|
Revenue
|
1,502.00M | 2,483.00M | 2,391.00M | 2,461.00M | 2,421.00M | 2,410.00M | 2,667.00M | 2,591.00M | 2,568.00M | 2,655.00M | 2,521.00M | 2,624.00M | 2,315.00M | 2,402.00M | 2,456.00M | 2,467.00M | 2,303.00M | 2,371.00M | 2,317.00M | 2,412.00M | 2,116.00M | 2,194.00M | 2,190.00M | 2,229.00M | 2,135.00M | 2,157.00M | 2,100.00M | 2,156.00M | 1,785.00M | 2,236.00M | 2,150.00M | 2,198.00M | 2,171.00M | 2,223.00M | 2,215.00M | 1,686.00M | 1,957.00M | 2,007.00M | 1,952.00M | 1,985.00M | 2,044.00M | 1,994.00M | 2,020.00M | 2,038.00M | 1,809.00M | 2,003.00M | 2,318.00M | 2,154.00M | 1,985.00M | 2,041.00M | 2,070.00M | 1,736.00M | 1,893.00M | 1,887.00M | 1,848.00M | 1,867.00M | 1,854.00M | 1,892.00M | 1,831.00M | 1,911.00M | 1,864.00M | 1,769.00M | 1,880.00M | 1,782.00M | 1,786.00M | 1,796.00M | 1,935.00M |
|
Cost of Revenue
|
| 1,492.00M | 1,450.00M | 1,368.00M | 1,315.00M | 1,340.00M | 1,502.00M | 1,844.00M | 1,413.00M | 1,679.00M | 1,457.00M | 1,392.00M | 1,232.00M | 1,382.00M | 1,363.00M | 1,401.00M | 1,201.00M | 1,269.00M | 1,169.00M | 1,098.00M | 1,194.00M | 1,200.00M | 1,934.00M | 2,136.00M | 1,192.00M | 1,232.00M | 1,290.00M | 1,435.00M | 860.00M | 1,193.00M | 1,662.00M | 1,530.00M | 1,246.00M | 1,206.00M | 1,344.00M | 1,329.00M | 1,311.00M | 1,205.00M | 1,303.00M | 1,824.00M | 1,282.00M | 1,251.00M | 1,284.00M | 1,242.00M | 1,337.00M | 1,447.00M | 1,273.00M | 1,157.00M | 1,218.00M | 1,161.00M | 1,143.00M | 1,053.00M | 1,167.00M | 768.00M | 1,159.00M | 1,209.00M | 1,176.00M | 1,175.00M | 1,199.00M | 1,233.00M | 1,203.00M | 1,151.00M | 1,213.00M | 1,199.00M | 1,217.00M | 1,195.00M | 1,227.00M |
|
Gross Profit
|
| 991.00M | 941.00M | 1,093.00M | 1,106.00M | 1,070.00M | 1,165.00M | 747.00M | 1,155.00M | 976.00M | 1,064.00M | 1,232.00M | 1,083.00M | 1,020.00M | 1,093.00M | 1,066.00M | 1,102.00M | 1,102.00M | 1,148.00M | 1,314.00M | 922.00M | 994.00M | 256.00M | 93.00M | 943.00M | 925.00M | 810.00M | 721.00M | 925.00M | 1,043.00M | 488.00M | 668.00M | 925.00M | 1,017.00M | 871.00M | 357.00M | 646.00M | 802.00M | 649.00M | 161.00M | 762.00M | 743.00M | 736.00M | 796.00M | 472.00M | 556.00M | 1,045.00M | 997.00M | 767.00M | 880.00M | 927.00M | 683.00M | 726.00M | 1,119.00M | 689.00M | 658.00M | 678.00M | 717.00M | 632.00M | 678.00M | 661.00M | 618.00M | 667.00M | 583.00M | 569.00M | 601.00M | 708.00M |
|
Selling, General & Administrative
|
| 456.00M | 484.00M | 503.00M | 475.00M | 499.00M | 472.00M | 771.00M | 563.00M | 581.00M | 581.00M | 205.00M | 440.00M | 439.00M | 443.00M | 272.00M | 433.00M | 413.00M | 407.00M | -9.00M | 378.00M | 282.00M | 284.00M | 299.00M | 267.00M | 295.00M | 314.00M | 433.00M | 394.00M | 327.00M | 269.00M | 283.00M | 270.00M | 240.00M | 265.00M | 182.00M | 240.00M | 253.00M | 231.00M | 249.00M | 237.00M | 229.00M | 247.00M | 196.00M | 237.00M | 210.00M | 235.00M | 253.00M | 275.00M | 304.00M | 290.00M | 129.00M | 236.00M | 579.00M | 245.00M | 225.00M | 240.00M | 226.00M | 228.00M | 248.00M | 236.00M | 229.00M | 259.00M | 253.00M | 236.00M | 249.00M | 259.00M |
|
Other Operating Expenses
|
73.00M | 2,081.00M | 1,914.00M | 1,856.00M | 1,827.00M | 1,839.00M | 2,055.00M | 2,075.00M | 1,892.00M | 2,179.00M | -22.00M | -2.00M | 1,793.00M | 15.00M | -8.00M | 1,862.00M | 1,633.00M | 1,711.00M | 1,659.00M | 2,106.00M | 1,441.00M | 1,604.00M | 2,886.00M | 2,854.00M | 1,574.00M | 1,617.00M | 2,137.00M | 1,926.00M | 1,241.00M | 1,558.00M | 2,006.00M | 1,971.00M | 1,569.00M | 1,582.00M | 1,664.00M | 1,794.00M | 1,599.00M | 1,488.00M | 1,586.00M | 2,118.00M | 1,570.00M | 1,541.00M | 1,601.00M | 1,761.00M | 1,637.00M | 1,715.00M | 1,551.00M | 1,518.00M | 1,477.00M | 1,417.00M | 1,407.00M | 1,352.00M | 1,301.00M | 1,048.00M | 1,383.00M | 1,113.00M | 1,405.00M | 1,445.00M | 1,513.00M | 1,880.00M | 1,392.00M | 1,397.00M | 1,460.00M | 1,474.00M | 1,424.00M | 1,422.00M | 1,512.00M |
|
Operating Expenses
|
73.00M | 2,537.00M | 2,398.00M | 2,359.00M | 2,302.00M | 2,338.00M | 2,527.00M | 2,846.00M | 2,455.00M | 2,760.00M | 2,508.00M | 2,439.00M | 2,233.00M | 2,293.00M | 2,374.00M | 2,134.00M | 2,066.00M | 2,124.00M | 2,066.00M | 2,097.00M | 1,819.00M | 1,886.00M | 3,170.00M | 3,153.00M | 1,841.00M | 1,912.00M | 2,451.00M | 2,359.00M | 1,635.00M | 1,885.00M | 2,275.00M | 2,254.00M | 1,839.00M | 1,822.00M | 1,929.00M | 1,976.00M | 1,839.00M | 1,741.00M | 1,817.00M | 2,367.00M | 1,807.00M | 1,770.00M | 1,848.00M | 1,957.00M | 1,874.00M | 1,925.00M | 1,786.00M | 1,771.00M | 1,752.00M | 1,721.00M | 1,697.00M | 1,481.00M | 1,537.00M | 1,627.00M | 1,628.00M | 1,338.00M | 1,645.00M | 1,671.00M | 1,741.00M | 2,128.00M | 1,628.00M | 1,626.00M | 1,719.00M | 1,727.00M | 1,660.00M | 1,671.00M | 1,771.00M |
|
Operating Income
|
-15.00M | 781.00M | 759.00M | 782.00M | 765.00M | 823.00M | 815.00M | 863.00M | 830.00M | 881.00M | 842.00M | 827.00M | 832.00M | 846.00M | 825.00M | 840.00M | 814.00M | 821.00M | 801.00M | 719.00M | 805.00M | 791.00M | 778.00M | 797.00M | 781.00M | 793.00M | 783.00M | 781.00M | 789.00M | 779.00M | 805.00M | 786.00M | 790.00M | 801.00M | 797.00M | 678.00M | 804.00M | 828.00M | 780.00M | 779.00M | 794.00M | 816.00M | 816.00M | 738.00M | 782.00M | 779.00M | 820.00M | 846.00M | 801.00M | 844.00M | 859.00M | 866.00M | 764.00M | 787.00M | 808.00M | 787.00M | 787.00M | 785.00M | 801.00M | 810.00M | 782.00M | 808.00M | 777.00M | 793.00M | 739.00M | 802.00M | 799.00M |
|
EBIT
|
-15.00M | 781.00M | 759.00M | 782.00M | 765.00M | 823.00M | 815.00M | 863.00M | 830.00M | 881.00M | 842.00M | 827.00M | 832.00M | 846.00M | 825.00M | 840.00M | 814.00M | 821.00M | 801.00M | 719.00M | 805.00M | 791.00M | 778.00M | 797.00M | 781.00M | 793.00M | 783.00M | 781.00M | 789.00M | 779.00M | 805.00M | 786.00M | 790.00M | 801.00M | 797.00M | 678.00M | 804.00M | 828.00M | 780.00M | 779.00M | 794.00M | 816.00M | 816.00M | 738.00M | 782.00M | 779.00M | 820.00M | 846.00M | 801.00M | 844.00M | 859.00M | 866.00M | 764.00M | 787.00M | 808.00M | 787.00M | 787.00M | 785.00M | 801.00M | 810.00M | 782.00M | 808.00M | 777.00M | 793.00M | 739.00M | 802.00M | 799.00M |
|
Non Operating Investment Income
|
| -53.00M | -122.00M | -96.00M | -70.00M | -139.00M | 105.00M | -39.00M | -28.00M | -40.00M | -157.00M | 30.00M | 37.00M | -33.00M | 9.00M | 14.00M | -61.00M | 21.00M | -23.00M | -1.00M | -17.00M | 34.00M | -27.00M | -11.00M | -16.00M | 8.00M | -51.00M | -16.00M | -19.00M | 30.00M | 20.00M | 41.00M | 34.00M | 101.00M | 85.00M | -83.00M | -31.00M | -14.00M | -16.00M | 22.00M | 75.00M | -46.00M | -2.00M | | -99.00M | 93.00M | 351.00M | 147.00M | 33.00M | 70.00M | 88.00M | 131.00M | 42.00M | 19.00M | -58.00M | -5.00M | -11.00M | 39.00M | -43.00M | 38.00M | 49.00M | -61.00M | 66.00M | -41.00M | 27.00M | -28.00M | 99.00M |
|
Other Non Operating Income
|
| | | | 20.00M | | | | -10.00M | -15.00M | -76.00M | 100.00M | 26.00M | -28.00M | -2.00M | 7.00M | | -2.00M | -19.00M | 65.00M | -21.00M | -7.00M | -38.00M | 70.00M | -32.00M | 6.00M | -53.00M | 76.00M | -38.00M | -24.00M | 10.00M | 53.00M | 3.00M | 36.00M | 54.00M | -91.00M | -13.00M | -15.00M | 18.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | -17.00M | -26.00M | | | -5.00M | -20.00M | -16.00M | -14.00M | -3.00M | 13.00M | -6.00M | -11.00M | 5.00M | 7.00M | | -8.00M | -6.00M | 14.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-89.00M | -54.00M | -7.00M | 102.00M | 119.00M | 72.00M | 140.00M | -1156.00M | 113.00M | -105.00M | 13.00M | 799.00M | 82.00M | 109.00M | 82.00M | 406.00M | 237.00M | 247.00M | 251.00M | 258.00M | 306.00M | 308.00M | -980.00M | -1647.00M | 294.00M | 245.00M | -351.00M | -656.00M | 150.00M | 351.00M | -125.00M | -56.00M | 332.00M | 401.00M | 286.00M | -892.00M | 228.00M | 360.00M | 135.00M | -382.00M | 237.00M | 224.00M | 172.00M | -112.00M | -65.00M | 78.00M | 532.00M | 383.00M | 233.00M | 320.00M | 373.00M | 186.00M | 356.00M | 260.00M | 220.00M | 529.00M | 209.00M | 221.00M | 90.00M | -217.00M | 236.00M | 143.00M | 161.00M | 55.00M | 126.00M | 125.00M | 164.00M |
|
Tax Provisions
|
-62.00M | -4.00M | -52.00M | -179.00M | -93.00M | -5.00M | 18.00M | -382.00M | 20.00M | -5.00M | -7.00M | -263.00M | 15.00M | 27.00M | 23.00M | 73.00M | 76.00M | 73.00M | 105.00M | 59.00M | 87.00M | 84.00M | -187.00M | -292.00M | 91.00M | 70.00M | -134.00M | -225.00M | 23.00M | 110.00M | 222.00M | 3.00M | 116.00M | 130.00M | 102.00M | 456.00M | 63.00M | 111.00M | 30.00M | -109.00M | 69.00M | 66.00M | 34.00M | -30.00M | -5.00M | 23.00M | 130.00M | 82.00M | 59.00M | 75.00M | 67.00M | 47.00M | 84.00M | 62.00M | 54.00M | 119.00M | 55.00M | 55.00M | 30.00M | -36.00M | 66.00M | 32.00M | 40.00M | 20.00M | 36.00M | 35.00M | 9.00M |
|
Profit After Tax
|
469.00M | -50.00M | 45.00M | 40.00M | 212.00M | 77.00M | 122.00M | -161.00M | 93.00M | -136.00M | 20.00M | 175.00M | 79.00M | 109.00M | 71.00M | 266.00M | 161.00M | 180.00M | 148.00M | 245.00M | 219.00M | 228.00M | -844.00M | -846.00M | 204.00M | -193.00M | -284.00M | -292.00M | 127.00M | 241.00M | -380.00M | -122.00M | 216.00M | 271.00M | 184.00M | 353.00M | 165.00M | 249.00M | 210.00M | -329.00M | 230.00M | 218.00M | 138.00M | 55.00M | -72.00M | -441.00M | 436.00M | 301.00M | 195.00M | 245.00M | 318.00M | 193.00M | 272.00M | 198.00M | 171.00M | 410.00M | 154.00M | 168.00M | 60.00M | -212.00M | 170.00M | 111.00M | 121.00M | 35.00M | 90.00M | 90.00M | 155.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | | | | | | | | 151.00M | | | | 366.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1910.00M | | | | -1739.00M | -1808.00M | -1835.00M | -1758.00M | -447.00M | -385.00M | -445.00M | -476.00M | -502.00M | | | -776.00M | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | 26.00M | 35.00M | 34.00M | 35.00M | 39.00M | 35.00M | 34.00M | 36.00M | 36.00M | 33.00M | 33.00M | 33.00M | 36.00M | 98.00M | 38.00M | 39.00M | 40.00M | 37.00M | 35.00M | 52.00M | 57.00M | 52.00M | 50.00M | 54.00M | 46.00M | 52.00M | 55.00M | 48.00M | 48.00M | 59.00M | 61.00M | 69.00M | 68.00M | -88.00M | 36.00M | 32.00M | 46.00M | 8.00M | 36.00M | 35.00M | 30.00M | 22.00M | -6.00M | 23.00M | 18.00M | -1.00M | 8.00M | | 4.00M | 29.00M | 30.00M | 38.00M | 35.00M | 27.00M | 32.00M | 31.00M | 31.00M | 29.00M | 30.00M | 34.00M | 33.00M | 31.00M | 31.00M | 32.00M | 31.00M |
|
Income from Continuing Operations
|
-27.00M | -50.00M | 45.00M | 281.00M | 212.00M | 77.00M | 122.00M | -774.00M | 93.00M | -100.00M | 20.00M | 1,062.00M | 67.00M | 82.00M | 59.00M | 333.00M | 161.00M | 174.00M | 146.00M | 199.00M | 219.00M | 224.00M | -793.00M | -1355.00M | 203.00M | 175.00M | -217.00M | -431.00M | 127.00M | 241.00M | -347.00M | -59.00M | 216.00M | 271.00M | 184.00M | -1348.00M | 165.00M | 249.00M | 105.00M | -273.00M | 168.00M | 158.00M | 138.00M | -82.00M | -60.00M | 55.00M | 402.00M | 301.00M | 174.00M | 245.00M | 306.00M | 139.00M | 272.00M | 198.00M | 166.00M | 410.00M | 154.00M | 166.00M | 60.00M | -181.00M | 170.00M | 111.00M | 121.00M | 35.00M | 90.00M | 90.00M | 155.00M |
|
Consolidated Net Income
|
-27.00M | -50.00M | 45.00M | 281.00M | 212.00M | 77.00M | 122.00M | -774.00M | 93.00M | -100.00M | 20.00M | 1,062.00M | 12.00M | 27.00M | 12.00M | 6.00M | -20.00M | 6.00M | 2.00M | | 9.00M | 4.00M | 6.00M | 138.00M | 1.00M | -314.00M | -21.00M | -73.00M | -19.00M | -21.00M | 15.00M | -4.00M | | | -9.00M | | 83.00M | 96.00M | 105.00M | -54.00M | 62.00M | 60.00M | -110.00M | -53.00M | -12.00M | -496.00M | 34.00M | -35.00M | 21.00M | -5.00M | 12.00M | -1.00M | -2.00M | -1.00M | 5.00M | -2.00M | | 2.00M | | -2.00M | -1.00M | -1.00M | -3.00M | -5.00M | -5.00M | -7.00M | -8.00M |
|
Income towards Parent Company
|
-27.00M | -50.00M | 45.00M | 281.00M | 212.00M | 77.00M | 122.00M | -774.00M | 93.00M | -100.00M | 20.00M | 1,062.00M | 12.00M | 27.00M | 12.00M | 6.00M | -20.00M | 6.00M | 2.00M | | 9.00M | 4.00M | 6.00M | 138.00M | 1.00M | -314.00M | -21.00M | -73.00M | -19.00M | -21.00M | 15.00M | -4.00M | | | -9.00M | -1910.00M | 83.00M | 96.00M | 105.00M | -1793.00M | -1746.00M | -1775.00M | -1868.00M | -500.00M | -397.00M | -941.00M | -442.00M | -537.00M | 21.00M | -5.00M | -764.00M | -1.00M | -2.00M | -1.00M | 5.00M | -2.00M | | 2.00M | | -2.00M | -1.00M | -1.00M | -3.00M | -5.00M | -5.00M | -7.00M | -8.00M |
|
Net Income towards Common Stockholders
|
-27.00M | -50.00M | 45.00M | 281.00M | 212.00M | 77.00M | 122.00M | -774.00M | 93.00M | -100.00M | 20.00M | 1,062.00M | 12.00M | 27.00M | 12.00M | 6.00M | -20.00M | 6.00M | 2.00M | | 9.00M | 4.00M | 6.00M | 138.00M | 1.00M | -314.00M | -21.00M | -73.00M | -19.00M | -21.00M | 15.00M | -4.00M | | | -9.00M | -1910.00M | 83.00M | 96.00M | 105.00M | -1793.00M | -1746.00M | -1775.00M | -1868.00M | -500.00M | -397.00M | -941.00M | -442.00M | -537.00M | 21.00M | -5.00M | -764.00M | -1.00M | -2.00M | -1.00M | 5.00M | -2.00M | | 2.00M | | -2.00M | -1.00M | -1.00M | -3.00M | -5.00M | -5.00M | -7.00M | -8.00M |
|
EPS (Basic)
|
-0.06 | -0.12 | 0.10 | 0.58 | 0.43 | 0.16 | 0.25 | -1.58 | 0.12 | -0.28 | -0.03 | 2.16 | 0.09 | 0.16 | 0.07 | 0.01 | 0.25 | 0.29 | 0.22 | 0.42 | 0.37 | 0.35 | -1.71 | -1.81 | 0.31 | -0.39 | -0.57 | -0.59 | 0.14 | 0.39 | -0.79 | -0.01 | 0.31 | 0.40 | 0.23 | -3.83 | 0.22 | 0.38 | 0.29 | -3.58 | 0.35 | 0.33 | 0.25 | -0.99 | -0.13 | -0.87 | 0.83 | -1.06 | 0.37 | 0.48 | 0.62 | 0.00 | 0.48 | 0.32 | 0.27 | 0.00 | 0.25 | 0.29 | 0.06 | 0.00 | 0.32 | 0.18 | 0.20 | -0.01 | 0.14 | 0.14 | 0.30 |
|
EPS (Weighted Average and Diluted)
|
-0.06 | -0.12 | 0.10 | 0.62 | 0.43 | 0.16 | 0.25 | -1.57 | 0.12 | -0.28 | -0.03 | 2.15 | 0.09 | 0.16 | 0.07 | 0.01 | 0.25 | 0.28 | 0.22 | 0.42 | 0.37 | 0.35 | -1.71 | -1.81 | 0.31 | -0.39 | -0.57 | -0.59 | 0.14 | 0.39 | -0.79 | -0.01 | 0.31 | 0.40 | 0.23 | -3.81 | 0.22 | 0.38 | 0.29 | -3.58 | 0.34 | 0.33 | 0.25 | -0.98 | -0.13 | -0.86 | 0.82 | -1.05 | 0.37 | 0.47 | 0.61 | 0.00 | 0.47 | 0.31 | 0.27 | 0.00 | 0.24 | 0.29 | 0.06 | 0.00 | 0.31 | 0.17 | 0.20 | -0.01 | 0.14 | 0.14 | 0.30 |
|
Shares Outstanding (Weighted Average)
|
433.20M | 433.20M | 448.90M | 488.60M | 488.80M | 489.10M | 489.50M | 489.30M | 490.10M | 490.60M | 490.80M | 490.90M | 491.20M | 491.50M | 491.70M | 491.90M | | | | | | | | | | | | | | | | 498.30M | 498.60M | 499.00M | 499.10M | 499.00M | 499.60M | 500.60M | 500.70M | 500.40M | 501.20M | 503.40M | 503.50M | 502.90M | 504.30M | 505.40M | 505.60M | 505.20M | 506.00M | 507.00M | 507.40M | 506.90M | 508.30M | 508.90M | 503.80M | 504.40M | 492.30M | 482.70M | 475.30M | 468.80M | 443.00M | 439.70M | 436.70M | 433.90M | 418.30M | 415.70M | 413.20M |
|
Shares Outstanding (Diluted Average)
|
433.20M | 433.20M | 451.60M | 451.10M | 493.50M | 494.20M | 493.90M | 493.90M | 494.40M | 490.60M | 490.80M | 493.50M | 495.70M | 493.90M | 493.90M | 494.40M | | | | | | | | | | | | | | | | 498.30M | 501.00M | 501.20M | 501.60M | 501.40M | 502.70M | 502.60M | 503.30M | 500.40M | 508.60M | 508.70M | 511.20M | 509.70M | 504.30M | 512.50M | 511.50M | 511.60M | 513.80M | 515.00M | 514.20M | 514.70M | 517.40M | 514.10M | 509.30M | 510.90M | 500.10M | 489.10M | 481.40M | 474.90M | 450.30M | 445.50M | 442.30M | 439.40M | 422.90M | 420.20M | 417.90M |
|
EBITDA
|
-15.00M | 781.00M | 759.00M | 782.00M | 765.00M | 823.00M | 815.00M | 863.00M | 830.00M | 881.00M | 842.00M | 827.00M | 832.00M | 846.00M | 825.00M | 840.00M | 814.00M | 821.00M | 801.00M | 719.00M | 805.00M | 791.00M | 778.00M | 797.00M | 781.00M | 793.00M | 783.00M | 781.00M | 789.00M | 779.00M | 805.00M | 786.00M | 790.00M | 801.00M | 797.00M | 678.00M | 804.00M | 828.00M | 780.00M | 779.00M | 794.00M | 816.00M | 816.00M | 738.00M | 782.00M | 779.00M | 820.00M | 846.00M | 801.00M | 844.00M | 859.00M | 866.00M | 764.00M | 787.00M | 808.00M | 787.00M | 787.00M | 785.00M | 801.00M | 810.00M | 782.00M | 808.00M | 777.00M | 793.00M | 739.00M | 802.00M | 799.00M |
|
Interest Expenses
|
62.00M | 263.00M | 225.00M | 221.00M | 213.00M | 211.00M | 212.00M | 205.00M | 201.00M | 204.00M | 194.00M | 195.00M | 195.00M | 194.00M | 193.00M | 193.00M | 184.00M | 184.00M | 184.00M | 186.00M | 183.00M | 184.00M | 185.00M | 185.00M | 180.00M | 181.00M | 179.00M | 180.00M | 177.00M | 173.00M | 173.00M | 173.00M | 167.00M | 163.00M | 164.00M | 152.00M | 156.00M | 152.00M | 151.00M | 152.00M | 147.00M | 146.00M | 146.00M | 138.00M | 141.00M | 139.00M | 137.00M | 132.00M | 131.00M | 127.00M | 123.00M | 130.00M | 125.00M | 126.00M | 128.00M | 125.00M | 126.00M | 126.00M | 127.00M | 124.00M | 125.00M | 125.00M | 102.00M | -2.00M | 99.00M | 94.00M | 96.00M |
|
Tax Rate
|
69.66% | 7.41% | 742.86% | -175.49% | -78.15% | -6.94% | 12.86% | 33.04% | 17.70% | 4.76% | -53.85% | -32.92% | 18.29% | 24.77% | 28.05% | 17.98% | 32.07% | 29.55% | 41.83% | 22.87% | 28.43% | 27.27% | 19.08% | 17.73% | 30.95% | 28.57% | 38.18% | 34.30% | 15.33% | 31.34% | -177.60% | -5.36% | 34.94% | 32.42% | 35.66% | -51.12% | 27.63% | 30.83% | 22.22% | 28.53% | 29.11% | 29.46% | 19.77% | 26.79% | 7.69% | 29.49% | 24.44% | 21.41% | 25.32% | 23.44% | 17.96% | 25.27% | 23.60% | 23.85% | 24.55% | 22.50% | 26.32% | 24.89% | 33.33% | 16.59% | 27.97% | 22.38% | 24.84% | 36.36% | 28.57% | 28.00% | 5.49% |