M | 364.00M | 161.00M | 181.00M | 100.00M | 168.00M | -1.00M | 95.00M | 141.00M | 188.00M | 95.00M | 137.00M | -316.00M | 105.00M | -95.00M | 84.00M | 36.00M | 90.00M | 58.00M | 25.00M | 114.00M | 158.00M | 3.00M | 155.00M | 119.00M | 42.00M | 122.00M | 178.00M | 140.00M | 163.00M | 109.00M | 193.00M | 119.00M | 176.00M |
|
Profit After Tax
|
349.00M | 284.00M | 109.00M | 348.00M | 445.00M | -222.00M | 670.00M | 427.00M | 513.00M | 441.00M | 472.00M | 290.00M | 299.00M | 449.00M | 598.00M | 437.00M | 663.00M | 342.00M | 1,008.00M | 692.00M | 750.00M | 726.00M | 1,274.00M | 98.00M | 867.00M | 576.00M | 935.00M | 482.00M | 699.00M | 624.00M | 1,181.00M | 376.00M | 717.00M | 691.00M | 957.00M | 705.00M | 622.00M | 507.00M | 1,082.00M | 464.00M | 900.00M | 832.00M | 1,342.00M | 614.00M | 938.00M | -892.00M | 1,304.00M | -63.00M | 967.00M | 723.00M | 1,333.00M | 700.00M | 835.00M | 898.00M | 1,413.00M | -658.00M | 970.00M | 751.00M | 1,473.00M | 1,135.00M | 1,154.00M | 931.00M | 1,315.00M | 1,227.00M | 1,404.00M | 1,008.00M | 1,454.00M |
|
Income from Non-Controlling Interests
|
5.00M | 6.00M | -3.00M | 2.00M | | 5.00M | -4.00M | 2.00M | 2.00M | 6.00M | -2.00M | 2.00M | 4.00M | 4.00M | 4.00M | 2.00M | | 3.00M | 4.00M | 4.00M | 5.00M | 4.00M | -5.00M | 6.00M | 3.00M | 4.00M | 3.00M | 5.00M | 6.00M | 6.00M | 5.00M | 4.00M | 1.00M | 3.00M | 1.00M | | 2.00M | 2.00M | -16.00M | -10.00M | -7.00M | -84.00M | -19.00M | -67.00M | -62.00M | -90.00M | -70.00M | -86.00M | -51.00M | -67.00M | -129.00M | -82.00M | -37.00M | -27.00M | -9.00M | -22.00M | -43.00M | 16.00M | 69.00M | -9.00M | 13.00M | 21.00M | 34.00M | 22.00M | 25.00M | 23.00M | 33.00M |
|
Income from Continuing Operations
|
346.00M | 284.00M | 107.00M | 336.00M | 445.00M | -218.00M | 666.00M | 427.00M | 513.00M | 441.00M | 469.00M | 290.00M | 297.00M | 449.00M | 594.00M | 271.00M | 634.00M | 345.00M | 946.00M | 688.00M | 750.00M | 726.00M | 891.00M | 988.00M | 776.00M | 604.00M | 940.00M | 890.00M | 577.00M | 624.00M | 1,001.00M | 376.00M | 717.00M | 691.00M | 957.00M | 705.00M | -249.00M | 507.00M | 1,062.00M | 434.00M | 893.00M | 748.00M | 1,323.00M | 614.00M | 890.00M | -892.00M | 1,234.00M | -143.00M | 941.00M | 698.00M | 1,276.00M | 808.00M | 835.00M | 898.00M | 1,410.00M | 635.00M | 970.00M | 751.00M | 1,473.00M | 1,135.00M | 1,154.00M | 931.00M | 1,290.00M | 1,229.00M | 1,404.00M | 1,008.00M | 1,454.00M |
|
Consolidated Net Income
|
3.00M | -2.00M | -1.00M | 12.00M | 445.00M | 1.00M | | 2.00M | 513.00M | | 1.00M | | 2.00M | -1.00M | 4.00M | 166.00M | -29.00M | 50.00M | 62.00M | 3.00M | -843.00M | -113.00M | 378.00M | 2.00M | 112.00M | -29.00M | 45.00M | 49.00M | 122.00M | -112.00M | 180.00M | -598.00M | 717.00M | -2.00M | -2.00M | -2.00M | | -5.00M | 4.00M | 20.00M | 893.00M | 748.00M | 1,323.00M | -7.00M | 890.00M | -892.00M | 1,234.00M | -143.00M | -26.00M | -25.00M | -57.00M | -36.00M | -15.00M | -18.00M | 3.00M | -1293.00M | -209.00M | -955.00M | -152.00M | -139.00M | -3.00M | -10.00M | 25.00M | -2.00M | | -1.00M | |
|
Income towards Parent Company
|
-165.00M | -2.00M | -1.00M | 12.00M | 445.00M | 1.00M | | 2.00M | 513.00M | | 1.00M | | 2.00M | -1.00M | 4.00M | 166.00M | -29.00M | 50.00M | 62.00M | 3.00M | -843.00M | -113.00M | 378.00M | 2.00M | 112.00M | -29.00M | 45.00M | 49.00M | 122.00M | -112.00M | 180.00M | -598.00M | 717.00M | -2.00M | -2.00M | -2.00M | | -5.00M | 4.00M | 20.00M | 893.00M | 748.00M | 1,323.00M | -7.00M | 890.00M | -892.00M | 1,234.00M | -143.00M | -26.00M | -25.00M | -57.00M | -36.00M | -15.00M | -18.00M | 3.00M | -1293.00M | -209.00M | -955.00M | -152.00M | -139.00M | -3.00M | -10.00M | 25.00M | -2.00M | | -1.00M | |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | 1.00M | | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 15.00M | 14.00M | 39.00M | 15.00M | 39.00M | 14.00M | 39.00M | 14.00M | 39.00M | 14.00M | 39.00M | 14.00M | 39.00M | 14.00M | 39.00M | 14.00M | 39.00M | 14.00M | 39.00M | 14.00M | 39.00M | 14.00M | 14.00M | 13.00M | 14.00M |
|
Net Income towards Common Stockholders
|
-165.00M | -2.00M | -1.00M | 12.00M | 444.00M | -223.00M | 669.00M | 424.00M | 510.00M | 434.00M | 471.00M | -902.00M | 292.00M | 444.00M | 589.00M | 454.00M | 634.00M | 340.00M | 989.00M | 717.00M | -843.00M | -113.00M | 378.00M | 2.00M | 112.00M | -29.00M | 45.00M | 49.00M | 122.00M | -112.00M | 180.00M | -598.00M | 717.00M | -2.00M | -2.00M | -2.00M | | -5.00M | 4.00M | 20.00M | 900.00M | 820.00M | 1,327.00M | 660.00M | 899.00M | -817.00M | 1,265.00M | -77.00M | 953.00M | 751.00M | 1,366.00M | 732.00M | 818.00M | 893.00M | 1,383.00M | -650.00M | 765.00M | -234.00M | 1,213.00M | 991.00M | 1,099.00M | 886.00M | 1,226.00M | 1,191.00M | 1,365.00M | 971.00M | 1,407.00M |
|
EPS (Basic)
|
0.27 | 0.00 | 0.00 | 0.01 | 0.34 | -0.17 | 0.51 | 0.97 | 1.15 | 0.98 | 1.06 | -2.03 | 0.66 | 0.99 | 0.85 | 0.79 | 0.93 | 0.48 | 1.42 | 1.02 | 1.05 | 1.02 | 1.80 | 0.00 | 1.22 | 0.83 | 1.35 | 0.07 | 1.01 | 0.90 | 1.70 | -0.87 | 1.02 | 0.98 | 1.36 | 0.00 | 0.88 | 0.72 | 1.51 | 0.03 | 1.24 | 1.12 | 1.82 | 0.91 | 1.24 | -1.13 | 1.74 | -0.13 | 1.25 | 0.96 | 1.79 | 0.95 | 1.08 | 1.14 | 1.81 | -0.84 | 1.20 | 0.91 | 1.83 | 1.29 | 1.44 | 1.14 | 1.60 | 1.54 | 1.76 | 1.25 | 1.81 |
|
EPS (Weighted Average and Diluted)
|
0.27 | 0.00 | 0.00 | 0.01 | 0.34 | -0.17 | 0.51 | 0.96 | 1.15 | 0.98 | 1.06 | -2.03 | 0.66 | 0.99 | 0.85 | 0.79 | 0.93 | 0.48 | 1.42 | 1.02 | 1.05 | 1.02 | 1.80 | 0.00 | 1.22 | 0.83 | 1.35 | 0.07 | 1.01 | 0.90 | 1.70 | -0.87 | 1.02 | 0.98 | 1.36 | 0.00 | 0.88 | -0.01 | 0.01 | 0.03 | 1.24 | 1.13 | 1.82 | 0.91 | 1.24 | -1.13 | 1.74 | -0.13 | 1.25 | 0.96 | 1.79 | 0.95 | 1.08 | 1.14 | 1.81 | -0.84 | 1.20 | 0.91 | 1.83 | 1.29 | 1.44 | 1.14 | 1.60 | 1.54 | 1.76 | 1.25 | 1.81 |
|
Shares Outstanding (Weighted Average)
|
1,282.00M | 1,288.00M | 1,299.00M | 1,293.00M | 1,310.00M | 1,314.00M | 1,320.00M | 439.00M | 1,330.00M | 444.00M | 444.00M | 444.00M | 446.00M | 446.00M | 699.00M | 574.00M | 705.00M | 706.00M | 706.00M | 706.00M | 706.00M | 707.00M | 707.00M | 707.00M | 708.00M | 700.00M | 696.00M | 694.00M | 689.00M | 689.00M | 689.00M | 691.00M | 700.00M | 700.00M | 700.00M | 700.00M | 701.00M | 703.00M | 713.00M | 708.00M | 727.00M | 728.00M | 729.00M | 729.00M | 734.00M | 735.00M | 735.00M | 737.00M | 769.00M | 769.00M | 769.00M | 769.00M | 770.00M | 770.00M | 770.00M | 770.00M | 770.00M | 771.00M | 771.00M | 771.00M | 771.00M | 772.00M | 772.00M | 772.00M | 777.00M | 777.00M | 778.00M |
|
Shares Outstanding (Diluted Average)
|
1,283.00M | 1,289.00M | 1,300.00M | 1,294.00M | 1,311.00M | 1,314.00M | 1,322.00M | 440.00M | 1,331.00M | 444.00M | 444.00M | 444.00M | 446.00M | 446.00M | 699.00M | 575.00M | 705.00M | 706.00M | 706.00M | 706.00M | 706.00M | 707.00M | 707.00M | 707.00M | 708.00M | 700.00M | 696.00M | 694.00M | 689.00M | 690.00M | 691.00M | 691.00M | 700.00M | 700.00M | 700.00M | 700.00M | 701.00M | 704.00M | 714.00M | 708.00M | 727.00M | 728.00M | 729.00M | 729.00M | 736.00M | 735.00M | 735.00M | 738.00M | 769.00M | 769.00M | 769.00M | 769.00M | 770.00M | 770.00M | 770.00M | 770.00M | 770.00M | 771.00M | 771.00M | 771.00M | 771.00M | 772.00M | 773.00M | 772.00M | 777.00M | 777.00M | 778.00M |
|
EBITDA
|
681.00M | 528.00M | 445.00M | 595.00M | 761.00M | -14.00M | 1,033.00M | 681.00M | 355.00M | 494.00M | 195.00M | 243.00M | 359.00M | 298.00M | 578.00M | 471.00M | 651.00M | 252.00M | 1,004.00M | 671.00M | -75.00M | 635.00M | 1,173.00M | 988.00M | 735.00M | 570.00M | 802.00M | 890.00M | 740.00M | 564.00M | 1,176.00M | 405.00M | 725.00M | 692.00M | 957.00M | 716.00M | 633.00M | 500.00M | 1,086.00M | 438.00M | 888.00M | 812.00M | 1,327.00M | 697.00M | 875.00M | -880.00M | 1,224.00M | -37.00M | 1,011.00M | 677.00M | 1,414.00M | 740.00M | 956.00M | 1,038.00M | 2,056.00M | 1,194.00M | 778.00M | -165.00M | 2,111.00M | 1,855.00M | 1,963.00M | 1,707.00M | 2,144.00M | 2,112.00M | 2,343.00M | 1,830.00M | 2,334.00M |
|
Interest Expenses
|
184.00M | 186.00M | 190.00M | 191.00M | 210.00M | 212.00M | 202.00M | 216.00M | 219.00M | 203.00M | 213.00M | 224.00M | 224.00M | 232.00M | 401.00M | 387.00M | 367.00M | 381.00M | 378.00M | 418.00M | 404.00M | 403.00M | 405.00M | | 403.00M | 403.00M | 402.00M | | 489.00M | 478.00M | 464.00M | 485.00M | 491.00M | 486.00M | 498.00M | 511.00M | 515.00M | 518.00M | 517.00M | 544.00M | 543.00M | 542.00M | 572.00M | 547.00M | 551.00M | 554.00M | 522.00M | 470.00M | 535.00M | 572.00M | 581.00M | 519.00M | 569.00M | 588.00M | 603.00M | 679.00M | 720.00M | 727.00M | 774.00M | 793.00M | 817.00M | 824.00M | 872.00M | 871.00M | 889.00M | 897.00M | 902.00M |
|
Shares Outstanding
|
| 1,294.00M | 1,303.00M | 1,309.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.60M | | 10.60M | | | | 3.80M | | | | 32.00M | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
34.10% | 38.39% | 69.52% | 31.98% | 33.68% | -113.73% | 31.13% | 36.65% | 31.23% | 30.33% | 30.72% | 29.10% | 25.75% | 32.28% | 29.45% | 17.63% | 34.23% | 32.35% | 30.90% | 30.08% | 31.13% | 27.98% | 34.05% | | 31.93% | 35.61% | 30.88% | | 30.40% | 28.85% | 33.97% | 26.56% | 32.42% | 32.12% | 27.55% | 18.59% | -266.18% | 16.47% | 13.66% | -0.23% | 9.62% | 15.86% | 12.44% | 13.40% | 13.34% | 26.16% | 7.84% | 39.92% | 8.20% | 4.90% | 6.59% | 6.70% | 2.91% | 11.26% | 10.08% | 0.47% | 13.78% | 13.68% | 2.77% | 9.71% | 13.36% | 13.07% | 11.22% | 8.15% | 12.09% | 10.56% | 10.80% |