|
Revenue
|
1,023.00M | 1,000.00M | 992.00M | 1,062.00M | 1,008.00M | 1,022.00M | 1,025.00M | 1,078.00M | 1,048.00M | 1,065.00M | 1,063.00M | 1,161.00M | 1,097.00M | 1,087.00M | 1,107.00M | 1,145.00M | 1,152.00M | 1,198.00M | 1,201.00M | 1,263.00M | 1,234.00M | 1,253.00M | 1,263.00M | 1,316.00M | 1,275.00M | 1,298.00M | 1,313.00M | 1,368.00M | 1,331.00M | 1,363.00M | 1,380.00M | 1,431.00M | 1,394.00M | 1,386.00M | 1,400.00M | 1,516.00M | 1,440.00M | 1,420.00M | 1,412.00M | 1,551.00M | 1,502.00M | 1,512.00M | 3,128.00M | 4,045.00M | 3,769.00M | 3,465.00M | 3,786.00M | 3,832.00M | 3,755.00M | 4,051.00M | 4,163.00M | 4,257.00M | 4,138.00M | 4,450.00M | 4,518.00M | 4,631.00M | 4,547.00M | 4,756.00M | 4,873.00M | 4,917.00M | 4,883.00M | 5,107.00M | 5,215.00M | 5,251.00M | 5,130.00M | 5,516.00M | 5,263.00M |
|
Cost of Revenue
|
458.00M | 465.00M | 453.00M | 468.00M | 462.00M | 457.00M | 461.00M | 473.00M | 474.00M | 479.00M | 490.00M | 498.00M | 494.00M | 471.00M | 486.00M | 485.00M | 522.00M | 523.00M | 520.00M | 516.00M | 541.00M | 532.00M | 537.00M | 554.00M | 542.00M | 542.00M | 541.00M | 553.00M | 553.00M | 547.00M | 551.00M | 561.00M | 570.00M | 573.00M | 572.00M | 576.00M | 568.00M | 560.00M | 568.00M | 628.00M | 624.00M | 617.00M | 1,204.00M | 1,571.00M | 1,635.00M | 1,466.00M | 1,387.00M | 1,353.00M | 1,397.00M | 1,498.00M | 1,530.00M | 1,659.00M | 1,436.00M | 1,502.00M | 1,443.00M | 1,390.00M | 1,405.00M | 1,351.00M | 1,311.00M | 1,265.00M | 1,354.00M | 1,343.00M | 1,346.00M | 1,320.00M | 1,389.00M | 1,412.00M | 1,486.00M |
|
Gross Profit
|
565.00M | 535.00M | 539.00M | 594.00M | 546.00M | 565.00M | 564.00M | 605.00M | 574.00M | 586.00M | 573.00M | 663.00M | 603.00M | 616.00M | 621.00M | 660.00M | 630.00M | 675.00M | 681.00M | 747.00M | 693.00M | 721.00M | 726.00M | 762.00M | 733.00M | 756.00M | 772.00M | 815.00M | 778.00M | 816.00M | 829.00M | 870.00M | 824.00M | 813.00M | 828.00M | 940.00M | 872.00M | 860.00M | 844.00M | 923.00M | 878.00M | 895.00M | 1,924.00M | 2,474.00M | 2,134.00M | 1,999.00M | 2,399.00M | 2,479.00M | 2,358.00M | 2,553.00M | 2,633.00M | 2,598.00M | 2,702.00M | 2,948.00M | 3,075.00M | 3,241.00M | 3,142.00M | 3,405.00M | 3,562.00M | 3,652.00M | 3,529.00M | 3,764.00M | 3,869.00M | 3,931.00M | 3,741.00M | 4,104.00M | 3,777.00M |
|
Selling, General & Administrative
|
198.00M | 176.00M | 182.00M | 195.00M | 172.00M | 185.00M | 185.00M | 198.00M | 203.00M | 190.00M | 189.00M | 217.00M | 205.00M | 204.00M | 206.00M | 209.00M | 229.00M | 245.00M | 237.00M | 266.00M | 242.00M | 243.00M | 243.00M | 247.00M | 238.00M | 262.00M | 258.00M | 276.00M | 258.00M | 274.00M | 274.00M | 295.00M | 277.00M | 276.00M | 284.00M | 313.00M | 305.00M | 320.00M | 305.00M | 298.00M | 341.00M | 343.00M | 1,137.00M | 1,463.00M | 1,404.00M | 1,377.00M | 1,412.00M | 1,459.00M | 1,373.00M | 1,440.00M | 1,476.00M | 1,521.00M | 1,467.00M | 1,546.00M | 1,547.00M | 1,499.00M | 1,604.00M | 1,696.00M | 1,652.00M | 1,624.00M | 1,697.00M | 1,697.00M | 1,606.00M | 1,564.00M | 1,682.00M | 1,711.00M | 1,762.00M |
|
Other Operating Expenses
|
600.00M | 590.00M | | | 598.00M | 586.00M | 589.00M | 613.00M | 624.00M | 624.00M | 631.00M | 663.00M | 138.00M | 164.00M | 141.00M | 178.00M | 712.00M | 680.00M | 684.00M | 700.00M | 721.00M | 703.00M | 705.00M | 752.00M | 723.00M | 710.00M | 713.00M | 763.00M | 734.00M | | | | | 10.00M | | | 232.00M | -3.00M | -2.00M | | 10.00M | | | 5.00M | 431.00M | -3.00M | 36.00M | | | | | | 147.00M | | -120.00M | 27.00M | -4.00M | | 176.00M | -5.00M | | | | | 20.00M | -3.00M | 100.00M |
|
Operating Expenses
|
798.00M | 766.00M | 761.00M | 806.00M | 770.00M | 771.00M | 774.00M | 811.00M | 827.00M | 814.00M | 820.00M | 880.00M | 858.00M | 830.00M | 842.00M | 858.00M | 941.00M | 925.00M | 921.00M | 966.00M | 963.00M | 946.00M | 948.00M | 999.00M | 961.00M | 972.00M | 971.00M | 1,039.00M | 992.00M | 1,001.00M | 1,011.00M | 1,056.00M | 1,029.00M | 1,014.00M | 1,030.00M | 1,091.00M | 832.00M | 1,062.00M | 1,056.00M | 1,120.00M | 1,129.00M | 1,128.00M | 2,754.00M | 3,567.00M | 3,140.00M | 3,300.00M | 3,244.00M | 3,316.00M | 3,280.00M | 3,407.00M | 3,527.00M | 3,724.00M | 3,292.00M | 3,590.00M | 3,663.00M | 3,452.00M | 3,613.00M | 3,625.00M | 3,370.00M | 3,471.00M | 3,702.00M | 3,679.00M | 3,613.00M | 3,583.00M | 3,735.00M | 3,820.00M | 3,827.00M |
|
Operating Income
|
225.00M | 234.00M | 231.00M | 256.00M | 238.00M | 251.00M | 251.00M | 267.00M | 221.00M | 251.00M | 243.00M | 281.00M | 239.00M | 257.00M | 265.00M | 287.00M | 211.00M | 273.00M | 280.00M | 297.00M | 271.00M | 307.00M | 315.00M | 317.00M | 314.00M | 326.00M | 342.00M | 329.00M | 339.00M | 362.00M | 369.00M | 375.00M | 365.00M | 372.00M | 370.00M | 425.00M | 608.00M | 358.00M | 356.00M | 431.00M | 373.00M | 384.00M | 374.00M | 478.00M | 629.00M | 165.00M | 542.00M | 516.00M | 475.00M | 644.00M | 636.00M | 533.00M | 846.00M | 860.00M | 855.00M | 1,179.00M | 934.00M | 1,131.00M | 1,503.00M | 1,446.00M | 1,181.00M | 1,428.00M | 1,602.00M | 1,668.00M | 1,395.00M | 1,696.00M | 1,436.00M |
|
EBIT
|
225.00M | 234.00M | 231.00M | 256.00M | 238.00M | 251.00M | 251.00M | 267.00M | 221.00M | 251.00M | 243.00M | 281.00M | 239.00M | 257.00M | 265.00M | 287.00M | 211.00M | 273.00M | 280.00M | 297.00M | 271.00M | 307.00M | 315.00M | 317.00M | 314.00M | 326.00M | 342.00M | 329.00M | 339.00M | 362.00M | 369.00M | 375.00M | 365.00M | 372.00M | 370.00M | 425.00M | 608.00M | 358.00M | 356.00M | 431.00M | 373.00M | 384.00M | 374.00M | 478.00M | 629.00M | 165.00M | 542.00M | 516.00M | 475.00M | 644.00M | 636.00M | 533.00M | 846.00M | 860.00M | 855.00M | 1,179.00M | 934.00M | 1,131.00M | 1,503.00M | 1,446.00M | 1,181.00M | 1,428.00M | 1,602.00M | 1,668.00M | 1,395.00M | 1,696.00M | 1,436.00M |
|
Interest & Investment Income
|
| | | | | | | | | -48.00M | -45.00M | -44.00M | -43.00M | -38.00M | -48.00M | -38.00M | -41.00M | -41.00M | -41.00M | -40.00M | -41.00M | 1.00M | | | 1.00M | | | | -7.00M | | | | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | -26.00M | | -61.00M | -24.00M | | | 6.00M | | 1.00M | | | | | | 1.00M | | | | -85.00M | | | | | | | | | | 1.00M | | | 1.00M | 2.00M | 1.00M | 2.00M | -3.00M | -6.00M | 20.00M | 1.00M | 13.00M | -6.00M | 21.00M | 1.00M | 14.00M | 35.00M | -4.00M | -66.00M | -13.00M | -11.00M | -20.00M | -26.00M | -35.00M | -59.00M | -7.00M | -5.00M | -5.00M | -161.00M | -18.00M | -39.00M | -50.00M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | -1.00M | | 3.00M | 1.00M | 2.00M | 1.00M | 2.00M | -3.00M | -6.00M | 20.00M | 1.00M | 13.00M | -6.00M | 21.00M | 1.00M | 14.00M | 35.00M | -4.00M | -66.00M | -13.00M | -11.00M | -20.00M | -26.00M | -35.00M | -59.00M | -7.00M | -5.00M | -5.00M | -161.00M | -18.00M | -39.00M | -50.00M |
|
EBT
|
171.00M | 179.00M | 179.00M | 205.00M | 193.00M | 205.00M | 202.00M | 193.00M | 176.00M | 142.00M | 174.00M | 231.00M | 196.00M | 219.00M | 217.00M | 249.00M | 170.00M | 232.00M | 239.00M | 257.00M | 230.00M | 267.00M | 274.00M | 276.00M | 274.00M | 192.00M | 301.00M | 290.00M | 292.00M | 322.00M | 328.00M | 333.00M | 323.00M | 330.00M | 325.00M | 380.00M | 563.00M | 316.00M | 304.00M | 372.00M | 258.00M | 291.00M | 256.00M | 278.00M | 462.00M | -8.00M | 381.00M | 336.00M | 320.00M | 470.00M | 478.00M | 398.00M | 674.00M | 618.00M | 652.00M | 969.00M | 712.00M | 873.00M | 1,210.00M | 1,103.00M | 913.00M | 1,138.00M | 1,271.00M | 1,184.00M | 1,046.00M | 1,292.00M | 964.00M |
|
Tax Provisions
|
66.00M | 68.00M | 60.00M | 79.00M | 73.00M | 78.00M | 73.00M | 77.00M | 64.00M | 49.00M | 55.00M | 86.00M | 67.00M | 60.00M | 80.00M | 93.00M | 58.00M | 81.00M | 79.00M | 110.00M | 66.00M | 101.00M | 120.00M | 97.00M | 96.00M | 66.00M | 117.00M | 98.00M | 149.00M | 110.00M | 114.00M | 119.00M | 102.00M | 109.00M | 98.00M | -151.00M | 140.00M | 72.00M | 78.00M | 88.00M | 31.00M | 60.00M | 53.00M | 54.00M | 79.00M | -27.00M | 124.00M | 20.00M | 18.00M | 228.00M | 54.00M | 63.00M | 98.00M | 137.00M | 147.00M | 169.00M | 124.00M | 181.00M | 239.00M | 210.00M | 153.00M | 221.00M | 74.00M | 193.00M | 190.00M | 246.00M | 173.00M |
|
Profit After Tax
|
106.00M | 140.00M | 124.00M | 118.00M | 123.00M | 130.00M | 134.00M | 119.00M | 114.00M | 97.00M | 127.00M | 153.00M | 132.00M | 162.00M | 140.00M | 179.00M | 117.00M | 152.00M | 161.00M | 221.00M | 168.00M | 166.00M | 239.00M | 181.00M | 178.00M | 127.00M | 218.00M | 189.00M | 289.00M | 212.00M | 214.00M | 215.00M | 247.00M | 221.00M | 232.00M | 546.00M | 423.00M | 251.00M | 227.00M | 286.00M | 225.00M | 223.00M | 225.00M | 247.00M | 392.00M | 9.00M | 276.00M | 313.00M | 318.00M | 284.00M | 446.00M | 355.00M | 682.00M | 609.00M | 493.00M | 798.00M | 576.00M | 695.00M | 969.00M | 889.00M | 752.00M | 909.00M | 571.00M | 948.00M | 851.00M | 1,030.00M | 799.00M |
|
Equity Income
|
1.00M | 4.00M | 5.00M | 2.00M | 3.00M | 3.00M | 5.00M | 3.00M | 2.00M | 4.00M | 8.00M | 4.00M | 3.00M | 3.00M | 3.00M | 2.00M | 5.00M | 1.00M | 1.00M | 73.00M | 4.00M | | 85.00M | 2.00M | | 1.00M | 34.00M | -3.00M | 146.00M | | | 1.00M | 26.00M | | 5.00M | 1.00M | | 7.00M | 1.00M | 2.00M | -2.00M | -8.00M | 22.00M | 17.00M | -6.00M | -10.00M | 19.00M | -3.00M | 16.00M | 42.00M | 22.00M | 20.00M | 106.00M | 128.00M | -12.00M | -2.00M | -12.00M | 3.00M | -2.00M | -4.00M | -8.00M | -8.00M | -626.00M | -43.00M | -8.00M | -16.00M | 8.00M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1091.00M | -1616.00M | -1444.00M | -1445.00M | -737.00M | -740.00M | -735.00M | -739.00M | -728.00M | -720.00M | -706.00M | -700.00M | -656.00M | -699.00M | -717.00M | -725.00M | -652.00M | -651.00M | -622.00M | -624.00M | -652.00M | -618.00M | -637.00M | -548.00M | -23.00M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | -6.00M | -15.00M | 7.00M | 12.00M | 13.00M | 14.00M | 15.00M | 18.00M | 22.00M | 13.00M | 11.00M | 12.00M | 16.00M | 13.00M | 12.00M | 17.00M | 19.00M | 17.00M | 15.00M | 7.00M | 10.00M | -3.00M | 4.00M | 7.00M |
|
Income from Continuing Operations
|
105.00M | 111.00M | 119.00M | 126.00M | 120.00M | 127.00M | 129.00M | 116.00M | 112.00M | 93.00M | 119.00M | 145.00M | 129.00M | 159.00M | 137.00M | 156.00M | 112.00M | 151.00M | 160.00M | 147.00M | 164.00M | 166.00M | 154.00M | 179.00M | 178.00M | 126.00M | 184.00M | 192.00M | 143.00M | 212.00M | 214.00M | 214.00M | 221.00M | 221.00M | 227.00M | 531.00M | 423.00M | 244.00M | 226.00M | 284.00M | 227.00M | 231.00M | 203.00M | 224.00M | 383.00M | 19.00M | 257.00M | 316.00M | 302.00M | 242.00M | 424.00M | 335.00M | 576.00M | 481.00M | 505.00M | 800.00M | 588.00M | 692.00M | 971.00M | 893.00M | 760.00M | 917.00M | 1,197.00M | 991.00M | 856.00M | 1,046.00M | 791.00M |
|
Consolidated Net Income
|
-3.00M | 25.00M | -9.00M | -10.00M | -2.00M | -3.00M | -2.00M | -3.00M | -2.00M | -7.00M | | -6.00M | -1.00M | -1.00M | -1.00M | 21.00M | 112.00M | -1.00M | -2.00M | 1.00M | | | | | | | | | 143.00M | 212.00M | 214.00M | 214.00M | 221.00M | 221.00M | 227.00M | 531.00M | 423.00M | 244.00M | 226.00M | 284.00M | 227.00M | 231.00M | 203.00M | 224.00M | 383.00M | 19.00M | 257.00M | 316.00M | 302.00M | 242.00M | 424.00M | 335.00M | 576.00M | 481.00M | 505.00M | 800.00M | 588.00M | 692.00M | 971.00M | 893.00M | 760.00M | 917.00M | 1,197.00M | 991.00M | 856.00M | 1,046.00M | 791.00M |
|
Income towards Parent Company
|
-3.00M | 25.00M | -9.00M | -10.00M | -2.00M | -3.00M | -2.00M | -3.00M | -2.00M | -7.00M | | -6.00M | -1.00M | -1.00M | -1.00M | 21.00M | 112.00M | -1.00M | -2.00M | 1.00M | | | | | | | | | 143.00M | 212.00M | 214.00M | 214.00M | 221.00M | 221.00M | 227.00M | 531.00M | 423.00M | 244.00M | 226.00M | 284.00M | 227.00M | 231.00M | -888.00M | -1392.00M | -1061.00M | -1426.00M | -480.00M | -424.00M | -433.00M | -497.00M | -304.00M | -385.00M | -130.00M | -219.00M | -151.00M | 101.00M | -129.00M | -33.00M | 319.00M | 242.00M | 138.00M | 293.00M | 545.00M | 373.00M | 219.00M | 498.00M | 768.00M |
|
Net Income towards Common Stockholders
|
-3.00M | 25.00M | -9.00M | -10.00M | -2.00M | -3.00M | -2.00M | -3.00M | -2.00M | -7.00M | | -6.00M | -1.00M | -1.00M | -1.00M | 21.00M | 112.00M | -1.00M | -2.00M | 1.00M | | | | | | | | | 143.00M | 212.00M | 214.00M | 214.00M | 221.00M | 221.00M | 227.00M | 531.00M | 423.00M | 244.00M | 226.00M | 284.00M | 227.00M | 231.00M | -888.00M | -1392.00M | -1061.00M | -1426.00M | -480.00M | -424.00M | -433.00M | -497.00M | -304.00M | -385.00M | -130.00M | -219.00M | -151.00M | 101.00M | -129.00M | -33.00M | 319.00M | 242.00M | 138.00M | 293.00M | 545.00M | 373.00M | 219.00M | 498.00M | 768.00M |
|
EPS (Basic)
|
0.68 | 0.90 | 0.80 | -0.06 | 0.81 | 0.86 | 0.90 | 0.81 | 0.78 | 0.68 | 0.90 | 1.09 | 0.47 | 0.59 | 0.52 | 0.59 | 0.44 | 0.57 | 0.62 | 0.00 | 0.66 | 0.66 | 0.96 | 0.75 | 0.75 | 0.54 | 0.94 | 0.83 | 1.30 | 0.95 | 0.98 | 0.49 | 0.58 | 0.52 | 0.55 | 1.26 | 1.02 | 0.61 | 0.56 | 0.70 | 0.58 | 0.59 | -1.52 | -2.72 | 0.58 | -2.12 | 0.39 | 0.44 | 0.45 | 0.41 | 0.65 | 0.50 | 1.03 | 0.93 | 0.75 | 1.23 | 0.90 | -0.05 | 1.57 | 1.45 | 1.24 | 1.53 | 0.98 | 0.64 | 1.52 | 1.86 | 1.46 |
|
EPS (Weighted Average and Diluted)
|
0.68 | 0.90 | 0.79 | -0.06 | 0.80 | 0.85 | 0.89 | 0.80 | 0.77 | 0.67 | 0.89 | 1.07 | 0.47 | 0.59 | 0.51 | 0.58 | 0.43 | 0.57 | 0.61 | 0.00 | 0.65 | 0.65 | 0.95 | 0.73 | 0.73 | 0.53 | 0.92 | 0.81 | 1.27 | 0.94 | 0.96 | 0.48 | 0.56 | 0.51 | 0.54 | 1.23 | 1.00 | 0.60 | 0.55 | 0.69 | 0.57 | 0.58 | -1.49 | -2.66 | 0.57 | -2.08 | 0.39 | 0.44 | 0.45 | 0.40 | 0.64 | 0.50 | 1.02 | 0.92 | 0.75 | 1.23 | 0.89 | -0.05 | 1.56 | 1.44 | 1.24 | 1.53 | 0.98 | 0.64 | 1.51 | 1.86 | 1.46 |
|
Shares Outstanding (Weighted Average)
|
155.50M | 155.30M | 154.80M | 154.50M | 152.50M | 152.00M | 151.20M | | | | | | | | | | | | | 262.40M | | | 250.50M | 248.60M | 238.80M | 237.60M | 236.00M | 233.90M | 223.50M | 222.80M | 221.60M | 440.60M | 429.10M | 426.30M | 424.30M | 422.30M | 413.10M | 410.70M | 408.40M | 405.50M | 391.70M | 392.50M | 584.80M | 512.30M | 678.10M | 674.10M | 672.60M | 672.10M | 668.60M | 666.10M | 664.60M | 662.60M | 650.80M | 648.00M | 645.20M | 642.30M | 626.90M | 621.20M | 616.20M | 611.70M | 590.90M | 586.80M | 582.50M | 578.70M | 561.30M | 556.10M | 550.80M |
|
Shares Outstanding (Diluted Average)
|
156.00M | 155.90M | 155.70M | 155.40M | 153.70M | 153.20M | 152.40M | | | | | | | | | | | | | 266.10M | | | 254.60M | 252.70M | 243.00M | 241.70M | 240.10M | 238.00M | 227.30M | 226.50M | 225.20M | 447.80M | 438.50M | 435.50M | 433.40M | 431.30M | 421.60M | 419.00M | 416.60M | 413.70M | 399.10M | 399.60M | 596.90M | 522.60M | 691.20M | 686.00M | 684.10M | 683.40M | 679.90M | 676.30M | 674.10M | 671.60M | 657.20M | 654.00M | 651.00M | 647.90M | 631.30M | 625.30M | 620.30M | 615.90M | 594.80M | 590.10M | 585.70M | 582.10M | 564.70M | 558.70M | 553.00M |
|
EBITDA
|
225.00M | 234.00M | 231.00M | 256.00M | 238.00M | 251.00M | 251.00M | 267.00M | 221.00M | 251.00M | 243.00M | 281.00M | 239.00M | 257.00M | 265.00M | 287.00M | 211.00M | 273.00M | 280.00M | 297.00M | 271.00M | 307.00M | 315.00M | 317.00M | 314.00M | 326.00M | 342.00M | 329.00M | 339.00M | 362.00M | 369.00M | 375.00M | 365.00M | 372.00M | 370.00M | 425.00M | 608.00M | 358.00M | 356.00M | 431.00M | 373.00M | 384.00M | 374.00M | 478.00M | 629.00M | 165.00M | 542.00M | 516.00M | 475.00M | 644.00M | 636.00M | 533.00M | 846.00M | 860.00M | 855.00M | 1,179.00M | 934.00M | 1,131.00M | 1,503.00M | 1,446.00M | 1,181.00M | 1,428.00M | 1,602.00M | 1,668.00M | 1,395.00M | 1,696.00M | 1,436.00M |
|
Interest Expenses
|
| | | | | | | | | 49.00M | 45.00M | 44.00M | 43.00M | 44.00M | 48.00M | 39.00M | 41.00M | 41.00M | 41.00M | 40.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 49.00M | 41.00M | 39.00M | 40.00M | 40.00M | 41.00M | 42.00M | 42.00M | 44.00M | 45.00M | 45.00M | 45.00M | 45.00M | 47.00M | 56.00M | 59.00M | 64.00M | | | | | | | | | | | | | | | | 237.00M | 268.00M | | 271.00M | 294.00M | 339.00M | | 339.00M | 376.00M | 432.00M |
|
Tax Rate
|
38.60% | 37.99% | 33.52% | 38.54% | 37.82% | 38.05% | 36.14% | 39.90% | 36.36% | 34.51% | 31.61% | 37.23% | 34.18% | 27.40% | 36.87% | 37.35% | 34.12% | 34.91% | 33.05% | 42.80% | 28.70% | 37.83% | 43.80% | 35.14% | 35.04% | 34.38% | 38.87% | 33.79% | 51.03% | 34.16% | 34.76% | 35.74% | 31.58% | 33.03% | 30.15% | -39.74% | 24.87% | 22.78% | 25.66% | 23.66% | 12.02% | 20.62% | 20.70% | 19.42% | 17.10% | 337.50% | 32.55% | 5.95% | 5.63% | 48.51% | 11.30% | 15.83% | 14.54% | 22.17% | 22.55% | 17.44% | 17.42% | 20.73% | 19.75% | 19.04% | 16.76% | 19.42% | 5.82% | 16.30% | 18.16% | 19.04% | 17.95% |